{"ticker":"ESOA","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":1502236.0,"Ordinary Shares Number":18659679.0,"Share Issued":20161915.0,"Net Debt":25041781.0,"Total Debt":37537668.0,"Tangible Book Value":67459033.0,"Invested Capital":116681805.0,"Working Capital":35388366.0,"Net Tangible Assets":67459033.0,"Capital Lease Obligations":2385438.0,"Common Stock Equity":81529575.0,"Total Capitalization":96941261.0,"Total Equity Gross Minority Interest":81529575.0,"Stockholders Equity":81529575.0,"Treasury Stock":154.0,"Retained Earnings":-1352656.0,"Additional Paid In Capital":82880372.0,"Capital Stock":2013.0,"Common Stock":2013.0,"Total Liabilities Net Minority Interest":112352114.0,"Total Non Current Liabilities Net Minority Interest":24499168.0,"Non Current Deferred Liabilities":7916026.0,"Non Current Deferred Taxes Liabilities":7916026.0,"Long Term Debt And Capital Lease Obligation":16583142.0,"Long Term Capital Lease Obligation":1171456.0,"Long Term Debt":15411686.0,"Current Liabilities":87852946.0,"Current Deferred Liabilities":29474281.0,"Current Deferred Revenue":29474281.0,"Current Debt And Capital Lease Obligation":20954526.0,"Current Capital Lease Obligation":1213982.0,"Current Debt":19740544.0,"Other Current Borrowings":19740544.0,"Payables And Accrued Expenses":37424139.0,"Current Accrued Expenses":16152668.0,"Payables":21271471.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":21271471.0,"Total Assets":193881689.0,"Total Non Current Assets":70640377.0,"Goodwill And Other Intangible Assets":14070542.0,"Other Intangible Assets":4204738.0,"Goodwill":9865804.0,"Net PPE":56569835.0,"Accumulated Depreciation":-67435755.0,"Gross PPE":124005590.0,"Other Properties":124005590.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":123241312.0,"Other Current Assets":6445709.0,"Receivables":106685154.0,"Other Receivables":28014880.0,"Accounts Receivable":78670274.0,"Allowance For Doubtful Accounts Receivable":-303722.0,"Gross Accounts Receivable":78973996.0,"Cash Cash Equivalents And Short Term Investments":10110449.0,"Cash And Cash Equivalents":10110449.0},"2025-12-31":{"Treasury Shares Number":1502075.0,"Ordinary Shares Number":16653998.0,"Share Issued":18156073.0,"Net Debt":45278480.0,"Total Debt":63957720.0,"Tangible Book Value":46241075.0,"Invested Capital":122554533.0,"Working Capital":40529092.0,"Net Tangible Assets":46241075.0,"Capital Lease Obligations":1999207.0,"Common Stock Equity":60596020.0,"Total Capitalization":101099470.0,"Total Equity Gross Minority Interest":60596020.0,"Stockholders Equity":60596020.0,"Treasury Stock":154.0,"Retained Earnings":-1009534.0,"Additional Paid In Capital":61603895.0,"Capital Stock":1813.0,"Common Stock":1813.0,"Total Liabilities Net Minority Interest":140392180.0,"Total Non Current Liabilities Net Minority Interest":49173999.0,"Non Current Deferred Liabilities":7731973.0,"Non Current Deferred Taxes Liabilities":7731973.0,"Long Term Debt And Capital Lease Obligation":41442026.0,"Long Term Capital Lease Obligation":938576.0,"Long Term Debt":40503450.0,"Current Liabilities":91218181.0,"Current Deferred Liabilities":31017410.0,"Current Deferred Revenue":31017410.0,"Current Debt And Capital Lease Obligation":22515694.0,"Current Capital Lease Obligation":1060631.0,"Current Debt":21455063.0,"Other Current Borrowings":21455063.0,"Payables And Accrued Expenses":37685077.0,"Current Accrued Expenses":13185433.0,"Payables":24499644.0,"Total Tax Payable":168280.0,"Income Tax Payable":168280.0,"Accounts Payable":24331364.0,"Total Assets":200988200.0,"Total Non Current Assets":69240927.0,"Goodwill And Other Intangible Assets":14354945.0,"Other Intangible Assets":4489141.0,"Goodwill":9865804.0,"Net PPE":54885982.0,"Accumulated Depreciation":-65134657.0,"Gross PPE":120020639.0,"Other Properties":120020639.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":131747273.0,"Other Current Assets":3608136.0,"Receivables":111459104.0,"Other Receivables":24576331.0,"Accounts Receivable":86882773.0,"Allowance For Doubtful Accounts Receivable":-489634.0,"Gross Accounts Receivable":87372407.0,"Cash Cash Equivalents And Short Term Investments":16680033.0,"Cash And Cash Equivalents":16680033.0},"2025-09-30":{"Treasury Shares Number":1396120.0,"Ordinary Shares Number":16715026.0,"Share Issued":18111146.0,"Net Debt":59962805.0,"Total Debt":74247855.0,"Tangible Book Value":44474906.0,"Invested Capital":131440006.0,"Working Capital":46944503.0,"Net Tangible Assets":44474906.0,"Capital Lease Obligations":2043642.0,"Common Stock Equity":59235793.0,"Total Capitalization":109491824.0,"Total Equity Gross Minority Interest":59235793.0,"Stockholders Equity":59235793.0,"Treasury Stock":143.0,"Retained Earnings":-3216291.0,"Additional Paid In Capital":62450414.0,"Capital Stock":1813.0,"Common Stock":1813.0,"Total Liabilities Net Minority Interest":155971263.0,"Total Non Current Liabilities Net Minority Interest":57992179.0,"Non Current Deferred Liabilities":6753527.0,"Non Current Deferred Taxes Liabilities":6753527.0,"Long Term Debt And Capital Lease Obligation":51238652.0,"Long Term Capital Lease Obligation":982621.0,"Long Term Debt":50256031.0,"Current Liabilities":97979084.0,"Current Deferred Liabilities":28318765.0,"Current Deferred Revenue":28318765.0,"Current Debt And Capital Lease Obligation":23009203.0,"Current Capital Lease Obligation":1061021.0,"Current Debt":21948182.0,"Other Current Borrowings":21948182.0,"Payables And Accrued Expenses":46651116.0,"Current Accrued Expenses":15918593.0,"Payables":30732523.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":30732523.0,"Total Assets":215207056.0,"Total Non Current Assets":70283469.0,"Goodwill And Other Intangible Assets":14760887.0,"Other Intangible Assets":4895083.0,"Goodwill":9865804.0,"Net PPE":55522582.0,"Accumulated Depreciation":-61981005.0,"Gross PPE":117503587.0,"Other Properties":2465712.0,"Machinery Furniture Equipment":99091559.0,"Buildings And Improvements":12376476.0,"Land And Improvements":3569840.0,"Properties":0.0,"Current Assets":144923587.0,"Other Current Assets":5025476.0,"Receivables":127656703.0,"Other Receivables":35558698.0,"Accounts Receivable":92098005.0,"Allowance For Doubtful Accounts Receivable":-521616.0,"Gross Accounts Receivable":92619621.0,"Cash Cash Equivalents And Short Term Investments":12241408.0,"Cash And Cash Equivalents":12241408.0},"2025-06-30":{"Treasury Shares Number":1396120.0,"Ordinary Shares Number":16612123.0,"Share Issued":18008243.0,"Net Debt":43762716.0,"Total Debt":61481473.0,"Tangible Book Value":43506445.0,"Invested Capital":113642473.0,"Working Capital":30615534.0,"Net Tangible Assets":43506445.0,"Capital Lease Obligations":2380523.0,"Common Stock Equity":54541523.0,"Total Capitalization":92141709.0,"Total Equity Gross Minority Interest":54541523.0,"Stockholders Equity":54541523.0,"Treasury Stock":143.0,"Retained Earnings":-6957713.0,"Additional Paid In Capital":61497573.0,"Capital Stock":1806.0,"Common Stock":1806.0,"Total Liabilities Net Minority Interest":134579565.0,"Total Non Current Liabilities Net Minority Interest":43577601.0,"Non Current Deferred Liabilities":4737207.0,"Non Current Deferred Taxes Liabilities":4737207.0,"Long Term Debt And Capital Lease Obligation":38840394.0,"Long Term Capital Lease Obligation":1240208.0,"Long Term Debt":37600186.0,"Current Liabilities":91001964.0,"Current Deferred Liabilities":27660163.0,"Current Deferred Revenue":27660163.0,"Current Debt And Capital Lease Obligation":22641079.0,"Current Capital Lease Obligation":1140315.0,"Current Debt":21500764.0,"Other Current Borrowings":21500764.0,"Payables And Accrued Expenses":40700722.0,"Current Accrued Expenses":15934215.0,"Payables":24766507.0,"Total Tax Payable":413451.0,"Income Tax Payable":413451.0,"Accounts Payable":24353056.0,"Total Assets":189121088.0,"Total Non Current Assets":67503590.0,"Goodwill And Other Intangible Assets":11035078.0,"Other Intangible Assets":3606317.0,"Goodwill":7428761.0,"Net PPE":56468512.0,"Accumulated Depreciation":-60184759.0,"Gross PPE":116653271.0,"Other Properties":116653271.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":121617498.0,"Other Current Assets":4562700.0,"Receivables":101716564.0,"Other Receivables":27780305.0,"Accounts Receivable":73936259.0,"Allowance For Doubtful Accounts Receivable":-700875.0,"Gross Accounts Receivable":74637134.0,"Cash Cash Equivalents And Short Term Investments":15338234.0,"Cash And Cash Equivalents":15338234.0},"2025-03-31":{"Treasury Shares Number":1289728.0,"Ordinary Shares Number":16716809.0,"Share Issued":18006537.0,"Net Debt":40779652.0,"Total Debt":53210970.0,"Tangible Book Value":42580272.0,"Invested Capital":104485434.0,"Working Capital":24403816.0,"Net Tangible Assets":42580272.0,"Capital Lease Obligations":2505085.0,"Common Stock Equity":53779549.0,"Total Capitalization":84394437.0,"Total Equity Gross Minority Interest":53779549.0,"Stockholders Equity":53779549.0,"Treasury Stock":133.0,"Retained Earnings":-8537787.0,"Additional Paid In Capital":62315665.0,"Capital Stock":1804.0,"Common Stock":1804.0,"Total Liabilities Net Minority Interest":116446167.0,"Total Non Current Liabilities Net Minority Interest":36645772.0,"Non Current Deferred Liabilities":4651007.0,"Non Current Deferred Taxes Liabilities":4651007.0,"Long Term Debt And Capital Lease Obligation":31994765.0,"Long Term Capital Lease Obligation":1379877.0,"Long Term Debt":30614888.0,"Current Liabilities":79800395.0,"Current Deferred Liabilities":22943069.0,"Current Deferred Revenue":22943069.0,"Current Debt And Capital Lease Obligation":21216205.0,"Current Capital Lease Obligation":1125208.0,"Current Debt":20090997.0,"Other Current Borrowings":20090997.0,"Payables And Accrued Expenses":35641121.0,"Current Accrued Expenses":12747922.0,"Payables":22893199.0,"Total Tax Payable":304203.0,"Income Tax Payable":304203.0,"Accounts Payable":22588996.0,"Total Assets":170225716.0,"Total Non Current Assets":66021505.0,"Goodwill And Other Intangible Assets":11199277.0,"Other Intangible Assets":3770516.0,"Goodwill":7428761.0,"Net PPE":54822228.0,"Accumulated Depreciation":-57373351.0,"Gross PPE":112195579.0,"Other Properties":112195579.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":104204211.0,"Other Current Assets":5109372.0,"Receivables":89168606.0,"Other Receivables":23801829.0,"Accounts Receivable":65366777.0,"Allowance For Doubtful Accounts Receivable":-700875.0,"Gross Accounts Receivable":66067652.0,"Cash Cash Equivalents And Short Term Investments":9926233.0,"Cash And Cash Equivalents":9926233.0},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":2293580.0,"Income Tax Payable":2293580.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":27997.2,"Tax Rate For Calcs":0.4,"Normalized EBITDA":4620648.0,"Total Unusual Items":69993.0,"Total Unusual Items Excluding Goodwill":69993.0,"Net Income From Continuing Operation Net Minority Interest":215548.0,"Reconciled Depreciation":3656461.0,"Reconciled Cost Of Revenue":82941106.0,"EBITDA":4690641.0,"EBIT":1034180.0,"Net Interest Income":-621835.0,"Interest Expense":621835.0,"Normalized Income":173552.2,"Net Income From Continuing And Discontinued Operation":215548.0,"Total Expenses":92115031.0,"Total Operating Income As Reported":1058411.0,"Diluted Average Shares":17568110.0,"Basic Average Shares":17526126.0,"Diluted EPS":0.01,"Basic EPS":0.01,"Diluted NI Availto Com Stockholders":215548.0,"Net Income Common Stockholders":215548.0,"Net Income":215548.0,"Net Income Including Noncontrolling Interests":215548.0,"Net Income Continuous Operations":215548.0,"Tax Provision":196797.0,"Pretax Income":412345.0,"Other Income Expense":-24231.0,"Other Non Operating Income Expenses":-94224.0,"Special Income Charges":69993.0,"Gain On Sale Of Ppe":69993.0,"Net Non Operating Interest Income Expense":-621835.0,"Interest Expense Non Operating":621835.0,"Operating Income":1058411.0,"Operating Expense":9173925.0,"Selling General And Administration":9173925.0,"Gross Profit":10232336.0,"Cost Of Revenue":82941106.0,"Total Revenue":93173442.0,"Operating Revenue":93173442.0},"2025-12-31":{"Tax Effect Of Unusual Items":5533.02,"Tax Rate For Calcs":0.295,"Normalized EBITDA":8568771.0,"Total Unusual Items":18756.0,"Total Unusual Items Excluding Goodwill":18756.0,"Net Income From Continuing Operation Net Minority Interest":2705482.0,"Reconciled Depreciation":3758650.0,"Reconciled Cost Of Revenue":100118408.0,"EBITDA":8587527.0,"EBIT":4828877.0,"Net Interest Income":-989851.0,"Interest Expense":989851.0,"Normalized Income":2692259.02,"Net Income From Continuing And Discontinued Operation":2705482.0,"Total Expenses":109199437.0,"Total Operating Income As Reported":4912763.0,"Diluted Average Shares":16742867.0,"Basic Average Shares":16703674.0,"Diluted EPS":0.16,"Basic EPS":0.16,"Diluted NI Availto Com Stockholders":2705482.0,"Net Income Common Stockholders":2705482.0,"Net Income":2705482.0,"Net Income Including Noncontrolling Interests":2705482.0,"Net Income Continuous Operations":2705482.0,"Tax Provision":1133544.0,"Pretax Income":3839026.0,"Other Income Expense":-83886.0,"Other Non Operating Income Expenses":-102642.0,"Special Income Charges":18756.0,"Gain On Sale Of Ppe":18756.0,"Net Non Operating Interest Income Expense":-989851.0,"Interest Expense Non Operating":989851.0,"Operating Income":4912763.0,"Operating Expense":9081029.0,"Selling General And Administration":9081029.0,"Gross Profit":13993792.0,"Cost Of Revenue":100118408.0,"Total Revenue":114112200.0,"Operating Revenue":114112200.0},"2025-09-30":{"Tax Effect Of Unusual Items":10925.114663,"Tax Rate For Calcs":0.330864,"Normalized EBITDA":11230463.0,"Total Unusual Items":33020.0,"Total Unusual Items Excluding Goodwill":33020.0,"Net Income From Continuing Operation Net Minority Interest":4242764.0,"Reconciled Depreciation":3854213.0,"Reconciled Cost Of Revenue":113622850.0,"EBITDA":11263483.0,"EBIT":7409270.0,"Net Interest Income":-1068614.0,"Interest Expense":1068614.0,"Normalized Income":4220669.114663,"Net Income From Continuing And Discontinued Operation":4242764.0,"Total Expenses":122580837.0,"Total Operating Income As Reported":7493686.0,"Diluted Average Shares":16649675.0,"Basic Average Shares":16612876.0,"Diluted EPS":0.25,"Basic EPS":0.26,"Diluted NI Availto Com Stockholders":4242764.0,"Net Income Common Stockholders":4242764.0,"Net Income":4242764.0,"Net Income Including Noncontrolling Interests":4242764.0,"Net Income Continuous Operations":4242764.0,"Tax Provision":2097892.0,"Pretax Income":6340656.0,"Other Income Expense":-84416.0,"Other Non Operating Income Expenses":-117436.0,"Special Income Charges":33020.0,"Gain On Sale Of Ppe":33020.0,"Net Non Operating Interest Income Expense":-1068614.0,"Interest Expense Non Operating":1068614.0,"Operating Income":7493686.0,"Operating Expense":8957987.0,"Selling General And Administration":8957987.0,"Gross Profit":16451673.0,"Cost Of Revenue":113622850.0,"Total Revenue":130074523.0,"Operating Revenue":130074523.0},"2025-06-30":{"Tax Effect Of Unusual Items":-7980.02,"Tax Rate For Calcs":0.062,"Normalized EBITDA":6420938.0,"Total Unusual Items":-128710.0,"Total Unusual Items Excluding Goodwill":-128710.0,"Net Income From Continuing Operation Net Minority Interest":2081629.0,"Reconciled Depreciation":3291414.0,"Reconciled Cost Of Revenue":91618987.0,"EBITDA":6292228.0,"EBIT":3000814.0,"Net Interest Income":-781198.0,"Interest Expense":781198.0,"Normalized Income":2202358.98,"Net Income From Continuing And Discontinued Operation":2081629.0,"Total Expenses":100433532.0,"Total Operating Income As Reported":3168053.0,"Diluted Average Shares":16666135.0,"Basic Average Shares":16625761.0,"Diluted EPS":0.12,"Basic EPS":0.13,"Diluted NI Availto Com Stockholders":2081629.0,"Net Income Common Stockholders":2081629.0,"Net Income":2081629.0,"Net Income Including Noncontrolling Interests":2081629.0,"Net Income Continuous Operations":2081629.0,"Tax Provision":137987.0,"Pretax Income":2219616.0,"Other Income Expense":-167239.0,"Other Non Operating Income Expenses":-38529.0,"Special Income Charges":-128710.0,"Gain On Sale Of Ppe":-128710.0,"Net Non Operating Interest Income Expense":-781198.0,"Interest Expense Non Operating":781198.0,"Operating Income":3168053.0,"Operating Expense":8814545.0,"Selling General And Administration":8814545.0,"Gross Profit":11982598.0,"Cost Of Revenue":91618987.0,"Total Revenue":103601585.0,"Operating Revenue":103601585.0},"2025-03-31":{"Tax Effect Of Unusual Items":-4053.167881,"Tax Rate For Calcs":0.245052,"Normalized EBITDA":-4930381.0,"Total Unusual Items":-16540.0,"Total Unusual Items Excluding Goodwill":-16540.0,"Net Income From Continuing Operation Net Minority Interest":-6798418.0,"Reconciled Depreciation":3182462.0,"Reconciled Cost Of Revenue":76601291.0,"EBITDA":-4946921.0,"EBIT":-8129383.0,"Net Interest Income":-875770.0,"Interest Expense":875770.0,"Normalized Income":-6785931.167881,"Net Income From Continuing And Discontinued Operation":-6798418.0,"Total Expenses":84771378.0,"Total Operating Income As Reported":-8092227.0,"Diluted Average Shares":16716809.0,"Basic Average Shares":16716809.0,"Diluted EPS":-0.41,"Basic EPS":-0.41,"Diluted NI Availto Com Stockholders":-6798418.0,"Net Income Common Stockholders":-6798418.0,"Net Income":-6798418.0,"Net Income Including Noncontrolling Interests":-6798418.0,"Net Income Continuous Operations":-6798418.0,"Tax Provision":-2206735.0,"Pretax Income":-9005153.0,"Other Income Expense":-37156.0,"Other Non Operating Income Expenses":-20616.0,"Special Income Charges":-16540.0,"Gain On Sale Of Ppe":-16540.0,"Net Non Operating Interest Income Expense":-875770.0,"Interest Expense Non Operating":875770.0,"Operating Income":-8092227.0,"Operating Expense":8170087.0,"Selling General And Administration":8170087.0,"Gross Profit":77860.0,"Cost Of Revenue":76601291.0,"Total Revenue":76679151.0,"Operating Revenue":76679151.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-62173.0,"Repurchase Of Capital Stock":-1288.0,"Repayment Of Debt":-10931060.0,"Issuance Of Debt":0.0,"Capital Expenditure":-3707132.0,"Interest Paid Supplemental Data":556435.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":10110449.0,"Beginning Cash Position":16680033.0,"Changes In Cash":-6569584.0,"Financing Cash Flow":-6698398.0,"Cash Flow From Continuing Financing Activities":-6698398.0,"Cash Dividends Paid":2617.0,"Common Stock Dividend Paid":2617.0,"Net Common Stock Issuance":21230045.0,"Common Stock Payments":-1288.0,"Net Issuance Payments Of Debt":-27931060.0,"Net Short Term Debt Issuance":-17000000.0,"Net Long Term Debt Issuance":-10931060.0,"Long Term Debt Payments":-10931060.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-3516145.0,"Cash Flow From Continuing Investing Activities":-3516145.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-3516145.0,"Sale Of PPE":190987.0,"Purchase Of PPE":-3707132.0,"Operating Cash Flow":3644959.0,"Cash Flow From Continuing Operating Activities":3644959.0,"Change In Working Capital":-423117.0,"Change In Other Working Capital":-1543129.0,"Change In Payables And Accrued Expense":-816365.0,"Change In Accrued Expense":2243528.0,"Change In Payable":-3059893.0,"Change In Account Payable":-3059893.0,"Change In Prepaid Assets":-2837573.0,"Change In Receivables":4773950.0,"Changes In Account Receivables":8212499.0,"Other Non Cash Items":94056.0,"Stock Based Compensation":null,"Deferred Tax":172005.0,"Deferred Income Tax":172005.0,"Depreciation Amortization Depletion":3656461.0,"Depreciation And Amortization":3656461.0,"Amortization Cash Flow":284403.0,"Amortization Of Intangibles":284403.0,"Depreciation":3372058.0,"Operating Gains Losses":-69993.0,"Gain Loss On Sale Of PPE":-69993.0,"Net Income From Continuing Operations":215547.0},"2025-12-31":{"Free Cash Flow":16778090.0,"Repurchase Of Capital Stock":-846530.0,"Repayment Of Debt":-3352369.0,"Issuance Of Debt":0.0,"Capital Expenditure":-2011997.0,"Interest Paid Supplemental Data":941616.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":16680033.0,"Beginning Cash Position":12241408.0,"Changes In Cash":4438625.0,"Financing Cash Flow":-12450241.0,"Cash Flow From Continuing Financing Activities":-12450241.0,"Cash Dividends Paid":-501342.0,"Common Stock Dividend Paid":-501342.0,"Net Common Stock Issuance":-846530.0,"Common Stock Payments":-846530.0,"Net Issuance Payments Of Debt":-11102369.0,"Net Short Term Debt Issuance":-7750000.0,"Net Long Term Debt Issuance":-3352369.0,"Long Term Debt Payments":-3352369.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-1901221.0,"Cash Flow From Continuing Investing Activities":-1901221.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-1901221.0,"Sale Of PPE":110776.0,"Purchase Of PPE":-2011997.0,"Operating Cash Flow":18790087.0,"Cash Flow From Continuing Operating Activities":18790087.0,"Change In Working Capital":11348109.0,"Change In Other Working Capital":2698645.0,"Change In Payables And Accrued Expense":-8965475.0,"Change In Accrued Expense":-2564316.0,"Change In Payable":-6401159.0,"Change In Account Payable":-6401159.0,"Change In Prepaid Assets":1417340.0,"Change In Receivables":16197599.0,"Changes In Account Receivables":5215232.0,"Other Non Cash Items":18156.0,"Stock Based Compensation":null,"Deferred Tax":978446.0,"Deferred Income Tax":978446.0,"Depreciation Amortization Depletion":3758650.0,"Depreciation And Amortization":3758650.0,"Amortization Cash Flow":405942.0,"Amortization Of Intangibles":405942.0,"Depreciation":3352708.0,"Operating Gains Losses":-18756.0,"Gain Loss On Sale Of PPE":-18756.0,"Net Income From Continuing Operations":2705482.0},"2025-09-30":{"Free Cash Flow":-6537298.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-2551276.0,"Issuance Of Debt":16582806.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":1015128.0,"Income Tax Paid Supplemental Data":768446.0,"End Cash Position":12241408.0,"Beginning Cash Position":15338234.0,"Changes In Cash":-3096826.0,"Financing Cash Flow":6455999.0,"Cash Flow From Continuing Financing Activities":6455999.0,"Cash Dividends Paid":-501555.0,"Common Stock Dividend Paid":-501555.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":6957554.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":14031530.0,"Long Term Debt Payments":-2551276.0,"Long Term Debt Issuance":16582806.0,"Investing Cash Flow":-267874.0,"Cash Flow From Continuing Investing Activities":-267874.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":3201366.0,"Sale Of PPE":453713.0,"Purchase Of PPE":2747653.0,"Operating Cash Flow":-9284951.0,"Cash Flow From Continuing Operating Activities":-9284951.0,"Change In Working Capital":-19851030.0,"Change In Other Working Capital":658602.0,"Change In Payables And Accrued Expense":5936972.0,"Change In Accrued Expense":-442495.0,"Change In Payable":6379467.0,"Change In Account Payable":6379467.0,"Change In Prepaid Assets":-462776.0,"Change In Receivables":-25983828.0,"Changes In Account Receivables":-18501301.0,"Other Non Cash Items":15821.0,"Stock Based Compensation":46231.0,"Deferred Tax":2016320.0,"Deferred Income Tax":2016320.0,"Depreciation Amortization Depletion":3854213.0,"Depreciation And Amortization":3854213.0,"Amortization Cash Flow":605234.0,"Amortization Of Intangibles":605234.0,"Depreciation":3248979.0,"Operating Gains Losses":-33020.0,"Gain Loss On Sale Of PPE":-33020.0,"Net Income From Continuing Operations":4242764.0},"2025-06-30":{"Free Cash Flow":-581972.0,"Repurchase Of Capital Stock":-844230.0,"Repayment Of Debt":-2288940.0,"Issuance Of Debt":3676024.0,"Capital Expenditure":-4014621.0,"Interest Paid Supplemental Data":710714.0,"Income Tax Paid Supplemental Data":827969.0,"End Cash Position":15338234.0,"Beginning Cash Position":9926233.0,"Changes In Cash":5412001.0,"Financing Cash Flow":5865326.0,"Cash Flow From Continuing Financing Activities":5865326.0,"Cash Dividends Paid":-501504.0,"Common Stock Dividend Paid":-501504.0,"Net Common Stock Issuance":-844230.0,"Common Stock Payments":-844230.0,"Net Issuance Payments Of Debt":7211060.0,"Net Short Term Debt Issuance":5823976.0,"Net Long Term Debt Issuance":1387084.0,"Long Term Debt Payments":-2288940.0,"Long Term Debt Issuance":3676024.0,"Investing Cash Flow":-3885974.0,"Cash Flow From Continuing Investing Activities":-3885974.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-3885974.0,"Sale Of PPE":128647.0,"Purchase Of PPE":-4014621.0,"Operating Cash Flow":3432649.0,"Cash Flow From Continuing Operating Activities":3432649.0,"Change In Working Capital":-2226414.0,"Change In Other Working Capital":4717094.0,"Change In Payables And Accrued Expense":5057778.0,"Change In Accrued Expense":3293718.0,"Change In Payable":1764060.0,"Change In Account Payable":1764060.0,"Change In Prepaid Assets":546672.0,"Change In Receivables":-12547958.0,"Changes In Account Receivables":-8569482.0,"Other Non Cash Items":12222.0,"Stock Based Compensation":null,"Deferred Tax":86200.0,"Deferred Income Tax":86200.0,"Depreciation Amortization Depletion":3291414.0,"Depreciation And Amortization":3291414.0,"Amortization Cash Flow":164199.0,"Amortization Of Intangibles":164199.0,"Depreciation":3127215.0,"Operating Gains Losses":128710.0,"Gain Loss On Sale Of PPE":128710.0,"Net Income From Continuing Operations":2081629.0},"2025-03-31":{"Free Cash Flow":-1086050.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-2695277.0,"Issuance Of Debt":0.0,"Capital Expenditure":-2196878.0,"Interest Paid Supplemental Data":790648.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":9926233.0,"Beginning Cash Position":20348422.0,"Changes In Cash":-10422189.0,"Financing Cash Flow":-9446441.0,"Cash Flow From Continuing Financing Activities":-9446441.0,"Cash Dividends Paid":-501164.0,"Common Stock Dividend Paid":-501164.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-8945277.0,"Net Short Term Debt Issuance":-6250000.0,"Net Long Term Debt Issuance":-2695277.0,"Long Term Debt Payments":-2695277.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-2086576.0,"Cash Flow From Continuing Investing Activities":-2086576.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-2086576.0,"Sale Of PPE":110302.0,"Purchase Of PPE":-2196878.0,"Operating Cash Flow":1110828.0,"Cash Flow From Continuing Operating Activities":1110828.0,"Change In Working Capital":6860943.0,"Change In Other Working Capital":413123.0,"Change In Payables And Accrued Expense":-3778791.0,"Change In Accrued Expense":459215.0,"Change In Payable":-4238006.0,"Change In Account Payable":-4238006.0,"Change In Prepaid Assets":-2006723.0,"Change In Receivables":12233334.0,"Changes In Account Receivables":13769052.0,"Other Non Cash Items":67354.0,"Stock Based Compensation":null,"Deferred Tax":-2218053.0,"Deferred Income Tax":-2218053.0,"Depreciation Amortization Depletion":3182462.0,"Depreciation And Amortization":3182462.0,"Amortization Cash Flow":164197.0,"Amortization Of Intangibles":164197.0,"Depreciation":3018265.0,"Operating Gains Losses":16540.0,"Gain Loss On Sale Of PPE":16540.0,"Net Income From Continuing Operations":-6798418.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":-2890223.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":7500000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":-20783224.0,"Purchase Of Business":-20783224.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}