{"ticker":"EVTL","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":127328004.0,"Share Issued":127328004.0,"Net Debt":13949000.0,"Total Debt":90042000.0,"Tangible Book Value":-12314000.0,"Invested Capital":74722000.0,"Working Capital":-15507000.0,"Net Tangible Assets":-12314000.0,"Capital Lease Obligations":3006000.0,"Common Stock Equity":-12314000.0,"Total Capitalization":-12314000.0,"Total Equity Gross Minority Interest":-12314000.0,"Stockholders Equity":-12314000.0,"Gains Losses Not Affecting Retained Earnings":145005000.0,"Other Equity Adjustments":145005000.0,"Treasury Stock":803000.0,"Retained Earnings":-856550000.0,"Additional Paid In Capital":699935000.0,"Capital Stock":99000.0,"Common Stock":99000.0,"Total Liabilities Net Minority Interest":128339000.0,"Total Non Current Liabilities Net Minority Interest":2958000.0,"Non Current Deferred Liabilities":null,"Long Term Debt And Capital Lease Obligation":2165000.0,"Long Term Capital Lease Obligation":2165000.0,"Long Term Provisions":793000.0,"Current Liabilities":125381000.0,"Other Current Liabilities":405000.0,"Current Debt And Capital Lease Obligation":87877000.0,"Current Capital Lease Obligation":841000.0,"Current Debt":87036000.0,"Other Current Borrowings":87036000.0,"Pensionand Other Post Retirement Benefit Plans Current":1264000.0,"Payables And Accrued Expenses":35835000.0,"Current Accrued Expenses":20808000.0,"Payables":15027000.0,"Dueto Related Parties Current":60000.0,"Total Tax Payable":4330000.0,"Accounts Payable":10637000.0,"Total Assets":116025000.0,"Total Non Current Assets":6151000.0,"Other Non Current Assets":935000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":5216000.0,"Accumulated Depreciation":null,"Gross PPE":5216000.0,"Leases":null,"Construction In Progress":null,"Other Properties":5216000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":109874000.0,"Restricted Cash":289000.0,"Prepaid Assets":8171000.0,"Receivables":28327000.0,"Other Receivables":325000.0,"Duefrom Related Parties Current":0.0,"Taxes Receivable":28002000.0,"Cash Cash Equivalents And Short Term Investments":73087000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":73087000.0},"2025-12-31":{"Ordinary Shares Number":101602621.0,"Share Issued":101602621.0,"Net Debt":119444000.0,"Total Debt":191731000.0,"Tangible Book Value":-121445000.0,"Invested Capital":67081000.0,"Working Capital":-123397000.0,"Net Tangible Assets":-121445000.0,"Capital Lease Obligations":3205000.0,"Common Stock Equity":-121445000.0,"Total Capitalization":-121445000.0,"Total Equity Gross Minority Interest":-121445000.0,"Stockholders Equity":-121445000.0,"Gains Losses Not Affecting Retained Earnings":136833000.0,"Other Equity Adjustments":136833000.0,"Treasury Stock":803000.0,"Retained Earnings":-917573000.0,"Additional Paid In Capital":660019000.0,"Capital Stock":79000.0,"Common Stock":79000.0,"Total Liabilities Net Minority Interest":226616000.0,"Total Non Current Liabilities Net Minority Interest":3448000.0,"Non Current Deferred Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":2309000.0,"Long Term Capital Lease Obligation":2309000.0,"Long Term Provisions":1139000.0,"Current Liabilities":223168000.0,"Other Current Liabilities":287000.0,"Current Debt And Capital Lease Obligation":189422000.0,"Current Capital Lease Obligation":896000.0,"Current Debt":188526000.0,"Other Current Borrowings":188526000.0,"Pensionand Other Post Retirement Benefit Plans Current":423000.0,"Payables And Accrued Expenses":33036000.0,"Current Accrued Expenses":22094000.0,"Payables":10942000.0,"Dueto Related Parties Current":139000.0,"Total Tax Payable":1230000.0,"Accounts Payable":9573000.0,"Total Assets":105171000.0,"Total Non Current Assets":5400000.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":0.0,"Other Intangible Assets":null,"Net PPE":5400000.0,"Accumulated Depreciation":-6575000.0,"Gross PPE":11975000.0,"Leases":10514000.0,"Construction In Progress":0.0,"Other Properties":null,"Machinery Furniture Equipment":1461000.0,"Properties":0.0,"Current Assets":99771000.0,"Restricted Cash":1224000.0,"Prepaid Assets":8356000.0,"Receivables":21109000.0,"Other Receivables":323000.0,"Duefrom Related Parties Current":18000.0,"Taxes Receivable":20768000.0,"Cash Cash Equivalents And Short Term Investments":69082000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":69082000.0},"2025-06-30":{"Ordinary Shares Number":84677721.0,"Share Issued":84677721.0,"Net Debt":177792000.0,"Total Debt":241966000.0,"Tangible Book Value":-176131000.0,"Invested Capital":63671000.0,"Working Capital":-175027000.0,"Net Tangible Assets":-176131000.0,"Capital Lease Obligations":2190000.0,"Common Stock Equity":-176105000.0,"Total Capitalization":-176105000.0,"Total Equity Gross Minority Interest":-176105000.0,"Stockholders Equity":-176105000.0,"Gains Losses Not Affecting Retained Earnings":126778000.0,"Other Equity Adjustments":126778000.0,"Treasury Stock":803000.0,"Retained Earnings":-900615000.0,"Additional Paid In Capital":598468000.0,"Capital Stock":67000.0,"Common Stock":67000.0,"Total Liabilities Net Minority Interest":263107000.0,"Total Non Current Liabilities Net Minority Interest":5983000.0,"Non Current Deferred Liabilities":3649000.0,"Long Term Debt And Capital Lease Obligation":1491000.0,"Long Term Capital Lease Obligation":1491000.0,"Long Term Provisions":843000.0,"Current Liabilities":257124000.0,"Other Current Liabilities":704000.0,"Current Debt And Capital Lease Obligation":240475000.0,"Current Capital Lease Obligation":699000.0,"Current Debt":239776000.0,"Other Current Borrowings":239776000.0,"Pensionand Other Post Retirement Benefit Plans Current":375000.0,"Payables And Accrued Expenses":15570000.0,"Current Accrued Expenses":6708000.0,"Payables":8862000.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":1112000.0,"Accounts Payable":7750000.0,"Total Assets":87002000.0,"Total Non Current Assets":4905000.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":26000.0,"Other Intangible Assets":null,"Net PPE":4879000.0,"Accumulated Depreciation":null,"Gross PPE":4879000.0,"Leases":null,"Construction In Progress":null,"Other Properties":4879000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":82097000.0,"Restricted Cash":1700000.0,"Prepaid Assets":8013000.0,"Receivables":10400000.0,"Other Receivables":499000.0,"Duefrom Related Parties Current":0.0,"Taxes Receivable":9901000.0,"Cash Cash Equivalents And Short Term Investments":61984000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":61984000.0},"2025-03-31":{"Ordinary Shares Number":84602721.0,"Share Issued":84602721.0,"Net Debt":53293000.0,"Total Debt":124455000.0,"Tangible Book Value":-39132000.0,"Invested Capital":83040000.0,"Working Capital":-38367000.0,"Net Tangible Assets":-39132000.0,"Capital Lease Obligations":2359000.0,"Common Stock Equity":-39056000.0,"Total Capitalization":-39056000.0,"Total Equity Gross Minority Interest":-39056000.0,"Stockholders Equity":-39056000.0,"Gains Losses Not Affecting Retained Earnings":119714000.0,"Other Equity Adjustments":119714000.0,"Treasury Stock":803000.0,"Retained Earnings":-756502000.0,"Additional Paid In Capital":598468000.0,"Capital Stock":67000.0,"Common Stock":67000.0,"Total Liabilities Net Minority Interest":143637000.0,"Total Non Current Liabilities Net Minority Interest":5946000.0,"Non Current Deferred Liabilities":3873000.0,"Long Term Debt And Capital Lease Obligation":1669000.0,"Long Term Capital Lease Obligation":1669000.0,"Long Term Provisions":404000.0,"Current Liabilities":137691000.0,"Other Current Liabilities":448000.0,"Current Debt And Capital Lease Obligation":122786000.0,"Current Capital Lease Obligation":690000.0,"Current Debt":122096000.0,"Other Current Borrowings":122096000.0,"Pensionand Other Post Retirement Benefit Plans Current":343000.0,"Payables And Accrued Expenses":14114000.0,"Current Accrued Expenses":6379000.0,"Payables":7735000.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":1021000.0,"Accounts Payable":6714000.0,"Total Assets":104581000.0,"Total Non Current Assets":5257000.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":76000.0,"Other Intangible Assets":null,"Net PPE":5181000.0,"Accumulated Depreciation":null,"Gross PPE":5181000.0,"Leases":null,"Construction In Progress":null,"Other Properties":5181000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":99324000.0,"Restricted Cash":1700000.0,"Prepaid Assets":6321000.0,"Receivables":22500000.0,"Other Receivables":610000.0,"Duefrom Related Parties Current":0.0,"Taxes Receivable":21890000.0,"Cash Cash Equivalents And Short Term Investments":68803000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":68803000.0},"2024-12-31":{"Ordinary Shares Number":69542515.0,"Share Issued":69542515.0,"Net Debt":501686000.0,"Total Debt":526443000.0,"Tangible Book Value":-499473000.0,"Invested Capital":24901000.0,"Working Capital":-498289000.0,"Net Tangible Assets":-499473000.0,"Capital Lease Obligations":2201000.0,"Common Stock Equity":-499341000.0,"Total Capitalization":-499341000.0,"Total Equity Gross Minority Interest":-499341000.0,"Stockholders Equity":-499341000.0,"Gains Losses Not Affecting Retained Earnings":99299000.0,"Other Equity Adjustments":99299000.0,"Treasury Stock":803000.0,"Retained Earnings":-1152283000.0,"Additional Paid In Capital":554391000.0,"Capital Stock":55000.0,"Common Stock":55000.0,"Total Liabilities Net Minority Interest":547073000.0,"Total Non Current Liabilities Net Minority Interest":6231000.0,"Non Current Deferred Liabilities":3991000.0,"Long Term Debt And Capital Lease Obligation":1620000.0,"Long Term Capital Lease Obligation":1620000.0,"Long Term Provisions":620000.0,"Current Liabilities":540842000.0,"Other Current Liabilities":434000.0,"Current Debt And Capital Lease Obligation":524823000.0,"Current Capital Lease Obligation":581000.0,"Current Debt":524242000.0,"Other Current Borrowings":524242000.0,"Pensionand Other Post Retirement Benefit Plans Current":8000.0,"Payables And Accrued Expenses":15577000.0,"Current Accrued Expenses":7354000.0,"Payables":8223000.0,"Dueto Related Parties Current":1900000.0,"Total Tax Payable":879000.0,"Accounts Payable":5444000.0,"Total Assets":47732000.0,"Total Non Current Assets":5179000.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":132000.0,"Other Intangible Assets":132000.0,"Net PPE":5047000.0,"Accumulated Depreciation":-4917000.0,"Gross PPE":9964000.0,"Leases":8375000.0,"Construction In Progress":0.0,"Other Properties":null,"Machinery Furniture Equipment":1589000.0,"Properties":0.0,"Current Assets":42553000.0,"Restricted Cash":1700000.0,"Prepaid Assets":4576000.0,"Receivables":13721000.0,"Other Receivables":634000.0,"Duefrom Related Parties Current":52000.0,"Taxes Receivable":13035000.0,"Cash Cash Equivalents And Short Term Investments":22556000.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":22556000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-61803.139072,"Tax Rate For Calcs":0.007864,"Normalized EBITDA":69716000.0,"Total Unusual Items":-7859000.0,"Total Unusual Items Excluding Goodwill":-7859000.0,"Net Income From Continuing Operation Net Minority Interest":60810000.0,"Reconciled Depreciation":502000.0,"Reconciled Cost Of Revenue":4364000.0,"EBITDA":61857000.0,"EBIT":61355000.0,"Net Interest Income":103467000.0,"Interest Expense":63000.0,"Interest Income":522000.0,"Normalized Income":68607196.860928,"Net Income From Continuing And Discontinued Operation":60810000.0,"Total Expenses":34316000.0,"Rent Expense Supplemental":353000.0,"Total Operating Income As Reported":-34316000.0,"Diluted Average Shares":142501191.0,"Basic Average Shares":100704921.0,"Diluted EPS":-0.3,"Basic EPS":0.6,"Diluted NI Availto Com Stockholders":-42198000.0,"Average Dilution Earnings":-103008000.0,"Net Income Common Stockholders":60810000.0,"Net Income":60810000.0,"Net Income Including Noncontrolling Interests":60810000.0,"Net Income Continuous Operations":60810000.0,"Tax Provision":482000.0,"Pretax Income":61292000.0,"Other Income Expense":-7859000.0,"Special Income Charges":null,"Gain On Sale Of Security":-7859000.0,"Net Non Operating Interest Income Expense":103467000.0,"Total Other Finance Cost":-103008000.0,"Interest Expense Non Operating":63000.0,"Interest Income Non Operating":522000.0,"Operating Income":-34316000.0,"Operating Expense":29952000.0,"Other Operating Expenses":-2314000.0,"Other Taxes":-4328000.0,"Research And Development":25581000.0,"Selling General And Administration":11013000.0,"Selling And Marketing Expense":4202000.0,"General And Administrative Expense":6811000.0,"Other Gand A":5862000.0,"Insurance And Claims":62000.0,"Salaries And Wages":887000.0,"Gross Profit":-4364000.0,"Cost Of Revenue":4364000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-12-31":{"Tax Effect Of Unusual Items":-39900.777977,"Tax Rate For Calcs":0.162198,"Normalized EBITDA":-49293000.0,"Total Unusual Items":-246000.0,"Total Unusual Items Excluding Goodwill":-246000.0,"Net Income From Continuing Operation Net Minority Interest":-41999000.0,"Reconciled Depreciation":525000.0,"Reconciled Cost Of Revenue":null,"EBITDA":-49539000.0,"EBIT":-50064000.0,"Net Interest Income":-2855000.0,"Interest Expense":66000.0,"Interest Income":306562000.0,"Normalized Income":-41792900.777977,"Net Income From Continuing And Discontinued Operation":-41999000.0,"Total Expenses":47029000.0,"Rent Expense Supplemental":436000.0,"Total Operating Income As Reported":-47035000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":267352000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-41999000.0,"Net Income":-41999000.0,"Net Income Including Noncontrolling Interests":-41999000.0,"Net Income Continuous Operations":-41999000.0,"Tax Provision":-8131000.0,"Pretax Income":-50130000.0,"Other Income Expense":-246000.0,"Special Income Charges":-6000.0,"Gain On Sale Of Security":-240000.0,"Net Non Operating Interest Income Expense":-2855000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":66000.0,"Interest Income Non Operating":306562000.0,"Operating Income":-47029000.0,"Operating Expense":60595000.0,"Other Operating Expenses":-1552000.0,"Other Taxes":null,"Research And Development":23333000.0,"Selling General And Administration":31261000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":33554000.0,"Other Gand A":40622000.0,"Insurance And Claims":null,"Salaries And Wages":null,"Gross Profit":13566000.0,"Cost Of Revenue":null,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-06-30":{"Tax Effect Of Unusual Items":375733.549718,"Tax Rate For Calcs":0.021111,"Normalized EBITDA":-162332000.0,"Total Unusual Items":17798000.0,"Total Unusual Items Excluding Goodwill":17798000.0,"Net Income From Continuing Operation Net Minority Interest":-144763000.0,"Reconciled Depreciation":505000.0,"Reconciled Cost Of Revenue":4741000.0,"EBITDA":-144534000.0,"EBIT":-145039000.0,"Net Interest Income":-142637000.0,"Interest Expense":2846000.0,"Interest Income":609000.0,"Normalized Income":-162185266.450282,"Net Income From Continuing And Discontinued Operation":-144763000.0,"Total Expenses":23046000.0,"Rent Expense Supplemental":414000.0,"Total Operating Income As Reported":-23046000.0,"Diluted Average Shares":82319241.0,"Basic Average Shares":82319241.0,"Diluted EPS":-1.76,"Basic EPS":-1.76,"Diluted NI Availto Com Stockholders":-144763000.0,"Average Dilution Earnings":0.0,"Net Income Common Stockholders":-144763000.0,"Net Income":-144763000.0,"Net Income Including Noncontrolling Interests":-144763000.0,"Net Income Continuous Operations":-144763000.0,"Tax Provision":-3122000.0,"Pretax Income":-147885000.0,"Other Income Expense":17798000.0,"Special Income Charges":0.0,"Gain On Sale Of Security":17798000.0,"Net Non Operating Interest Income Expense":-142637000.0,"Total Other Finance Cost":140400000.0,"Interest Expense Non Operating":2846000.0,"Interest Income Non Operating":609000.0,"Operating Income":-23046000.0,"Operating Expense":18305000.0,"Other Operating Expenses":-1197000.0,"Other Taxes":0.0,"Research And Development":11574000.0,"Selling General And Administration":7928000.0,"Selling And Marketing Expense":433000.0,"General And Administrative Expense":7495000.0,"Other Gand A":4840000.0,"Insurance And Claims":592000.0,"Salaries And Wages":2063000.0,"Gross Profit":-4741000.0,"Cost Of Revenue":4741000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-03-31":{"Tax Effect Of Unusual Items":2352000.0,"Tax Rate For Calcs":0.25,"Normalized EBITDA":370312000.0,"Total Unusual Items":9408000.0,"Total Unusual Items Excluding Goodwill":9408000.0,"Net Income From Continuing Operation Net Minority Interest":395725000.0,"Reconciled Depreciation":428000.0,"Reconciled Cost Of Revenue":3966000.0,"EBITDA":379720000.0,"EBIT":379292000.0,"Net Interest Income":396739000.0,"Interest Expense":37000.0,"Interest Income":634000.0,"Normalized Income":388669000.0,"Net Income From Continuing And Discontinued Operation":395725000.0,"Total Expenses":26892000.0,"Rent Expense Supplemental":488000.0,"Total Operating Income As Reported":-26892000.0,"Diluted Average Shares":115036517.0,"Basic Average Shares":77837986.0,"Diluted EPS":0.0,"Basic EPS":5.08,"Diluted NI Availto Com Stockholders":-421000.0,"Average Dilution Earnings":-396146000.0,"Net Income Common Stockholders":395725000.0,"Net Income":395725000.0,"Net Income Including Noncontrolling Interests":395725000.0,"Net Income Continuous Operations":395725000.0,"Tax Provision":-16470000.0,"Pretax Income":379255000.0,"Other Income Expense":9408000.0,"Special Income Charges":null,"Gain On Sale Of Security":9408000.0,"Net Non Operating Interest Income Expense":396739000.0,"Total Other Finance Cost":-396142000.0,"Interest Expense Non Operating":37000.0,"Interest Income Non Operating":634000.0,"Operating Income":-26892000.0,"Operating Expense":22926000.0,"Other Operating Expenses":-1461000.0,"Other Taxes":7553000.0,"Research And Development":11217000.0,"Selling General And Administration":5617000.0,"Selling And Marketing Expense":152000.0,"General And Administrative Expense":5465000.0,"Other Gand A":3735000.0,"Insurance And Claims":586000.0,"Salaries And Wages":1144000.0,"Gross Profit":-3966000.0,"Cost Of Revenue":3966000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2024-12-31":{"Tax Effect Of Unusual Items":3152250.0,"Tax Rate For Calcs":0.25,"Normalized EBITDA":-45268000.0,"Total Unusual Items":12609000.0,"Total Unusual Items Excluding Goodwill":12609000.0,"Net Income From Continuing Operation Net Minority Interest":-735580000.0,"Reconciled Depreciation":637000.0,"Reconciled Cost Of Revenue":null,"EBITDA":-32659000.0,"EBIT":-33296000.0,"Net Interest Income":-691926000.0,"Interest Expense":692178000.0,"Interest Income":340000.0,"Normalized Income":-745036750.0,"Net Income From Continuing And Discontinued Operation":-735580000.0,"Total Expenses":46157000.0,"Rent Expense Supplemental":504000.0,"Total Operating Income As Reported":-18238000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-735580000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-735580000.0,"Net Income":-735580000.0,"Net Income Including Noncontrolling Interests":-735580000.0,"Net Income Continuous Operations":-735580000.0,"Tax Provision":10106000.0,"Pretax Income":-725474000.0,"Other Income Expense":12609000.0,"Special Income Charges":null,"Gain On Sale Of Security":-15310000.0,"Net Non Operating Interest Income Expense":-691926000.0,"Total Other Finance Cost":88000.0,"Interest Expense Non Operating":692178000.0,"Interest Income Non Operating":340000.0,"Operating Income":-46157000.0,"Operating Expense":57464000.0,"Other Operating Expenses":26502000.0,"Other Taxes":-7637000.0,"Research And Development":14828000.0,"Selling General And Administration":23771000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":25457000.0,"Other Gand A":32147000.0,"Insurance And Claims":null,"Salaries And Wages":null,"Gross Profit":11307000.0,"Cost Of Revenue":null,"Total Revenue":0.0,"Operating Revenue":0.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-36254000.0,"Repayment Of Debt":-321000.0,"Issuance Of Capital Stock":41084000.0,"Capital Expenditure":-284000.0,"End Cash Position":73087000.0,"Beginning Cash Position":69082000.0,"Effect Of Exchange Rate Changes":124000.0,"Changes In Cash":3881000.0,"Financing Cash Flow":39615000.0,"Cash Flow From Continuing Financing Activities":39615000.0,"Net Other Financing Charges":-1148000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":41084000.0,"Common Stock Issuance":41084000.0,"Net Issuance Payments Of Debt":-321000.0,"Net Long Term Debt Issuance":-321000.0,"Long Term Debt Payments":-321000.0,"Investing Cash Flow":236000.0,"Cash Flow From Continuing Investing Activities":236000.0,"Interest Received Cfi":520000.0,"Net Investment Purchase And Sale":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-284000.0,"Purchase Of PPE":-284000.0,"Operating Cash Flow":-35970000.0,"Cash Flow From Continuing Operating Activities":-35970000.0,"Taxes Refund Paid":null,"Change In Working Capital":-4078000.0,"Change In Payables And Accrued Expense":3437000.0,"Change In Payable":3437000.0,"Change In Receivables":-7515000.0,"Other Non Cash Items":-95608000.0,"Stock Based Compensation":1922000.0,"Deferred Tax":482000.0,"Deferred Income Tax":482000.0,"Depreciation Amortization Depletion":502000.0,"Depreciation And Amortization":502000.0,"Amortization Cash Flow":0.0,"Amortization Of Intangibles":0.0,"Depreciation":502000.0,"Net Income From Continuing Operations":60810000.0},"2025-12-31":{"Free Cash Flow":-31078000.0,"Repayment Of Debt":-290000.0,"Issuance Of Capital Stock":7651000.0,"Capital Expenditure":-34000.0,"End Cash Position":69082000.0,"Beginning Cash Position":91716000.0,"Effect Of Exchange Rate Changes":857000.0,"Changes In Cash":-23491000.0,"Financing Cash Flow":6856000.0,"Cash Flow From Continuing Financing Activities":6856000.0,"Net Other Financing Charges":-506000.0,"Proceeds From Stock Option Exercised":1000.0,"Net Common Stock Issuance":7651000.0,"Common Stock Issuance":7651000.0,"Net Issuance Payments Of Debt":-290000.0,"Net Long Term Debt Issuance":-290000.0,"Long Term Debt Payments":-290000.0,"Investing Cash Flow":697000.0,"Cash Flow From Continuing Investing Activities":697000.0,"Interest Received Cfi":731000.0,"Net Investment Purchase And Sale":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-34000.0,"Purchase Of PPE":-34000.0,"Operating Cash Flow":-31044000.0,"Cash Flow From Continuing Operating Activities":-31044000.0,"Taxes Refund Paid":0.0,"Change In Working Capital":11163000.0,"Change In Payables And Accrued Expense":13485000.0,"Change In Payable":13485000.0,"Change In Receivables":-2322000.0,"Other Non Cash Items":3095000.0,"Stock Based Compensation":4303000.0,"Deferred Tax":-8131000.0,"Deferred Income Tax":-8131000.0,"Depreciation Amortization Depletion":525000.0,"Depreciation And Amortization":525000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":655000.0,"Net Income From Continuing Operations":-41999000.0},"2025-06-30":{"Free Cash Flow":-5845000.0,"Repayment Of Debt":-208000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-161000.0,"End Cash Position":61984000.0,"Beginning Cash Position":68803000.0,"Effect Of Exchange Rate Changes":-1180000.0,"Changes In Cash":-5639000.0,"Financing Cash Flow":-397000.0,"Cash Flow From Continuing Financing Activities":-397000.0,"Net Other Financing Charges":-189000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-208000.0,"Net Long Term Debt Issuance":-208000.0,"Long Term Debt Payments":-208000.0,"Investing Cash Flow":442000.0,"Cash Flow From Continuing Investing Activities":442000.0,"Interest Received Cfi":603000.0,"Net Investment Purchase And Sale":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-161000.0,"Purchase Of PPE":-161000.0,"Operating Cash Flow":-5684000.0,"Cash Flow From Continuing Operating Activities":-5684000.0,"Taxes Refund Paid":null,"Change In Working Capital":1094000.0,"Change In Payables And Accrued Expense":1264000.0,"Change In Payable":1264000.0,"Change In Receivables":-170000.0,"Other Non Cash Items":124839000.0,"Stock Based Compensation":2063000.0,"Deferred Tax":-3122000.0,"Deferred Income Tax":-3122000.0,"Depreciation Amortization Depletion":505000.0,"Depreciation And Amortization":505000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":561000.0,"Net Income From Continuing Operations":-144763000.0},"2025-03-31":{"Free Cash Flow":-20662000.0,"Repayment Of Debt":-313000.0,"Issuance Of Capital Stock":47221000.0,"Capital Expenditure":-42000.0,"End Cash Position":68803000.0,"Beginning Cash Position":22556000.0,"Effect Of Exchange Rate Changes":-902000.0,"Changes In Cash":47149000.0,"Financing Cash Flow":67173000.0,"Cash Flow From Continuing Financing Activities":67173000.0,"Net Other Financing Charges":-4607000.0,"Proceeds From Stock Option Exercised":24872000.0,"Net Common Stock Issuance":47221000.0,"Common Stock Issuance":47221000.0,"Net Issuance Payments Of Debt":-313000.0,"Net Long Term Debt Issuance":-313000.0,"Long Term Debt Payments":-313000.0,"Investing Cash Flow":596000.0,"Cash Flow From Continuing Investing Activities":596000.0,"Interest Received Cfi":638000.0,"Net Investment Purchase And Sale":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-42000.0,"Purchase Of PPE":-42000.0,"Operating Cash Flow":-20620000.0,"Cash Flow From Continuing Operating Activities":-20620000.0,"Taxes Refund Paid":null,"Change In Working Capital":4700000.0,"Change In Payables And Accrued Expense":-1246000.0,"Change In Payable":-1246000.0,"Change In Receivables":5946000.0,"Other Non Cash Items":-406147000.0,"Stock Based Compensation":1144000.0,"Deferred Tax":-16470000.0,"Deferred Income Tax":-16470000.0,"Depreciation Amortization Depletion":428000.0,"Depreciation And Amortization":428000.0,"Amortization Cash Flow":56000.0,"Amortization Of Intangibles":56000.0,"Depreciation":372000.0,"Net Income From Continuing Operations":395725000.0},"2024-12-31":{"Free Cash Flow":-20791000.0,"Repayment Of Debt":-190000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-15000.0,"End Cash Position":22556000.0,"Beginning Cash Position":42806000.0,"Effect Of Exchange Rate Changes":389000.0,"Changes In Cash":-20639000.0,"Financing Cash Flow":-190000.0,"Cash Flow From Continuing Financing Activities":-190000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-190000.0,"Net Long Term Debt Issuance":-190000.0,"Long Term Debt Payments":-190000.0,"Investing Cash Flow":327000.0,"Cash Flow From Continuing Investing Activities":327000.0,"Interest Received Cfi":342000.0,"Net Investment Purchase And Sale":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-15000.0,"Purchase Of PPE":-15000.0,"Operating Cash Flow":-20776000.0,"Cash Flow From Continuing Operating Activities":-20776000.0,"Taxes Refund Paid":0.0,"Change In Working Capital":-4254000.0,"Change In Payables And Accrued Expense":2991000.0,"Change In Payable":2991000.0,"Change In Receivables":-7245000.0,"Other Non Cash Items":707237000.0,"Stock Based Compensation":1078000.0,"Deferred Tax":10106000.0,"Deferred Income Tax":10106000.0,"Depreciation Amortization Depletion":637000.0,"Depreciation And Amortization":637000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":1390000.0,"Net Income From Continuing Operations":-735580000.0}}}