{"ticker":"EZRA","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":820948.0,"Share Issued":820948.0,"Net Debt":3520510.0,"Total Debt":5163251.0,"Tangible Book Value":-992955.0,"Invested Capital":11014186.0,"Working Capital":1228695.0,"Net Tangible Assets":-992955.0,"Capital Lease Obligations":799228.0,"Common Stock Equity":6650163.0,"Total Capitalization":10418510.0,"Total Equity Gross Minority Interest":6647250.0,"Minority Interest":-2913.0,"Stockholders Equity":6650163.0,"Retained Earnings":-58523843.0,"Additional Paid In Capital":65103404.0,"Capital Stock":70602.0,"Common Stock":70602.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":6223919.0,"Total Non Current Liabilities Net Minority Interest":4288055.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":4288055.0,"Long Term Capital Lease Obligation":519708.0,"Long Term Debt":3768347.0,"Current Liabilities":1935864.0,"Other Current Liabilities":106153.0,"Current Debt And Capital Lease Obligation":875196.0,"Current Capital Lease Obligation":279520.0,"Current Debt":595676.0,"Other Current Borrowings":595676.0,"Current Notes Payable":null,"Payables And Accrued Expenses":954515.0,"Current Accrued Expenses":null,"Payables":954515.0,"Other Payable":59957.0,"Dividends Payable":null,"Accounts Payable":894558.0,"Total Assets":12871169.0,"Total Non Current Assets":9706610.0,"Other Non Current Assets":18492.0,"Investments And Advances":1213771.0,"Long Term Equity Investment":1213771.0,"Goodwill And Other Intangible Assets":7643118.0,"Other Intangible Assets":2856563.0,"Goodwill":4786555.0,"Net PPE":831229.0,"Accumulated Depreciation":null,"Gross PPE":831229.0,"Leases":null,"Other Properties":831229.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":3164559.0,"Other Current Assets":566503.0,"Assets Held For Sale Current":null,"Restricted Cash":963860.0,"Receivables":790683.0,"Other Receivables":15032.0,"Accounts Receivable":775651.0,"Cash Cash Equivalents And Short Term Investments":843513.0,"Cash And Cash Equivalents":843513.0,"Cash Financial":843513.0},"2026-03-31":{"Ordinary Shares Number":531325.0,"Share Issued":531325.0,"Net Debt":2295889.0,"Total Debt":5439486.0,"Tangible Book Value":-457337.0,"Invested Capital":11988899.0,"Working Capital":2603724.0,"Net Tangible Assets":-457337.0,"Capital Lease Obligations":869645.0,"Common Stock Equity":7419058.0,"Total Capitalization":11335485.0,"Total Equity Gross Minority Interest":7419058.0,"Minority Interest":null,"Stockholders Equity":7419058.0,"Retained Earnings":-56532472.0,"Additional Paid In Capital":62123771.0,"Capital Stock":1827759.0,"Common Stock":1827759.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":6368464.0,"Total Non Current Liabilities Net Minority Interest":4508057.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":4508057.0,"Long Term Capital Lease Obligation":591630.0,"Long Term Debt":3916427.0,"Current Liabilities":1860407.0,"Other Current Liabilities":10152.0,"Current Debt And Capital Lease Obligation":931429.0,"Current Capital Lease Obligation":278015.0,"Current Debt":653414.0,"Other Current Borrowings":653414.0,"Current Notes Payable":null,"Payables And Accrued Expenses":918826.0,"Current Accrued Expenses":null,"Payables":918826.0,"Other Payable":101755.0,"Dividends Payable":null,"Accounts Payable":817071.0,"Total Assets":13787522.0,"Total Non Current Assets":9323391.0,"Other Non Current Assets":71462.0,"Investments And Advances":474125.0,"Long Term Equity Investment":474125.0,"Goodwill And Other Intangible Assets":7876395.0,"Other Intangible Assets":3089840.0,"Goodwill":4786555.0,"Net PPE":901409.0,"Accumulated Depreciation":null,"Gross PPE":901409.0,"Leases":null,"Other Properties":901409.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":4464131.0,"Other Current Assets":509813.0,"Assets Held For Sale Current":null,"Restricted Cash":961411.0,"Receivables":718955.0,"Other Receivables":44154.0,"Accounts Receivable":674801.0,"Cash Cash Equivalents And Short Term Investments":2273952.0,"Cash And Cash Equivalents":2273952.0,"Cash Financial":2273952.0},"2025-12-31":{"Ordinary Shares Number":266103.0,"Share Issued":266103.0,"Net Debt":4072178.0,"Total Debt":6325493.0,"Tangible Book Value":-1747105.0,"Invested Capital":11815242.0,"Working Capital":1874867.0,"Net Tangible Assets":-1747105.0,"Capital Lease Obligations":937681.0,"Common Stock Equity":6427430.0,"Total Capitalization":10490402.0,"Total Equity Gross Minority Interest":6427430.0,"Minority Interest":null,"Stockholders Equity":6427430.0,"Retained Earnings":-55061305.0,"Additional Paid In Capital":60573341.0,"Capital Stock":915394.0,"Common Stock":915394.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":7120991.0,"Total Non Current Liabilities Net Minority Interest":4724183.0,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":4724183.0,"Long Term Capital Lease Obligation":661211.0,"Long Term Debt":4062972.0,"Current Liabilities":2396808.0,"Other Current Liabilities":58942.0,"Current Debt And Capital Lease Obligation":1601310.0,"Current Capital Lease Obligation":276470.0,"Current Debt":1324840.0,"Other Current Borrowings":1324840.0,"Current Notes Payable":null,"Payables And Accrued Expenses":736556.0,"Current Accrued Expenses":77028.0,"Payables":659528.0,"Other Payable":162879.0,"Dividends Payable":null,"Accounts Payable":496649.0,"Total Assets":13548421.0,"Total Non Current Assets":9276746.0,"Other Non Current Assets":127405.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":8174535.0,"Other Intangible Assets":3387980.0,"Goodwill":4786555.0,"Net PPE":974806.0,"Accumulated Depreciation":-121626.0,"Gross PPE":1096432.0,"Leases":52901.0,"Other Properties":897610.0,"Machinery Furniture Equipment":145921.0,"Properties":0.0,"Current Assets":4271675.0,"Other Current Assets":766985.0,"Assets Held For Sale Current":null,"Restricted Cash":1415725.0,"Receivables":773331.0,"Other Receivables":23526.0,"Accounts Receivable":749805.0,"Cash Cash Equivalents And Short Term Investments":1315634.0,"Cash And Cash Equivalents":1315634.0,"Cash Financial":1315634.0},"2025-09-30":{"Ordinary Shares Number":234378.0,"Share Issued":234378.0,"Net Debt":3338082.0,"Total Debt":7059110.0,"Tangible Book Value":-2557069.0,"Invested Capital":12663373.0,"Working Capital":1595376.0,"Net Tangible Assets":-2557069.0,"Capital Lease Obligations":1139809.0,"Common Stock Equity":6744072.0,"Total Capitalization":11389826.0,"Total Equity Gross Minority Interest":6744072.0,"Minority Interest":null,"Stockholders Equity":6744072.0,"Retained Earnings":-53677915.0,"Additional Paid In Capital":59615726.0,"Capital Stock":806261.0,"Common Stock":806261.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":8910942.0,"Total Non Current Liabilities Net Minority Interest":5489248.0,"Derivative Product Liabilities":326.0,"Long Term Debt And Capital Lease Obligation":5488922.0,"Long Term Capital Lease Obligation":843168.0,"Long Term Debt":4645754.0,"Current Liabilities":3421694.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":1570188.0,"Current Capital Lease Obligation":296641.0,"Current Debt":1273547.0,"Other Current Borrowings":1167141.0,"Current Notes Payable":106406.0,"Payables And Accrued Expenses":1851506.0,"Current Accrued Expenses":null,"Payables":1851506.0,"Other Payable":98439.0,"Dividends Payable":373986.0,"Accounts Payable":1379081.0,"Total Assets":15655014.0,"Total Non Current Assets":10637944.0,"Other Non Current Assets":126694.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":9301141.0,"Other Intangible Assets":3739498.0,"Goodwill":5561643.0,"Net PPE":1210109.0,"Accumulated Depreciation":null,"Gross PPE":1210109.0,"Leases":null,"Other Properties":1210109.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":5017070.0,"Other Current Assets":690767.0,"Assets Held For Sale Current":null,"Restricted Cash":922198.0,"Receivables":822886.0,"Other Receivables":88490.0,"Accounts Receivable":734396.0,"Cash Cash Equivalents And Short Term Investments":2581219.0,"Cash And Cash Equivalents":2581219.0,"Cash Financial":2581219.0},"2025-06-30":{"Ordinary Shares Number":77471.0,"Share Issued":77471.0,"Net Debt":10164072.0,"Total Debt":13327267.0,"Tangible Book Value":-6516602.0,"Invested Capital":15202690.0,"Working Capital":2089120.0,"Net Tangible Assets":-6516602.0,"Capital Lease Obligations":1206195.0,"Common Stock Equity":3081618.0,"Total Capitalization":12071110.0,"Total Equity Gross Minority Interest":3081618.0,"Minority Interest":null,"Stockholders Equity":3081618.0,"Retained Earnings":-52521332.0,"Additional Paid In Capital":55336447.0,"Capital Stock":266503.0,"Common Stock":266503.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":14928097.0,"Total Non Current Liabilities Net Minority Interest":9907465.0,"Derivative Product Liabilities":326.0,"Long Term Debt And Capital Lease Obligation":9907139.0,"Long Term Capital Lease Obligation":917647.0,"Long Term Debt":8989492.0,"Current Liabilities":5020632.0,"Other Current Liabilities":289732.0,"Current Debt And Capital Lease Obligation":3420128.0,"Current Capital Lease Obligation":288548.0,"Current Debt":3131580.0,"Other Current Borrowings":3025369.0,"Current Notes Payable":106211.0,"Payables And Accrued Expenses":1310772.0,"Current Accrued Expenses":null,"Payables":1310772.0,"Other Payable":39869.0,"Dividends Payable":null,"Accounts Payable":1270903.0,"Total Assets":18009715.0,"Total Non Current Assets":10899963.0,"Other Non Current Assets":21792.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":9598220.0,"Other Intangible Assets":4036577.0,"Goodwill":5561643.0,"Net PPE":1279951.0,"Accumulated Depreciation":null,"Gross PPE":1279951.0,"Leases":null,"Other Properties":1279951.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":7109752.0,"Other Current Assets":594078.0,"Assets Held For Sale Current":2299767.0,"Restricted Cash":1418211.0,"Receivables":840696.0,"Other Receivables":24660.0,"Accounts Receivable":816036.0,"Cash Cash Equivalents And Short Term Investments":1957000.0,"Cash And Cash Equivalents":1957000.0,"Cash Financial":1957000.0},"2025-03-31":{"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,"Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Derivative Product Liabilities":326.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":9902.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":null,"Dividends Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":null,"Restricted Cash":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"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,"Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Derivative Product Liabilities":326.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":58829.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":129897.0,"Payables":null,"Other Payable":null,"Dividends Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-168729.0,"Gross PPE":null,"Leases":131098.0,"Other Properties":null,"Machinery Furniture Equipment":171539.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":null,"Restricted Cash":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1616648.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1991371.0,"Reconciled Depreciation":252977.0,"Reconciled Cost Of Revenue":2394030.0,"EBITDA":-1616648.0,"EBIT":-1869625.0,"Net Interest Income":-124659.0,"Interest Expense":124659.0,"Normalized Income":-1991371.0,"Net Income From Continuing And Discontinued Operation":-1991371.0,"Total Expenses":3935026.0,"Total Operating Income As Reported":-1824211.0,"Diluted Average Shares":610289.0,"Basic Average Shares":610289.0,"Diluted EPS":-3.26,"Basic EPS":-3.26,"Diluted NI Availto Com Stockholders":-1991371.0,"Net Income Common Stockholders":-1991371.0,"Net Income":-1991371.0,"Minority Interests":2913.0,"Net Income Including Noncontrolling Interests":-1994284.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-1994284.0,"Pretax Income":-1994284.0,"Other Income Expense":-45414.0,"Other Non Operating Income Expenses":48940.0,"Special Income Charges":null,"Gain On Sale Of Business":null,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":-94354.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-124659.0,"Interest Expense Non Operating":124659.0,"Operating Income":-1824211.0,"Operating Expense":1540995.0,"Depreciation Amortization Depletion Income Statement":252976.0,"Depreciation And Amortization In Income Statement":252976.0,"Selling General And Administration":1288019.0,"Selling And Marketing Expense":130370.0,"General And Administrative Expense":1157649.0,"Other Gand A":1157649.0,"Gross Profit":-283216.0,"Cost Of Revenue":2394031.0,"Total Revenue":2110815.0,"Operating Revenue":2110815.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1040338.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1471167.0,"Reconciled Depreciation":304443.0,"Reconciled Cost Of Revenue":3194928.0,"EBITDA":-1040338.0,"EBIT":-1344781.0,"Net Interest Income":-126386.0,"Interest Expense":126386.0,"Normalized Income":-1471167.0,"Net Income From Continuing And Discontinued Operation":-1471167.0,"Total Expenses":5066600.0,"Total Operating Income As Reported":-1239808.0,"Diluted Average Shares":425201.0,"Basic Average Shares":425201.0,"Diluted EPS":-3.6,"Basic EPS":-3.6,"Diluted NI Availto Com Stockholders":-1471167.0,"Net Income Common Stockholders":-1471167.0,"Net Income":-1471167.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-1471167.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-1471167.0,"Pretax Income":-1471167.0,"Other Income Expense":-104973.0,"Other Non Operating Income Expenses":-78943.0,"Special Income Charges":null,"Gain On Sale Of Business":null,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":-26030.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-126386.0,"Interest Expense Non Operating":126386.0,"Operating Income":-1239808.0,"Operating Expense":1871672.0,"Depreciation Amortization Depletion Income Statement":304443.0,"Depreciation And Amortization In Income Statement":304443.0,"Selling General And Administration":1567229.0,"Selling And Marketing Expense":210648.0,"General And Administrative Expense":1356581.0,"Other Gand A":1356581.0,"Gross Profit":631864.0,"Cost Of Revenue":3194928.0,"Total Revenue":3826792.0,"Operating Revenue":3826792.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1073729.0,"Total Unusual Items":149363.0,"Total Unusual Items Excluding Goodwill":149363.0,"Net Income From Continuing Operation Net Minority Interest":-1383389.0,"Reconciled Depreciation":311406.0,"Reconciled Cost Of Revenue":2763058.0,"EBITDA":-924366.0,"EBIT":-1235772.0,"Net Interest Income":-147617.0,"Interest Expense":147617.0,"Normalized Income":-1532752.0,"Net Income From Continuing And Discontinued Operation":-1383389.0,"Total Expenses":3932445.0,"Total Operating Income As Reported":-1320358.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1383389.0,"Net Income Common Stockholders":-1383389.0,"Net Income":-1383389.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-1383389.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-1383389.0,"Pretax Income":-1383389.0,"Other Income Expense":84586.0,"Other Non Operating Income Expenses":-64777.0,"Special Income Charges":149363.0,"Gain On Sale Of Business":149363.0,"Write Off":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":0.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-147617.0,"Interest Expense Non Operating":147617.0,"Operating Income":-1320358.0,"Operating Expense":1169387.0,"Depreciation Amortization Depletion Income Statement":311406.0,"Depreciation And Amortization In Income Statement":311406.0,"Selling General And Administration":857981.0,"Selling And Marketing Expense":77000.0,"General And Administrative Expense":780981.0,"Other Gand A":780981.0,"Gross Profit":-150971.0,"Cost Of Revenue":2763058.0,"Total Revenue":2612087.0,"Operating Revenue":2612087.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3625017.0,"Total Unusual Items":3033554.0,"Total Unusual Items Excluding Goodwill":3033554.0,"Net Income From Continuing Operation Net Minority Interest":-1156583.0,"Reconciled Depreciation":313694.0,"Reconciled Cost Of Revenue":4908271.0,"EBITDA":-591463.0,"EBIT":-905157.0,"Net Interest Income":-251426.0,"Interest Expense":251426.0,"Normalized Income":-4190137.0,"Net Income From Continuing And Discontinued Operation":-1156583.0,"Total Expenses":6409658.0,"Total Operating Income As Reported":-3913683.0,"Diluted Average Shares":145674.0,"Basic Average Shares":145674.0,"Diluted EPS":-8.0,"Basic EPS":-8.0,"Diluted NI Availto Com Stockholders":-1156583.0,"Net Income Common Stockholders":-1156583.0,"Net Income":-1156583.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-1156583.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-1156583.0,"Pretax Income":-1156583.0,"Other Income Expense":3008526.0,"Other Non Operating Income Expenses":-25028.0,"Special Income Charges":3033554.0,"Gain On Sale Of Business":3033554.0,"Write Off":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":0.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":-8558.0,"Net Non Operating Interest Income Expense":-251426.0,"Interest Expense Non Operating":251426.0,"Operating Income":-3913683.0,"Operating Expense":1501387.0,"Depreciation Amortization Depletion Income Statement":313694.0,"Depreciation And Amortization In Income Statement":313694.0,"Selling General And Administration":1187693.0,"Selling And Marketing Expense":66917.0,"General And Administrative Expense":1120776.0,"Other Gand A":1120776.0,"Gross Profit":-2412296.0,"Cost Of Revenue":4908271.0,"Total Revenue":2495975.0,"Operating Revenue":2495975.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2045762.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-2710901.0,"Reconciled Depreciation":346151.0,"Reconciled Cost Of Revenue":3552293.0,"EBITDA":-2045762.0,"EBIT":-2391913.0,"Net Interest Income":-318988.0,"Interest Expense":318988.0,"Normalized Income":-2710901.0,"Net Income From Continuing And Discontinued Operation":-2710901.0,"Total Expenses":5458490.0,"Total Operating Income As Reported":-2371813.0,"Diluted Average Shares":79962.0,"Basic Average Shares":79962.0,"Diluted EPS":-33.9,"Basic EPS":-33.9,"Diluted NI Availto Com Stockholders":-2710901.0,"Net Income Common Stockholders":-2710901.0,"Net Income":-2710901.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-2710901.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-2710901.0,"Pretax Income":-2710901.0,"Other Income Expense":-20100.0,"Other Non Operating Income Expenses":-20100.0,"Special Income Charges":0.0,"Gain On Sale Of Business":null,"Write Off":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":0.0,"Earnings From Equity Interest":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-318988.0,"Interest Expense Non Operating":318988.0,"Operating Income":-2371813.0,"Operating Expense":1906197.0,"Depreciation Amortization Depletion Income Statement":346151.0,"Depreciation And Amortization In Income Statement":346151.0,"Selling General And Administration":1560046.0,"Selling And Marketing Expense":67207.0,"General And Administrative Expense":1492839.0,"Other Gand A":1492839.0,"Gross Profit":-465616.0,"Cost Of Revenue":3552293.0,"Total Revenue":3086677.0,"Operating Revenue":3086677.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":65318.0,"Basic Average Shares":65318.0,"Diluted EPS":-26.4,"Basic EPS":-26.4,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Gain On Sale Of Business":null,"Write Off":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":0.0,"Earnings From Equity Interest":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Gain On Sale Of Business":null,"Write Off":0.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":0.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":0.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":-1678319.0,"Repayment Of Debt":-259741.0,"Issuance Of Debt":149934.0,"Issuance Of Capital Stock":1076115.0,"Capital Expenditure":null,"End Cash Position":1807373.0,"Beginning Cash Position":3235363.0,"Changes In Cash":-1427990.0,"Financing Cash Flow":966308.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":966308.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":1076115.0,"Common Stock Issuance":1076115.0,"Net Issuance Payments Of Debt":-109807.0,"Net Short Term Debt Issuance":96001.0,"Short Term Debt Payments":-53933.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-205808.0,"Long Term Debt Payments":-205808.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-733919.0,"Cash Flow From Continuing Investing Activities":-733919.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":-834155.0,"Sale Of Business":null,"Purchase Of Business":-834155.0,"Net Intangibles Purchase And Sale":-13506.0,"Purchase Of Intangibles":-13506.0,"Net PPE Purchase And Sale":-4434.0,"Purchase Of PPE":-4434.0,"Operating Cash Flow":-1660379.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":-1660379.0,"Change In Working Capital":-156758.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":35835.0,"Change In Payable":35835.0,"Change In Account Payable":77478.0,"Change In Prepaid Assets":-120865.0,"Change In Receivables":-71728.0,"Changes In Account Receivables":-100850.0,"Other Non Cash Items":192921.0,"Stock Based Compensation":15618.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":252977.0,"Depreciation And Amortization":252977.0,"Operating Gains Losses":85091.0,"Earnings Losses From Equity Investments":94354.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-1994285.0},"2026-03-31":{"Free Cash Flow":-571174.0,"Repayment Of Debt":-872117.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":2578205.0,"Capital Expenditure":null,"End Cash Position":3235363.0,"Beginning Cash Position":2731359.0,"Changes In Cash":504004.0,"Financing Cash Flow":1575178.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":1575178.0,"Cash Dividends Paid":-130910.0,"Net Common Stock Issuance":2578205.0,"Common Stock Issuance":2578205.0,"Net Issuance Payments Of Debt":-872117.0,"Net Short Term Debt Issuance":-48790.0,"Short Term Debt Payments":-48790.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-823327.0,"Long Term Debt Payments":-823327.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-500000.0,"Cash Flow From Continuing Investing Activities":-500000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":-500000.0,"Sale Of Business":null,"Purchase Of Business":-500000.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-571174.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":-571174.0,"Change In Working Capital":317806.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":182116.0,"Change In Payable":182116.0,"Change In Account Payable":163778.0,"Change In Prepaid Assets":81314.0,"Change In Receivables":54376.0,"Changes In Account Receivables":75004.0,"Other Non Cash Items":180271.0,"Stock Based Compensation":15500.0,"Unrealized Gain Loss On Investment Securities":55943.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":304443.0,"Depreciation And Amortization":304443.0,"Operating Gains Losses":26030.0,"Earnings Losses From Equity Investments":26030.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-1471167.0},"2025-12-31":{"Free Cash Flow":-1625408.0,"Repayment Of Debt":-412729.0,"Issuance Of Debt":4118.0,"Issuance Of Capital Stock":2748274.0,"Capital Expenditure":null,"End Cash Position":2731359.0,"Beginning Cash Position":3503417.0,"Changes In Cash":-772058.0,"Financing Cash Flow":-185242.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":-185242.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":2748274.0,"Common Stock Issuance":2748274.0,"Net Issuance Payments Of Debt":-408611.0,"Net Short Term Debt Issuance":-47464.0,"Short Term Debt Payments":-47464.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-361147.0,"Long Term Debt Payments":-365265.0,"Long Term Debt Issuance":4118.0,"Investing Cash Flow":1038592.0,"Cash Flow From Continuing Investing Activities":1038592.0,"Net Investment Purchase And Sale":-11409.0,"Sale Of Investment":null,"Purchase Of Investment":-217711.0,"Net Business Purchase And Sale":1050001.0,"Sale Of Business":1050001.0,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-1625408.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":-1625408.0,"Change In Working Capital":-743141.0,"Change In Other Current Assets":1800.0,"Change In Payables And Accrued Expense":-706328.0,"Change In Payable":-706328.0,"Change In Account Payable":-690828.0,"Change In Prepaid Assets":-2362.0,"Change In Receivables":-36251.0,"Changes In Account Receivables":-80117.0,"Other Non Cash Items":95842.0,"Stock Based Compensation":234340.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":311406.0,"Depreciation And Amortization":311406.0,"Operating Gains Losses":-140466.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":8897.0,"Gain Loss On Sale Of Business":-149363.0,"Net Income From Continuing Operations":-1383389.0},"2025-09-30":{"Free Cash Flow":-829998.0,"Repayment Of Debt":-5775842.0,"Issuance Of Debt":42360.0,"Issuance Of Capital Stock":223051.0,"Capital Expenditure":-15552.0,"End Cash Position":3503417.0,"Beginning Cash Position":3375211.0,"Changes In Cash":128206.0,"Financing Cash Flow":-3373905.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":-3373905.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":223051.0,"Common Stock Issuance":223051.0,"Net Issuance Payments Of Debt":-5733482.0,"Net Short Term Debt Issuance":195.0,"Short Term Debt Payments":-42165.0,"Short Term Debt Issuance":42360.0,"Net Long Term Debt Issuance":-5733677.0,"Long Term Debt Payments":-5733677.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":4316557.0,"Cash Flow From Continuing Investing Activities":4316557.0,"Net Investment Purchase And Sale":-114960.0,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":4447069.0,"Sale Of Business":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-9191.0,"Purchase Of Intangibles":-9191.0,"Net PPE Purchase And Sale":-6361.0,"Purchase Of PPE":-6361.0,"Operating Cash Flow":-814446.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":-814446.0,"Change In Working Capital":157957.0,"Change In Other Current Assets":1500.0,"Change In Payables And Accrued Expense":169898.0,"Change In Payable":169898.0,"Change In Account Payable":111330.0,"Change In Prepaid Assets":-71588.0,"Change In Receivables":58147.0,"Changes In Account Receivables":89748.0,"Other Non Cash Items":154684.0,"Stock Based Compensation":2740796.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":313694.0,"Depreciation And Amortization":313694.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-1156581.0},"2025-06-30":{"Free Cash Flow":-864704.0,"Repayment Of Debt":-502170.0,"Issuance Of Debt":781947.0,"Issuance Of Capital Stock":2148631.0,"Capital Expenditure":-12193.0,"End Cash Position":3375211.0,"Beginning Cash Position":1811507.0,"Changes In Cash":1563704.0,"Financing Cash Flow":2428408.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":2428408.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":2148631.0,"Common Stock Issuance":2148631.0,"Net Issuance Payments Of Debt":279777.0,"Net Short Term Debt Issuance":96309.0,"Short Term Debt Payments":-53691.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":183468.0,"Long Term Debt Payments":-448479.0,"Long Term Debt Issuance":631947.0,"Investing Cash Flow":-12193.0,"Cash Flow From Continuing Investing Activities":-12193.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-7960.0,"Purchase Of Intangibles":-7960.0,"Net PPE Purchase And Sale":-4233.0,"Purchase Of PPE":-4233.0,"Operating Cash Flow":-852511.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":-852511.0,"Change In Working Capital":29754.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":59414.0,"Change In Payable":59414.0,"Change In Account Payable":22473.0,"Change In Prepaid Assets":-46898.0,"Change In Receivables":17238.0,"Changes In Account Receivables":23324.0,"Other Non Cash Items":605120.0,"Stock Based Compensation":877368.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":346151.0,"Depreciation And Amortization":346151.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-2710904.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-14944.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"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 Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Assets":0.0,"Change In Payables And 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,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-24441.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"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 Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Assets":0.0,"Change In Payables And 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,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":0.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":0.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":null}}}