{"ticker":"GAIA","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":146805.0,"Ordinary Shares Number":25288535.0,"Share Issued":25435340.0,"Total Debt":14589000.0,"Tangible Book Value":-1738000.0,"Invested Capital":92638000.0,"Working Capital":-17162000.0,"Net Tangible Assets":-1738000.0,"Capital Lease Obligations":8967000.0,"Common Stock Equity":87016000.0,"Total Capitalization":92411000.0,"Total Equity Gross Minority Interest":101006000.0,"Minority Interest":13990000.0,"Stockholders Equity":87016000.0,"Treasury Stock":525000.0,"Retained Earnings":-96177000.0,"Additional Paid In Capital":183715000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":53548000.0,"Total Non Current Liabilities Net Minority Interest":14350000.0,"Non Current Deferred Liabilities":617000.0,"Non Current Deferred Taxes Liabilities":617000.0,"Long Term Debt And Capital Lease Obligation":13733000.0,"Long Term Capital Lease Obligation":8338000.0,"Long Term Debt":5395000.0,"Current Liabilities":39198000.0,"Current Deferred Liabilities":20539000.0,"Current Deferred Revenue":20539000.0,"Current Debt And Capital Lease Obligation":856000.0,"Current Capital Lease Obligation":629000.0,"Current Debt":227000.0,"Other Current Borrowings":227000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":17803000.0,"Current Accrued Expenses":2732000.0,"Payables":15071000.0,"Accounts Payable":15071000.0,"Total Assets":154554000.0,"Total Non Current Assets":132518000.0,"Other Non Current Assets":null,"Investments And Advances":7654000.0,"Long Term Equity Investment":7654000.0,"Investments In Other Ventures Under Equity Method":7654000.0,"Goodwill And Other Intangible Assets":88754000.0,"Other Intangible Assets":54772000.0,"Goodwill":33982000.0,"Net PPE":36110000.0,"Accumulated Depreciation":null,"Gross PPE":36110000.0,"Other Properties":36110000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":22036000.0,"Other Current Assets":3492000.0,"Receivables":5446000.0,"Other Receivables":null,"Accounts Receivable":5446000.0,"Cash Cash Equivalents And Short Term Investments":13098000.0,"Cash And Cash Equivalents":13098000.0},"2025-12-31":{"Treasury Shares Number":146805.0,"Ordinary Shares Number":24962520.0,"Share Issued":25109325.0,"Total Debt":14794000.0,"Tangible Book Value":-9908000.0,"Invested Capital":93628000.0,"Working Capital":-15459000.0,"Net Tangible Assets":-9908000.0,"Capital Lease Obligations":9115000.0,"Common Stock Equity":87949000.0,"Total Capitalization":93401000.0,"Total Equity Gross Minority Interest":102130000.0,"Minority Interest":14181000.0,"Stockholders Equity":87949000.0,"Treasury Stock":525000.0,"Retained Earnings":-94922000.0,"Additional Paid In Capital":183393000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":52519000.0,"Total Non Current Liabilities Net Minority Interest":14556000.0,"Non Current Deferred Liabilities":603000.0,"Non Current Deferred Taxes Liabilities":603000.0,"Long Term Debt And Capital Lease Obligation":13953000.0,"Long Term Capital Lease Obligation":8501000.0,"Long Term Debt":5452000.0,"Current Liabilities":37963000.0,"Current Deferred Liabilities":18502000.0,"Current Deferred Revenue":18502000.0,"Current Debt And Capital Lease Obligation":841000.0,"Current Capital Lease Obligation":614000.0,"Current Debt":227000.0,"Other Current Borrowings":227000.0,"Pensionand Other Post Retirement Benefit Plans Current":1865000.0,"Payables And Accrued Expenses":16755000.0,"Current Accrued Expenses":1531000.0,"Payables":15224000.0,"Accounts Payable":15224000.0,"Total Assets":154649000.0,"Total Non Current Assets":132145000.0,"Other Non Current Assets":null,"Investments And Advances":7540000.0,"Long Term Equity Investment":7540000.0,"Investments In Other Ventures Under Equity Method":7540000.0,"Goodwill And Other Intangible Assets":97857000.0,"Other Intangible Assets":63875000.0,"Goodwill":33982000.0,"Net PPE":26748000.0,"Accumulated Depreciation":-13344000.0,"Gross PPE":40092000.0,"Other Properties":8836000.0,"Machinery Furniture Equipment":8642000.0,"Buildings And Improvements":19816000.0,"Land And Improvements":2798000.0,"Properties":0.0,"Current Assets":22504000.0,"Other Current Assets":3527000.0,"Receivables":5437000.0,"Other Receivables":null,"Accounts Receivable":5437000.0,"Cash Cash Equivalents And Short Term Investments":13540000.0,"Cash And Cash Equivalents":13540000.0},"2025-09-30":{"Treasury Shares Number":64987.0,"Ordinary Shares Number":25044338.0,"Share Issued":25109325.0,"Total Debt":10754000.0,"Tangible Book Value":-2215000.0,"Invested Capital":91937000.0,"Working Capital":-21334000.0,"Net Tangible Assets":-2215000.0,"Capital Lease Obligations":5087000.0,"Common Stock Equity":86270000.0,"Total Capitalization":86270000.0,"Total Equity Gross Minority Interest":101543000.0,"Minority Interest":15273000.0,"Stockholders Equity":86270000.0,"Treasury Stock":null,"Retained Earnings":-94396000.0,"Additional Paid In Capital":180663000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":49550000.0,"Total Non Current Liabilities Net Minority Interest":4729000.0,"Non Current Deferred Liabilities":526000.0,"Non Current Deferred Taxes Liabilities":526000.0,"Long Term Debt And Capital Lease Obligation":4203000.0,"Long Term Capital Lease Obligation":4203000.0,"Long Term Debt":null,"Current Liabilities":44821000.0,"Current Deferred Liabilities":19289000.0,"Current Deferred Revenue":19289000.0,"Current Debt And Capital Lease Obligation":6551000.0,"Current Capital Lease Obligation":884000.0,"Current Debt":5667000.0,"Other Current Borrowings":5667000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":18981000.0,"Current Accrued Expenses":5796000.0,"Payables":13185000.0,"Accounts Payable":13185000.0,"Total Assets":151093000.0,"Total Non Current Assets":127606000.0,"Other Non Current Assets":8666000.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":88485000.0,"Other Intangible Assets":54503000.0,"Goodwill":33982000.0,"Net PPE":30455000.0,"Accumulated Depreciation":null,"Gross PPE":30455000.0,"Other Properties":30455000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":23487000.0,"Other Current Assets":3702000.0,"Receivables":5623000.0,"Other Receivables":null,"Accounts Receivable":5623000.0,"Cash Cash Equivalents And Short Term Investments":14162000.0,"Cash And Cash Equivalents":14162000.0},"2025-06-30":{"Treasury Shares Number":64987.0,"Ordinary Shares Number":25039116.0,"Share Issued":25104103.0,"Total Debt":11015000.0,"Tangible Book Value":-527000.0,"Invested Capital":91423000.0,"Working Capital":-19945000.0,"Net Tangible Assets":-527000.0,"Capital Lease Obligations":5296000.0,"Common Stock Equity":85704000.0,"Total Capitalization":85704000.0,"Total Equity Gross Minority Interest":98591000.0,"Minority Interest":12887000.0,"Stockholders Equity":85704000.0,"Treasury Stock":null,"Retained Earnings":-93243000.0,"Additional Paid In Capital":178944000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":48390000.0,"Total Non Current Liabilities Net Minority Interest":4953000.0,"Non Current Deferred Liabilities":526000.0,"Non Current Deferred Taxes Liabilities":526000.0,"Long Term Debt And Capital Lease Obligation":4427000.0,"Long Term Capital Lease Obligation":4427000.0,"Long Term Debt":null,"Current Liabilities":43437000.0,"Current Deferred Liabilities":21069000.0,"Current Deferred Revenue":21069000.0,"Current Debt And Capital Lease Obligation":6588000.0,"Current Capital Lease Obligation":869000.0,"Current Debt":5719000.0,"Other Current Borrowings":5719000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":15780000.0,"Current Accrued Expenses":2101000.0,"Payables":13679000.0,"Accounts Payable":13679000.0,"Total Assets":146981000.0,"Total Non Current Assets":123489000.0,"Other Non Current Assets":6370000.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":86231000.0,"Other Intangible Assets":54288000.0,"Goodwill":31943000.0,"Net PPE":30888000.0,"Accumulated Depreciation":null,"Gross PPE":30888000.0,"Other Properties":30888000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":23492000.0,"Other Current Assets":3851000.0,"Receivables":5717000.0,"Other Receivables":null,"Accounts Receivable":5717000.0,"Cash Cash Equivalents And Short Term Investments":13924000.0,"Cash And Cash Equivalents":13924000.0},"2025-03-31":{"Treasury Shares Number":64987.0,"Ordinary Shares Number":25007651.0,"Share Issued":25072638.0,"Total Debt":11263000.0,"Tangible Book Value":774000.0,"Invested Capital":92752000.0,"Working Capital":-19055000.0,"Net Tangible Assets":774000.0,"Capital Lease Obligations":5503000.0,"Common Stock Equity":86992000.0,"Total Capitalization":86992000.0,"Total Equity Gross Minority Interest":100125000.0,"Minority Interest":13133000.0,"Stockholders Equity":86992000.0,"Treasury Stock":null,"Retained Earnings":-91442000.0,"Additional Paid In Capital":178431000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":48378000.0,"Total Non Current Liabilities Net Minority Interest":5166000.0,"Non Current Deferred Liabilities":517000.0,"Non Current Deferred Taxes Liabilities":517000.0,"Long Term Debt And Capital Lease Obligation":4649000.0,"Long Term Capital Lease Obligation":4649000.0,"Long Term Debt":null,"Current Liabilities":43212000.0,"Current Deferred Liabilities":21384000.0,"Current Deferred Revenue":21384000.0,"Current Debt And Capital Lease Obligation":6614000.0,"Current Capital Lease Obligation":854000.0,"Current Debt":5760000.0,"Other Current Borrowings":5760000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":15214000.0,"Current Accrued Expenses":2899000.0,"Payables":12315000.0,"Accounts Payable":12315000.0,"Total Assets":148503000.0,"Total Non Current Assets":124346000.0,"Other Non Current Assets":6516000.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":86218000.0,"Other Intangible Assets":54275000.0,"Goodwill":31943000.0,"Net PPE":31612000.0,"Accumulated Depreciation":null,"Gross PPE":31612000.0,"Other Properties":31612000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":24157000.0,"Other Current Assets":3626000.0,"Receivables":7441000.0,"Other Receivables":1810000.0,"Accounts Receivable":5631000.0,"Cash Cash Equivalents And Short Term Investments":13090000.0,"Cash And Cash Equivalents":13090000.0},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":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,"Treasury Stock":169000.0,"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,"Pensionand Other Post Retirement Benefit Plans Current":1758000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":5540000.0,"Investments And Advances":5540000.0,"Long Term Equity Investment":5540000.0,"Investments In Other Ventures Under Equity Method":5540000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-13628000.0,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":8210000.0,"Buildings And Improvements":20157000.0,"Land And Improvements":2597000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Receivables":null,"Other Receivables":1809000.0,"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":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":3188000.0,"Net Income From Continuing Operation Net Minority Interest":-1255000.0,"Reconciled Depreciation":4616000.0,"Reconciled Cost Of Revenue":3407000.0,"EBITDA":3188000.0,"EBIT":-1428000.0,"Net Interest Income":16000.0,"Interest Expense":null,"Normalized Income":-1255000.0,"Net Income From Continuing And Discontinued Operation":-1255000.0,"Total Expenses":25741000.0,"Total Operating Income As Reported":-1428000.0,"Diluted Average Shares":24995000.0,"Basic Average Shares":24995000.0,"Diluted EPS":-0.05,"Basic EPS":-0.05,"Diluted NI Availto Com Stockholders":-1255000.0,"Net Income Common Stockholders":-1255000.0,"Net Income":-1255000.0,"Minority Interests":191000.0,"Net Income Including Noncontrolling Interests":-1446000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-1446000.0,"Tax Provision":34000.0,"Pretax Income":-1412000.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Earnings From Equity Interest":null,"Net Non Operating Interest Income Expense":16000.0,"Total Other Finance Cost":-16000.0,"Interest Expense Non Operating":null,"Operating Income":-1428000.0,"Operating Expense":22334000.0,"Selling General And Administration":22334000.0,"Selling And Marketing Expense":20001000.0,"General And Administrative Expense":2333000.0,"Other Gand A":2333000.0,"Gross Profit":20906000.0,"Cost Of Revenue":3407000.0,"Total Revenue":24313000.0,"Operating Revenue":24313000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":3856000.0,"Net Income From Continuing Operation Net Minority Interest":-482000.0,"Reconciled Depreciation":4511000.0,"Reconciled Cost Of Revenue":3166000.0,"EBITDA":3856000.0,"EBIT":-655000.0,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":-482000.0,"Net Income From Continuing And Discontinued Operation":-526000.0,"Total Expenses":26153000.0,"Total Operating Income As Reported":-655000.0,"Diluted Average Shares":24994000.0,"Basic Average Shares":24994000.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-526000.0,"Net Income Common Stockholders":-526000.0,"Net Income":-526000.0,"Minority Interests":302000.0,"Net Income Including Noncontrolling Interests":-828000.0,"Net Income Discontinuous Operations":-44000.0,"Net Income Continuous Operations":-784000.0,"Tax Provision":131000.0,"Pretax Income":-653000.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Earnings From Equity Interest":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Operating Income":-655000.0,"Operating Expense":22987000.0,"Selling General And Administration":22987000.0,"Selling And Marketing Expense":20637000.0,"General And Administrative Expense":2350000.0,"Other Gand A":2350000.0,"Gross Profit":22332000.0,"Cost Of Revenue":3166000.0,"Total Revenue":25498000.0,"Operating Revenue":25498000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":3307000.0,"Net Income From Continuing Operation Net Minority Interest":-1090000.0,"Reconciled Depreciation":4548000.0,"Reconciled Cost Of Revenue":3410000.0,"EBITDA":3307000.0,"EBIT":-1241000.0,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":-1090000.0,"Net Income From Continuing And Discontinued Operation":-1153000.0,"Total Expenses":26225000.0,"Total Operating Income As Reported":-1241000.0,"Diluted Average Shares":25044000.0,"Basic Average Shares":25044000.0,"Diluted EPS":-0.05,"Basic EPS":-0.05,"Diluted NI Availto Com Stockholders":-1153000.0,"Net Income Common Stockholders":-1153000.0,"Net Income":-1153000.0,"Minority Interests":141000.0,"Net Income Including Noncontrolling Interests":-1294000.0,"Net Income Discontinuous Operations":-63000.0,"Net Income Continuous Operations":-1231000.0,"Tax Provision":12000.0,"Pretax Income":-1219000.0,"Other Income Expense":22000.0,"Other Non Operating Income Expenses":22000.0,"Earnings From Equity Interest":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Operating Income":-1241000.0,"Operating Expense":22815000.0,"Selling General And Administration":22815000.0,"Selling And Marketing Expense":20578000.0,"General And Administrative Expense":2237000.0,"Other Gand A":2237000.0,"Gross Profit":21574000.0,"Cost Of Revenue":3410000.0,"Total Revenue":24984000.0,"Operating Revenue":24984000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":2478000.0,"Net Income From Continuing Operation Net Minority Interest":-1827000.0,"Reconciled Depreciation":4674000.0,"Reconciled Cost Of Revenue":3285000.0,"EBITDA":2478000.0,"EBIT":-2196000.0,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":-1827000.0,"Net Income From Continuing And Discontinued Operation":-1801000.0,"Total Expenses":26828000.0,"Total Operating Income As Reported":-2196000.0,"Diluted Average Shares":25022000.0,"Basic Average Shares":25022000.0,"Diluted EPS":-0.07,"Basic EPS":-0.07,"Diluted NI Availto Com Stockholders":-1801000.0,"Net Income Common Stockholders":-1801000.0,"Net Income":-1801000.0,"Minority Interests":246000.0,"Net Income Including Noncontrolling Interests":-2047000.0,"Net Income Discontinuous Operations":26000.0,"Net Income Continuous Operations":-2073000.0,"Tax Provision":1000.0,"Pretax Income":-2072000.0,"Other Income Expense":124000.0,"Other Non Operating Income Expenses":124000.0,"Earnings From Equity Interest":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Operating Income":-2196000.0,"Operating Expense":23543000.0,"Selling General And Administration":23543000.0,"Selling And Marketing Expense":20634000.0,"General And Administrative Expense":2909000.0,"Other Gand A":2909000.0,"Gross Profit":21347000.0,"Cost Of Revenue":3285000.0,"Total Revenue":24632000.0,"Operating Revenue":24632000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":3723000.0,"Net Income From Continuing Operation Net Minority Interest":-993000.0,"Reconciled Depreciation":4737000.0,"Reconciled Cost Of Revenue":2935000.0,"EBITDA":3723000.0,"EBIT":-1014000.0,"Net Interest Income":-136000.0,"Interest Expense":136000.0,"Normalized Income":-993000.0,"Net Income From Continuing And Discontinued Operation":-1014000.0,"Total Expenses":24854000.0,"Total Operating Income As Reported":-1014000.0,"Diluted Average Shares":24349000.0,"Basic Average Shares":24349000.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-1014000.0,"Net Income Common Stockholders":-1014000.0,"Net Income":-1014000.0,"Minority Interests":205000.0,"Net Income Including Noncontrolling Interests":-1219000.0,"Net Income Discontinuous Operations":-21000.0,"Net Income Continuous Operations":-1198000.0,"Tax Provision":48000.0,"Pretax Income":-1150000.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Earnings From Equity Interest":null,"Net Non Operating Interest Income Expense":-136000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":136000.0,"Operating Income":-1014000.0,"Operating Expense":21919000.0,"Selling General And Administration":21919000.0,"Selling And Marketing Expense":20022000.0,"General And Administrative Expense":1897000.0,"Other Gand A":1897000.0,"Gross Profit":20905000.0,"Cost Of Revenue":2935000.0,"Total Revenue":23840000.0,"Operating Revenue":23840000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":897000.0,"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":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Earnings From Equity Interest":0.0,"Net Non Operating Interest Income Expense":897000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":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":{"2026-03-31":{"Free Cash Flow":-131000.0,"Repurchase Of Capital Stock":-57000.0,"Repayment Of Debt":-3057000.0,"Issuance Of Debt":3000000.0,"Issuance Of Capital Stock":33000.0,"Capital Expenditure":-1624000.0,"Interest Paid Supplemental Data":120000.0,"Income Tax Paid Supplemental Data":15000.0,"End Cash Position":13098000.0,"Beginning Cash Position":13540000.0,"Changes In Cash":-442000.0,"Financing Cash Flow":-81000.0,"Cash Flow From Continuing Financing Activities":-81000.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":-24000.0,"Common Stock Payments":-57000.0,"Common Stock Issuance":33000.0,"Net Issuance Payments Of Debt":-57000.0,"Net Short Term Debt Issuance":-57000.0,"Short Term Debt Payments":-3057000.0,"Short Term Debt Issuance":3000000.0,"Investing Cash Flow":-1854000.0,"Cash Flow From Continuing Investing Activities":-1854000.0,"Net Other Investing Changes":-230000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-1624000.0,"Purchase Of PPE":-1624000.0,"Operating Cash Flow":1493000.0,"Cash Flow From Continuing Operating Activities":1493000.0,"Change In Working Capital":515000.0,"Change In Other Working Capital":2037000.0,"Change In Payables And Accrued Expense":-1441000.0,"Change In Accrued Expense":-802000.0,"Change In Payable":-639000.0,"Change In Account Payable":-639000.0,"Change In Prepaid Assets":-72000.0,"Change In Receivables":-9000.0,"Changes In Account Receivables":-9000.0,"Other Non Cash Items":-2538000.0,"Stock Based Compensation":346000.0,"Depreciation Amortization Depletion":4616000.0,"Depreciation And Amortization":4616000.0,"Amortization Cash Flow":2736000.0,"Amortization Of Intangibles":2736000.0,"Depreciation":1880000.0,"Earnings Losses From Equity Investments":null,"Net Income From Continuing Operations":-1446000.0},"2025-12-31":{"Free Cash Flow":76000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-8662000.0,"Issuance Of Debt":8659000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1690000.0,"Interest Paid Supplemental Data":81000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":13540000.0,"Beginning Cash Position":14162000.0,"Changes In Cash":-622000.0,"Financing Cash Flow":1298000.0,"Cash Flow From Continuing Financing Activities":1298000.0,"Net Other Financing Charges":1301000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-3000.0,"Net Short Term Debt Issuance":119000.0,"Short Term Debt Payments":-2861000.0,"Short Term Debt Issuance":2980000.0,"Investing Cash Flow":-3686000.0,"Cash Flow From Continuing Investing Activities":-3686000.0,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-1690000.0,"Purchase Of PPE":-1690000.0,"Operating Cash Flow":1766000.0,"Cash Flow From Continuing Operating Activities":1766000.0,"Change In Working Capital":-48000.0,"Change In Other Working Capital":-787000.0,"Change In Payables And Accrued Expense":639000.0,"Change In Accrued Expense":-728000.0,"Change In Payable":1367000.0,"Change In Account Payable":1367000.0,"Change In Prepaid Assets":-183000.0,"Change In Receivables":283000.0,"Changes In Account Receivables":186000.0,"Other Non Cash Items":-2531000.0,"Stock Based Compensation":470000.0,"Depreciation Amortization Depletion":4511000.0,"Depreciation And Amortization":4511000.0,"Amortization Cash Flow":2593000.0,"Amortization Of Intangibles":2593000.0,"Depreciation":1918000.0,"Earnings Losses From Equity Investments":null,"Net Income From Continuing Operations":-828000.0},"2025-09-30":{"Free Cash Flow":-1601000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-47000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":19000.0,"Capital Expenditure":-1927000.0,"Interest Paid Supplemental Data":72000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":14162000.0,"Beginning Cash Position":13924000.0,"Changes In Cash":238000.0,"Financing Cash Flow":3839000.0,"Cash Flow From Continuing Financing Activities":3839000.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":19000.0,"Common Stock Payments":null,"Common Stock Issuance":19000.0,"Net Issuance Payments Of Debt":-47000.0,"Net Short Term Debt Issuance":-5139000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Investing Cash Flow":-3927000.0,"Cash Flow From Continuing Investing Activities":-3927000.0,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-1927000.0,"Purchase Of PPE":-1927000.0,"Operating Cash Flow":326000.0,"Cash Flow From Continuing Operating Activities":326000.0,"Change In Working Capital":-449000.0,"Change In Other Working Capital":-2077000.0,"Change In Payables And Accrued Expense":746000.0,"Change In Accrued Expense":1056000.0,"Change In Payable":-310000.0,"Change In Account Payable":-310000.0,"Change In Prepaid Assets":771000.0,"Change In Receivables":111000.0,"Changes In Account Receivables":111000.0,"Other Non Cash Items":-2839000.0,"Stock Based Compensation":360000.0,"Depreciation Amortization Depletion":4548000.0,"Depreciation And Amortization":4548000.0,"Amortization Cash Flow":2629000.0,"Amortization Of Intangibles":2629000.0,"Depreciation":1919000.0,"Earnings Losses From Equity Investments":null,"Net Income From Continuing Operations":-1294000.0},"2025-06-30":{"Free Cash Flow":880000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-46000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1404000.0,"Interest Paid Supplemental Data":81000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":13924000.0,"Beginning Cash Position":13090000.0,"Changes In Cash":834000.0,"Financing Cash Flow":-46000.0,"Cash Flow From Continuing Financing Activities":-46000.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-46000.0,"Net Short Term Debt Issuance":5046000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Investing Cash Flow":-1404000.0,"Cash Flow From Continuing Investing Activities":-1404000.0,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-1404000.0,"Purchase Of PPE":-1404000.0,"Operating Cash Flow":2284000.0,"Cash Flow From Continuing Operating Activities":2284000.0,"Change In Working Capital":1666000.0,"Change In Other Working Capital":-315000.0,"Change In Payables And Accrued Expense":239000.0,"Change In Accrued Expense":-1044000.0,"Change In Payable":1283000.0,"Change In Account Payable":1283000.0,"Change In Prepaid Assets":18000.0,"Change In Receivables":1724000.0,"Changes In Account Receivables":-86000.0,"Other Non Cash Items":-2522000.0,"Stock Based Compensation":513000.0,"Depreciation Amortization Depletion":4674000.0,"Depreciation And Amortization":4674000.0,"Amortization Cash Flow":2605000.0,"Amortization Of Intangibles":2605000.0,"Depreciation":2069000.0,"Earnings Losses From Equity Investments":null,"Net Income From Continuing Operations":-2047000.0},"2025-03-31":{"Free Cash Flow":268000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-5046000.0,"Issuance Of Debt":5000000.0,"Issuance Of Capital Stock":7008000.0,"Capital Expenditure":-1030000.0,"Interest Paid Supplemental Data":137000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":13090000.0,"Beginning Cash Position":5860000.0,"Changes In Cash":7230000.0,"Financing Cash Flow":6962000.0,"Cash Flow From Continuing Financing Activities":6962000.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":7008000.0,"Common Stock Payments":0.0,"Common Stock Issuance":7008000.0,"Net Issuance Payments Of Debt":-46000.0,"Net Short Term Debt Issuance":-46000.0,"Short Term Debt Payments":-5046000.0,"Short Term Debt Issuance":5000000.0,"Investing Cash Flow":-1030000.0,"Cash Flow From Continuing Investing Activities":-1030000.0,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-1030000.0,"Purchase Of PPE":-1030000.0,"Operating Cash Flow":1298000.0,"Cash Flow From Continuing Operating Activities":1298000.0,"Change In Working Capital":-205000.0,"Change In Other Working Capital":2116000.0,"Change In Payables And Accrued Expense":-999000.0,"Change In Accrued Expense":-776000.0,"Change In Payable":-223000.0,"Change In Account Payable":-223000.0,"Change In Prepaid Assets":-1250000.0,"Change In Receivables":-72000.0,"Changes In Account Receivables":-71000.0,"Other Non Cash Items":-2338000.0,"Stock Based Compensation":323000.0,"Depreciation Amortization Depletion":4737000.0,"Depreciation And Amortization":4737000.0,"Amortization Cash Flow":2589000.0,"Amortization Of Intangibles":2589000.0,"Depreciation":2148000.0,"Earnings Losses From Equity Investments":null,"Net Income From Continuing Operations":-1219000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"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,"Net Other Financing Charges":-2000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":-9045000.0,"Short Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":-16000.0,"Purchase Of Intangibles":-16000.0,"Net PPE Purchase And Sale":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,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Earnings Losses From Equity Investments":0.0,"Net Income From Continuing Operations":null}}}