{"ticker":"GROY","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":230809201.0,"Share Issued":230809201.0,"Net Debt":null,"Total Debt":54000.0,"Tangible Book Value":724500000.0,"Invested Capital":724500000.0,"Working Capital":18377000.0,"Net Tangible Assets":724500000.0,"Capital Lease Obligations":54000.0,"Common Stock Equity":724500000.0,"Total Capitalization":724500000.0,"Total Equity Gross Minority Interest":724500000.0,"Stockholders Equity":724500000.0,"Gains Losses Not Affecting Retained Earnings":24475000.0,"Other Equity Adjustments":24475000.0,"Retained Earnings":-73803000.0,"Capital Stock":773828000.0,"Common Stock":773828000.0,"Total Liabilities Net Minority Interest":125613000.0,"Total Non Current Liabilities Net Minority Interest":120778000.0,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":120724000.0,"Non Current Deferred Taxes Liabilities":120724000.0,"Long Term Debt And Capital Lease Obligation":54000.0,"Long Term Capital Lease Obligation":54000.0,"Long Term Debt":null,"Current Liabilities":4835000.0,"Payables And Accrued Expenses":4835000.0,"Total Assets":850113000.0,"Total Non Current Assets":826901000.0,"Other Non Current Assets":791000.0,"Non Current Note Receivables":10896000.0,"Investments And Advances":25121000.0,"Investmentin Financial Assets":2519000.0,"Available For Sale Securities":2519000.0,"Long Term Equity Investment":22602000.0,"Investmentsin Joint Venturesat Cost":null,"Investmentsin Associatesat Cost":22602000.0,"Net PPE":790093000.0,"Current Assets":23212000.0,"Receivables":9075000.0,"Other Receivables":2926000.0,"Accounts Receivable":6149000.0,"Cash Cash Equivalents And Short Term Investments":14137000.0,"Other Short Term Investments":2804000.0,"Cash And Cash Equivalents":11333000.0},"2026-03-31":{"Ordinary Shares Number":230809201.0,"Share Issued":230809201.0,"Net Debt":null,"Total Debt":79000.0,"Tangible Book Value":721994000.0,"Invested Capital":721994000.0,"Working Capital":19406000.0,"Net Tangible Assets":721994000.0,"Capital Lease Obligations":79000.0,"Common Stock Equity":721994000.0,"Total Capitalization":721994000.0,"Total Equity Gross Minority Interest":721994000.0,"Stockholders Equity":721994000.0,"Gains Losses Not Affecting Retained Earnings":23803000.0,"Other Equity Adjustments":23803000.0,"Retained Earnings":-75586000.0,"Capital Stock":773777000.0,"Common Stock":773777000.0,"Total Liabilities Net Minority Interest":124875000.0,"Total Non Current Liabilities Net Minority Interest":119914000.0,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":119835000.0,"Non Current Deferred Taxes Liabilities":119835000.0,"Long Term Debt And Capital Lease Obligation":79000.0,"Long Term Capital Lease Obligation":79000.0,"Long Term Debt":null,"Current Liabilities":4961000.0,"Payables And Accrued Expenses":4961000.0,"Total Assets":846869000.0,"Total Non Current Assets":822502000.0,"Other Non Current Assets":856000.0,"Non Current Note Receivables":10916000.0,"Investments And Advances":25415000.0,"Investmentin Financial Assets":2461000.0,"Available For Sale Securities":2461000.0,"Long Term Equity Investment":22954000.0,"Investmentsin Joint Venturesat Cost":22954000.0,"Investmentsin Associatesat Cost":null,"Net PPE":785315000.0,"Current Assets":24367000.0,"Receivables":8168000.0,"Other Receivables":2936000.0,"Accounts Receivable":5232000.0,"Cash Cash Equivalents And Short Term Investments":16199000.0,"Other Short Term Investments":2601000.0,"Cash And Cash Equivalents":13598000.0},"2025-12-31":{"Ordinary Shares Number":224530457.0,"Share Issued":224530457.0,"Net Debt":null,"Total Debt":101000.0,"Tangible Book Value":699195000.0,"Invested Capital":699195000.0,"Working Capital":17928000.0,"Net Tangible Assets":699195000.0,"Capital Lease Obligations":101000.0,"Common Stock Equity":699195000.0,"Total Capitalization":699195000.0,"Total Equity Gross Minority Interest":699195000.0,"Stockholders Equity":699195000.0,"Gains Losses Not Affecting Retained Earnings":24311000.0,"Other Equity Adjustments":24311000.0,"Retained Earnings":-77357000.0,"Capital Stock":752241000.0,"Common Stock":752241000.0,"Total Liabilities Net Minority Interest":123561000.0,"Total Non Current Liabilities Net Minority Interest":118943000.0,"Derivative Product Liabilities":0.0,"Non Current Deferred Liabilities":118842000.0,"Non Current Deferred Taxes Liabilities":118842000.0,"Long Term Debt And Capital Lease Obligation":101000.0,"Long Term Capital Lease Obligation":101000.0,"Long Term Debt":null,"Current Liabilities":4618000.0,"Payables And Accrued Expenses":4618000.0,"Total Assets":822756000.0,"Total Non Current Assets":800210000.0,"Other Non Current Assets":162000.0,"Non Current Note Receivables":10826000.0,"Investments And Advances":2486000.0,"Investmentin Financial Assets":2486000.0,"Available For Sale Securities":2486000.0,"Long Term Equity Investment":0.0,"Investmentsin Joint Venturesat Cost":null,"Investmentsin Associatesat Cost":0.0,"Net PPE":786736000.0,"Current Assets":22546000.0,"Receivables":8591000.0,"Other Receivables":5850000.0,"Accounts Receivable":2741000.0,"Cash Cash Equivalents And Short Term Investments":13955000.0,"Other Short Term Investments":1548000.0,"Cash And Cash Equivalents":12407000.0},"2025-09-30":{"Ordinary Shares Number":171599229.0,"Share Issued":171599229.0,"Net Debt":46316000.0,"Total Debt":50921000.0,"Tangible Book Value":560004000.0,"Invested Capital":610804000.0,"Working Capital":5017000.0,"Net Tangible Assets":560004000.0,"Capital Lease Obligations":121000.0,"Common Stock Equity":560004000.0,"Total Capitalization":610804000.0,"Total Equity Gross Minority Interest":560004000.0,"Stockholders Equity":560004000.0,"Gains Losses Not Affecting Retained Earnings":37448000.0,"Other Equity Adjustments":37448000.0,"Retained Earnings":-76437000.0,"Capital Stock":598993000.0,"Common Stock":598993000.0,"Total Liabilities Net Minority Interest":180521000.0,"Total Non Current Liabilities Net Minority Interest":175625000.0,"Derivative Product Liabilities":896000.0,"Non Current Deferred Liabilities":123808000.0,"Non Current Deferred Taxes Liabilities":123808000.0,"Long Term Debt And Capital Lease Obligation":50921000.0,"Long Term Capital Lease Obligation":121000.0,"Long Term Debt":50800000.0,"Current Liabilities":4896000.0,"Payables And Accrued Expenses":4896000.0,"Total Assets":740525000.0,"Total Non Current Assets":730612000.0,"Other Non Current Assets":182000.0,"Non Current Note Receivables":10615000.0,"Investments And Advances":1464000.0,"Investmentin Financial Assets":1464000.0,"Available For Sale Securities":1464000.0,"Long Term Equity Investment":0.0,"Investmentsin Joint Venturesat Cost":null,"Investmentsin Associatesat Cost":0.0,"Net PPE":718351000.0,"Current Assets":9913000.0,"Receivables":4249000.0,"Other Receivables":2218000.0,"Accounts Receivable":2031000.0,"Cash Cash Equivalents And Short Term Investments":5664000.0,"Other Short Term Investments":1180000.0,"Cash And Cash Equivalents":4484000.0},"2025-06-30":{"Ordinary Shares Number":170709410.0,"Share Issued":170709410.0,"Net Debt":48971000.0,"Total Debt":52170000.0,"Tangible Book Value":558401000.0,"Invested Capital":610426000.0,"Working Capital":2570000.0,"Net Tangible Assets":558401000.0,"Capital Lease Obligations":145000.0,"Common Stock Equity":558401000.0,"Total Capitalization":610426000.0,"Total Equity Gross Minority Interest":558401000.0,"Stockholders Equity":558401000.0,"Gains Losses Not Affecting Retained Earnings":36831000.0,"Other Equity Adjustments":36831000.0,"Retained Earnings":-75304000.0,"Capital Stock":596874000.0,"Common Stock":596874000.0,"Total Liabilities Net Minority Interest":181845000.0,"Total Non Current Liabilities Net Minority Interest":177217000.0,"Derivative Product Liabilities":1029000.0,"Non Current Deferred Liabilities":124018000.0,"Non Current Deferred Taxes Liabilities":124018000.0,"Long Term Debt And Capital Lease Obligation":52170000.0,"Long Term Capital Lease Obligation":145000.0,"Long Term Debt":52025000.0,"Current Liabilities":4628000.0,"Payables And Accrued Expenses":4628000.0,"Total Assets":740246000.0,"Total Non Current Assets":733048000.0,"Other Non Current Assets":201000.0,"Non Current Note Receivables":10753000.0,"Investments And Advances":2893000.0,"Investmentin Financial Assets":1469000.0,"Available For Sale Securities":1469000.0,"Long Term Equity Investment":1424000.0,"Investmentsin Joint Venturesat Cost":null,"Investmentsin Associatesat Cost":1424000.0,"Net PPE":719201000.0,"Current Assets":7198000.0,"Receivables":3964000.0,"Other Receivables":1988000.0,"Accounts Receivable":1976000.0,"Cash Cash Equivalents And Short Term Investments":3234000.0,"Other Short Term Investments":180000.0,"Cash And Cash Equivalents":3054000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":48382000.0,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Derivative Product Liabilities":1209000.0,"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":51596000.0,"Current Liabilities":null,"Payables And Accrued Expenses":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Note Receivables":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Investmentsin Associatesat Cost":1465000.0,"Net PPE":null,"Current Assets":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":47551000.0,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Derivative Product Liabilities":1309000.0,"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":49818000.0,"Current Liabilities":null,"Payables And Accrued Expenses":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Note Receivables":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Investmentsin Associatesat Cost":null,"Net PPE":null,"Current Assets":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":251344.285714,"Tax Rate For Calcs":0.363214,"Normalized EBITDA":4042000.0,"Total Unusual Items":692000.0,"Total Unusual Items Excluding Goodwill":692000.0,"Net Income From Continuing Operation Net Minority Interest":1783000.0,"Reconciled Depreciation":1773000.0,"Reconciled Cost Of Revenue":312000.0,"EBITDA":4734000.0,"EBIT":2961000.0,"Net Interest Income":-161000.0,"Interest Expense":161000.0,"Normalized Income":1342344.285714,"Net Income From Continuing And Discontinued Operation":1783000.0,"Total Expenses":4870000.0,"Total Operating Income As Reported":2172000.0,"Diluted Average Shares":239253267.0,"Basic Average Shares":230811330.0,"Diluted EPS":0.01,"Basic EPS":0.01,"Diluted NI Availto Com Stockholders":1783000.0,"Net Income Common Stockholders":1783000.0,"Net Income":1783000.0,"Net Income Including Noncontrolling Interests":1783000.0,"Net Income Continuous Operations":1783000.0,"Tax Provision":1017000.0,"Pretax Income":2800000.0,"Other Income Expense":1099000.0,"Other Non Operating Income Expenses":97000.0,"Special Income Charges":0.0,"Gain On Sale Of Business":0.0,"Other Special Charges":null,"Earnings From Equity Interest":310000.0,"Gain On Sale Of Security":692000.0,"Net Non Operating Interest Income Expense":-161000.0,"Interest Expense Non Operating":161000.0,"Operating Income":1862000.0,"Operating Expense":2804000.0,"Other Operating Expenses":31000.0,"Depreciation Amortization Depletion Income Statement":19000.0,"Depreciation And Amortization In Income Statement":19000.0,"Depreciation Income Statement":19000.0,"Selling General And Administration":2754000.0,"General And Administrative Expense":2754000.0,"Other Gand A":1146000.0,"Salaries And Wages":1608000.0,"Gross Profit":4666000.0,"Cost Of Revenue":2066000.0,"Total Revenue":6732000.0,"Operating Revenue":6414000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-17985.346676,"Tax Rate For Calcs":0.367048,"Normalized EBITDA":4602000.0,"Total Unusual Items":-49000.0,"Total Unusual Items Excluding Goodwill":-49000.0,"Net Income From Continuing Operation Net Minority Interest":1771000.0,"Reconciled Depreciation":1412000.0,"Reconciled Cost Of Revenue":291000.0,"EBITDA":4553000.0,"EBIT":3141000.0,"Net Interest Income":-343000.0,"Interest Expense":343000.0,"Normalized Income":1802014.653324,"Net Income From Continuing And Discontinued Operation":1771000.0,"Total Expenses":4543000.0,"Total Operating Income As Reported":3088000.0,"Diluted Average Shares":240950256.0,"Basic Average Shares":229394670.0,"Diluted EPS":0.01,"Basic EPS":0.01,"Diluted NI Availto Com Stockholders":1771000.0,"Net Income Common Stockholders":1771000.0,"Net Income":1771000.0,"Net Income Including Noncontrolling Interests":1771000.0,"Net Income Continuous Operations":1771000.0,"Tax Provision":1027000.0,"Pretax Income":2798000.0,"Other Income Expense":506000.0,"Other Non Operating Income Expenses":102000.0,"Special Income Charges":-500000.0,"Gain On Sale Of Business":null,"Other Special Charges":500000.0,"Earnings From Equity Interest":453000.0,"Gain On Sale Of Security":451000.0,"Net Non Operating Interest Income Expense":-343000.0,"Interest Expense Non Operating":343000.0,"Operating Income":2635000.0,"Operating Expense":2861000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":21000.0,"Depreciation And Amortization In Income Statement":21000.0,"Depreciation Income Statement":21000.0,"Selling General And Administration":2840000.0,"General And Administrative Expense":2840000.0,"Other Gand A":1104000.0,"Salaries And Wages":1736000.0,"Gross Profit":5496000.0,"Cost Of Revenue":1682000.0,"Total Revenue":7178000.0,"Operating Revenue":6344000.0},"2025-12-31":{"Tax Effect Of Unusual Items":16499.005964,"Tax Rate For Calcs":0.085487,"Normalized EBITDA":1641000.0,"Total Unusual Items":193000.0,"Total Unusual Items Excluding Goodwill":193000.0,"Net Income From Continuing Operation Net Minority Interest":-920000.0,"Reconciled Depreciation":1307000.0,"Reconciled Cost Of Revenue":243000.0,"EBITDA":1834000.0,"EBIT":527000.0,"Net Interest Income":-1533000.0,"Interest Expense":1533000.0,"Normalized Income":-1096500.994036,"Net Income From Continuing And Discontinued Operation":-920000.0,"Total Expenses":4396000.0,"Total Operating Income As Reported":105000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-920000.0,"Net Income Common Stockholders":-920000.0,"Net Income":-920000.0,"Net Income Including Noncontrolling Interests":-920000.0,"Net Income Continuous Operations":-920000.0,"Tax Provision":-86000.0,"Pretax Income":-1006000.0,"Other Income Expense":422000.0,"Other Non Operating Income Expenses":229000.0,"Special Income Charges":-933000.0,"Gain On Sale Of Business":0.0,"Other Special Charges":933000.0,"Earnings From Equity Interest":0.0,"Gain On Sale Of Security":1126000.0,"Net Non Operating Interest Income Expense":-1533000.0,"Interest Expense Non Operating":1533000.0,"Operating Income":105000.0,"Operating Expense":2866000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":20000.0,"Depreciation And Amortization In Income Statement":20000.0,"Depreciation Income Statement":20000.0,"Selling General And Administration":2846000.0,"General And Administrative Expense":2846000.0,"Other Gand A":741000.0,"Salaries And Wages":2105000.0,"Gross Profit":2971000.0,"Cost Of Revenue":1530000.0,"Total Revenue":4501000.0,"Operating Revenue":4293000.0},"2025-09-30":{"Tax Effect Of Unusual Items":110707.371556,"Tax Rate For Calcs":0.156366,"Normalized EBITDA":1122000.0,"Total Unusual Items":708000.0,"Total Unusual Items Excluding Goodwill":708000.0,"Net Income From Continuing Operation Net Minority Interest":-1133000.0,"Reconciled Depreciation":881000.0,"Reconciled Cost Of Revenue":364000.0,"EBITDA":1830000.0,"EBIT":949000.0,"Net Interest Income":-2292000.0,"Interest Expense":2292000.0,"Normalized Income":-1730292.628444,"Net Income From Continuing And Discontinued Operation":-1133000.0,"Total Expenses":3576000.0,"Total Operating Income As Reported":572000.0,"Diluted Average Shares":170913113.0,"Basic Average Shares":170913113.0,"Diluted EPS":-0.01,"Basic EPS":-0.01,"Diluted NI Availto Com Stockholders":-1133000.0,"Net Income Common Stockholders":-1133000.0,"Net Income":-1133000.0,"Net Income Including Noncontrolling Interests":-1133000.0,"Net Income Continuous Operations":-1133000.0,"Tax Provision":-210000.0,"Pretax Income":-1343000.0,"Other Income Expense":377000.0,"Other Non Operating Income Expenses":-331000.0,"Special Income Charges":0.0,"Gain On Sale Of Business":0.0,"Other Special Charges":null,"Earnings From Equity Interest":0.0,"Gain On Sale Of Security":708000.0,"Net Non Operating Interest Income Expense":-2292000.0,"Interest Expense Non Operating":2292000.0,"Operating Income":572000.0,"Operating Expense":2350000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":19000.0,"Depreciation And Amortization In Income Statement":19000.0,"Depreciation Income Statement":19000.0,"Selling General And Administration":2331000.0,"General And Administrative Expense":2331000.0,"Other Gand A":715000.0,"Salaries And Wages":1616000.0,"Gross Profit":2922000.0,"Cost Of Revenue":1226000.0,"Total Revenue":4148000.0,"Operating Revenue":3789000.0},"2025-06-30":{"Tax Effect Of Unusual Items":144841.745081,"Tax Rate For Calcs":0.290847,"Normalized EBITDA":1007000.0,"Total Unusual Items":498000.0,"Total Unusual Items Excluding Goodwill":498000.0,"Net Income From Continuing Operation Net Minority Interest":-829000.0,"Reconciled Depreciation":438000.0,"Reconciled Cost Of Revenue":268000.0,"EBITDA":1505000.0,"EBIT":1067000.0,"Net Interest Income":-2236000.0,"Interest Expense":2236000.0,"Normalized Income":-1182158.254919,"Net Income From Continuing And Discontinued Operation":-829000.0,"Total Expenses":3177000.0,"Total Operating Income As Reported":523000.0,"Diluted Average Shares":170553644.0,"Basic Average Shares":170553644.0,"Diluted EPS":0.0,"Basic EPS":0.0,"Diluted NI Availto Com Stockholders":-829000.0,"Net Income Common Stockholders":-829000.0,"Net Income":-829000.0,"Net Income Including Noncontrolling Interests":-829000.0,"Net Income Continuous Operations":-829000.0,"Tax Provision":-340000.0,"Pretax Income":-1169000.0,"Other Income Expense":421000.0,"Other Non Operating Income Expenses":-27000.0,"Special Income Charges":-73000.0,"Gain On Sale Of Business":-73000.0,"Other Special Charges":null,"Earnings From Equity Interest":-50000.0,"Gain On Sale Of Security":571000.0,"Net Non Operating Interest Income Expense":-2236000.0,"Interest Expense Non Operating":2236000.0,"Operating Income":646000.0,"Operating Expense":2491000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":20000.0,"Depreciation And Amortization In Income Statement":20000.0,"Depreciation Income Statement":20000.0,"Selling General And Administration":2471000.0,"General And Administrative Expense":2471000.0,"Other Gand A":750000.0,"Salaries And Wages":1721000.0,"Gross Profit":3137000.0,"Cost Of Revenue":686000.0,"Total Revenue":3823000.0,"Operating Revenue":3227000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":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":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":170325913.0,"Basic Average Shares":170325913.0,"Diluted EPS":-0.01,"Basic EPS":-0.01,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Business":0.0,"Other Special Charges":-693000.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":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":null,"Total Unusual Items Excluding Goodwill":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":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,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Business":null,"Other Special Charges":0.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":-2809000.0,"Repayment Of Debt":-25000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":42000.0,"Capital Expenditure":-6532000.0,"End Cash Position":11333000.0,"Beginning Cash Position":13598000.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":-2265000.0,"Financing Cash Flow":-141000.0,"Cash Flow From Continuing Financing Activities":-141000.0,"Interest Paid Cff":-158000.0,"Cash Dividends Paid":0.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":42000.0,"Common Stock Issuance":42000.0,"Net Issuance Payments Of Debt":-25000.0,"Net Long Term Debt Issuance":-25000.0,"Long Term Debt Payments":-25000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-5847000.0,"Cash Flow From Continuing Investing Activities":-5847000.0,"Net Other Investing Changes":20000.0,"Interest Received Cfi":95000.0,"Dividends Received Cfi":662000.0,"Net Investment Purchase And Sale":-92000.0,"Sale Of Investment":0.0,"Purchase Of Investment":-92000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net Intangibles Purchase And Sale":-6532000.0,"Purchase Of Intangibles":-6532000.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Purchase Of PPE":null,"Operating Cash Flow":3723000.0,"Cash Flow From Continuing Operating Activities":3723000.0,"Interest Received Cfo":464000.0,"Change In Working Capital":-945000.0,"Change In Payables And Accrued Expense":-144000.0,"Change In Prepaid Assets":116000.0,"Change In Receivables":-917000.0,"Changes In Account Receivables":-917000.0,"Other Non Cash Items":-380000.0,"Stock Based Compensation":715000.0,"Unrealized Gain Loss On Investment Securities":-203000.0,"Deferred Tax":889000.0,"Deferred Income Tax":889000.0,"Depreciation Amortization Depletion":1773000.0,"Depletion":1754000.0,"Depreciation And Amortization":19000.0,"Depreciation":19000.0,"Operating Gains Losses":-373000.0,"Earnings Losses From Equity Investments":-310000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":-63000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":1783000.0},"2026-03-31":{"Free Cash Flow":-25854000.0,"Repayment Of Debt":-24000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":5365000.0,"Capital Expenditure":-30328000.0,"End Cash Position":13598000.0,"Beginning Cash Position":12407000.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":1191000.0,"Financing Cash Flow":4476000.0,"Cash Flow From Continuing Financing Activities":4476000.0,"Interest Paid Cff":-304000.0,"Cash Dividends Paid":0.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":5365000.0,"Common Stock Issuance":5365000.0,"Net Issuance Payments Of Debt":-585000.0,"Net Long Term Debt Issuance":-585000.0,"Long Term Debt Payments":-24000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-7759000.0,"Cash Flow From Continuing Investing Activities":-7759000.0,"Net Other Investing Changes":null,"Interest Received Cfi":50000.0,"Dividends Received Cfi":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":22499000.0,"Sale Of Business":22499000.0,"Net Intangibles Purchase And Sale":-30328000.0,"Purchase Of Intangibles":-30328000.0,"Net PPE Purchase And Sale":20000.0,"Sale Of PPE":20000.0,"Purchase Of PPE":null,"Operating Cash Flow":4474000.0,"Cash Flow From Continuing Operating Activities":4474000.0,"Interest Received Cfo":502000.0,"Change In Working Capital":-837000.0,"Change In Payables And Accrued Expense":278000.0,"Change In Prepaid Assets":1376000.0,"Change In Receivables":-2491000.0,"Changes In Account Receivables":-2491000.0,"Other Non Cash Items":149000.0,"Stock Based Compensation":735000.0,"Unrealized Gain Loss On Investment Securities":136000.0,"Deferred Tax":1011000.0,"Deferred Income Tax":1011000.0,"Depreciation Amortization Depletion":1412000.0,"Depletion":1391000.0,"Depreciation And Amortization":21000.0,"Depreciation":21000.0,"Operating Gains Losses":-405000.0,"Earnings Losses From Equity Investments":-453000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":48000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":1771000.0},"2025-12-31":{"Free Cash Flow":-70575000.0,"Repayment Of Debt":-29007000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":105361000.0,"Capital Expenditure":-70751000.0,"End Cash Position":12407000.0,"Beginning Cash Position":4484000.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":7923000.0,"Financing Cash Flow":74996000.0,"Cash Flow From Continuing Financing Activities":74996000.0,"Interest Paid Cff":-1247000.0,"Cash Dividends Paid":0.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":105361000.0,"Common Stock Issuance":105361000.0,"Net Issuance Payments Of Debt":-29007000.0,"Net Long Term Debt Issuance":-29007000.0,"Long Term Debt Payments":-29007000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-67249000.0,"Cash Flow From Continuing Investing Activities":-67249000.0,"Net Other Investing Changes":null,"Interest Received Cfi":28000.0,"Dividends Received Cfi":null,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-69486000.0,"Sale Of PPE":3474000.0,"Purchase Of PPE":null,"Operating Cash Flow":176000.0,"Cash Flow From Continuing Operating Activities":176000.0,"Interest Received Cfo":482000.0,"Change In Working Capital":-2269000.0,"Change In Payables And Accrued Expense":-135000.0,"Change In Prepaid Assets":-1424000.0,"Change In Receivables":-710000.0,"Changes In Account Receivables":-710000.0,"Other Non Cash Items":-3371000.0,"Stock Based Compensation":851000.0,"Unrealized Gain Loss On Investment Securities":-368000.0,"Deferred Tax":-291000.0,"Deferred Income Tax":-291000.0,"Depreciation Amortization Depletion":1307000.0,"Depletion":1287000.0,"Depreciation And Amortization":20000.0,"Depreciation":20000.0,"Operating Gains Losses":4755000.0,"Earnings Losses From Equity Investments":73000.0,"Gain Loss On Investment Securities":-70000.0,"Net Foreign Currency Exchange Gain Loss":-90000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-920000.0},"2025-09-30":{"Free Cash Flow":2438000.0,"Repayment Of Debt":-2023000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":1779000.0,"Capital Expenditure":null,"End Cash Position":4484000.0,"Beginning Cash Position":3054000.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":1430000.0,"Financing Cash Flow":-1456000.0,"Cash Flow From Continuing Financing Activities":-1456000.0,"Interest Paid Cff":-1212000.0,"Cash Dividends Paid":0.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":1779000.0,"Common Stock Issuance":1779000.0,"Net Issuance Payments Of Debt":-2023000.0,"Net Long Term Debt Issuance":-2023000.0,"Long Term Debt Payments":-2023000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":448000.0,"Cash Flow From Continuing Investing Activities":448000.0,"Net Other Investing Changes":null,"Interest Received Cfi":14000.0,"Dividends Received Cfi":null,"Net Investment Purchase And Sale":-14000.0,"Sale Of Investment":13000.0,"Purchase Of Investment":-27000.0,"Net Business Purchase And Sale":438000.0,"Sale Of Business":438000.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":10000.0,"Sale Of PPE":10000.0,"Purchase Of PPE":null,"Operating Cash Flow":2438000.0,"Cash Flow From Continuing Operating Activities":2438000.0,"Interest Received Cfo":415000.0,"Change In Working Capital":101000.0,"Change In Payables And Accrued Expense":357000.0,"Change In Prepaid Assets":-201000.0,"Change In Receivables":-55000.0,"Changes In Account Receivables":-55000.0,"Other Non Cash Items":2346000.0,"Stock Based Compensation":561000.0,"Unrealized Gain Loss On Investment Securities":-207000.0,"Deferred Tax":-210000.0,"Deferred Income Tax":-210000.0,"Depreciation Amortization Depletion":881000.0,"Depletion":862000.0,"Depreciation And Amortization":19000.0,"Depreciation":19000.0,"Operating Gains Losses":-316000.0,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":-133000.0,"Net Foreign Currency Exchange Gain Loss":-183000.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":-1133000.0},"2025-06-30":{"Free Cash Flow":1069000.0,"Repayment Of Debt":-25000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":72000.0,"Capital Expenditure":null,"End Cash Position":3054000.0,"Beginning Cash Position":3214000.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":-160000.0,"Financing Cash Flow":-1457000.0,"Cash Flow From Continuing Financing Activities":-1457000.0,"Interest Paid Cff":-1504000.0,"Cash Dividends Paid":0.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":72000.0,"Common Stock Issuance":72000.0,"Net Issuance Payments Of Debt":-25000.0,"Net Long Term Debt Issuance":-25000.0,"Long Term Debt Payments":-25000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":228000.0,"Cash Flow From Continuing Investing Activities":228000.0,"Net Other Investing Changes":null,"Interest Received Cfi":7000.0,"Dividends Received Cfi":0.0,"Net Investment Purchase And Sale":7000.0,"Sale Of Investment":7000.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":214000.0,"Sale Of PPE":214000.0,"Purchase Of PPE":null,"Operating Cash Flow":1069000.0,"Cash Flow From Continuing Operating Activities":1069000.0,"Interest Received Cfo":375000.0,"Change In Working Capital":-997000.0,"Change In Payables And Accrued Expense":-30000.0,"Change In Prepaid Assets":-188000.0,"Change In Receivables":-779000.0,"Changes In Account Receivables":-779000.0,"Other Non Cash Items":1838000.0,"Stock Based Compensation":650000.0,"Unrealized Gain Loss On Investment Securities":-47000.0,"Deferred Tax":-387000.0,"Deferred Income Tax":-387000.0,"Depreciation Amortization Depletion":438000.0,"Depletion":418000.0,"Depreciation And Amortization":20000.0,"Depreciation":20000.0,"Operating Gains Losses":28000.0,"Earnings Losses From Equity Investments":50000.0,"Gain Loss On Investment Securities":-180000.0,"Net Foreign Currency Exchange Gain Loss":85000.0,"Gain Loss On Sale Of Business":73000.0,"Net Income From Continuing Operations":-829000.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-2209000.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Interest Paid Cff":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":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 Other Investing Changes":null,"Interest Received Cfi":null,"Dividends Received Cfi":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,"Net Intangibles Purchase And Sale":-2209000.0,"Purchase Of Intangibles":-2209000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Interest Received Cfo":null,"Change In Working Capital":null,"Change In Payables And Accrued Expense":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,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-100000.0,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":-92000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-452000.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Interest Paid Cff":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":-92000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Interest Received Cfi":null,"Dividends Received Cfi":0.0,"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,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":-452000.0,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Interest Received Cfo":null,"Change In Working Capital":null,"Change In Payables And Accrued Expense":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,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-143000.0,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":null}}}