{"ticker":"ICON","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":3214069.0,"Share Issued":3214069.0,"Net Debt":4558000.0,"Total Debt":34295000.0,"Tangible Book Value":27600000.0,"Invested Capital":41137000.0,"Working Capital":6521000.0,"Net Tangible Assets":27602000.0,"Capital Lease Obligations":20758000.0,"Common Stock Equity":27600000.0,"Preferred Stock Equity":2000.0,"Total Capitalization":39672000.0,"Total Equity Gross Minority Interest":27602000.0,"Stockholders Equity":27602000.0,"Retained Earnings":-3652000.0,"Additional Paid In Capital":31249000.0,"Capital Stock":5000.0,"Common Stock":3000.0,"Preferred Stock":2000.0,"Total Liabilities Net Minority Interest":35764000.0,"Total Non Current Liabilities Net Minority Interest":31619000.0,"Long Term Debt And Capital Lease Obligation":31619000.0,"Long Term Capital Lease Obligation":19549000.0,"Long Term Debt":12070000.0,"Current Liabilities":4145000.0,"Current Deferred Liabilities":89000.0,"Current Deferred Revenue":89000.0,"Current Debt And Capital Lease Obligation":2676000.0,"Current Capital Lease Obligation":1209000.0,"Current Debt":1467000.0,"Other Current Borrowings":1467000.0,"Payables And Accrued Expenses":1380000.0,"Current Accrued Expenses":428000.0,"Payables":952000.0,"Dueto Related Parties Current":0.0,"Dividends Payable":null,"Accounts Payable":952000.0,"Total Assets":63366000.0,"Total Non Current Assets":52700000.0,"Other Non Current Assets":500000.0,"Non Current Deferred Assets":1789000.0,"Net PPE":50411000.0,"Accumulated Depreciation":-6802000.0,"Gross PPE":57213000.0,"Construction In Progress":null,"Current Assets":10666000.0,"Other Current Assets":15000.0,"Restricted Cash":200000.0,"Prepaid Assets":352000.0,"Inventory":238000.0,"Receivables":882000.0,"Duefrom Related Parties Current":464000.0,"Accounts Receivable":418000.0,"Cash Cash Equivalents And Short Term Investments":8979000.0,"Cash And Cash Equivalents":8979000.0},"2025-12-31":{"Ordinary Shares Number":691977.0,"Share Issued":691977.0,"Net Debt":9837000.0,"Total Debt":34759000.0,"Tangible Book Value":21376000.0,"Invested Capital":35093000.0,"Working Capital":446000.0,"Net Tangible Assets":21378000.0,"Capital Lease Obligations":21042000.0,"Common Stock Equity":21376000.0,"Preferred Stock Equity":2000.0,"Total Capitalization":34001000.0,"Total Equity Gross Minority Interest":21378000.0,"Stockholders Equity":21378000.0,"Retained Earnings":-4069000.0,"Additional Paid In Capital":25444000.0,"Capital Stock":3000.0,"Common Stock":1000.0,"Preferred Stock":2000.0,"Total Liabilities Net Minority Interest":37066000.0,"Total Non Current Liabilities Net Minority Interest":32479000.0,"Long Term Debt And Capital Lease Obligation":32479000.0,"Long Term Capital Lease Obligation":19856000.0,"Long Term Debt":12623000.0,"Current Liabilities":4587000.0,"Current Deferred Liabilities":140000.0,"Current Deferred Revenue":140000.0,"Current Debt And Capital Lease Obligation":2280000.0,"Current Capital Lease Obligation":1186000.0,"Current Debt":1094000.0,"Other Current Borrowings":1094000.0,"Payables And Accrued Expenses":2167000.0,"Current Accrued Expenses":626000.0,"Payables":1541000.0,"Dueto Related Parties Current":178000.0,"Dividends Payable":null,"Accounts Payable":1363000.0,"Total Assets":58444000.0,"Total Non Current Assets":53411000.0,"Other Non Current Assets":500000.0,"Non Current Deferred Assets":1643000.0,"Net PPE":51268000.0,"Accumulated Depreciation":-5945000.0,"Gross PPE":57213000.0,"Construction In Progress":null,"Current Assets":5033000.0,"Other Current Assets":32000.0,"Restricted Cash":200000.0,"Prepaid Assets":329000.0,"Inventory":314000.0,"Receivables":278000.0,"Duefrom Related Parties Current":null,"Accounts Receivable":278000.0,"Cash Cash Equivalents And Short Term Investments":3880000.0,"Cash And Cash Equivalents":3880000.0},"2025-09-30":{"Ordinary Shares Number":446095.0,"Share Issued":446095.0,"Net Debt":9929000.0,"Total Debt":35225000.0,"Tangible Book Value":20640000.0,"Invested Capital":34538000.0,"Working Capital":997000.0,"Net Tangible Assets":20642000.0,"Capital Lease Obligations":21327000.0,"Common Stock Equity":20640000.0,"Preferred Stock Equity":2000.0,"Total Capitalization":33817000.0,"Total Equity Gross Minority Interest":20642000.0,"Stockholders Equity":20642000.0,"Retained Earnings":-3488000.0,"Additional Paid In Capital":24126000.0,"Capital Stock":4000.0,"Common Stock":2000.0,"Preferred Stock":2000.0,"Total Liabilities Net Minority Interest":37371000.0,"Total Non Current Liabilities Net Minority Interest":33338000.0,"Long Term Debt And Capital Lease Obligation":33338000.0,"Long Term Capital Lease Obligation":20163000.0,"Long Term Debt":13175000.0,"Current Liabilities":4033000.0,"Current Deferred Liabilities":152000.0,"Current Deferred Revenue":152000.0,"Current Debt And Capital Lease Obligation":1887000.0,"Current Capital Lease Obligation":1164000.0,"Current Debt":723000.0,"Other Current Borrowings":723000.0,"Payables And Accrued Expenses":1994000.0,"Current Accrued Expenses":761000.0,"Payables":1233000.0,"Dueto Related Parties Current":380000.0,"Dividends Payable":null,"Accounts Payable":853000.0,"Total Assets":58013000.0,"Total Non Current Assets":52983000.0,"Other Non Current Assets":500000.0,"Non Current Deferred Assets":340000.0,"Net PPE":52143000.0,"Accumulated Depreciation":-5070000.0,"Gross PPE":57213000.0,"Construction In Progress":null,"Current Assets":5030000.0,"Other Current Assets":97000.0,"Restricted Cash":200000.0,"Prepaid Assets":377000.0,"Inventory":281000.0,"Receivables":106000.0,"Duefrom Related Parties Current":null,"Accounts Receivable":106000.0,"Cash Cash Equivalents And Short Term Investments":3969000.0,"Cash And Cash Equivalents":3969000.0},"2025-06-30":{"Ordinary Shares Number":437046.0,"Share Issued":437046.0,"Net Debt":10787000.0,"Total Debt":36183000.0,"Tangible Book Value":20462000.0,"Invested Capital":35038000.0,"Working Capital":296000.0,"Net Tangible Assets":20464000.0,"Capital Lease Obligations":21607000.0,"Common Stock Equity":20462000.0,"Preferred Stock Equity":2000.0,"Total Capitalization":33820000.0,"Total Equity Gross Minority Interest":20464000.0,"Stockholders Equity":20464000.0,"Retained Earnings":-3566000.0,"Additional Paid In Capital":24026000.0,"Capital Stock":4000.0,"Common Stock":2000.0,"Preferred Stock":2000.0,"Total Liabilities Net Minority Interest":38204000.0,"Total Non Current Liabilities Net Minority Interest":33821000.0,"Long Term Debt And Capital Lease Obligation":33821000.0,"Long Term Capital Lease Obligation":20465000.0,"Long Term Debt":13356000.0,"Current Liabilities":4383000.0,"Current Deferred Liabilities":166000.0,"Current Deferred Revenue":166000.0,"Current Debt And Capital Lease Obligation":2362000.0,"Current Capital Lease Obligation":1142000.0,"Current Debt":1220000.0,"Other Current Borrowings":1220000.0,"Payables And Accrued Expenses":1855000.0,"Current Accrued Expenses":557000.0,"Payables":1298000.0,"Dueto Related Parties Current":631000.0,"Dividends Payable":null,"Accounts Payable":667000.0,"Total Assets":58668000.0,"Total Non Current Assets":53989000.0,"Other Non Current Assets":500000.0,"Non Current Deferred Assets":472000.0,"Net PPE":53017000.0,"Accumulated Depreciation":-4196000.0,"Gross PPE":57213000.0,"Construction In Progress":null,"Current Assets":4679000.0,"Other Current Assets":34000.0,"Restricted Cash":200000.0,"Prepaid Assets":202000.0,"Inventory":294000.0,"Receivables":160000.0,"Duefrom Related Parties Current":null,"Accounts Receivable":160000.0,"Cash Cash Equivalents And Short Term Investments":3789000.0,"Cash And Cash Equivalents":3789000.0},"2025-03-31":{"Ordinary Shares Number":437046.0,"Share Issued":437046.0,"Net Debt":7537000.0,"Total Debt":15254000.0,"Tangible Book Value":21332000.0,"Invested Capital":36586000.0,"Working Capital":5493000.0,"Net Tangible Assets":21334000.0,"Capital Lease Obligations":null,"Common Stock Equity":21332000.0,"Preferred Stock Equity":2000.0,"Total Capitalization":34871000.0,"Total Equity Gross Minority Interest":21334000.0,"Stockholders Equity":21334000.0,"Retained Earnings":-2849000.0,"Additional Paid In Capital":24179000.0,"Capital Stock":4000.0,"Common Stock":2000.0,"Preferred Stock":2000.0,"Total Liabilities Net Minority Interest":16434000.0,"Total Non Current Liabilities Net Minority Interest":13537000.0,"Long Term Debt And Capital Lease Obligation":13537000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":13537000.0,"Current Liabilities":2897000.0,"Current Deferred Liabilities":175000.0,"Current Deferred Revenue":175000.0,"Current Debt And Capital Lease Obligation":1717000.0,"Current Capital Lease Obligation":null,"Current Debt":1717000.0,"Other Current Borrowings":1717000.0,"Payables And Accrued Expenses":1005000.0,"Current Accrued Expenses":427000.0,"Payables":578000.0,"Dueto Related Parties Current":4000.0,"Dividends Payable":null,"Accounts Payable":574000.0,"Total Assets":37768000.0,"Total Non Current Assets":29378000.0,"Other Non Current Assets":3250000.0,"Non Current Deferred Assets":602000.0,"Net PPE":25526000.0,"Accumulated Depreciation":-3587000.0,"Gross PPE":29113000.0,"Construction In Progress":null,"Current Assets":8390000.0,"Other Current Assets":43000.0,"Restricted Cash":null,"Prepaid Assets":157000.0,"Inventory":187000.0,"Receivables":286000.0,"Duefrom Related Parties Current":286000.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":7717000.0,"Cash And Cash Equivalents":7717000.0},"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":0.0,"Common Stock Equity":null,"Preferred Stock Equity":null,"Total Capitalization":null,"Total Equity Gross 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,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":0.0,"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":0.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":null,"Dividends Payable":0.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":0.0,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":0.0,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Duefrom Related Parties Current":0.0,"Accounts Receivable":0.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":409200.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":1173000.0,"Total Unusual Items":1023000.0,"Total Unusual Items Excluding Goodwill":1023000.0,"Net Income From Continuing Operation Net Minority Interest":417000.0,"Reconciled Depreciation":1090000.0,"Reconciled Cost Of Revenue":2447000.0,"EBITDA":2196000.0,"EBIT":1106000.0,"Net Interest Income":-647000.0,"Interest Expense":689000.0,"Interest Income":42000.0,"Normalized Income":-196800.0,"Net Income From Continuing And Discontinued Operation":417000.0,"Total Expenses":3605000.0,"Total Operating Income As Reported":41000.0,"Diluted Average Shares":2434348.0,"Basic Average Shares":2434348.0,"Diluted EPS":-0.33,"Basic EPS":-0.33,"Diluted NI Availto Com Stockholders":-801000.0,"Net Income Common Stockholders":-801000.0,"Preferred Stock Dividends":1218000.0,"Net Income":417000.0,"Net Income Including Noncontrolling Interests":417000.0,"Net Income Continuous Operations":417000.0,"Pretax Income":417000.0,"Other Income Expense":1023000.0,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":1023000.0,"Net Non Operating Interest Income Expense":-647000.0,"Interest Expense Non Operating":689000.0,"Interest Income Non Operating":42000.0,"Operating Income":41000.0,"Operating Expense":1158000.0,"Other Operating Expenses":449000.0,"Selling General And Administration":709000.0,"General And Administrative Expense":709000.0,"Other Gand A":709000.0,"Gross Profit":1199000.0,"Cost Of Revenue":2447000.0,"Total Revenue":3646000.0,"Operating Revenue":3646000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":1146000.0,"Total Unusual Items":-134000.0,"Total Unusual Items Excluding Goodwill":-134000.0,"Net Income From Continuing Operation Net Minority Interest":-581000.0,"Reconciled Depreciation":1019000.0,"Reconciled Cost Of Revenue":2818000.0,"EBITDA":1012000.0,"EBIT":-7000.0,"Net Interest Income":-552000.0,"Interest Expense":574000.0,"Interest Income":22000.0,"Normalized Income":-447000.0,"Net Income From Continuing And Discontinued Operation":-581000.0,"Total Expenses":3426000.0,"Total Operating Income As Reported":108000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1434000.0,"Net Income Common Stockholders":-1434000.0,"Preferred Stock Dividends":853000.0,"Net Income":-581000.0,"Net Income Including Noncontrolling Interests":-581000.0,"Net Income Continuous Operations":-581000.0,"Pretax Income":-581000.0,"Other Income Expense":-137000.0,"Other Non Operating Income Expenses":-3000.0,"Gain On Sale Of Security":-134000.0,"Net Non Operating Interest Income Expense":-552000.0,"Interest Expense Non Operating":574000.0,"Interest Income Non Operating":22000.0,"Operating Income":108000.0,"Operating Expense":608000.0,"Other Operating Expenses":365000.0,"Selling General And Administration":243000.0,"General And Administrative Expense":243000.0,"Other Gand A":243000.0,"Gross Profit":716000.0,"Cost Of Revenue":2818000.0,"Total Revenue":3534000.0,"Operating Revenue":3534000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.22,"Normalized EBITDA":2282000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":78000.0,"Reconciled Depreciation":1006000.0,"Reconciled Cost Of Revenue":2414000.0,"EBITDA":2282000.0,"EBIT":1276000.0,"Net Interest Income":-1172000.0,"Interest Expense":1198000.0,"Interest Income":26000.0,"Normalized Income":78000.0,"Net Income From Continuing And Discontinued Operation":78000.0,"Total Expenses":2919000.0,"Total Operating Income As Reported":1256000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-774000.0,"Net Income Common Stockholders":-774000.0,"Preferred Stock Dividends":852000.0,"Net Income":78000.0,"Net Income Including Noncontrolling Interests":78000.0,"Net Income Continuous Operations":78000.0,"Pretax Income":78000.0,"Other Income Expense":-6000.0,"Other Non Operating Income Expenses":-6000.0,"Gain On Sale Of Security":0.0,"Net Non Operating Interest Income Expense":-1172000.0,"Interest Expense Non Operating":1198000.0,"Interest Income Non Operating":26000.0,"Operating Income":1256000.0,"Operating Expense":505000.0,"Other Operating Expenses":352000.0,"Selling General And Administration":153000.0,"General And Administrative Expense":153000.0,"Other Gand A":153000.0,"Gross Profit":1761000.0,"Cost Of Revenue":2414000.0,"Total Revenue":4175000.0,"Operating Revenue":4175000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":408000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-717000.0,"Reconciled Depreciation":739000.0,"Reconciled Cost Of Revenue":1912000.0,"EBITDA":408000.0,"EBIT":-331000.0,"Net Interest Income":-341000.0,"Interest Expense":386000.0,"Interest Income":45000.0,"Normalized Income":-717000.0,"Net Income From Continuing And Discontinued Operation":-717000.0,"Total Expenses":2393000.0,"Total Operating Income As Reported":-371000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1353000.0,"Net Income Common Stockholders":-1353000.0,"Preferred Stock Dividends":636000.0,"Net Income":-717000.0,"Net Income Including Noncontrolling Interests":-717000.0,"Net Income Continuous Operations":-717000.0,"Pretax Income":-717000.0,"Other Income Expense":-5000.0,"Other Non Operating Income Expenses":-5000.0,"Gain On Sale Of Security":0.0,"Net Non Operating Interest Income Expense":-341000.0,"Interest Expense Non Operating":386000.0,"Interest Income Non Operating":45000.0,"Operating Income":-371000.0,"Operating Expense":481000.0,"Other Operating Expenses":284000.0,"Selling General And Administration":197000.0,"General And Administrative Expense":197000.0,"Other Gand A":197000.0,"Gross Profit":110000.0,"Cost Of Revenue":1912000.0,"Total Revenue":2022000.0,"Operating Revenue":2022000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-85000.0,"Total Unusual Items":-537000.0,"Total Unusual Items Excluding Goodwill":-537000.0,"Net Income From Continuing Operation Net Minority Interest":-2977000.0,"Reconciled Depreciation":701000.0,"Reconciled Cost Of Revenue":1575000.0,"EBITDA":-622000.0,"EBIT":-1323000.0,"Net Interest Income":-1620000.0,"Interest Expense":1654000.0,"Interest Income":34000.0,"Normalized Income":-2440000.0,"Net Income From Continuing And Discontinued Operation":-2977000.0,"Total Expenses":2338000.0,"Total Operating Income As Reported":-813000.0,"Diluted Average Shares":3821.0,"Basic Average Shares":3821.0,"Diluted EPS":-945.6,"Basic EPS":-945.6,"Diluted NI Availto Com Stockholders":-3613000.0,"Net Income Common Stockholders":-3613000.0,"Preferred Stock Dividends":636000.0,"Net Income":-2977000.0,"Net Income Including Noncontrolling Interests":-2977000.0,"Net Income Continuous Operations":-2977000.0,"Pretax Income":-2977000.0,"Other Income Expense":-544000.0,"Other Non Operating Income Expenses":-7000.0,"Gain On Sale Of Security":-537000.0,"Net Non Operating Interest Income Expense":-1620000.0,"Interest Expense Non Operating":1654000.0,"Interest Income Non Operating":34000.0,"Operating Income":-813000.0,"Operating Expense":763000.0,"Other Operating Expenses":273000.0,"Selling General And Administration":490000.0,"General And Administrative Expense":490000.0,"Other Gand A":490000.0,"Gross Profit":-50000.0,"Cost Of Revenue":1575000.0,"Total Revenue":1525000.0,"Operating Revenue":1525000.0},"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,"Interest Income":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,"Preferred Stock Dividends":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":-130000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Selling General And Administration":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":-1055000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-484000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":6869000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":656000.0,"End Cash Position":9679000.0,"Beginning Cash Position":4580000.0,"Changes In Cash":5099000.0,"Financing Cash Flow":6154000.0,"Cash Flow From Continuing Financing Activities":6154000.0,"Net Other Financing Charges":-231000.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":6869000.0,"Common Stock Payments":null,"Common Stock Issuance":6869000.0,"Net Issuance Payments Of Debt":-484000.0,"Net Long Term Debt Issuance":-484000.0,"Long Term Debt Payments":-484000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-1055000.0,"Cash Flow From Continuing Operating Activities":-1055000.0,"Change In Working Capital":-454000.0,"Change In Other Working Capital":-51000.0,"Change In Other Current Assets":17000.0,"Change In Payables And Accrued Expense":131000.0,"Change In Accrued Expense":-241000.0,"Change In Payable":372000.0,"Change In Account Payable":550000.0,"Change In Prepaid Assets":-23000.0,"Change In Inventory":76000.0,"Change In Receivables":-604000.0,"Changes In Account Receivables":-140000.0,"Other Non Cash Items":-1085000.0,"Depreciation Amortization Depletion":1090000.0,"Depreciation And Amortization":1090000.0,"Amortization Cash Flow":233000.0,"Amortization Of Intangibles":233000.0,"Depreciation":857000.0,"Operating Gains Losses":-1023000.0,"Gain Loss On Investment Securities":-1023000.0,"Net Income From Continuing Operations":417000.0},"2025-12-31":{"Free Cash Flow":-634000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-485000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1407000.0,"Capital Expenditure":-260000.0,"Interest Paid Supplemental Data":692000.0,"End Cash Position":4580000.0,"Beginning Cash Position":4669000.0,"Changes In Cash":-89000.0,"Financing Cash Flow":545000.0,"Cash Flow From Continuing Financing Activities":545000.0,"Net Other Financing Charges":-377000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":1407000.0,"Common Stock Payments":0.0,"Common Stock Issuance":1407000.0,"Net Issuance Payments Of Debt":-485000.0,"Net Long Term Debt Issuance":-485000.0,"Long Term Debt Payments":-485000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-260000.0,"Cash Flow From Continuing Investing Activities":-260000.0,"Net PPE Purchase And Sale":-260000.0,"Purchase Of PPE":-260000.0,"Operating Cash Flow":-374000.0,"Cash Flow From Continuing Operating Activities":-374000.0,"Change In Working Capital":-585000.0,"Change In Other Working Capital":-12000.0,"Change In Other Current Assets":65000.0,"Change In Payables And Accrued Expense":-481000.0,"Change In Accrued Expense":-368000.0,"Change In Payable":-113000.0,"Change In Account Payable":89000.0,"Change In Prepaid Assets":48000.0,"Change In Inventory":-33000.0,"Change In Receivables":-172000.0,"Changes In Account Receivables":-172000.0,"Other Non Cash Items":1354000.0,"Depreciation Amortization Depletion":1019000.0,"Depreciation And Amortization":1019000.0,"Amortization Cash Flow":144000.0,"Amortization Of Intangibles":144000.0,"Depreciation":875000.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-581000.0},"2025-09-30":{"Free Cash Flow":1444000.0,"Repurchase Of Capital Stock":153000.0,"Repayment Of Debt":-980000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":722000.0,"End Cash Position":4669000.0,"Beginning Cash Position":4489000.0,"Changes In Cash":180000.0,"Financing Cash Flow":-1264000.0,"Cash Flow From Continuing Financing Activities":-1264000.0,"Net Other Financing Charges":-284000.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":153000.0,"Common Stock Payments":153000.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-980000.0,"Net Long Term Debt Issuance":-980000.0,"Long Term Debt Payments":-980000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":1444000.0,"Cash Flow From Continuing Operating Activities":1444000.0,"Change In Working Capital":588000.0,"Change In Other Working Capital":-14000.0,"Change In Other Current Assets":-63000.0,"Change In Payables And Accrued Expense":773000.0,"Change In Accrued Expense":205000.0,"Change In Payable":568000.0,"Change In Account Payable":819000.0,"Change In Prepaid Assets":-175000.0,"Change In Inventory":13000.0,"Change In Receivables":54000.0,"Changes In Account Receivables":54000.0,"Other Non Cash Items":21000.0,"Depreciation Amortization Depletion":1006000.0,"Depreciation And Amortization":1006000.0,"Amortization Cash Flow":132000.0,"Amortization Of Intangibles":132000.0,"Depreciation":874000.0,"Operating Gains Losses":-249000.0,"Gain Loss On Investment Securities":-249000.0,"Net Income From Continuing Operations":78000.0},"2025-06-30":{"Free Cash Flow":-2786000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-790000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-3076000.0,"Interest Paid Supplemental Data":448000.0,"End Cash Position":4489000.0,"Beginning Cash Position":8217000.0,"Changes In Cash":-3728000.0,"Financing Cash Flow":-942000.0,"Cash Flow From Continuing Financing Activities":-942000.0,"Net Other Financing Charges":1000.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":-153000.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-790000.0,"Net Long Term Debt Issuance":-790000.0,"Long Term Debt Payments":-790000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-3076000.0,"Cash Flow From Continuing Investing Activities":-3076000.0,"Net PPE Purchase And Sale":-3076000.0,"Purchase Of PPE":-3076000.0,"Operating Cash Flow":290000.0,"Cash Flow From Continuing Operating Activities":290000.0,"Change In Working Capital":245000.0,"Change In Other Working Capital":-9000.0,"Change In Other Current Assets":9000.0,"Change In Payables And Accrued Expense":271000.0,"Change In Accrued Expense":128000.0,"Change In Payable":143000.0,"Change In Account Payable":-167000.0,"Change In Prepaid Assets":-45000.0,"Change In Inventory":-107000.0,"Change In Receivables":126000.0,"Changes In Account Receivables":null,"Other Non Cash Items":23000.0,"Depreciation Amortization Depletion":739000.0,"Depreciation And Amortization":739000.0,"Amortization Cash Flow":130000.0,"Amortization Of Intangibles":130000.0,"Depreciation":609000.0,"Operating Gains Losses":0.0,"Gain Loss On Investment Securities":0.0,"Net Income From Continuing Operations":-717000.0},"2025-03-31":{"Free Cash Flow":-3311000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-700000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":11085000.0,"Capital Expenditure":-2750000.0,"Interest Paid Supplemental Data":335000.0,"End Cash Position":8217000.0,"Beginning Cash Position":1446000.0,"Changes In Cash":6771000.0,"Financing Cash Flow":10082000.0,"Cash Flow From Continuing Financing Activities":10082000.0,"Net Other Financing Charges":-303000.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":11085000.0,"Common Stock Payments":null,"Common Stock Issuance":11085000.0,"Net Issuance Payments Of Debt":-700000.0,"Net Long Term Debt Issuance":-700000.0,"Long Term Debt Payments":-700000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-2750000.0,"Cash Flow From Continuing Investing Activities":-2750000.0,"Net PPE Purchase And Sale":-2750000.0,"Purchase Of PPE":-2750000.0,"Operating Cash Flow":-561000.0,"Cash Flow From Continuing Operating Activities":-561000.0,"Change In Working Capital":-138000.0,"Change In Other Working Capital":40000.0,"Change In Other Current Assets":-4000.0,"Change In Payables And Accrued Expense":151000.0,"Change In Accrued Expense":187000.0,"Change In Payable":-36000.0,"Change In Account Payable":133000.0,"Change In Prepaid Assets":15000.0,"Change In Inventory":-54000.0,"Change In Receivables":-286000.0,"Changes In Account Receivables":0.0,"Other Non Cash Items":23000.0,"Depreciation Amortization Depletion":701000.0,"Depreciation And Amortization":701000.0,"Amortization Cash Flow":129000.0,"Amortization Of Intangibles":129000.0,"Depreciation":572000.0,"Operating Gains Losses":1830000.0,"Gain Loss On Investment Securities":1830000.0,"Net Income From Continuing Operations":-2977000.0}}}