{"ticker":"IIIV","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":20541392.0,"Share Issued":20541392.0,"Net Debt":73858000.0,"Total Debt":85612000.0,"Tangible Book Value":-173975000.0,"Invested Capital":398381000.0,"Working Capital":19640000.0,"Net Tangible Assets":-173975000.0,"Capital Lease Obligations":4612000.0,"Common Stock Equity":317381000.0,"Total Capitalization":398381000.0,"Total Equity Gross Minority Interest":438236000.0,"Minority Interest":120855000.0,"Stockholders Equity":317381000.0,"Retained Earnings":120218000.0,"Additional Paid In Capital":197160000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":198184000.0,"Total Non Current Liabilities Net Minority Interest":139614000.0,"Other Non Current Liabilities":33160000.0,"Liabilities Heldfor Sale Non Current":null,"Non Current Accrued Expenses":10900000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":11728000.0,"Non Current Deferred Revenue":3224000.0,"Non Current Deferred Taxes Liabilities":8504000.0,"Long Term Debt And Capital Lease Obligation":83826000.0,"Long Term Capital Lease Obligation":2826000.0,"Long Term Debt":81000000.0,"Current Liabilities":58570000.0,"Other Current Liabilities":220000.0,"Current Deferred Liabilities":33900000.0,"Current Deferred Revenue":33900000.0,"Current Debt And Capital Lease Obligation":1786000.0,"Current Capital Lease Obligation":1786000.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":0.0,"Payables And Accrued Expenses":22664000.0,"Current Accrued Expenses":17733000.0,"Interest Payable":354000.0,"Payables":4931000.0,"Total Tax Payable":1301000.0,"Income Tax Payable":150000.0,"Accounts Payable":3630000.0,"Total Assets":636420000.0,"Total Non Current Assets":558210000.0,"Other Non Current Assets":8504000.0,"Non Current Deferred Assets":47842000.0,"Non Current Deferred Taxes Assets":47842000.0,"Goodwill And Other Intangible Assets":491356000.0,"Other Intangible Assets":209072000.0,"Goodwill":282284000.0,"Net PPE":10508000.0,"Accumulated Depreciation":null,"Gross PPE":10508000.0,"Leases":null,"Other Properties":10508000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":78210000.0,"Other Current Assets":2935000.0,"Assets Held For Sale Current":null,"Prepaid Assets":10037000.0,"Inventory":2617000.0,"Receivables":55479000.0,"Notes Receivable":195000.0,"Accounts Receivable":55284000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":7142000.0,"Cash And Cash Equivalents":7142000.0},"2025-12-31":{"Ordinary Shares Number":22609537.0,"Share Issued":22609537.0,"Net Debt":null,"Total Debt":4597000.0,"Tangible Book Value":-69831000.0,"Invested Capital":358506000.0,"Working Capital":38130000.0,"Net Tangible Assets":-69831000.0,"Capital Lease Obligations":4597000.0,"Common Stock Equity":358506000.0,"Total Capitalization":358506000.0,"Total Equity Gross Minority Interest":483341000.0,"Minority Interest":124835000.0,"Stockholders Equity":358506000.0,"Retained Earnings":118754000.0,"Additional Paid In Capital":239749000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":112590000.0,"Total Non Current Liabilities Net Minority Interest":50331000.0,"Other Non Current Liabilities":34621000.0,"Liabilities Heldfor Sale Non Current":null,"Non Current Accrued Expenses":1254000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":11665000.0,"Non Current Deferred Revenue":3422000.0,"Non Current Deferred Taxes Liabilities":8243000.0,"Long Term Debt And Capital Lease Obligation":2791000.0,"Long Term Capital Lease Obligation":2791000.0,"Long Term Debt":null,"Current Liabilities":62259000.0,"Other Current Liabilities":3925000.0,"Current Deferred Liabilities":35561000.0,"Current Deferred Revenue":35561000.0,"Current Debt And Capital Lease Obligation":1806000.0,"Current Capital Lease Obligation":1806000.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":0.0,"Payables And Accrued Expenses":20967000.0,"Current Accrued Expenses":13995000.0,"Interest Payable":155000.0,"Payables":6972000.0,"Total Tax Payable":2860000.0,"Income Tax Payable":829000.0,"Accounts Payable":4112000.0,"Total Assets":595931000.0,"Total Non Current Assets":495542000.0,"Other Non Current Assets":8035000.0,"Non Current Deferred Assets":48378000.0,"Non Current Deferred Taxes Assets":48378000.0,"Goodwill And Other Intangible Assets":428337000.0,"Other Intangible Assets":179868000.0,"Goodwill":248469000.0,"Net PPE":10792000.0,"Accumulated Depreciation":null,"Gross PPE":10792000.0,"Leases":null,"Other Properties":10792000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":100389000.0,"Other Current Assets":4688000.0,"Assets Held For Sale Current":null,"Prepaid Assets":7149000.0,"Inventory":3022000.0,"Receivables":48007000.0,"Notes Receivable":195000.0,"Accounts Receivable":47812000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":37523000.0,"Cash And Cash Equivalents":37523000.0},"2025-09-30":{"Ordinary Shares Number":23983125.0,"Share Issued":23983125.0,"Net Debt":null,"Total Debt":4791000.0,"Tangible Book Value":-42998000.0,"Invested Capital":389583000.0,"Working Capital":66936000.0,"Net Tangible Assets":-42998000.0,"Capital Lease Obligations":4791000.0,"Common Stock Equity":389583000.0,"Total Capitalization":389583000.0,"Total Equity Gross Minority Interest":517723000.0,"Minority Interest":128140000.0,"Stockholders Equity":389583000.0,"Retained Earnings":118270000.0,"Additional Paid In Capital":271310000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":120688000.0,"Total Non Current Liabilities Net Minority Interest":49999000.0,"Other Non Current Liabilities":34552000.0,"Liabilities Heldfor Sale Non Current":0.0,"Non Current Accrued Expenses":3489000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":8994000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":8994000.0,"Long Term Debt And Capital Lease Obligation":2964000.0,"Long Term Capital Lease Obligation":2964000.0,"Long Term Debt":null,"Current Liabilities":70689000.0,"Other Current Liabilities":3131000.0,"Current Deferred Liabilities":38139000.0,"Current Deferred Revenue":38139000.0,"Current Debt And Capital Lease Obligation":1827000.0,"Current Capital Lease Obligation":1827000.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":13000.0,"Payables And Accrued Expenses":27579000.0,"Current Accrued Expenses":16424000.0,"Interest Payable":155000.0,"Payables":11155000.0,"Total Tax Payable":4907000.0,"Income Tax Payable":2760000.0,"Accounts Payable":6248000.0,"Total Assets":638411000.0,"Total Non Current Assets":500787000.0,"Other Non Current Assets":7390000.0,"Non Current Deferred Assets":49058000.0,"Non Current Deferred Taxes Assets":49058000.0,"Goodwill And Other Intangible Assets":432581000.0,"Other Intangible Assets":184112000.0,"Goodwill":248469000.0,"Net PPE":11758000.0,"Accumulated Depreciation":-5621000.0,"Gross PPE":17379000.0,"Leases":1286000.0,"Other Properties":5485000.0,"Machinery Furniture Equipment":7867000.0,"Buildings And Improvements":2741000.0,"Properties":0.0,"Current Assets":137625000.0,"Other Current Assets":3679000.0,"Assets Held For Sale Current":0.0,"Prepaid Assets":6096000.0,"Inventory":2516000.0,"Receivables":58662000.0,"Notes Receivable":195000.0,"Accounts Receivable":58467000.0,"Allowance For Doubtful Accounts Receivable":-687000.0,"Gross Accounts Receivable":59154000.0,"Cash Cash Equivalents And Short Term Investments":66672000.0,"Cash And Cash Equivalents":66672000.0},"2025-06-30":{"Ordinary Shares Number":23780915.0,"Share Issued":23780915.0,"Net Debt":null,"Total Debt":5390000.0,"Tangible Book Value":-53501000.0,"Invested Capital":383295000.0,"Working Capital":59566000.0,"Net Tangible Assets":-53501000.0,"Capital Lease Obligations":5390000.0,"Common Stock Equity":383295000.0,"Total Capitalization":383295000.0,"Total Equity Gross Minority Interest":511121000.0,"Minority Interest":127826000.0,"Stockholders Equity":383295000.0,"Retained Earnings":115181000.0,"Additional Paid In Capital":268111000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":112153000.0,"Total Non Current Liabilities Net Minority Interest":53942000.0,"Other Non Current Liabilities":37417000.0,"Liabilities Heldfor Sale Non Current":0.0,"Non Current Accrued Expenses":3778000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":9380000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":9380000.0,"Long Term Debt And Capital Lease Obligation":3367000.0,"Long Term Capital Lease Obligation":3367000.0,"Long Term Debt":null,"Current Liabilities":58211000.0,"Other Current Liabilities":18000.0,"Current Deferred Liabilities":30754000.0,"Current Deferred Revenue":30754000.0,"Current Debt And Capital Lease Obligation":2023000.0,"Current Capital Lease Obligation":2023000.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":0.0,"Pensionand Other Post Retirement Benefit Plans Current":30000.0,"Payables And Accrued Expenses":25386000.0,"Current Accrued Expenses":18885000.0,"Interest Payable":171000.0,"Payables":6501000.0,"Total Tax Payable":2004000.0,"Income Tax Payable":2004000.0,"Accounts Payable":4497000.0,"Total Assets":623274000.0,"Total Non Current Assets":505497000.0,"Other Non Current Assets":7108000.0,"Non Current Deferred Assets":49092000.0,"Non Current Deferred Taxes Assets":49092000.0,"Goodwill And Other Intangible Assets":436796000.0,"Other Intangible Assets":188601000.0,"Goodwill":248195000.0,"Net PPE":12501000.0,"Accumulated Depreciation":null,"Gross PPE":12501000.0,"Leases":null,"Other Properties":12501000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":117777000.0,"Other Current Assets":2982000.0,"Assets Held For Sale Current":0.0,"Prepaid Assets":7231000.0,"Inventory":2380000.0,"Receivables":49640000.0,"Notes Receivable":195000.0,"Accounts Receivable":49445000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":55544000.0,"Cash And Cash Equivalents":55544000.0},"2025-03-31":{"Ordinary Shares Number":24386990.0,"Share Issued":24386990.0,"Net Debt":4251000.0,"Total Debt":20061000.0,"Tangible Book Value":-107010000.0,"Invested Capital":397174000.0,"Working Capital":12311000.0,"Net Tangible Assets":-107010000.0,"Capital Lease Obligations":8061000.0,"Common Stock Equity":385174000.0,"Total Capitalization":397174000.0,"Total Equity Gross Minority Interest":513659000.0,"Minority Interest":128485000.0,"Stockholders Equity":385174000.0,"Retained Earnings":102299000.0,"Additional Paid In Capital":282872000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":132700000.0,"Total Non Current Liabilities Net Minority Interest":65012000.0,"Other Non Current Liabilities":35592000.0,"Liabilities Heldfor Sale Non Current":null,"Non Current Accrued Expenses":2544000.0,"Tradeand Other Payables Non Current":33526000.0,"Non Current Deferred Liabilities":10155000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":10155000.0,"Long Term Debt And Capital Lease Obligation":16721000.0,"Long Term Capital Lease Obligation":4721000.0,"Long Term Debt":12000000.0,"Current Liabilities":67688000.0,"Other Current Liabilities":2321000.0,"Current Deferred Liabilities":37523000.0,"Current Deferred Revenue":37523000.0,"Current Debt And Capital Lease Obligation":3340000.0,"Current Capital Lease Obligation":3340000.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":250000.0,"Payables And Accrued Expenses":24254000.0,"Current Accrued Expenses":19501000.0,"Interest Payable":199000.0,"Payables":4753000.0,"Total Tax Payable":434000.0,"Income Tax Payable":434000.0,"Accounts Payable":4319000.0,"Total Assets":646359000.0,"Total Non Current Assets":566360000.0,"Other Non Current Assets":9036000.0,"Non Current Deferred Assets":49778000.0,"Non Current Deferred Taxes Assets":49778000.0,"Goodwill And Other Intangible Assets":492184000.0,"Other Intangible Assets":211506000.0,"Goodwill":280678000.0,"Net PPE":15362000.0,"Accumulated Depreciation":null,"Gross PPE":15362000.0,"Leases":null,"Other Properties":15362000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":79999000.0,"Other Current Assets":3442000.0,"Assets Held For Sale Current":null,"Prepaid Assets":9677000.0,"Inventory":2220000.0,"Receivables":56911000.0,"Notes Receivable":195000.0,"Accounts Receivable":56716000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":7749000.0,"Cash And Cash Equivalents":7749000.0},"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":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Liabilities Heldfor Sale Non Current":null,"Non Current Accrued Expenses":null,"Tradeand Other Payables Non Current":29326000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":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,"Other 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":26223000.0,"Other Current Borrowings":26223000.0,"Line Of Credit":0.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":null,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Notes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"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":19344444.0,"Basic Average Shares":19344444.0,"Diluted EPS":0.18,"Basic EPS":0.18,"Diluted NI Availto Com Stockholders":null,"Average Dilution Earnings":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,"Special Income Charges":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2026-03-31":{"Tax Effect Of Unusual Items":22320.0,"Tax Rate For Calcs":0.18,"Normalized EBITDA":11392000.0,"Total Unusual Items":124000.0,"Total Unusual Items Excluding Goodwill":124000.0,"Net Income From Continuing Operation Net Minority Interest":1464000.0,"Reconciled Depreciation":7703000.0,"Reconciled Cost Of Revenue":17138000.0,"EBITDA":11516000.0,"EBIT":3813000.0,"Net Interest Income":-1141000.0,"Interest Expense":1141000.0,"Normalized Income":1362320.0,"Net Income From Continuing And Discontinued Operation":1464000.0,"Total Expenses":53899000.0,"Total Operating Income As Reported":3743000.0,"Diluted Average Shares":30582587.0,"Basic Average Shares":21798840.0,"Diluted EPS":0.07,"Basic EPS":0.07,"Diluted NI Availto Com Stockholders":1464000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":1464000.0,"Net Income":1464000.0,"Minority Interests":-730000.0,"Net Income Including Noncontrolling Interests":2194000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":2194000.0,"Tax Provision":478000.0,"Pretax Income":2672000.0,"Other Income Expense":194000.0,"Other Non Operating Income Expenses":70000.0,"Special Income Charges":124000.0,"Restructuring And Mergern Acquisition":-124000.0,"Net Non Operating Interest Income Expense":-1141000.0,"Interest Expense Non Operating":1141000.0,"Operating Income":3619000.0,"Operating Expense":36761000.0,"Depreciation Amortization Depletion Income Statement":7703000.0,"Depreciation And Amortization In Income Statement":7703000.0,"Selling General And Administration":29058000.0,"Gross Profit":40380000.0,"Cost Of Revenue":17138000.0,"Total Revenue":57518000.0,"Operating Revenue":55200000.0},"2025-12-31":{"Tax Effect Of Unusual Items":145860.0,"Tax Rate For Calcs":0.39,"Normalized EBITDA":8661000.0,"Total Unusual Items":374000.0,"Total Unusual Items Excluding Goodwill":374000.0,"Net Income From Continuing Operation Net Minority Interest":622000.0,"Reconciled Depreciation":6865000.0,"Reconciled Cost Of Revenue":17582000.0,"EBITDA":9035000.0,"EBIT":2170000.0,"Net Interest Income":-381000.0,"Interest Expense":381000.0,"Normalized Income":393860.0,"Net Income From Continuing And Discontinued Operation":484000.0,"Total Expenses":51436000.0,"Total Operating Income As Reported":1609000.0,"Diluted Average Shares":25091754.0,"Basic Average Shares":23675075.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":484000.0,"Average Dilution Earnings":0.0,"Net Income Common Stockholders":484000.0,"Net Income":484000.0,"Minority Interests":-463000.0,"Net Income Including Noncontrolling Interests":947000.0,"Net Income Discontinuous Operations":-138000.0,"Net Income Continuous Operations":1085000.0,"Tax Provision":704000.0,"Pretax Income":1789000.0,"Other Income Expense":935000.0,"Other Non Operating Income Expenses":561000.0,"Special Income Charges":374000.0,"Restructuring And Mergern Acquisition":-374000.0,"Net Non Operating Interest Income Expense":-381000.0,"Interest Expense Non Operating":381000.0,"Operating Income":1235000.0,"Operating Expense":33854000.0,"Depreciation Amortization Depletion Income Statement":6865000.0,"Depreciation And Amortization In Income Statement":6865000.0,"Selling General And Administration":26989000.0,"Gross Profit":35089000.0,"Cost Of Revenue":17582000.0,"Total Revenue":52671000.0,"Operating Revenue":50157000.0},"2025-09-30":{"Tax Effect Of Unusual Items":43260.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":10708000.0,"Total Unusual Items":206000.0,"Total Unusual Items Excluding Goodwill":206000.0,"Net Income From Continuing Operation Net Minority Interest":389000.0,"Reconciled Depreciation":7052000.0,"Reconciled Cost Of Revenue":17698000.0,"EBITDA":10914000.0,"EBIT":3862000.0,"Net Interest Income":-367000.0,"Interest Expense":367000.0,"Normalized Income":226260.0,"Net Income From Continuing And Discontinued Operation":3089000.0,"Total Expenses":53631000.0,"Total Operating Income As Reported":1476000.0,"Diluted Average Shares":34215380.0,"Basic Average Shares":23915802.0,"Diluted EPS":0.11,"Basic EPS":0.13,"Diluted NI Availto Com Stockholders":-2627000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":3089000.0,"Net Income":3089000.0,"Minority Interests":-1112000.0,"Net Income Including Noncontrolling Interests":4201000.0,"Net Income Discontinuous Operations":2700000.0,"Net Income Continuous Operations":1501000.0,"Tax Provision":1994000.0,"Pretax Income":3495000.0,"Other Income Expense":2592000.0,"Other Non Operating Income Expenses":2386000.0,"Special Income Charges":206000.0,"Restructuring And Mergern Acquisition":-206000.0,"Net Non Operating Interest Income Expense":-367000.0,"Interest Expense Non Operating":367000.0,"Operating Income":1270000.0,"Operating Expense":35933000.0,"Depreciation Amortization Depletion Income Statement":7052000.0,"Depreciation And Amortization In Income Statement":7052000.0,"Selling General And Administration":28881000.0,"Gross Profit":37203000.0,"Cost Of Revenue":17698000.0,"Total Revenue":54901000.0,"Operating Revenue":51980000.0},"2025-06-30":{"Tax Effect Of Unusual Items":520.0,"Tax Rate For Calcs":0.02,"Normalized EBITDA":7026000.0,"Total Unusual Items":26000.0,"Total Unusual Items Excluding Goodwill":26000.0,"Net Income From Continuing Operation Net Minority Interest":-6539000.0,"Reconciled Depreciation":7264000.0,"Reconciled Cost Of Revenue":16458000.0,"EBITDA":7052000.0,"EBIT":-212000.0,"Net Interest Income":-806000.0,"Interest Expense":806000.0,"Normalized Income":-6564480.0,"Net Income From Continuing And Discontinued Operation":12882000.0,"Total Expenses":56740000.0,"Total Operating Income As Reported":-4813000.0,"Diluted Average Shares":25764000.0,"Basic Average Shares":24305660.0,"Diluted EPS":0.5,"Basic EPS":0.53,"Diluted NI Availto Com Stockholders":17096000.0,"Average Dilution Earnings":4214000.0,"Net Income Common Stockholders":12882000.0,"Net Income":12882000.0,"Minority Interests":-5543000.0,"Net Income Including Noncontrolling Interests":18425000.0,"Net Income Discontinuous Operations":19421000.0,"Net Income Continuous Operations":-996000.0,"Tax Provision":-22000.0,"Pretax Income":-1018000.0,"Other Income Expense":4627000.0,"Other Non Operating Income Expenses":4601000.0,"Special Income Charges":26000.0,"Restructuring And Mergern Acquisition":-26000.0,"Net Non Operating Interest Income Expense":-806000.0,"Interest Expense Non Operating":806000.0,"Operating Income":-4839000.0,"Operating Expense":40007000.0,"Depreciation Amortization Depletion Income Statement":6989000.0,"Depreciation And Amortization In Income Statement":6989000.0,"Selling General And Administration":33018000.0,"Gross Profit":35168000.0,"Cost Of Revenue":16733000.0,"Total Revenue":51901000.0,"Operating Revenue":49345000.0},"2025-03-31":{"Tax Effect Of Unusual Items":165060.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":12708000.0,"Total Unusual Items":786000.0,"Total Unusual Items Excluding Goodwill":786000.0,"Net Income From Continuing Operation Net Minority Interest":1400000.0,"Reconciled Depreciation":7840000.0,"Reconciled Cost Of Revenue":15738000.0,"EBITDA":13494000.0,"EBIT":5654000.0,"Net Interest Income":-446000.0,"Interest Expense":446000.0,"Normalized Income":779060.0,"Net Income From Continuing And Discontinued Operation":-154000.0,"Total Expenses":49860000.0,"Total Operating Income As Reported":5061000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-154000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-154000.0,"Net Income":-154000.0,"Minority Interests":-923000.0,"Net Income Including Noncontrolling Interests":769000.0,"Net Income Discontinuous Operations":-1554000.0,"Net Income Continuous Operations":2323000.0,"Tax Provision":2885000.0,"Pretax Income":5208000.0,"Other Income Expense":1379000.0,"Other Non Operating Income Expenses":593000.0,"Special Income Charges":786000.0,"Restructuring And Mergern Acquisition":-786000.0,"Net Non Operating Interest Income Expense":-446000.0,"Interest Expense Non Operating":446000.0,"Operating Income":4275000.0,"Operating Expense":33280000.0,"Depreciation Amortization Depletion Income Statement":6998000.0,"Depreciation And Amortization In Income Statement":6998000.0,"Selling General And Administration":26282000.0,"Gross Profit":37555000.0,"Cost Of Revenue":16580000.0,"Total Revenue":54135000.0,"Operating Revenue":51737000.0},"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,"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,"Average Dilution Earnings":800000.0,"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,"Special Income Charges":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":7201000.0,"Repurchase Of Capital Stock":-50850000.0,"Repayment Of Debt":-58459000.0,"Issuance Of Debt":139459000.0,"Capital Expenditure":-2826000.0,"Interest Paid Supplemental Data":727000.0,"Income Tax Paid Supplemental Data":2139000.0,"End Cash Position":10117000.0,"Beginning Cash Position":39173000.0,"Changes In Cash":-29056000.0,"Financing Cash Flow":23743000.0,"Cash Flow From Continuing Financing Activities":23743000.0,"Net Other Financing Charges":-6407000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":-50850000.0,"Common Stock Payments":-50850000.0,"Net Issuance Payments Of Debt":81000000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-62826000.0,"Cash Flow From Continuing Investing Activities":-62826000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Capital Expenditure Reported":-2826000.0,"Operating Cash Flow":10027000.0,"Cash Flow From Continuing Operating Activities":10027000.0,"Change In Working Capital":-7199000.0,"Change In Other Working Capital":982000.0,"Change In Other Current Liabilities":-1984000.0,"Change In Other Current Assets":1759000.0,"Change In Payables And Accrued Expense":1323000.0,"Change In Accrued Expense":1805000.0,"Change In Payable":-482000.0,"Change In Account Payable":-482000.0,"Change In Prepaid Assets":-1825000.0,"Change In Receivables":-7454000.0,"Changes In Account Receivables":-7454000.0,"Other Non Cash Items":1914000.0,"Stock Based Compensation":4619000.0,"Deferred Tax":796000.0,"Deferred Income Tax":796000.0,"Depreciation Amortization Depletion":7703000.0,"Depreciation And Amortization":7703000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":2194000.0},"2025-12-31":{"Free Cash Flow":11843000.0,"Repurchase Of Capital Stock":-37938000.0,"Repayment Of Debt":-612000.0,"Issuance Of Debt":612000.0,"Capital Expenditure":-2280000.0,"Interest Paid Supplemental Data":165000.0,"Income Tax Paid Supplemental Data":870000.0,"End Cash Position":39173000.0,"Beginning Cash Position":67333000.0,"Changes In Cash":-28160000.0,"Financing Cash Flow":-40451000.0,"Cash Flow From Continuing Financing Activities":-40451000.0,"Net Other Financing Charges":-2642000.0,"Proceeds From Stock Option Exercised":129000.0,"Net Common Stock Issuance":-37938000.0,"Common Stock Payments":-37938000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":-612000.0,"Short Term Debt Issuance":612000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-1832000.0,"Cash Flow From Continuing Investing Activities":-1832000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":448000.0,"Sale Of PPE":448000.0,"Capital Expenditure Reported":-2280000.0,"Operating Cash Flow":14123000.0,"Cash Flow From Continuing Operating Activities":14123000.0,"Change In Working Capital":299000.0,"Change In Other Working Capital":-862000.0,"Change In Other Current Liabilities":255000.0,"Change In Other Current Assets":-918000.0,"Change In Payables And Accrued Expense":-6846000.0,"Change In Accrued Expense":-4710000.0,"Change In Payable":-2136000.0,"Change In Account Payable":-2136000.0,"Change In Prepaid Assets":-1586000.0,"Change In Receivables":10256000.0,"Changes In Account Receivables":10256000.0,"Other Non Cash Items":905000.0,"Stock Based Compensation":5178000.0,"Deferred Tax":-71000.0,"Deferred Income Tax":-71000.0,"Depreciation Amortization Depletion":6865000.0,"Depreciation And Amortization":6865000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":947000.0},"2025-09-30":{"Free Cash Flow":11652000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-350000.0,"Issuance Of Debt":350000.0,"Capital Expenditure":-2318000.0,"Interest Paid Supplemental Data":168000.0,"Income Tax Paid Supplemental Data":-245000.0,"End Cash Position":67333000.0,"Beginning Cash Position":55812000.0,"Changes In Cash":11521000.0,"Financing Cash Flow":-131000.0,"Cash Flow From Continuing Financing Activities":139000.0,"Net Other Financing Charges":-281000.0,"Proceeds From Stock Option Exercised":150000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":-350000.0,"Long Term Debt Issuance":350000.0,"Investing Cash Flow":-2318000.0,"Cash Flow From Continuing Investing Activities":-2318000.0,"Net Investment Purchase And Sale":0.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":-96102000.0,"Sale Of Business":-96102000.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Capital Expenditure Reported":-2318000.0,"Operating Cash Flow":13970000.0,"Cash Flow From Continuing Operating Activities":13970000.0,"Change In Working Capital":-2145000.0,"Change In Other Working Capital":5828000.0,"Change In Other Current Liabilities":-3405000.0,"Change In Other Current Assets":-994000.0,"Change In Payables And Accrued Expense":7052000.0,"Change In Accrued Expense":5370000.0,"Change In Payable":1682000.0,"Change In Account Payable":1682000.0,"Change In Prepaid Assets":-1260000.0,"Change In Receivables":-9366000.0,"Changes In Account Receivables":-9366000.0,"Other Non Cash Items":991000.0,"Stock Based Compensation":3202000.0,"Deferred Tax":1330000.0,"Deferred Income Tax":1330000.0,"Depreciation Amortization Depletion":7052000.0,"Depreciation And Amortization":7052000.0,"Operating Gains Losses":-661000.0,"Gain Loss On Sale Of Business":-661000.0,"Net Income From Continuing Operations":4201000.0},"2025-06-30":{"Free Cash Flow":4710000.0,"Repurchase Of Capital Stock":-26106000.0,"Repayment Of Debt":-33972000.0,"Issuance Of Debt":21972000.0,"Capital Expenditure":-2641000.0,"Interest Paid Supplemental Data":323000.0,"Income Tax Paid Supplemental Data":955000.0,"End Cash Position":55812000.0,"Beginning Cash Position":10266000.0,"Changes In Cash":45546000.0,"Financing Cash Flow":-44254000.0,"Cash Flow From Continuing Financing Activities":-44524000.0,"Net Other Financing Charges":-6148000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":-26106000.0,"Common Stock Payments":-26106000.0,"Net Issuance Payments Of Debt":-12000000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-12000000.0,"Long Term Debt Payments":-33972000.0,"Long Term Debt Issuance":21972000.0,"Investing Cash Flow":82449000.0,"Cash Flow From Continuing Investing Activities":82449000.0,"Net Investment Purchase And Sale":-12000.0,"Purchase Of Investment":-12000.0,"Net Business Purchase And Sale":85102000.0,"Sale Of Business":null,"Purchase Of Business":-11000000.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Capital Expenditure Reported":-2641000.0,"Operating Cash Flow":7351000.0,"Cash Flow From Continuing Operating Activities":7351000.0,"Change In Working Capital":-2237000.0,"Change In Other Working Capital":-8767000.0,"Change In Other Current Liabilities":-786000.0,"Change In Other Current Assets":-569000.0,"Change In Payables And Accrued Expense":3732000.0,"Change In Accrued Expense":3389000.0,"Change In Payable":343000.0,"Change In Account Payable":343000.0,"Change In Prepaid Assets":2223000.0,"Change In Receivables":1930000.0,"Changes In Account Receivables":1930000.0,"Other Non Cash Items":674000.0,"Stock Based Compensation":7396000.0,"Deferred Tax":1785000.0,"Deferred Income Tax":1785000.0,"Depreciation Amortization Depletion":7264000.0,"Depreciation And Amortization":7264000.0,"Operating Gains Losses":-25956000.0,"Gain Loss On Sale Of Business":-25956000.0,"Net Income From Continuing Operations":18425000.0},"2025-03-31":{"Free Cash Flow":-29417000.0,"Repurchase Of Capital Stock":-308000.0,"Repayment Of Debt":-48532000.0,"Issuance Of Debt":34309000.0,"Capital Expenditure":-2295000.0,"Interest Paid Supplemental Data":381000.0,"Income Tax Paid Supplemental Data":34107000.0,"End Cash Position":10266000.0,"Beginning Cash Position":89207000.0,"Changes In Cash":-78941000.0,"Financing Cash Flow":-49562000.0,"Cash Flow From Continuing Financing Activities":-49562000.0,"Net Other Financing Charges":-35031000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":-308000.0,"Common Stock Payments":-308000.0,"Net Issuance Payments Of Debt":-14223000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-2257000.0,"Cash Flow From Continuing Investing Activities":-2257000.0,"Net Investment Purchase And Sale":0.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":38000.0,"Sale Of PPE":38000.0,"Capital Expenditure Reported":-2295000.0,"Operating Cash Flow":-27122000.0,"Cash Flow From Continuing Operating Activities":-27122000.0,"Change In Working Capital":-43777000.0,"Change In Other Working Capital":-4837000.0,"Change In Other Current Liabilities":-869000.0,"Change In Other Current Assets":-610000.0,"Change In Payables And Accrued Expense":-37767000.0,"Change In Accrued Expense":-34940000.0,"Change In Payable":-2827000.0,"Change In Account Payable":-2827000.0,"Change In Prepaid Assets":1634000.0,"Change In Receivables":-1328000.0,"Changes In Account Receivables":-1328000.0,"Other Non Cash Items":883000.0,"Stock Based Compensation":3932000.0,"Deferred Tax":2574000.0,"Deferred Income Tax":2574000.0,"Depreciation Amortization Depletion":7840000.0,"Depreciation And Amortization":7840000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":769000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":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":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":-1743000.0,"Short Term Debt Issuance":1743000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":0.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":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 Other Current Liabilities":null,"Change In Other Current Assets":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,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":null}}}