{"ticker":"INR","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":18751177.0,"Share Issued":18751177.0,"Net Debt":464665000.0,"Total Debt":539332000.0,"Tangible Book Value":180441000.0,"Invested Capital":718089000.0,"Working Capital":-25841000.0,"Net Tangible Assets":180441000.0,"Capital Lease Obligations":1684000.0,"Common Stock Equity":180441000.0,"Total Capitalization":718089000.0,"Total Equity Gross Minority Interest":1002606000.0,"Minority Interest":822165000.0,"Stockholders Equity":180441000.0,"Other Equity Interest":null,"Retained Earnings":-9415000.0,"Additional Paid In Capital":189222000.0,"Capital Stock":634000.0,"Common Stock":634000.0,"Total Liabilities Net Minority Interest":1096881000.0,"Total Non Current Liabilities Net Minority Interest":893347000.0,"Other Non Current Liabilities":3585000.0,"Preferred Securities Outside Stock Equity":337080000.0,"Derivative Product Liabilities":6461000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":538797000.0,"Long Term Capital Lease Obligation":1149000.0,"Long Term Debt":537648000.0,"Long Term Provisions":7424000.0,"Current Liabilities":203534000.0,"Other Current Liabilities":30931000.0,"Current Deferred Liabilities":2357000.0,"Current Debt And Capital Lease Obligation":535000.0,"Current Capital Lease Obligation":535000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":169711000.0,"Current Accrued Expenses":62920000.0,"Interest Payable":35706000.0,"Payables":106791000.0,"Other Payable":59205000.0,"Total Tax Payable":null,"Accounts Payable":47586000.0,"Total Assets":2099487000.0,"Total Non Current Assets":1921794000.0,"Other Non Current Assets":18585000.0,"Non Current Deferred Assets":5211000.0,"Non Current Deferred Taxes Assets":5211000.0,"Financial Assets":2692000.0,"Net PPE":1895306000.0,"Accumulated Depreciation":-292235000.0,"Gross PPE":2187541000.0,"Leases":null,"Other Properties":344750000.0,"Machinery Furniture Equipment":null,"Current Assets":177693000.0,"Other Current Assets":8474000.0,"Hedging Assets Current":10814000.0,"Prepaid Assets":0.0,"Receivables":85422000.0,"Duefrom Related Parties Current":13042000.0,"Accounts Receivable":72380000.0,"Cash Cash Equivalents And Short Term Investments":72983000.0,"Cash And Cash Equivalents":72983000.0},"2025-12-31":{"Ordinary Shares Number":15542521.0,"Share Issued":15542521.0,"Net Debt":148013000.0,"Total Debt":152009000.0,"Tangible Book Value":307139000.0,"Invested Capital":458001000.0,"Working Capital":58071000.0,"Net Tangible Assets":307139000.0,"Capital Lease Obligations":1147000.0,"Common Stock Equity":307139000.0,"Total Capitalization":458001000.0,"Total Equity Gross Minority Interest":977924000.0,"Minority Interest":670785000.0,"Stockholders Equity":307139000.0,"Other Equity Interest":null,"Retained Earnings":-4440000.0,"Additional Paid In Capital":310972000.0,"Capital Stock":607000.0,"Common Stock":607000.0,"Total Liabilities Net Minority Interest":262928000.0,"Total Non Current Liabilities Net Minority Interest":160362000.0,"Other Non Current Liabilities":1537000.0,"Preferred Securities Outside Stock Equity":null,"Derivative Product Liabilities":3361000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":151828000.0,"Long Term Capital Lease Obligation":966000.0,"Long Term Debt":150862000.0,"Long Term Provisions":3636000.0,"Current Liabilities":102566000.0,"Other Current Liabilities":1106000.0,"Current Deferred Liabilities":1296000.0,"Current Debt And Capital Lease Obligation":181000.0,"Current Capital Lease Obligation":181000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":99983000.0,"Current Accrued Expenses":21725000.0,"Interest Payable":7270000.0,"Payables":78258000.0,"Other Payable":39686000.0,"Total Tax Payable":null,"Accounts Payable":38572000.0,"Total Assets":1240852000.0,"Total Non Current Assets":1080215000.0,"Other Non Current Assets":6709000.0,"Non Current Deferred Assets":4858000.0,"Non Current Deferred Taxes Assets":4858000.0,"Financial Assets":2885000.0,"Net PPE":1065763000.0,"Accumulated Depreciation":-256712000.0,"Gross PPE":1322475000.0,"Leases":null,"Other Properties":58263000.0,"Machinery Furniture Equipment":null,"Current Assets":160637000.0,"Other Current Assets":4002000.0,"Hedging Assets Current":24838000.0,"Prepaid Assets":61200000.0,"Receivables":67748000.0,"Duefrom Related Parties Current":12912000.0,"Accounts Receivable":54836000.0,"Cash Cash Equivalents And Short Term Investments":2849000.0,"Cash And Cash Equivalents":2849000.0},"2025-09-30":{"Ordinary Shares Number":15629653.0,"Share Issued":15629653.0,"Net Debt":70791000.0,"Total Debt":76553000.0,"Tangible Book Value":288620000.0,"Invested Capital":363983000.0,"Working Capital":-61916000.0,"Net Tangible Assets":288620000.0,"Capital Lease Obligations":1190000.0,"Common Stock Equity":288620000.0,"Total Capitalization":363983000.0,"Total Equity Gross Minority Interest":896995000.0,"Minority Interest":608375000.0,"Stockholders Equity":288620000.0,"Other Equity Interest":null,"Retained Earnings":-24453000.0,"Additional Paid In Capital":312465000.0,"Capital Stock":608000.0,"Common Stock":608000.0,"Total Liabilities Net Minority Interest":215556000.0,"Total Non Current Liabilities Net Minority Interest":86832000.0,"Other Non Current Liabilities":null,"Preferred Securities Outside Stock Equity":null,"Derivative Product Liabilities":5387000.0,"Tradeand Other Payables Non Current":1552000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":76376000.0,"Long Term Capital Lease Obligation":1013000.0,"Long Term Debt":75363000.0,"Long Term Provisions":3517000.0,"Current Liabilities":128724000.0,"Other Current Liabilities":4203000.0,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":177000.0,"Current Capital Lease Obligation":177000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":124344000.0,"Current Accrued Expenses":29301000.0,"Interest Payable":null,"Payables":95043000.0,"Other Payable":26632000.0,"Total Tax Payable":null,"Accounts Payable":68411000.0,"Total Assets":1112551000.0,"Total Non Current Assets":1045743000.0,"Other Non Current Assets":7112000.0,"Non Current Deferred Assets":4178000.0,"Non Current Deferred Taxes Assets":4178000.0,"Financial Assets":416000.0,"Net PPE":1034037000.0,"Accumulated Depreciation":-225508000.0,"Gross PPE":1259545000.0,"Leases":null,"Other Properties":56916000.0,"Machinery Furniture Equipment":null,"Current Assets":66808000.0,"Other Current Assets":1566000.0,"Hedging Assets Current":10823000.0,"Prepaid Assets":null,"Receivables":49847000.0,"Duefrom Related Parties Current":12830000.0,"Accounts Receivable":37017000.0,"Cash Cash Equivalents And Short Term Investments":4572000.0,"Cash And Cash Equivalents":4572000.0},"2025-06-30":{"Ordinary Shares Number":15237500.0,"Share Issued":15237500.0,"Net Debt":28159000.0,"Total Debt":35673000.0,"Tangible Book Value":10143000.0,"Invested Capital":44584000.0,"Working Capital":-69549000.0,"Net Tangible Assets":10143000.0,"Capital Lease Obligations":1232000.0,"Common Stock Equity":10143000.0,"Total Capitalization":44521000.0,"Total Equity Gross Minority Interest":856288000.0,"Minority Interest":846145000.0,"Stockholders Equity":10143000.0,"Other Equity Interest":null,"Retained Earnings":-34857000.0,"Additional Paid In Capital":44392000.0,"Capital Stock":608000.0,"Common Stock":608000.0,"Total Liabilities Net Minority Interest":167314000.0,"Total Non Current Liabilities Net Minority Interest":47448000.0,"Other Non Current Liabilities":null,"Preferred Securities Outside Stock Equity":null,"Derivative Product Liabilities":8726000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":35000.0,"Non Current Deferred Taxes Liabilities":35000.0,"Long Term Debt And Capital Lease Obligation":35437000.0,"Long Term Capital Lease Obligation":1059000.0,"Long Term Debt":34378000.0,"Long Term Provisions":3250000.0,"Current Liabilities":119866000.0,"Other Current Liabilities":7147000.0,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":236000.0,"Current Capital Lease Obligation":173000.0,"Current Debt":63000.0,"Other Current Borrowings":63000.0,"Payables And Accrued Expenses":112483000.0,"Current Accrued Expenses":31213000.0,"Interest Payable":null,"Payables":81270000.0,"Other Payable":23625000.0,"Total Tax Payable":null,"Accounts Payable":57645000.0,"Total Assets":1023602000.0,"Total Non Current Assets":973285000.0,"Other Non Current Assets":7684000.0,"Non Current Deferred Assets":604000.0,"Non Current Deferred Taxes Assets":604000.0,"Financial Assets":307000.0,"Net PPE":964690000.0,"Accumulated Depreciation":-197997000.0,"Gross PPE":1162687000.0,"Leases":null,"Other Properties":48011000.0,"Machinery Furniture Equipment":null,"Current Assets":50317000.0,"Other Current Assets":1348000.0,"Hedging Assets Current":8340000.0,"Prepaid Assets":null,"Receivables":34347000.0,"Duefrom Related Parties Current":8441000.0,"Accounts Receivable":25906000.0,"Cash Cash Equivalents And Short Term Investments":6282000.0,"Cash And Cash Equivalents":6282000.0},"2025-03-31":{"Ordinary Shares Number":15237500.0,"Share Issued":15237500.0,"Net Debt":6612000.0,"Total Debt":12778000.0,"Tangible Book Value":-52237000.0,"Invested Capital":-40766000.0,"Working Capital":-79037000.0,"Net Tangible Assets":-52237000.0,"Capital Lease Obligations":1307000.0,"Common Stock Equity":-52237000.0,"Total Capitalization":-40846000.0,"Total Equity Gross Minority Interest":782042000.0,"Minority Interest":834279000.0,"Stockholders Equity":-52237000.0,"Other Equity Interest":null,"Retained Earnings":-52845000.0,"Additional Paid In Capital":0.0,"Capital Stock":608000.0,"Common Stock":608000.0,"Total Liabilities Net Minority Interest":171875000.0,"Total Non Current Liabilities Net Minority Interest":34324000.0,"Other Non Current Liabilities":null,"Preferred Securities Outside Stock Equity":null,"Derivative Product Liabilities":18670000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":35000.0,"Non Current Deferred Taxes Liabilities":35000.0,"Long Term Debt And Capital Lease Obligation":12489000.0,"Long Term Capital Lease Obligation":1098000.0,"Long Term Debt":11391000.0,"Long Term Provisions":3130000.0,"Current Liabilities":137551000.0,"Other Current Liabilities":38664000.0,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":289000.0,"Current Capital Lease Obligation":209000.0,"Current Debt":80000.0,"Other Current Borrowings":80000.0,"Payables And Accrued Expenses":98598000.0,"Current Accrued Expenses":25249000.0,"Interest Payable":88000.0,"Payables":73349000.0,"Other Payable":26448000.0,"Total Tax Payable":318000.0,"Accounts Payable":46583000.0,"Total Assets":953917000.0,"Total Non Current Assets":895403000.0,"Other Non Current Assets":7745000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":null,"Net PPE":887658000.0,"Accumulated Depreciation":-174429000.0,"Gross PPE":1062087000.0,"Leases":607000.0,"Other Properties":41643000.0,"Machinery Furniture Equipment":2648000.0,"Current Assets":58514000.0,"Other Current Assets":3362000.0,"Hedging Assets Current":763000.0,"Prepaid Assets":null,"Receivables":49530000.0,"Duefrom Related Parties Current":15486000.0,"Accounts Receivable":34044000.0,"Cash Cash Equivalents And Short Term Investments":4859000.0,"Cash And Cash Equivalents":4859000.0},"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,"Other Equity Interest":508242000.0,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Preferred Securities Outside Stock Equity":null,"Derivative Product Liabilities":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":6188000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":101000.0,"Other Current Borrowings":101000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":27234000.0,"Payables":null,"Other Payable":null,"Total Tax Payable":1263000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Financial Assets":0.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":607000.0,"Other Properties":null,"Machinery Furniture Equipment":2566000.0,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Prepaid Assets":0.0,"Receivables":null,"Duefrom Related Parties Current":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-3237159.8,"Tax Rate For Calcs":0.0497,"Normalized EBITDA":99892000.0,"Total Unusual Items":-65134000.0,"Total Unusual Items Excluding Goodwill":-65134000.0,"Net Income From Continuing Operation Net Minority Interest":-1871000.0,"Reconciled Depreciation":35660000.0,"Reconciled Cost Of Revenue":57732000.0,"EBITDA":34758000.0,"EBIT":-902000.0,"Net Interest Income":-5789000.0,"Interest Expense":5789000.0,"Normalized Income":60025840.2,"Net Income From Continuing And Discontinued Operation":-1871000.0,"Total Expenses":89539000.0,"Rent Expense Supplemental":8916000.0,"Total Operating Income As Reported":65333000.0,"Diluted Average Shares":17662870.0,"Basic Average Shares":17662870.0,"Diluted EPS":-0.28,"Basic EPS":-0.28,"Diluted NI Availto Com Stockholders":-1871000.0,"Net Income Common Stockholders":-1871000.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-1871000.0,"Minority Interests":4472000.0,"Net Income Including Noncontrolling Interests":-6343000.0,"Net Income Continuous Operations":-6343000.0,"Tax Provision":-348000.0,"Pretax Income":-6691000.0,"Other Income Expense":-66235000.0,"Other Non Operating Income Expenses":-1101000.0,"Gain On Sale Of Security":-65134000.0,"Net Non Operating Interest Income Expense":-5789000.0,"Interest Expense Non Operating":5789000.0,"Operating Income":65333000.0,"Operating Expense":31807000.0,"Selling General And Administration":30329000.0,"General And Administrative Expense":30329000.0,"Other Gand A":21413000.0,"Rent And Landing Fees":8916000.0,"Gross Profit":97140000.0,"Cost Of Revenue":57732000.0,"Total Revenue":154872000.0,"Operating Revenue":154872000.0},"2025-12-31":{"Tax Effect Of Unusual Items":5933340.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":85389000.0,"Total Unusual Items":28254000.0,"Total Unusual Items Excluding Goodwill":28254000.0,"Net Income From Continuing Operation Net Minority Interest":20676000.0,"Reconciled Depreciation":31262000.0,"Reconciled Cost Of Revenue":48135000.0,"EBITDA":113643000.0,"EBIT":82381000.0,"Net Interest Income":-2949000.0,"Interest Expense":2949000.0,"Normalized Income":-1644660.0,"Net Income From Continuing And Discontinued Operation":20676000.0,"Total Expenses":62772000.0,"Rent Expense Supplemental":6292000.0,"Total Operating Income As Reported":54292000.0,"Diluted Average Shares":60946388.0,"Basic Average Shares":15617547.0,"Diluted EPS":1.32,"Basic EPS":1.32,"Diluted NI Availto Com Stockholders":20676000.0,"Net Income Common Stockholders":20676000.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":20676000.0,"Minority Interests":-59678000.0,"Net Income Including Noncontrolling Interests":80354000.0,"Net Income Continuous Operations":80354000.0,"Tax Provision":-922000.0,"Pretax Income":79432000.0,"Other Income Expense":28089000.0,"Other Non Operating Income Expenses":-165000.0,"Gain On Sale Of Security":28254000.0,"Net Non Operating Interest Income Expense":-2949000.0,"Interest Expense Non Operating":2949000.0,"Operating Income":54292000.0,"Operating Expense":14637000.0,"Selling General And Administration":14637000.0,"General And Administrative Expense":14637000.0,"Other Gand A":8345000.0,"Rent And Landing Fees":6292000.0,"Gross Profit":68929000.0,"Cost Of Revenue":48135000.0,"Total Revenue":117064000.0,"Operating Revenue":117064000.0},"2025-09-30":{"Tax Effect Of Unusual Items":3202500.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":51268000.0,"Total Unusual Items":15250000.0,"Total Unusual Items Excluding Goodwill":15250000.0,"Net Income From Continuing Operation Net Minority Interest":10404000.0,"Reconciled Depreciation":27597000.0,"Reconciled Cost Of Revenue":41115000.0,"EBITDA":66518000.0,"EBIT":38921000.0,"Net Interest Income":-2290000.0,"Interest Expense":2290000.0,"Normalized Income":-1643500.0,"Net Income From Continuing And Discontinued Operation":10404000.0,"Total Expenses":55823000.0,"Rent Expense Supplemental":6655000.0,"Total Operating Income As Reported":23903000.0,"Diluted Average Shares":15895944.0,"Basic Average Shares":15433443.0,"Diluted EPS":0.65,"Basic EPS":0.67,"Diluted NI Availto Com Stockholders":10404000.0,"Net Income Common Stockholders":10404000.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":10404000.0,"Minority Interests":-29610000.0,"Net Income Including Noncontrolling Interests":40014000.0,"Net Income Continuous Operations":40014000.0,"Tax Provision":-3383000.0,"Pretax Income":36631000.0,"Other Income Expense":15018000.0,"Other Non Operating Income Expenses":-232000.0,"Gain On Sale Of Security":15250000.0,"Net Non Operating Interest Income Expense":-2290000.0,"Interest Expense Non Operating":2290000.0,"Operating Income":23903000.0,"Operating Expense":14708000.0,"Selling General And Administration":14708000.0,"General And Administrative Expense":14708000.0,"Other Gand A":8053000.0,"Rent And Landing Fees":6655000.0,"Gross Profit":38611000.0,"Cost Of Revenue":41115000.0,"Total Revenue":79726000.0,"Operating Revenue":79726000.0},"2025-06-30":{"Tax Effect Of Unusual Items":10945410.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":44238000.0,"Total Unusual Items":52121000.0,"Total Unusual Items Excluding Goodwill":52121000.0,"Net Income From Continuing Operation Net Minority Interest":17988000.0,"Reconciled Depreciation":23634000.0,"Reconciled Cost Of Revenue":41238000.0,"EBITDA":96359000.0,"EBIT":72725000.0,"Net Interest Income":-1360000.0,"Interest Expense":1360000.0,"Normalized Income":-23187590.0,"Net Income From Continuing And Discontinued Operation":17988000.0,"Total Expenses":52797000.0,"Rent Expense Supplemental":6294000.0,"Total Operating Income As Reported":21679000.0,"Diluted Average Shares":15237500.0,"Basic Average Shares":15237500.0,"Diluted EPS":1.18,"Basic EPS":1.18,"Diluted NI Availto Com Stockholders":17988000.0,"Net Income Common Stockholders":17988000.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":17988000.0,"Minority Interests":-53966000.0,"Net Income Including Noncontrolling Interests":71953000.0,"Net Income Continuous Operations":71953000.0,"Tax Provision":-588000.0,"Pretax Income":71365000.0,"Other Income Expense":51046000.0,"Other Non Operating Income Expenses":-1075000.0,"Gain On Sale Of Security":52121000.0,"Net Non Operating Interest Income Expense":-1360000.0,"Interest Expense Non Operating":1360000.0,"Operating Income":21679000.0,"Operating Expense":11559000.0,"Selling General And Administration":11559000.0,"General And Administrative Expense":11559000.0,"Other Gand A":5265000.0,"Rent And Landing Fees":6294000.0,"Gross Profit":33238000.0,"Cost Of Revenue":41238000.0,"Total Revenue":74476000.0,"Operating Revenue":74476000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-7815780.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-66784000.0,"Total Unusual Items":-37218000.0,"Total Unusual Items Excluding Goodwill":-37218000.0,"Net Income From Continuing Operation Net Minority Interest":-24655000.0,"Reconciled Depreciation":21258000.0,"Reconciled Cost Of Revenue":33960000.0,"EBITDA":-104002000.0,"EBIT":-125260000.0,"Net Interest Income":-3067000.0,"Interest Expense":3067000.0,"Normalized Income":4747220.0,"Net Income From Continuing And Discontinued Operation":-24655000.0,"Total Expenses":173144000.0,"Rent Expense Supplemental":6772000.0,"Total Operating Income As Reported":-87979000.0,"Diluted Average Shares":15237500.0,"Basic Average Shares":15237500.0,"Diluted EPS":-2.27,"Basic EPS":-2.27,"Diluted NI Availto Com Stockholders":-34569000.0,"Net Income Common Stockholders":-34569000.0,"Otherunder Preferred Stock Dividend":9914000.0,"Net Income":-24655000.0,"Minority Interests":103707000.0,"Net Income Including Noncontrolling Interests":-128362000.0,"Net Income Continuous Operations":-128362000.0,"Tax Provision":35000.0,"Pretax Income":-128327000.0,"Other Income Expense":-37281000.0,"Other Non Operating Income Expenses":-63000.0,"Gain On Sale Of Security":-37218000.0,"Net Non Operating Interest Income Expense":-3067000.0,"Interest Expense Non Operating":3067000.0,"Operating Income":-87979000.0,"Operating Expense":139184000.0,"Selling General And Administration":138522000.0,"General And Administrative Expense":138522000.0,"Other Gand A":131750000.0,"Rent And Landing Fees":6772000.0,"Gross Profit":51205000.0,"Cost Of Revenue":33960000.0,"Total Revenue":85165000.0,"Operating Revenue":85165000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-640485000.0,"Repurchase Of Capital Stock":-14396000.0,"Repayment Of Debt":-581431000.0,"Issuance Of Debt":980530000.0,"Issuance Of Capital Stock":350000000.0,"Capital Expenditure":-698912000.0,"Interest Paid Supplemental Data":null,"End Cash Position":72983000.0,"Beginning Cash Position":2849000.0,"Changes In Cash":70134000.0,"Financing Cash Flow":710619000.0,"Cash Flow From Continuing Financing Activities":710619000.0,"Net Other Financing Charges":-24084000.0,"Net Preferred Stock Issuance":335604000.0,"Preferred Stock Payments":-14396000.0,"Preferred Stock Issuance":350000000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":399099000.0,"Net Long Term Debt Issuance":399099000.0,"Long Term Debt Payments":-581431000.0,"Long Term Debt Issuance":980530000.0,"Investing Cash Flow":-698912000.0,"Cash Flow From Continuing Investing Activities":-698912000.0,"Net PPE Purchase And Sale":-698912000.0,"Purchase Of PPE":-698912000.0,"Operating Cash Flow":58427000.0,"Cash Flow From Continuing Operating Activities":58427000.0,"Change In Working Capital":-21840000.0,"Change In Other Working Capital":-109000.0,"Change In Payables And Accrued Expense":578000.0,"Change In Accrued Expense":7812000.0,"Change In Payable":-7234000.0,"Change In Account Payable":-13697000.0,"Change In Prepaid Assets":-4635000.0,"Change In Receivables":-17674000.0,"Changes In Account Receivables":-17674000.0,"Other Non Cash Items":1583000.0,"Stock Based Compensation":2262000.0,"Deferred Tax":-353000.0,"Deferred Income Tax":-353000.0,"Depreciation Amortization Depletion":35660000.0,"Operating Gains Losses":47458000.0,"Gain Loss On Investment Securities":47142000.0,"Net Income From Continuing Operations":-6343000.0},"2025-12-31":{"Free Cash Flow":-75783000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-35019000.0,"Issuance Of Debt":110500000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-150870000.0,"Interest Paid Supplemental Data":null,"End Cash Position":2849000.0,"Beginning Cash Position":4572000.0,"Changes In Cash":-1723000.0,"Financing Cash Flow":74060000.0,"Cash Flow From Continuing Financing Activities":74060000.0,"Net Other Financing Charges":-234000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Payments":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":-1187000.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":75481000.0,"Net Long Term Debt Issuance":75481000.0,"Long Term Debt Payments":-35019000.0,"Long Term Debt Issuance":110500000.0,"Investing Cash Flow":-150870000.0,"Cash Flow From Continuing Investing Activities":-150870000.0,"Net PPE Purchase And Sale":-150870000.0,"Purchase Of PPE":-150870000.0,"Operating Cash Flow":75087000.0,"Cash Flow From Continuing Operating Activities":75087000.0,"Change In Working Capital":-16266000.0,"Change In Other Working Capital":182000.0,"Change In Payables And Accrued Expense":3889000.0,"Change In Accrued Expense":1613000.0,"Change In Payable":2276000.0,"Change In Account Payable":-10778000.0,"Change In Prepaid Assets":-2436000.0,"Change In Receivables":-17901000.0,"Changes In Account Receivables":-17901000.0,"Other Non Cash Items":43000.0,"Stock Based Compensation":1982000.0,"Deferred Tax":-680000.0,"Deferred Income Tax":-680000.0,"Depreciation Amortization Depletion":31262000.0,"Operating Gains Losses":-21608000.0,"Gain Loss On Investment Securities":-21608000.0,"Net Income From Continuing Operations":80354000.0},"2025-09-30":{"Free Cash Flow":-42682000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-20020000.0,"Issuance Of Debt":61000000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-84751000.0,"Interest Paid Supplemental Data":null,"End Cash Position":4572000.0,"Beginning Cash Position":6282000.0,"Changes In Cash":-1710000.0,"Financing Cash Flow":40972000.0,"Cash Flow From Continuing Financing Activities":40972000.0,"Net Other Financing Charges":-8000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Payments":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":40980000.0,"Net Long Term Debt Issuance":40980000.0,"Long Term Debt Payments":-20020000.0,"Long Term Debt Issuance":61000000.0,"Investing Cash Flow":-84751000.0,"Cash Flow From Continuing Investing Activities":-84751000.0,"Net PPE Purchase And Sale":-84751000.0,"Purchase Of PPE":-84751000.0,"Operating Cash Flow":42069000.0,"Cash Flow From Continuing Operating Activities":42069000.0,"Change In Working Capital":-15968000.0,"Change In Other Working Capital":-1581000.0,"Change In Payables And Accrued Expense":1331000.0,"Change In Accrued Expense":-1754000.0,"Change In Payable":3085000.0,"Change In Account Payable":78000.0,"Change In Prepaid Assets":-218000.0,"Change In Receivables":-15500000.0,"Changes In Account Receivables":-15500000.0,"Other Non Cash Items":657000.0,"Stock Based Compensation":2253000.0,"Deferred Tax":-3609000.0,"Deferred Income Tax":-3609000.0,"Depreciation Amortization Depletion":27597000.0,"Operating Gains Losses":-8875000.0,"Gain Loss On Investment Securities":-8875000.0,"Net Income From Continuing Operations":40014000.0},"2025-06-30":{"Free Cash Flow":-15713000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-3153000.0,"Issuance Of Debt":26124000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-86115000.0,"Interest Paid Supplemental Data":null,"End Cash Position":6282000.0,"Beginning Cash Position":4859000.0,"Changes In Cash":1423000.0,"Financing Cash Flow":17136000.0,"Cash Flow From Continuing Financing Activities":17136000.0,"Net Other Financing Charges":-5835000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Payments":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":22971000.0,"Net Long Term Debt Issuance":22971000.0,"Long Term Debt Payments":-3153000.0,"Long Term Debt Issuance":26124000.0,"Investing Cash Flow":-86115000.0,"Cash Flow From Continuing Investing Activities":-86115000.0,"Net PPE Purchase And Sale":-86115000.0,"Purchase Of PPE":-86115000.0,"Operating Cash Flow":70402000.0,"Cash Flow From Continuing Operating Activities":70402000.0,"Change In Working Capital":21824000.0,"Change In Other Working Capital":-6737000.0,"Change In Payables And Accrued Expense":11364000.0,"Change In Accrued Expense":1766000.0,"Change In Payable":9598000.0,"Change In Account Payable":12421000.0,"Change In Prepaid Assets":2014000.0,"Change In Receivables":15183000.0,"Changes In Account Receivables":15183000.0,"Other Non Cash Items":646000.0,"Stock Based Compensation":2293000.0,"Deferred Tax":-604000.0,"Deferred Income Tax":-604000.0,"Depreciation Amortization Depletion":23634000.0,"Operating Gains Losses":-49344000.0,"Gain Loss On Investment Securities":-49344000.0,"Net Income From Continuing Operations":71953000.0},"2025-03-31":{"Free Cash Flow":-34202000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-304037000.0,"Issuance Of Debt":56000000.0,"Issuance Of Capital Stock":286465000.0,"Capital Expenditure":-108431000.0,"Interest Paid Supplemental Data":null,"End Cash Position":4859000.0,"Beginning Cash Position":2203000.0,"Changes In Cash":2656000.0,"Financing Cash Flow":36858000.0,"Cash Flow From Continuing Financing Activities":36858000.0,"Net Other Financing Charges":-1570000.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Payments":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":286465000.0,"Common Stock Issuance":286465000.0,"Net Issuance Payments Of Debt":-248037000.0,"Net Long Term Debt Issuance":-248037000.0,"Long Term Debt Payments":-304037000.0,"Long Term Debt Issuance":56000000.0,"Investing Cash Flow":-108431000.0,"Cash Flow From Continuing Investing Activities":-108431000.0,"Net PPE Purchase And Sale":-108431000.0,"Purchase Of PPE":-108431000.0,"Operating Cash Flow":74229000.0,"Cash Flow From Continuing Operating Activities":74229000.0,"Change In Working Capital":20163000.0,"Change In Other Working Capital":1667000.0,"Change In Payables And Accrued Expense":-2366000.0,"Change In Accrued Expense":-4707000.0,"Change In Payable":2341000.0,"Change In Account Payable":-978000.0,"Change In Prepaid Assets":-1151000.0,"Change In Receivables":22013000.0,"Changes In Account Receivables":22013000.0,"Other Non Cash Items":607000.0,"Stock Based Compensation":126895000.0,"Deferred Tax":35000.0,"Deferred Income Tax":35000.0,"Depreciation Amortization Depletion":21258000.0,"Operating Gains Losses":33633000.0,"Gain Loss On Investment Securities":33633000.0,"Net Income From Continuing Operations":-128362000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":4396000.0,"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,"Net Preferred Stock Issuance":null,"Preferred Stock Payments":null,"Preferred Stock Issuance":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 PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}