{"ticker":"LIVE","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":754391.0,"Ordinary Shares Number":3071656.0,"Share Issued":3826047.0,"Net Debt":107521000.0,"Total Debt":232710000.0,"Tangible Book Value":18185000.0,"Invested Capital":215586000.0,"Working Capital":74439000.0,"Net Tangible Assets":18185000.0,"Capital Lease Obligations":110016000.0,"Common Stock Equity":92892000.0,"Total Capitalization":181695000.0,"Total Equity Gross Minority Interest":92892000.0,"Stockholders Equity":92892000.0,"Treasury Stock":9607000.0,"Retained Earnings":26549000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":299619000.0,"Total Non Current Liabilities Net Minority Interest":194726000.0,"Other Non Current Liabilities":2781000.0,"Non Current Deferred Liabilities":6156000.0,"Non Current Deferred Taxes Liabilities":6156000.0,"Long Term Debt And Capital Lease Obligation":185789000.0,"Long Term Capital Lease Obligation":96986000.0,"Long Term Debt":88803000.0,"Current Liabilities":104893000.0,"Current Deferred Liabilities":3286000.0,"Current Deferred Revenue":3286000.0,"Current Debt And Capital Lease Obligation":46921000.0,"Current Capital Lease Obligation":13030000.0,"Current Debt":33891000.0,"Other Current Borrowings":33548000.0,"Line Of Credit":343000.0,"Payables And Accrued Expenses":54686000.0,"Current Accrued Expenses":26296000.0,"Interest Payable":783000.0,"Payables":28390000.0,"Total Tax Payable":979000.0,"Income Tax Payable":0.0,"Accounts Payable":27411000.0,"Total Assets":392511000.0,"Total Non Current Assets":213179000.0,"Other Non Current Assets":1504000.0,"Goodwill And Other Intangible Assets":74707000.0,"Other Intangible Assets":17568000.0,"Goodwill":57139000.0,"Net PPE":136968000.0,"Accumulated Depreciation":-63188000.0,"Gross PPE":200156000.0,"Other Properties":61531000.0,"Machinery Furniture Equipment":92872000.0,"Buildings And Improvements":42284000.0,"Land And Improvements":3469000.0,"Properties":0.0,"Current Assets":179332000.0,"Other Current Assets":3195000.0,"Inventory":121643000.0,"Inventories Adjustments Allowances":-5936000.0,"Finished Goods":86965000.0,"Work In Process":8759000.0,"Raw Materials":31855000.0,"Receivables":39321000.0,"Taxes Receivable":259000.0,"Accounts Receivable":39062000.0,"Allowance For Doubtful Accounts Receivable":-300000.0,"Gross Accounts Receivable":39362000.0,"Cash Cash Equivalents And Short Term Investments":15173000.0,"Cash And Cash Equivalents":15173000.0,"Cash Financial":15173000.0},"2025-12-31":{"Treasury Shares Number":754391.0,"Ordinary Shares Number":3071656.0,"Share Issued":3826047.0,"Net Debt":100129000.0,"Total Debt":224051000.0,"Tangible Book Value":15315000.0,"Invested Capital":210553000.0,"Working Capital":69143000.0,"Net Tangible Assets":15315000.0,"Capital Lease Obligations":108789000.0,"Common Stock Equity":95291000.0,"Total Capitalization":178117000.0,"Total Equity Gross Minority Interest":95291000.0,"Stockholders Equity":95291000.0,"Treasury Stock":9607000.0,"Retained Earnings":28997000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":293933000.0,"Total Non Current Liabilities Net Minority Interest":192208000.0,"Other Non Current Liabilities":3979000.0,"Non Current Deferred Liabilities":8685000.0,"Non Current Deferred Taxes Liabilities":8685000.0,"Long Term Debt And Capital Lease Obligation":179544000.0,"Long Term Capital Lease Obligation":96718000.0,"Long Term Debt":82826000.0,"Current Liabilities":101725000.0,"Current Deferred Liabilities":3272000.0,"Current Deferred Revenue":3272000.0,"Current Debt And Capital Lease Obligation":44507000.0,"Current Capital Lease Obligation":12071000.0,"Current Debt":32436000.0,"Other Current Borrowings":31976000.0,"Line Of Credit":460000.0,"Payables And Accrued Expenses":53946000.0,"Current Accrued Expenses":22615000.0,"Interest Payable":1681000.0,"Payables":31331000.0,"Total Tax Payable":3976000.0,"Income Tax Payable":2780000.0,"Accounts Payable":27355000.0,"Total Assets":389224000.0,"Total Non Current Assets":218356000.0,"Other Non Current Assets":1456000.0,"Goodwill And Other Intangible Assets":79976000.0,"Other Intangible Assets":18824000.0,"Goodwill":61152000.0,"Net PPE":136924000.0,"Accumulated Depreciation":-60980000.0,"Gross PPE":197904000.0,"Other Properties":60746000.0,"Machinery Furniture Equipment":92031000.0,"Buildings And Improvements":41658000.0,"Land And Improvements":3469000.0,"Properties":0.0,"Current Assets":170868000.0,"Other Current Assets":3326000.0,"Inventory":118212000.0,"Inventories Adjustments Allowances":-5804000.0,"Finished Goods":81740000.0,"Work In Process":8735000.0,"Raw Materials":33541000.0,"Receivables":34197000.0,"Taxes Receivable":null,"Accounts Receivable":34197000.0,"Allowance For Doubtful Accounts Receivable":-400000.0,"Gross Accounts Receivable":34597000.0,"Cash Cash Equivalents And Short Term Investments":15133000.0,"Cash And Cash Equivalents":15133000.0,"Cash Financial":15133000.0},"2025-09-30":{"Treasury Shares Number":754391.0,"Ordinary Shares Number":3071656.0,"Share Issued":3826047.0,"Net Debt":106915000.0,"Total Debt":216458000.0,"Tangible Book Value":14072000.0,"Invested Capital":211050000.0,"Working Capital":62100000.0,"Net Tangible Assets":14072000.0,"Capital Lease Obligations":100712000.0,"Common Stock Equity":95304000.0,"Total Capitalization":173693000.0,"Total Equity Gross Minority Interest":95304000.0,"Stockholders Equity":95304000.0,"Treasury Stock":9607000.0,"Retained Earnings":29061000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":291096000.0,"Total Non Current Liabilities Net Minority Interest":180134000.0,"Other Non Current Liabilities":3945000.0,"Non Current Deferred Liabilities":9156000.0,"Non Current Deferred Taxes Liabilities":9156000.0,"Long Term Debt And Capital Lease Obligation":167033000.0,"Long Term Capital Lease Obligation":88644000.0,"Long Term Debt":78389000.0,"Current Liabilities":110962000.0,"Current Deferred Liabilities":3681000.0,"Current Deferred Revenue":3681000.0,"Current Debt And Capital Lease Obligation":49425000.0,"Current Capital Lease Obligation":12068000.0,"Current Debt":37357000.0,"Other Current Borrowings":37357000.0,"Line Of Credit":null,"Payables And Accrued Expenses":57856000.0,"Current Accrued Expenses":27312000.0,"Interest Payable":1024000.0,"Payables":30544000.0,"Total Tax Payable":3175000.0,"Income Tax Payable":2334000.0,"Accounts Payable":27369000.0,"Total Assets":386400000.0,"Total Non Current Assets":213338000.0,"Other Non Current Assets":1498000.0,"Goodwill And Other Intangible Assets":81232000.0,"Other Intangible Assets":20080000.0,"Goodwill":61152000.0,"Net PPE":130608000.0,"Accumulated Depreciation":-58636000.0,"Gross PPE":189244000.0,"Other Properties":53097000.0,"Machinery Furniture Equipment":91514000.0,"Buildings And Improvements":41164000.0,"Land And Improvements":3469000.0,"Properties":0.0,"Current Assets":173062000.0,"Other Current Assets":3568000.0,"Inventory":120716000.0,"Inventories Adjustments Allowances":-5499000.0,"Finished Goods":84394000.0,"Work In Process":8152000.0,"Raw Materials":33669000.0,"Receivables":39947000.0,"Taxes Receivable":null,"Accounts Receivable":39947000.0,"Allowance For Doubtful Accounts Receivable":-562000.0,"Gross Accounts Receivable":40509000.0,"Cash Cash Equivalents And Short Term Investments":8831000.0,"Cash And Cash Equivalents":8831000.0,"Cash Financial":8831000.0},"2025-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":3071656.0,"Share Issued":3826047.0,"Net Debt":112622000.0,"Total Debt":222916000.0,"Tangible Book Value":11769000.0,"Invested Capital":214504000.0,"Working Capital":66629000.0,"Net Tangible Assets":11769000.0,"Capital Lease Obligations":102669000.0,"Common Stock Equity":94257000.0,"Total Capitalization":180818000.0,"Total Equity Gross Minority Interest":94257000.0,"Stockholders Equity":94257000.0,"Treasury Stock":9607000.0,"Retained Earnings":28064000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":293207000.0,"Total Non Current Liabilities Net Minority Interest":189951000.0,"Other Non Current Liabilities":2470000.0,"Non Current Deferred Liabilities":11198000.0,"Non Current Deferred Taxes Liabilities":11198000.0,"Long Term Debt And Capital Lease Obligation":176283000.0,"Long Term Capital Lease Obligation":89722000.0,"Long Term Debt":86561000.0,"Current Liabilities":103256000.0,"Current Deferred Liabilities":4115000.0,"Current Deferred Revenue":4115000.0,"Current Debt And Capital Lease Obligation":46633000.0,"Current Capital Lease Obligation":12947000.0,"Current Debt":33686000.0,"Other Current Borrowings":32738000.0,"Line Of Credit":948000.0,"Payables And Accrued Expenses":52508000.0,"Current Accrued Expenses":24846000.0,"Interest Payable":null,"Payables":27662000.0,"Total Tax Payable":2553000.0,"Income Tax Payable":1230000.0,"Accounts Payable":25109000.0,"Total Assets":387464000.0,"Total Non Current Assets":217579000.0,"Other Non Current Assets":1238000.0,"Goodwill And Other Intangible Assets":82488000.0,"Other Intangible Assets":21336000.0,"Goodwill":61152000.0,"Net PPE":133853000.0,"Accumulated Depreciation":-55503000.0,"Gross PPE":189356000.0,"Other Properties":55168000.0,"Machinery Furniture Equipment":89386000.0,"Buildings And Improvements":41333000.0,"Land And Improvements":3469000.0,"Properties":0.0,"Current Assets":169885000.0,"Other Current Assets":2766000.0,"Inventory":120456000.0,"Inventories Adjustments Allowances":-8345000.0,"Finished Goods":90525000.0,"Work In Process":8872000.0,"Raw Materials":29404000.0,"Receivables":39038000.0,"Taxes Receivable":null,"Accounts Receivable":39038000.0,"Allowance For Doubtful Accounts Receivable":-1300000.0,"Gross Accounts Receivable":40338000.0,"Cash Cash Equivalents And Short Term Investments":7625000.0,"Cash And Cash Equivalents":7625000.0,"Cash Financial":7625000.0},"2025-03-31":{"Treasury Shares Number":741696.0,"Ordinary Shares Number":3084351.0,"Share Issued":3826047.0,"Net Debt":123286000.0,"Total Debt":231151000.0,"Tangible Book Value":5188000.0,"Invested Capital":219148000.0,"Working Capital":49202000.0,"Net Tangible Assets":5188000.0,"Capital Lease Obligations":100934000.0,"Common Stock Equity":88931000.0,"Total Capitalization":167655000.0,"Total Equity Gross Minority Interest":88931000.0,"Stockholders Equity":88931000.0,"Treasury Stock":9495000.0,"Retained Earnings":28632000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":304650000.0,"Total Non Current Liabilities Net Minority Interest":179658000.0,"Other Non Current Liabilities":3149000.0,"Non Current Deferred Liabilities":10607000.0,"Non Current Deferred Taxes Liabilities":10607000.0,"Long Term Debt And Capital Lease Obligation":165902000.0,"Long Term Capital Lease Obligation":87178000.0,"Long Term Debt":78724000.0,"Current Liabilities":124992000.0,"Current Deferred Liabilities":2022000.0,"Current Deferred Revenue":2022000.0,"Current Debt And Capital Lease Obligation":65249000.0,"Current Capital Lease Obligation":13756000.0,"Current Debt":51493000.0,"Other Current Borrowings":51493000.0,"Line Of Credit":null,"Payables And Accrued Expenses":57721000.0,"Current Accrued Expenses":27863000.0,"Interest Payable":6459000.0,"Payables":29858000.0,"Total Tax Payable":1490000.0,"Income Tax Payable":211000.0,"Accounts Payable":28368000.0,"Total Assets":393581000.0,"Total Non Current Assets":219387000.0,"Other Non Current Assets":1557000.0,"Goodwill And Other Intangible Assets":83743000.0,"Other Intangible Assets":22591000.0,"Goodwill":61152000.0,"Net PPE":134087000.0,"Accumulated Depreciation":-52356000.0,"Gross PPE":186443000.0,"Other Properties":53547000.0,"Machinery Furniture Equipment":88303000.0,"Buildings And Improvements":41124000.0,"Land And Improvements":3469000.0,"Properties":0.0,"Current Assets":174194000.0,"Other Current Assets":3754000.0,"Inventory":122304000.0,"Inventories Adjustments Allowances":-6222000.0,"Finished Goods":91593000.0,"Work In Process":8765000.0,"Raw Materials":28168000.0,"Receivables":41205000.0,"Taxes Receivable":null,"Accounts Receivable":41205000.0,"Allowance For Doubtful Accounts Receivable":-2100000.0,"Gross Accounts Receivable":43305000.0,"Cash Cash Equivalents And Short Term Investments":6931000.0,"Cash And Cash Equivalents":6931000.0,"Cash Financial":6931000.0},"2024-12-31":{"Treasury Shares Number":710373.0,"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,"Stockholders Equity":null,"Treasury Stock":null,"Retained Earnings":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":370000.0,"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,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Taxes 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,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-1605200.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":8686000.0,"Total Unusual Items":-4013000.0,"Total Unusual Items Excluding Goodwill":-4013000.0,"Net Income From Continuing Operation Net Minority Interest":-2448000.0,"Reconciled Depreciation":5376000.0,"Reconciled Cost Of Revenue":68319000.0,"EBITDA":4673000.0,"EBIT":-703000.0,"Net Interest Income":-3892000.0,"Interest Expense":3892000.0,"Normalized Income":-40200.0,"Net Income From Continuing And Discontinued Operation":-2448000.0,"Total Expenses":99495000.0,"Total Operating Income As Reported":-2009000.0,"Diluted Average Shares":3071656.0,"Basic Average Shares":3071656.0,"Diluted EPS":-0.8,"Basic EPS":-0.8,"Diluted NI Availto Com Stockholders":-2448000.0,"Net Income Common Stockholders":-2448000.0,"Net Income":-2448000.0,"Net Income Including Noncontrolling Interests":-2448000.0,"Net Income Continuous Operations":-2448000.0,"Tax Provision":-2147000.0,"Pretax Income":-4595000.0,"Other Income Expense":-4107000.0,"Other Non Operating Income Expenses":-94000.0,"Special Income Charges":-4013000.0,"Gain On Sale Of Business":null,"Other Special Charges":null,"Impairment Of Capital Assets":4013000.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-3892000.0,"Interest Expense Non Operating":3892000.0,"Operating Income":3404000.0,"Operating Expense":31176000.0,"Other Taxes":null,"Selling General And Administration":31176000.0,"Selling And Marketing Expense":4895000.0,"General And Administrative Expense":26281000.0,"Other Gand A":27681000.0,"Salaries And Wages":-1400000.0,"Gross Profit":34580000.0,"Cost Of Revenue":68319000.0,"Total Revenue":102899000.0,"Operating Revenue":102899000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.280899,"Normalized EBITDA":8904000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-64000.0,"Reconciled Depreciation":5432000.0,"Reconciled Cost Of Revenue":73191000.0,"EBITDA":8904000.0,"EBIT":3472000.0,"Net Interest Income":-3561000.0,"Interest Expense":3561000.0,"Normalized Income":-64000.0,"Net Income From Continuing And Discontinued Operation":-64000.0,"Total Expenses":105093000.0,"Total Operating Income As Reported":3451000.0,"Diluted Average Shares":3071656.0,"Basic Average Shares":3071656.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-64000.0,"Net Income Common Stockholders":-64000.0,"Net Income":-64000.0,"Net Income Including Noncontrolling Interests":-64000.0,"Net Income Continuous Operations":-64000.0,"Tax Provision":-25000.0,"Pretax Income":-89000.0,"Other Income Expense":21000.0,"Other Non Operating Income Expenses":21000.0,"Special Income Charges":0.0,"Gain On Sale Of Business":null,"Other Special Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-3561000.0,"Interest Expense Non Operating":3561000.0,"Operating Income":3451000.0,"Operating Expense":31902000.0,"Other Taxes":null,"Selling General And Administration":31902000.0,"Selling And Marketing Expense":4060000.0,"General And Administrative Expense":27842000.0,"Other Gand A":27842000.0,"Salaries And Wages":null,"Gross Profit":35353000.0,"Cost Of Revenue":73191000.0,"Total Revenue":108544000.0,"Operating Revenue":108544000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-302610.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":9820000.0,"Total Unusual Items":-1441000.0,"Total Unusual Items Excluding Goodwill":-1441000.0,"Net Income From Continuing Operation Net Minority Interest":997000.0,"Reconciled Depreciation":5505000.0,"Reconciled Cost Of Revenue":77001000.0,"EBITDA":8379000.0,"EBIT":2874000.0,"Net Interest Income":-3602000.0,"Interest Expense":3602000.0,"Normalized Income":2135390.0,"Net Income From Continuing And Discontinued Operation":997000.0,"Total Expenses":109846000.0,"Total Operating Income As Reported":3778000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":997000.0,"Net Income Common Stockholders":997000.0,"Net Income":997000.0,"Net Income Including Noncontrolling Interests":997000.0,"Net Income Continuous Operations":997000.0,"Tax Provision":-1725000.0,"Pretax Income":-728000.0,"Other Income Expense":-1173000.0,"Other Non Operating Income Expenses":268000.0,"Special Income Charges":-1441000.0,"Gain On Sale Of Business":23970000.0,"Other Special Charges":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":25411000.0,"Net Non Operating Interest Income Expense":-3602000.0,"Interest Expense Non Operating":3602000.0,"Operating Income":4047000.0,"Operating Expense":32845000.0,"Other Taxes":-269000.0,"Selling General And Administration":33114000.0,"Selling And Marketing Expense":4039000.0,"General And Administrative Expense":29075000.0,"Other Gand A":29075000.0,"Salaries And Wages":null,"Gross Profit":36892000.0,"Cost Of Revenue":77001000.0,"Total Revenue":113893000.0,"Operating Revenue":113893000.0},"2025-06-30":{"Tax Effect Of Unusual Items":355451.911469,"Tax Rate For Calcs":0.277264,"Normalized EBITDA":15423000.0,"Total Unusual Items":1282000.0,"Total Unusual Items Excluding Goodwill":1282000.0,"Net Income From Continuing Operation Net Minority Interest":5388000.0,"Reconciled Depreciation":5396000.0,"Reconciled Cost Of Revenue":74243000.0,"EBITDA":16705000.0,"EBIT":11309000.0,"Net Interest Income":-3854000.0,"Interest Expense":3854000.0,"Normalized Income":4461451.911469,"Net Income From Continuing And Discontinued Operation":5388000.0,"Total Expenses":103058000.0,"Total Operating Income As Reported":8003000.0,"Diluted Average Shares":4356355.0,"Basic Average Shares":3081970.0,"Diluted EPS":1.24,"Basic EPS":1.75,"Diluted NI Availto Com Stockholders":5388000.0,"Net Income Common Stockholders":5388000.0,"Net Income":5388000.0,"Net Income Including Noncontrolling Interests":5388000.0,"Net Income Continuous Operations":5388000.0,"Tax Provision":2067000.0,"Pretax Income":7455000.0,"Other Income Expense":1837000.0,"Other Non Operating Income Expenses":555000.0,"Special Income Charges":1282000.0,"Gain On Sale Of Business":0.0,"Other Special Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":-1282000.0,"Net Non Operating Interest Income Expense":-3854000.0,"Interest Expense Non Operating":3854000.0,"Operating Income":9472000.0,"Operating Expense":28815000.0,"Other Taxes":-1469000.0,"Selling General And Administration":30284000.0,"Selling And Marketing Expense":4009000.0,"General And Administrative Expense":26275000.0,"Other Gand A":26275000.0,"Salaries And Wages":null,"Gross Profit":38287000.0,"Cost Of Revenue":74243000.0,"Total Revenue":112530000.0,"Operating Revenue":112530000.0},"2025-03-31":{"Tax Effect Of Unusual Items":5654163.294318,"Tax Rate For Calcs":0.248164,"Normalized EBITDA":7709000.0,"Total Unusual Items":22784000.0,"Total Unusual Items Excluding Goodwill":22784000.0,"Net Income From Continuing Operation Net Minority Interest":15866000.0,"Reconciled Depreciation":5457000.0,"Reconciled Cost Of Revenue":71865000.0,"EBITDA":30493000.0,"EBIT":25036000.0,"Net Interest Income":-3933000.0,"Interest Expense":3933000.0,"Normalized Income":-1263836.705682,"Net Income From Continuing And Discontinued Operation":15866000.0,"Total Expenses":104921000.0,"Total Operating Income As Reported":2092000.0,"Diluted Average Shares":3138711.0,"Basic Average Shares":3109362.0,"Diluted EPS":5.05,"Basic EPS":5.1,"Diluted NI Availto Com Stockholders":15866000.0,"Net Income Common Stockholders":15866000.0,"Net Income":15866000.0,"Net Income Including Noncontrolling Interests":15866000.0,"Net Income Continuous Operations":15866000.0,"Tax Provision":5237000.0,"Pretax Income":21103000.0,"Other Income Expense":22944000.0,"Other Non Operating Income Expenses":160000.0,"Special Income Charges":22784000.0,"Gain On Sale Of Business":null,"Other Special Charges":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":-22784000.0,"Net Non Operating Interest Income Expense":-3933000.0,"Interest Expense Non Operating":3933000.0,"Operating Income":2092000.0,"Operating Expense":33056000.0,"Other Taxes":null,"Selling General And Administration":33056000.0,"Selling And Marketing Expense":4735000.0,"General And Administrative Expense":28321000.0,"Other Gand A":28321000.0,"Salaries And Wages":0.0,"Gross Profit":35148000.0,"Cost Of Revenue":71865000.0,"Total Revenue":107013000.0,"Operating Revenue":107013000.0},"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":3124820.0,"Basic Average Shares":3124581.0,"Diluted EPS":0.16,"Basic EPS":0.16,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Business":null,"Other Special Charges":-713000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Taxes":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-4712000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":1076000.0,"Issuance Of Debt":3782000.0,"Capital Expenditure":-1923000.0,"Interest Paid Supplemental Data":2940000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":15173000.0,"Beginning Cash Position":15133000.0,"Changes In Cash":40000.0,"Financing Cash Flow":4752000.0,"Cash Flow From Continuing Financing Activities":4752000.0,"Net Other Financing Charges":-106000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":4858000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":4858000.0,"Long Term Debt Payments":1076000.0,"Long Term Debt Issuance":3782000.0,"Investing Cash Flow":-1923000.0,"Cash Flow From Continuing Investing Activities":-1923000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1923000.0,"Purchase Of PPE":-1923000.0,"Operating Cash Flow":-2789000.0,"Cash Flow From Continuing Operating Activities":-2789000.0,"Change In Working Capital":-7724000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-1199000.0,"Change In Payables And Accrued Expense":1951000.0,"Change In Accrued Expense":4676000.0,"Change In Payable":-2725000.0,"Change In Account Payable":55000.0,"Change In Tax Payable":-2780000.0,"Change In Income Tax Payable":-2780000.0,"Change In Prepaid Assets":84000.0,"Change In Inventory":-3563000.0,"Change In Receivables":null,"Changes In Account Receivables":-4738000.0,"Other Non Cash Items":469000.0,"Stock Based Compensation":49000.0,"Provisionand Write Offof Assets":5000.0,"Deferred Tax":-2529000.0,"Deferred Income Tax":-2529000.0,"Depreciation Amortization Depletion":5376000.0,"Depreciation And Amortization":5376000.0,"Depreciation":5376000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-2448000.0},"2025-12-31":{"Free Cash Flow":8511000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-11626000.0,"Issuance Of Debt":10209000.0,"Capital Expenditure":-1336000.0,"Interest Paid Supplemental Data":3452000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":15133000.0,"Beginning Cash Position":8831000.0,"Changes In Cash":6302000.0,"Financing Cash Flow":-2209000.0,"Cash Flow From Continuing Financing Activities":-2209000.0,"Net Other Financing Charges":-792000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-1417000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-1417000.0,"Long Term Debt Payments":-11626000.0,"Long Term Debt Issuance":10209000.0,"Investing Cash Flow":-1336000.0,"Cash Flow From Continuing Investing Activities":-1336000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1336000.0,"Purchase Of PPE":-1336000.0,"Operating Cash Flow":9847000.0,"Cash Flow From Continuing Operating Activities":9847000.0,"Change In Working Capital":4555000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":35000.0,"Change In Payables And Accrued Expense":-3860000.0,"Change In Accrued Expense":-4292000.0,"Change In Payable":432000.0,"Change In Account Payable":-14000.0,"Change In Tax Payable":446000.0,"Change In Income Tax Payable":446000.0,"Change In Prepaid Assets":283000.0,"Change In Inventory":2198000.0,"Change In Receivables":null,"Changes In Account Receivables":5899000.0,"Other Non Cash Items":187000.0,"Stock Based Compensation":51000.0,"Provisionand Write Offof Assets":157000.0,"Deferred Tax":-471000.0,"Deferred Income Tax":-471000.0,"Depreciation Amortization Depletion":5432000.0,"Depreciation And Amortization":5432000.0,"Depreciation":5432000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-64000.0},"2025-09-30":{"Free Cash Flow":4823000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":7933000.0,"Issuance Of Debt":-65000.0,"Capital Expenditure":-1938000.0,"Interest Paid Supplemental Data":4243000.0,"Income Tax Paid Supplemental Data":-52000.0,"End Cash Position":8831000.0,"Beginning Cash Position":7625000.0,"Changes In Cash":1206000.0,"Financing Cash Flow":-3617000.0,"Cash Flow From Continuing Financing Activities":-3617000.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-3617000.0,"Net Short Term Debt Issuance":-13417000.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":7868000.0,"Long Term Debt Payments":7933000.0,"Long Term Debt Issuance":-65000.0,"Investing Cash Flow":-1938000.0,"Cash Flow From Continuing Investing Activities":-1938000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-1938000.0,"Purchase Of PPE":-1938000.0,"Operating Cash Flow":6761000.0,"Cash Flow From Continuing Operating Activities":6761000.0,"Change In Working Capital":8648000.0,"Change In Other Working Capital":2606000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":5321000.0,"Change In Accrued Expense":2387000.0,"Change In Payable":2934000.0,"Change In Account Payable":2934000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-1141000.0,"Change In Inventory":1228000.0,"Change In Receivables":null,"Changes In Account Receivables":-754000.0,"Other Non Cash Items":120000.0,"Stock Based Compensation":50000.0,"Provisionand Write Offof Assets":-3615000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":5505000.0,"Depreciation And Amortization":5505000.0,"Depreciation":5505000.0,"Operating Gains Losses":-13000.0,"Gain Loss On Sale Of PPE":-13000.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":997000.0},"2025-06-30":{"Free Cash Flow":10838000.0,"Repurchase Of Capital Stock":-112000.0,"Repayment Of Debt":-12842000.0,"Issuance Of Debt":2810000.0,"Capital Expenditure":-1439000.0,"Interest Paid Supplemental Data":3781000.0,"Income Tax Paid Supplemental Data":455000.0,"End Cash Position":7625000.0,"Beginning Cash Position":6931000.0,"Changes In Cash":694000.0,"Financing Cash Flow":-10144000.0,"Cash Flow From Continuing Financing Activities":-10144000.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":-112000.0,"Common Stock Payments":-112000.0,"Net Issuance Payments Of Debt":-10032000.0,"Net Short Term Debt Issuance":1932000.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-10032000.0,"Long Term Debt Payments":-12842000.0,"Long Term Debt Issuance":2810000.0,"Investing Cash Flow":-1439000.0,"Cash Flow From Continuing Investing Activities":-1439000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-1439000.0,"Purchase Of PPE":-1439000.0,"Operating Cash Flow":12277000.0,"Cash Flow From Continuing Operating Activities":12277000.0,"Change In Working Capital":617000.0,"Change In Other Working Capital":1019000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":-4330000.0,"Change In Accrued Expense":-1073000.0,"Change In Payable":-3257000.0,"Change In Account Payable":-3257000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":1304000.0,"Change In Inventory":-275000.0,"Change In Receivables":3636000.0,"Changes In Account Receivables":2899000.0,"Other Non Cash Items":29000.0,"Stock Based Compensation":50000.0,"Provisionand Write Offof Assets":1392000.0,"Deferred Tax":591000.0,"Deferred Income Tax":591000.0,"Depreciation Amortization Depletion":5396000.0,"Depreciation And Amortization":5396000.0,"Depreciation":5396000.0,"Operating Gains Losses":-1186000.0,"Gain Loss On Sale Of PPE":0.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":5388000.0},"2025-03-31":{"Free Cash Flow":-2266000.0,"Repurchase Of Capital Stock":-259000.0,"Repayment Of Debt":-1147000.0,"Issuance Of Debt":3196000.0,"Capital Expenditure":-2497000.0,"Interest Paid Supplemental Data":3619000.0,"Income Tax Paid Supplemental Data":1740000.0,"End Cash Position":6931000.0,"Beginning Cash Position":7407000.0,"Changes In Cash":-476000.0,"Financing Cash Flow":1790000.0,"Cash Flow From Continuing Financing Activities":1790000.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":-259000.0,"Common Stock Payments":-259000.0,"Net Issuance Payments Of Debt":2049000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":2049000.0,"Long Term Debt Payments":-1147000.0,"Long Term Debt Issuance":3196000.0,"Investing Cash Flow":-2497000.0,"Cash Flow From Continuing Investing Activities":-2497000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-2497000.0,"Purchase Of PPE":-2497000.0,"Operating Cash Flow":231000.0,"Cash Flow From Continuing Operating Activities":231000.0,"Change In Working Capital":-4403000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":0.0,"Change In Payables And Accrued Expense":-761000.0,"Change In Accrued Expense":-115000.0,"Change In Payable":-646000.0,"Change In Account Payable":-111000.0,"Change In Tax Payable":-535000.0,"Change In Income Tax Payable":-535000.0,"Change In Prepaid Assets":-262000.0,"Change In Inventory":1213000.0,"Change In Receivables":-4593000.0,"Changes In Account Receivables":-3856000.0,"Other Non Cash Items":-22433000.0,"Stock Based Compensation":49000.0,"Provisionand Write Offof Assets":561000.0,"Deferred Tax":4795000.0,"Deferred Income Tax":4795000.0,"Depreciation Amortization Depletion":5457000.0,"Depreciation And Amortization":5457000.0,"Depreciation":5457000.0,"Operating Gains Losses":339000.0,"Gain Loss On Sale Of PPE":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":15866000.0},"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":0.0,"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 Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":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":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":0.0,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":535000.0,"Change In Income Tax Payable":535000.0,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Deferred Tax":-455000.0,"Deferred Income Tax":-455000.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":-713000.0,"Gain Loss On Sale Of PPE":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":null}}}