{"ticker":"LMRI","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":96080735.0,"Share Issued":96080735.0,"Net Debt":780878000.0,"Total Debt":967450000.0,"Tangible Book Value":-248179000.0,"Invested Capital":1431724000.0,"Working Capital":63955000.0,"Net Tangible Assets":-248179000.0,"Capital Lease Obligations":135346000.0,"Common Stock Equity":599620000.0,"Total Capitalization":1416594000.0,"Total Equity Gross Minority Interest":599620000.0,"Stockholders Equity":599620000.0,"Retained Earnings":-629343000.0,"Additional Paid In Capital":1228867000.0,"Capital Stock":96000.0,"Common Stock":96000.0,"Total Partnership Capital":null,"Limited Partnership Capital":null,"Total Liabilities Net Minority Interest":1163733000.0,"Total Non Current Liabilities Net Minority Interest":1005800000.0,"Other Non Current Liabilities":37443000.0,"Non Current Deferred Liabilities":41498000.0,"Non Current Deferred Taxes Liabilities":41498000.0,"Long Term Debt And Capital Lease Obligation":926859000.0,"Long Term Capital Lease Obligation":109885000.0,"Long Term Debt":816974000.0,"Current Liabilities":157933000.0,"Current Debt And Capital Lease Obligation":40591000.0,"Current Capital Lease Obligation":25461000.0,"Current Debt":15130000.0,"Other Current Borrowings":15130000.0,"Pensionand Other Post Retirement Benefit Plans Current":31548000.0,"Payables And Accrued Expenses":85794000.0,"Current Accrued Expenses":44241000.0,"Payables":41553000.0,"Other Payable":3850000.0,"Total Tax Payable":535000.0,"Accounts Payable":37168000.0,"Total Assets":1763353000.0,"Total Non Current Assets":1541465000.0,"Other Non Current Assets":46845000.0,"Investments And Advances":420519000.0,"Long Term Equity Investment":420519000.0,"Goodwill And Other Intangible Assets":847799000.0,"Other Intangible Assets":40245000.0,"Goodwill":807554000.0,"Net PPE":226302000.0,"Accumulated Depreciation":null,"Gross PPE":226302000.0,"Leases":null,"Construction In Progress":null,"Other Properties":226302000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":221888000.0,"Assets Held For Sale Current":null,"Prepaid Assets":16534000.0,"Receivables":154128000.0,"Other Receivables":20045000.0,"Taxes Receivable":null,"Accounts Receivable":134083000.0,"Cash Cash Equivalents And Short Term Investments":51226000.0,"Cash And Cash Equivalents":51226000.0},"2025-12-31":{"Ordinary Shares Number":96109927.0,"Share Issued":96109927.0,"Net Debt":774912000.0,"Total Debt":962504000.0,"Tangible Book Value":-262766000.0,"Invested Capital":1419863000.0,"Working Capital":48066000.0,"Net Tangible Assets":-262766000.0,"Capital Lease Obligations":128764000.0,"Common Stock Equity":586123000.0,"Total Capitalization":1405152000.0,"Total Equity Gross Minority Interest":586123000.0,"Stockholders Equity":586123000.0,"Retained Earnings":-631060000.0,"Additional Paid In Capital":1217087000.0,"Capital Stock":96000.0,"Common Stock":96000.0,"Total Partnership Capital":null,"Limited Partnership Capital":null,"Total Liabilities Net Minority Interest":1178434000.0,"Total Non Current Liabilities Net Minority Interest":999240000.0,"Other Non Current Liabilities":34740000.0,"Non Current Deferred Liabilities":40772000.0,"Non Current Deferred Taxes Liabilities":40772000.0,"Long Term Debt And Capital Lease Obligation":923728000.0,"Long Term Capital Lease Obligation":104699000.0,"Long Term Debt":819029000.0,"Current Liabilities":179194000.0,"Current Debt And Capital Lease Obligation":38776000.0,"Current Capital Lease Obligation":24065000.0,"Current Debt":14711000.0,"Other Current Borrowings":14711000.0,"Pensionand Other Post Retirement Benefit Plans Current":49356000.0,"Payables And Accrued Expenses":91062000.0,"Current Accrued Expenses":41872000.0,"Payables":49190000.0,"Other Payable":3912000.0,"Total Tax Payable":421000.0,"Accounts Payable":44857000.0,"Total Assets":1764557000.0,"Total Non Current Assets":1537297000.0,"Other Non Current Assets":43953000.0,"Investments And Advances":423191000.0,"Long Term Equity Investment":423191000.0,"Goodwill And Other Intangible Assets":848889000.0,"Other Intangible Assets":41335000.0,"Goodwill":807554000.0,"Net PPE":221264000.0,"Accumulated Depreciation":-279554000.0,"Gross PPE":500818000.0,"Leases":93878000.0,"Construction In Progress":14723000.0,"Other Properties":344710000.0,"Machinery Furniture Equipment":46609000.0,"Buildings And Improvements":898000.0,"Properties":0.0,"Current Assets":227260000.0,"Assets Held For Sale Current":null,"Prepaid Assets":17582000.0,"Receivables":150850000.0,"Other Receivables":15515000.0,"Taxes Receivable":3500000.0,"Accounts Receivable":131835000.0,"Cash Cash Equivalents And Short Term Investments":58828000.0,"Cash And Cash Equivalents":58828000.0},"2025-09-30":{"Ordinary Shares Number":94565652.0,"Share Issued":94565652.0,"Net Debt":1201576000.0,"Total Debt":1313972000.0,"Tangible Book Value":-683313000.0,"Invested Capital":1368874000.0,"Working Capital":-14075000.0,"Net Tangible Assets":-683313000.0,"Capital Lease Obligations":112205000.0,"Common Stock Equity":167107000.0,"Total Capitalization":1346703000.0,"Total Equity Gross Minority Interest":167107000.0,"Stockholders Equity":167107000.0,"Retained Earnings":-602370000.0,"Additional Paid In Capital":null,"Capital Stock":769477000.0,"Common Stock":769477000.0,"Total Partnership Capital":167107000.0,"Limited Partnership Capital":769477000.0,"Total Liabilities Net Minority Interest":1522753000.0,"Total Non Current Liabilities Net Minority Interest":1342761000.0,"Other Non Current Liabilities":36309000.0,"Non Current Deferred Liabilities":36198000.0,"Non Current Deferred Taxes Liabilities":36198000.0,"Long Term Debt And Capital Lease Obligation":1270254000.0,"Long Term Capital Lease Obligation":90658000.0,"Long Term Debt":1179596000.0,"Current Liabilities":179992000.0,"Current Debt And Capital Lease Obligation":43718000.0,"Current Capital Lease Obligation":21547000.0,"Current Debt":22171000.0,"Other Current Borrowings":22171000.0,"Pensionand Other Post Retirement Benefit Plans Current":44578000.0,"Payables And Accrued Expenses":91696000.0,"Current Accrued Expenses":42684000.0,"Payables":49012000.0,"Other Payable":2881000.0,"Total Tax Payable":10942000.0,"Accounts Payable":35189000.0,"Total Assets":1689860000.0,"Total Non Current Assets":1523943000.0,"Other Non Current Assets":41988000.0,"Investments And Advances":424553000.0,"Long Term Equity Investment":424553000.0,"Goodwill And Other Intangible Assets":850420000.0,"Other Intangible Assets":42866000.0,"Goodwill":807554000.0,"Net PPE":206982000.0,"Accumulated Depreciation":null,"Gross PPE":206982000.0,"Leases":null,"Construction In Progress":null,"Other Properties":206982000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":165917000.0,"Assets Held For Sale Current":null,"Prepaid Assets":17078000.0,"Receivables":148648000.0,"Other Receivables":13138000.0,"Taxes Receivable":null,"Accounts Receivable":135510000.0,"Cash Cash Equivalents And Short Term Investments":191000.0,"Cash And Cash Equivalents":191000.0},"2024-12-31":{"Ordinary Shares Number":94565652.0,"Share Issued":94565652.0,"Net Debt":1174950000.0,"Total Debt":1309263000.0,"Tangible Book Value":-693688000.0,"Invested Capital":1362735000.0,"Working Capital":-1140000.0,"Net Tangible Assets":-693688000.0,"Capital Lease Obligations":108182000.0,"Common Stock Equity":161654000.0,"Total Capitalization":1346734000.0,"Total Equity Gross Minority Interest":161654000.0,"Stockholders Equity":161654000.0,"Retained Earnings":-583956000.0,"Additional Paid In Capital":745540000.0,"Capital Stock":70000.0,"Common Stock":70000.0,"Total Partnership Capital":161654000.0,"Limited Partnership Capital":745610000.0,"Total Liabilities Net Minority Interest":1508910000.0,"Total Non Current Liabilities Net Minority Interest":1335250000.0,"Other Non Current Liabilities":28608000.0,"Non Current Deferred Liabilities":32696000.0,"Non Current Deferred Taxes Liabilities":32696000.0,"Long Term Debt And Capital Lease Obligation":1273946000.0,"Long Term Capital Lease Obligation":88866000.0,"Long Term Debt":1185080000.0,"Current Liabilities":173660000.0,"Current Debt And Capital Lease Obligation":35317000.0,"Current Capital Lease Obligation":19316000.0,"Current Debt":16001000.0,"Other Current Borrowings":16001000.0,"Pensionand Other Post Retirement Benefit Plans Current":64852000.0,"Payables And Accrued Expenses":73491000.0,"Current Accrued Expenses":37482000.0,"Payables":36009000.0,"Other Payable":2084000.0,"Total Tax Payable":4036000.0,"Accounts Payable":29889000.0,"Total Assets":1670564000.0,"Total Non Current Assets":1498044000.0,"Other Non Current Assets":24958000.0,"Investments And Advances":415819000.0,"Long Term Equity Investment":415819000.0,"Goodwill And Other Intangible Assets":855342000.0,"Other Intangible Assets":47788000.0,"Goodwill":807554000.0,"Net PPE":201925000.0,"Accumulated Depreciation":-113069000.0,"Gross PPE":314994000.0,"Leases":60745000.0,"Construction In Progress":6891000.0,"Other Properties":215533000.0,"Machinery Furniture Equipment":30380000.0,"Buildings And Improvements":1445000.0,"Properties":0.0,"Current Assets":172520000.0,"Assets Held For Sale Current":0.0,"Prepaid Assets":10391000.0,"Receivables":135998000.0,"Other Receivables":5644000.0,"Taxes Receivable":null,"Accounts Receivable":130354000.0,"Cash Cash Equivalents And Short Term Investments":26131000.0,"Cash And Cash Equivalents":26131000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-54800.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":33428000.0,"Total Unusual Items":-137000.0,"Total Unusual Items Excluding Goodwill":-137000.0,"Net Income From Continuing Operation Net Minority Interest":1717000.0,"Reconciled Depreciation":13879000.0,"Reconciled Cost Of Revenue":213798000.0,"EBITDA":33291000.0,"EBIT":19412000.0,"Net Interest Income":-16331000.0,"Interest Expense":16331000.0,"Normalized Income":1799200.0,"Net Income From Continuing And Discontinued Operation":1717000.0,"Total Expenses":248012000.0,"Total Operating Income As Reported":19412000.0,"Diluted Average Shares":95983233.0,"Basic Average Shares":95983233.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":1717000.0,"Net Income Common Stockholders":1717000.0,"Net Income":1717000.0,"Net Income Including Noncontrolling Interests":1717000.0,"Net Income Continuous Operations":1717000.0,"Tax Provision":1364000.0,"Pretax Income":3081000.0,"Other Income Expense":14887000.0,"Special Income Charges":-137000.0,"Gain On Sale Of Ppe":-137000.0,"Other Special Charges":null,"Earnings From Equity Interest":15024000.0,"Net Non Operating Interest Income Expense":-16331000.0,"Interest Expense Non Operating":16331000.0,"Operating Income":4525000.0,"Operating Expense":30257000.0,"Depreciation Amortization Depletion Income Statement":9922000.0,"Depreciation And Amortization In Income Statement":9922000.0,"Selling General And Administration":20335000.0,"General And Administrative Expense":20335000.0,"Other Gand A":20335000.0,"Gross Profit":34782000.0,"Cost Of Revenue":217755000.0,"Total Revenue":252537000.0,"Operating Revenue":252537000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-2928240.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":32946000.0,"Total Unusual Items":-13944000.0,"Total Unusual Items Excluding Goodwill":-13944000.0,"Net Income From Continuing Operation Net Minority Interest":-28690000.0,"Reconciled Depreciation":16243000.0,"Reconciled Cost Of Revenue":221770000.0,"EBITDA":19002000.0,"EBIT":2759000.0,"Net Interest Income":-28016000.0,"Interest Expense":28016000.0,"Normalized Income":-17674240.0,"Net Income From Continuing And Discontinued Operation":-28690000.0,"Total Expenses":275204000.0,"Total Operating Income As Reported":14339000.0,"Diluted Average Shares":75346628.0,"Basic Average Shares":75346628.0,"Diluted EPS":-0.38,"Basic EPS":-0.38,"Diluted NI Availto Com Stockholders":-28690000.0,"Net Income Common Stockholders":-28690000.0,"Net Income":-28690000.0,"Net Income Including Noncontrolling Interests":-28690000.0,"Net Income Continuous Operations":-28690000.0,"Tax Provision":3433000.0,"Pretax Income":-25257000.0,"Other Income Expense":10229000.0,"Special Income Charges":-13944000.0,"Gain On Sale Of Ppe":-491000.0,"Other Special Charges":null,"Earnings From Equity Interest":22300000.0,"Net Non Operating Interest Income Expense":-28016000.0,"Interest Expense Non Operating":28016000.0,"Operating Income":-7470000.0,"Operating Expense":49586000.0,"Depreciation Amortization Depletion Income Statement":12395000.0,"Depreciation And Amortization In Income Statement":12395000.0,"Selling General And Administration":37191000.0,"General And Administrative Expense":37191000.0,"Other Gand A":37191000.0,"Gross Profit":42116000.0,"Cost Of Revenue":225618000.0,"Total Revenue":267734000.0,"Operating Revenue":267734000.0},"2025-03-31":{"Tax Effect Of Unusual Items":34020.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":38169000.0,"Total Unusual Items":162000.0,"Total Unusual Items Excluding Goodwill":162000.0,"Net Income From Continuing Operation Net Minority Interest":-7687000.0,"Reconciled Depreciation":12790000.0,"Reconciled Cost Of Revenue":204658000.0,"EBITDA":38331000.0,"EBIT":25541000.0,"Net Interest Income":-29849000.0,"Interest Expense":29849000.0,"Normalized Income":-7814980.0,"Net Income From Continuing And Discontinued Operation":-7687000.0,"Total Expenses":234940000.0,"Total Operating Income As Reported":25541000.0,"Diluted Average Shares":94565652.0,"Basic Average Shares":94565652.0,"Diluted EPS":-0.081287,"Basic EPS":-0.081287,"Diluted NI Availto Com Stockholders":-7687000.0,"Net Income Common Stockholders":-7687000.0,"Net Income":-7687000.0,"Net Income Including Noncontrolling Interests":-7687000.0,"Net Income Continuous Operations":-7687000.0,"Tax Provision":3379000.0,"Pretax Income":-4308000.0,"Other Income Expense":15480000.0,"Special Income Charges":162000.0,"Gain On Sale Of Ppe":162000.0,"Other Special Charges":null,"Earnings From Equity Interest":15318000.0,"Net Non Operating Interest Income Expense":-29849000.0,"Interest Expense Non Operating":29849000.0,"Operating Income":10061000.0,"Operating Expense":26543000.0,"Depreciation Amortization Depletion Income Statement":9051000.0,"Depreciation And Amortization In Income Statement":9051000.0,"Selling General And Administration":17492000.0,"General And Administrative Expense":17492000.0,"Other Gand A":17492000.0,"Gross Profit":36604000.0,"Cost Of Revenue":208397000.0,"Total Revenue":245001000.0,"Operating Revenue":245001000.0},"2024-12-31":{"Tax Effect Of Unusual Items":23100.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":28827000.0,"Total Unusual Items":110000.0,"Total Unusual Items Excluding Goodwill":110000.0,"Net Income From Continuing Operation Net Minority Interest":-25058000.0,"Reconciled Depreciation":13576000.0,"Reconciled Cost Of Revenue":222732000.0,"EBITDA":28937000.0,"EBIT":15361000.0,"Net Interest Income":-31387000.0,"Interest Expense":31387000.0,"Normalized Income":-25144900.0,"Net Income From Continuing And Discontinued Operation":-25058000.0,"Total Expenses":256428000.0,"Total Operating Income As Reported":15251000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-25058000.0,"Net Income Common Stockholders":-25058000.0,"Net Income":-25058000.0,"Net Income Including Noncontrolling Interests":-25058000.0,"Net Income Continuous Operations":-25058000.0,"Tax Provision":9032000.0,"Pretax Income":-16026000.0,"Other Income Expense":23725000.0,"Special Income Charges":110000.0,"Gain On Sale Of Ppe":110000.0,"Other Special Charges":0.0,"Earnings From Equity Interest":23615000.0,"Net Non Operating Interest Income Expense":-31387000.0,"Interest Expense Non Operating":31387000.0,"Operating Income":-8400000.0,"Operating Expense":29972000.0,"Depreciation Amortization Depletion Income Statement":9852000.0,"Depreciation And Amortization In Income Statement":9852000.0,"Selling General And Administration":20120000.0,"General And Administrative Expense":20120000.0,"Other Gand A":20120000.0,"Gross Profit":21572000.0,"Cost Of Revenue":226456000.0,"Total Revenue":248028000.0,"Operating Revenue":248028000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-2382000.0,"Repayment Of Debt":-6476000.0,"Issuance Of Debt":1216000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-5314000.0,"Interest Paid Supplemental Data":null,"End Cash Position":51226000.0,"Beginning Cash Position":58828000.0,"Changes In Cash":-7602000.0,"Financing Cash Flow":-5260000.0,"Cash Flow From Continuing Financing Activities":-5260000.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-5260000.0,"Net Short Term Debt Issuance":94000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":94000.0,"Net Long Term Debt Issuance":-5354000.0,"Long Term Debt Payments":-6476000.0,"Long Term Debt Issuance":1122000.0,"Investing Cash Flow":-5274000.0,"Cash Flow From Continuing Investing Activities":-5274000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-5274000.0,"Sale Of PPE":40000.0,"Purchase Of PPE":-5314000.0,"Operating Cash Flow":2932000.0,"Cash Flow From Continuing Operating Activities":2932000.0,"Change In Working Capital":-28857000.0,"Change In Other Current Liabilities":-1369000.0,"Change In Other Current Assets":-4345000.0,"Change In Payables And Accrued Expense":-21435000.0,"Change In Accrued Expense":-13697000.0,"Change In Payable":-7738000.0,"Change In Account Payable":-7738000.0,"Change In Prepaid Assets":1570000.0,"Change In Receivables":-3278000.0,"Changes In Account Receivables":-2248000.0,"Other Non Cash Items":384000.0,"Stock Based Compensation":12274000.0,"Deferred Tax":726000.0,"Deferred Income Tax":726000.0,"Depreciation Amortization Depletion":13879000.0,"Depreciation And Amortization":13879000.0,"Depreciation":13879000.0,"Operating Gains Losses":2809000.0,"Earnings Losses From Equity Investments":2672000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":137000.0,"Net Income From Continuing Operations":1717000.0},"2025-12-31":{"Free Cash Flow":12854000.0,"Repayment Of Debt":-1199638000.0,"Issuance Of Debt":825903000.0,"Issuance Of Capital Stock":434750000.0,"Capital Expenditure":-4249000.0,"Interest Paid Supplemental Data":26614000.0,"End Cash Position":58828000.0,"Beginning Cash Position":191000.0,"Changes In Cash":58637000.0,"Financing Cash Flow":43934000.0,"Cash Flow From Continuing Financing Activities":43934000.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":434750000.0,"Common Stock Issuance":434750000.0,"Net Issuance Payments Of Debt":-373735000.0,"Net Short Term Debt Issuance":-4127000.0,"Short Term Debt Payments":-5000000.0,"Short Term Debt Issuance":873000.0,"Net Long Term Debt Issuance":-369608000.0,"Long Term Debt Payments":-1194638000.0,"Long Term Debt Issuance":825030000.0,"Investing Cash Flow":-2400000.0,"Cash Flow From Continuing Investing Activities":-2400000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-2400000.0,"Sale Of PPE":1849000.0,"Purchase Of PPE":-4249000.0,"Operating Cash Flow":17103000.0,"Cash Flow From Continuing Operating Activities":17103000.0,"Change In Working Capital":-852000.0,"Change In Other Current Liabilities":-5341000.0,"Change In Other Current Assets":3214000.0,"Change In Payables And Accrued Expense":2365000.0,"Change In Accrued Expense":-7043000.0,"Change In Payable":9408000.0,"Change In Account Payable":9408000.0,"Change In Prepaid Assets":410000.0,"Change In Receivables":-1500000.0,"Changes In Account Receivables":3675000.0,"Other Non Cash Items":1841000.0,"Stock Based Compensation":18572000.0,"Deferred Tax":4574000.0,"Deferred Income Tax":4574000.0,"Depreciation Amortization Depletion":16243000.0,"Depreciation And Amortization":16243000.0,"Depreciation":16243000.0,"Operating Gains Losses":5415000.0,"Earnings Losses From Equity Investments":1362000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":-1382000.0,"Net Income From Continuing Operations":-28690000.0},"2025-03-31":{"Free Cash Flow":-14963000.0,"Repayment Of Debt":-5302000.0,"Issuance Of Debt":496000.0,"Issuance Of Capital Stock":660000.0,"Capital Expenditure":-1001000.0,"Interest Paid Supplemental Data":null,"End Cash Position":7303000.0,"Beginning Cash Position":26131000.0,"Changes In Cash":-18828000.0,"Financing Cash Flow":-4146000.0,"Cash Flow From Continuing Financing Activities":-4146000.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":660000.0,"Common Stock Issuance":660000.0,"Net Issuance Payments Of Debt":-4806000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-4806000.0,"Long Term Debt Payments":-5302000.0,"Long Term Debt Issuance":496000.0,"Investing Cash Flow":-720000.0,"Cash Flow From Continuing Investing Activities":-720000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-720000.0,"Sale Of PPE":281000.0,"Purchase Of PPE":-1001000.0,"Operating Cash Flow":-13962000.0,"Cash Flow From Continuing Operating Activities":-13962000.0,"Change In Working Capital":-31285000.0,"Change In Other Current Liabilities":4320000.0,"Change In Other Current Assets":-10439000.0,"Change In Payables And Accrued Expense":-8832000.0,"Change In Accrued Expense":-11322000.0,"Change In Payable":2490000.0,"Change In Account Payable":2490000.0,"Change In Prepaid Assets":-1994000.0,"Change In Receivables":-14340000.0,"Changes In Account Receivables":-8385000.0,"Other Non Cash Items":1546000.0,"Stock Based Compensation":6374000.0,"Deferred Tax":1499000.0,"Deferred Income Tax":1499000.0,"Depreciation Amortization Depletion":12790000.0,"Depreciation And Amortization":12790000.0,"Depreciation":12790000.0,"Operating Gains Losses":2801000.0,"Earnings Losses From Equity Investments":2963000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":-162000.0,"Net Income From Continuing Operations":-7687000.0},"2024-12-31":{"Free Cash Flow":19440000.0,"Repayment Of Debt":-4963000.0,"Issuance Of Debt":279000.0,"Issuance Of Capital Stock":253000.0,"Capital Expenditure":-5870000.0,"Interest Paid Supplemental Data":29918000.0,"End Cash Position":26131000.0,"Beginning Cash Position":11329000.0,"Changes In Cash":14802000.0,"Financing Cash Flow":-4926000.0,"Cash Flow From Continuing Financing Activities":-4926000.0,"Net Other Financing Charges":-495000.0,"Net Common Stock Issuance":253000.0,"Common Stock Issuance":253000.0,"Net Issuance Payments Of Debt":-4684000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-4684000.0,"Long Term Debt Payments":-4963000.0,"Long Term Debt Issuance":279000.0,"Investing Cash Flow":-5582000.0,"Cash Flow From Continuing Investing Activities":-5582000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-5582000.0,"Sale Of PPE":288000.0,"Purchase Of PPE":-5870000.0,"Operating Cash Flow":25310000.0,"Cash Flow From Continuing Operating Activities":25346000.0,"Change In Working Capital":18083000.0,"Change In Other Current Liabilities":488000.0,"Change In Other Current Assets":-2954000.0,"Change In Payables And Accrued Expense":22511000.0,"Change In Accrued Expense":26551000.0,"Change In Payable":-4040000.0,"Change In Account Payable":-4040000.0,"Change In Prepaid Assets":4187000.0,"Change In Receivables":-6149000.0,"Changes In Account Receivables":-6366000.0,"Other Non Cash Items":1432000.0,"Stock Based Compensation":14038000.0,"Deferred Tax":6224000.0,"Deferred Income Tax":6224000.0,"Depreciation Amortization Depletion":13576000.0,"Depreciation And Amortization":13576000.0,"Depreciation":2976000.0,"Operating Gains Losses":-2985000.0,"Earnings Losses From Equity Investments":-2875000.0,"Gain Loss On Investment Securities":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-25058000.0}}}