{"ticker":"MDIA","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":81731831.0,"Share Issued":81731831.0,"Net Debt":71005000.0,"Total Debt":109380000.0,"Tangible Book Value":-144549000.0,"Invested Capital":109967000.0,"Working Capital":-54480000.0,"Net Tangible Assets":-144549000.0,"Capital Lease Obligations":35266000.0,"Common Stock Equity":35853000.0,"Total Capitalization":99967000.0,"Total Equity Gross Minority Interest":35853000.0,"Minority Interest":null,"Stockholders Equity":35853000.0,"Other Equity Interest":null,"Retained Earnings":-104140000.0,"Additional Paid In Capital":139176000.0,"Capital Stock":817000.0,"Common Stock":817000.0,"Total Liabilities Net Minority Interest":239048000.0,"Total Non Current Liabilities Net Minority Interest":150252000.0,"Other Non Current Liabilities":4719000.0,"Preferred Securities Outside Stock Equity":42903000.0,"Derivative Product Liabilities":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":9044000.0,"Non Current Deferred Taxes Liabilities":9044000.0,"Long Term Debt And Capital Lease Obligation":93586000.0,"Long Term Capital Lease Obligation":29472000.0,"Long Term Debt":64114000.0,"Long Term Provisions":null,"Current Liabilities":88796000.0,"Other Current Liabilities":2012000.0,"Current Deferred Liabilities":8279000.0,"Current Deferred Revenue":8279000.0,"Current Debt And Capital Lease Obligation":15794000.0,"Current Capital Lease Obligation":5794000.0,"Current Debt":10000000.0,"Other Current Borrowings":10000000.0,"Payables And Accrued Expenses":62711000.0,"Current Accrued Expenses":16223000.0,"Payables":46488000.0,"Total Tax Payable":5473000.0,"Income Tax Payable":5473000.0,"Accounts Payable":41015000.0,"Total Assets":274901000.0,"Total Non Current Assets":240585000.0,"Other Non Current Assets":4117000.0,"Goodwill And Other Intangible Assets":180402000.0,"Other Intangible Assets":171999000.0,"Goodwill":8403000.0,"Net PPE":56066000.0,"Accumulated Depreciation":null,"Gross PPE":56066000.0,"Leases":null,"Construction In Progress":null,"Other Properties":56066000.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":34316000.0,"Other Current Assets":4422000.0,"Assets Held For Sale Current":0.0,"Restricted Cash":null,"Receivables":26785000.0,"Accounts Receivable":26785000.0,"Allowance For Doubtful Accounts Receivable":-1222000.0,"Gross Accounts Receivable":28007000.0,"Cash Cash Equivalents And Short Term Investments":3109000.0,"Cash And Cash Equivalents":3109000.0},"2025-12-31":{"Ordinary Shares Number":81720527.0,"Share Issued":81720527.0,"Net Debt":68175000.0,"Total Debt":116037000.0,"Tangible Book Value":-134808000.0,"Invested Capital":119598000.0,"Working Capital":-48992000.0,"Net Tangible Assets":-134808000.0,"Capital Lease Obligations":42753000.0,"Common Stock Equity":46314000.0,"Total Capitalization":109598000.0,"Total Equity Gross Minority Interest":46314000.0,"Minority Interest":0.0,"Stockholders Equity":46314000.0,"Other Equity Interest":null,"Retained Earnings":-94772000.0,"Additional Paid In Capital":140269000.0,"Capital Stock":817000.0,"Common Stock":817000.0,"Total Liabilities Net Minority Interest":244744000.0,"Total Non Current Liabilities Net Minority Interest":153679000.0,"Other Non Current Liabilities":4682000.0,"Preferred Securities Outside Stock Equity":41320000.0,"Derivative Product Liabilities":0.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":8386000.0,"Non Current Deferred Taxes Liabilities":8386000.0,"Long Term Debt And Capital Lease Obligation":99291000.0,"Long Term Capital Lease Obligation":36007000.0,"Long Term Debt":63284000.0,"Long Term Provisions":null,"Current Liabilities":91065000.0,"Other Current Liabilities":2684000.0,"Current Deferred Liabilities":9598000.0,"Current Deferred Revenue":9598000.0,"Current Debt And Capital Lease Obligation":16746000.0,"Current Capital Lease Obligation":6746000.0,"Current Debt":10000000.0,"Other Current Borrowings":10000000.0,"Payables And Accrued Expenses":62037000.0,"Current Accrued Expenses":18559000.0,"Payables":43478000.0,"Total Tax Payable":6565000.0,"Income Tax Payable":4972000.0,"Accounts Payable":36913000.0,"Total Assets":291058000.0,"Total Non Current Assets":248985000.0,"Other Non Current Assets":4395000.0,"Goodwill And Other Intangible Assets":181122000.0,"Other Intangible Assets":172719000.0,"Goodwill":8403000.0,"Net PPE":63468000.0,"Accumulated Depreciation":-10397000.0,"Gross PPE":73865000.0,"Leases":2056000.0,"Construction In Progress":2088000.0,"Other Properties":64787000.0,"Machinery Furniture Equipment":2583000.0,"Land And Improvements":2351000.0,"Properties":0.0,"Current Assets":42073000.0,"Other Current Assets":3211000.0,"Assets Held For Sale Current":427000.0,"Restricted Cash":null,"Receivables":33326000.0,"Accounts Receivable":33326000.0,"Allowance For Doubtful Accounts Receivable":-1671000.0,"Gross Accounts Receivable":34997000.0,"Cash Cash Equivalents And Short Term Investments":5109000.0,"Cash And Cash Equivalents":5109000.0},"2025-09-30":{"Ordinary Shares Number":81872140.0,"Share Issued":81872140.0,"Net Debt":66232000.0,"Total Debt":118001000.0,"Tangible Book Value":-118473000.0,"Invested Capital":159135000.0,"Working Capital":-43258000.0,"Net Tangible Assets":-118473000.0,"Capital Lease Obligations":45524000.0,"Common Stock Equity":86658000.0,"Total Capitalization":149135000.0,"Total Equity Gross Minority Interest":86658000.0,"Minority Interest":0.0,"Stockholders Equity":86658000.0,"Other Equity Interest":null,"Retained Earnings":-62436000.0,"Additional Paid In Capital":148276000.0,"Capital Stock":818000.0,"Common Stock":818000.0,"Total Liabilities Net Minority Interest":232733000.0,"Total Non Current Liabilities Net Minority Interest":144691000.0,"Other Non Current Liabilities":482000.0,"Preferred Securities Outside Stock Equity":39795000.0,"Derivative Product Liabilities":0.0,"Tradeand Other Payables Non Current":0.0,"Non Current Deferred Liabilities":3638000.0,"Non Current Deferred Taxes Liabilities":3638000.0,"Long Term Debt And Capital Lease Obligation":100559000.0,"Long Term Capital Lease Obligation":38082000.0,"Long Term Debt":62477000.0,"Long Term Provisions":217000.0,"Current Liabilities":88042000.0,"Other Current Liabilities":699000.0,"Current Deferred Liabilities":10384000.0,"Current Deferred Revenue":10384000.0,"Current Debt And Capital Lease Obligation":17442000.0,"Current Capital Lease Obligation":7442000.0,"Current Debt":10000000.0,"Other Current Borrowings":10000000.0,"Payables And Accrued Expenses":59517000.0,"Current Accrued Expenses":null,"Payables":59517000.0,"Total Tax Payable":4961000.0,"Income Tax Payable":4961000.0,"Accounts Payable":54556000.0,"Total Assets":319391000.0,"Total Non Current Assets":274607000.0,"Other Non Current Assets":2315000.0,"Goodwill And Other Intangible Assets":205131000.0,"Other Intangible Assets":176793000.0,"Goodwill":28338000.0,"Net PPE":67161000.0,"Accumulated Depreciation":null,"Gross PPE":67161000.0,"Leases":null,"Construction In Progress":null,"Other Properties":67161000.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":44784000.0,"Other Current Assets":3822000.0,"Assets Held For Sale Current":null,"Restricted Cash":null,"Receivables":34717000.0,"Accounts Receivable":34717000.0,"Allowance For Doubtful Accounts Receivable":-1471000.0,"Gross Accounts Receivable":36188000.0,"Cash Cash Equivalents And Short Term Investments":6245000.0,"Cash And Cash Equivalents":6245000.0},"2025-06-30":{"Ordinary Shares Number":53666202.0,"Share Issued":53666202.0,"Net Debt":68762000.0,"Total Debt":117855000.0,"Tangible Book Value":-108675000.0,"Invested Capital":168949000.0,"Working Capital":-32272000.0,"Net Tangible Assets":-108675000.0,"Capital Lease Obligations":46157000.0,"Common Stock Equity":97251000.0,"Total Capitalization":163949000.0,"Total Equity Gross Minority Interest":97251000.0,"Minority Interest":0.0,"Stockholders Equity":97251000.0,"Other Equity Interest":32155000.0,"Retained Earnings":-45955000.0,"Additional Paid In Capital":110514000.0,"Capital Stock":537000.0,"Common Stock":537000.0,"Total Liabilities Net Minority Interest":217899000.0,"Total Non Current Liabilities Net Minority Interest":147844000.0,"Other Non Current Liabilities":473000.0,"Preferred Securities Outside Stock Equity":38328000.0,"Derivative Product Liabilities":0.0,"Tradeand Other Payables Non Current":0.0,"Non Current Deferred Liabilities":3405000.0,"Non Current Deferred Taxes Liabilities":3405000.0,"Long Term Debt And Capital Lease Obligation":105427000.0,"Long Term Capital Lease Obligation":38729000.0,"Long Term Debt":66698000.0,"Long Term Provisions":211000.0,"Current Liabilities":70055000.0,"Other Current Liabilities":694000.0,"Current Deferred Liabilities":10505000.0,"Current Deferred Revenue":10505000.0,"Current Debt And Capital Lease Obligation":12428000.0,"Current Capital Lease Obligation":7428000.0,"Current Debt":5000000.0,"Other Current Borrowings":5000000.0,"Payables And Accrued Expenses":46428000.0,"Current Accrued Expenses":null,"Payables":46428000.0,"Total Tax Payable":4920000.0,"Income Tax Payable":4920000.0,"Accounts Payable":41508000.0,"Total Assets":315150000.0,"Total Non Current Assets":277367000.0,"Other Non Current Assets":2844000.0,"Goodwill And Other Intangible Assets":205926000.0,"Other Intangible Assets":177588000.0,"Goodwill":28338000.0,"Net PPE":68597000.0,"Accumulated Depreciation":null,"Gross PPE":68597000.0,"Leases":null,"Construction In Progress":null,"Other Properties":68597000.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":37783000.0,"Other Current Assets":2636000.0,"Assets Held For Sale Current":null,"Restricted Cash":null,"Receivables":32211000.0,"Accounts Receivable":32211000.0,"Allowance For Doubtful Accounts Receivable":-2392000.0,"Gross Accounts Receivable":34603000.0,"Cash Cash Equivalents And Short Term Investments":2936000.0,"Cash And Cash Equivalents":2936000.0},"2025-03-31":{"Ordinary Shares Number":46640717.0,"Share Issued":46640717.0,"Net Debt":64645000.0,"Total Debt":117155000.0,"Tangible Book Value":-121242000.0,"Invested Capital":156367000.0,"Working Capital":-22320000.0,"Net Tangible Assets":-121242000.0,"Capital Lease Obligations":46240000.0,"Common Stock Equity":85452000.0,"Total Capitalization":156367000.0,"Total Equity Gross Minority Interest":106051000.0,"Minority Interest":20599000.0,"Stockholders Equity":85452000.0,"Other Equity Interest":32155000.0,"Retained Earnings":-36877000.0,"Additional Paid In Capital":89708000.0,"Capital Stock":466000.0,"Common Stock":466000.0,"Total Liabilities Net Minority Interest":211604000.0,"Total Non Current Liabilities Net Minority Interest":150712000.0,"Other Non Current Liabilities":463000.0,"Preferred Securities Outside Stock Equity":36914000.0,"Derivative Product Liabilities":0.0,"Tradeand Other Payables Non Current":0.0,"Non Current Deferred Liabilities":3172000.0,"Non Current Deferred Taxes Liabilities":3172000.0,"Long Term Debt And Capital Lease Obligation":109957000.0,"Long Term Capital Lease Obligation":39042000.0,"Long Term Debt":70915000.0,"Long Term Provisions":206000.0,"Current Liabilities":60892000.0,"Other Current Liabilities":773000.0,"Current Deferred Liabilities":12387000.0,"Current Deferred Revenue":12387000.0,"Current Debt And Capital Lease Obligation":7198000.0,"Current Capital Lease Obligation":7198000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":40534000.0,"Current Accrued Expenses":null,"Payables":40534000.0,"Total Tax Payable":2023000.0,"Income Tax Payable":2023000.0,"Accounts Payable":38511000.0,"Total Assets":317655000.0,"Total Non Current Assets":279083000.0,"Other Non Current Assets":2912000.0,"Goodwill And Other Intangible Assets":206694000.0,"Other Intangible Assets":178356000.0,"Goodwill":28338000.0,"Net PPE":69477000.0,"Accumulated Depreciation":null,"Gross PPE":69477000.0,"Leases":null,"Construction In Progress":null,"Other Properties":69477000.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":38572000.0,"Other Current Assets":2315000.0,"Assets Held For Sale Current":null,"Restricted Cash":null,"Receivables":29987000.0,"Accounts Receivable":29987000.0,"Allowance For Doubtful Accounts Receivable":-872000.0,"Gross Accounts Receivable":30859000.0,"Cash Cash Equivalents And Short Term Investments":6270000.0,"Cash And Cash Equivalents":6270000.0},"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":20402000.0,"Stockholders Equity":null,"Other Equity Interest":null,"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":32155000.0,"Tradeand Other Payables Non Current":4547000.0,"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":200000.0,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":21689000.0,"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":-7316000.0,"Gross PPE":null,"Leases":1761000.0,"Construction In Progress":1804000.0,"Other Properties":null,"Machinery Furniture Equipment":2502000.0,"Land And Improvements":2779000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":0.0,"Restricted Cash":0.0,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-300800.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-1423000.0,"Total Unusual Items":-752000.0,"Total Unusual Items Excluding Goodwill":-752000.0,"Net Income From Continuing Operation Net Minority Interest":-9368000.0,"Reconciled Depreciation":1676000.0,"Reconciled Cost Of Revenue":null,"EBITDA":-2175000.0,"EBIT":-3851000.0,"Net Interest Income":-3940000.0,"Interest Expense":3940000.0,"Normalized Income":-8916800.0,"Net Income From Continuing And Discontinued Operation":-9368000.0,"Total Expenses":38164000.0,"Total Operating Income As Reported":-7530000.0,"Diluted Average Shares":81672000.0,"Basic Average Shares":81672000.0,"Diluted EPS":-0.11,"Basic EPS":-0.11,"Diluted NI Availto Com Stockholders":-9368000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-9368000.0,"Preferred Stock Dividends":null,"Net Income":-9368000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-9368000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-9368000.0,"Earnings From Equity Interest Net Of Tax":-255000.0,"Tax Provision":1322000.0,"Pretax Income":-7791000.0,"Other Income Expense":2927000.0,"Other Non Operating Income Expenses":3679000.0,"Special Income Charges":-752000.0,"Gain On Sale Of Ppe":-752000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-3940000.0,"Interest Expense Non Operating":3940000.0,"Operating Income":-6778000.0,"Operating Expense":38164000.0,"Other Operating Expenses":36488000.0,"Depreciation Amortization Depletion Income Statement":1676000.0,"Depreciation And Amortization In Income Statement":1676000.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":31386000.0,"Operating Revenue":30223000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-4850790.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-3535000.0,"Total Unusual Items":-23099000.0,"Total Unusual Items Excluding Goodwill":-23099000.0,"Net Income From Continuing Operation Net Minority Interest":-32336000.0,"Reconciled Depreciation":1693000.0,"Reconciled Cost Of Revenue":null,"EBITDA":-26634000.0,"EBIT":-28327000.0,"Net Interest Income":-3955000.0,"Interest Expense":3955000.0,"Normalized Income":-14087790.0,"Net Income From Continuing And Discontinued Operation":-32336000.0,"Total Expenses":44868000.0,"Total Operating Income As Reported":-6205000.0,"Diluted Average Shares":81720527.0,"Basic Average Shares":81720527.0,"Diluted EPS":-0.395702,"Basic EPS":-0.395702,"Diluted NI Availto Com Stockholders":-32336000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-32336000.0,"Preferred Stock Dividends":null,"Net Income":-32336000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-32336000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-32336000.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":54000.0,"Pretax Income":-32282000.0,"Other Income Expense":-22122000.0,"Other Non Operating Income Expenses":977000.0,"Special Income Charges":-23099000.0,"Gain On Sale Of Ppe":0.0,"Gain On Sale Of Security":0.0,"Net Non Operating Interest Income Expense":-3955000.0,"Interest Expense Non Operating":3955000.0,"Operating Income":-6204000.0,"Operating Expense":44868000.0,"Other Operating Expenses":43175000.0,"Depreciation Amortization Depletion Income Statement":1693000.0,"Depreciation And Amortization In Income Statement":1693000.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":38664000.0,"Operating Revenue":37472000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-1539930.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-4661000.0,"Total Unusual Items":-7333000.0,"Total Unusual Items Excluding Goodwill":-7333000.0,"Net Income From Continuing Operation Net Minority Interest":-17891000.0,"Reconciled Depreciation":1684000.0,"Reconciled Cost Of Revenue":39464000.0,"EBITDA":-11994000.0,"EBIT":-13678000.0,"Net Interest Income":-3931000.0,"Interest Expense":3931000.0,"Normalized Income":-12097930.0,"Net Income From Continuing And Discontinued Operation":-17891000.0,"Total Expenses":42489000.0,"Total Operating Income As Reported":-7091000.0,"Diluted Average Shares":81724000.0,"Basic Average Shares":81724000.0,"Diluted EPS":-0.22,"Basic EPS":-0.22,"Diluted NI Availto Com Stockholders":-17891000.0,"Average Dilution Earnings":0.0,"Net Income Common Stockholders":-17891000.0,"Preferred Stock Dividends":null,"Net Income":-17891000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-17891000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-17891000.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":282000.0,"Pretax Income":-17609000.0,"Other Income Expense":-6587000.0,"Other Non Operating Income Expenses":746000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Gain On Sale Of Security":-7333000.0,"Net Non Operating Interest Income Expense":-3931000.0,"Interest Expense Non Operating":3931000.0,"Operating Income":-7091000.0,"Operating Expense":42489000.0,"Other Operating Expenses":40805000.0,"Depreciation Amortization Depletion Income Statement":1684000.0,"Depreciation And Amortization In Income Statement":1684000.0,"Gross Profit":-4066000.0,"Cost Of Revenue":39464000.0,"Total Revenue":35398000.0,"Operating Revenue":34129000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-1050.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-2964000.0,"Total Unusual Items":-5000.0,"Total Unusual Items Excluding Goodwill":-5000.0,"Net Income From Continuing Operation Net Minority Interest":-9078000.0,"Reconciled Depreciation":1697000.0,"Reconciled Cost Of Revenue":34774000.0,"EBITDA":-2969000.0,"EBIT":-4666000.0,"Net Interest Income":-3855000.0,"Interest Expense":3855000.0,"Normalized Income":-9074050.0,"Net Income From Continuing And Discontinued Operation":-9078000.0,"Total Expenses":38025000.0,"Total Operating Income As Reported":-6785000.0,"Diluted Average Shares":79719000.0,"Basic Average Shares":79719000.0,"Diluted EPS":-0.11,"Basic EPS":-0.11,"Diluted NI Availto Com Stockholders":-9078000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-9078000.0,"Preferred Stock Dividends":null,"Net Income":-9078000.0,"Minority Interests":-278000.0,"Net Income Including Noncontrolling Interests":-8800000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-8800000.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":279000.0,"Pretax Income":-8521000.0,"Other Income Expense":2114000.0,"Other Non Operating Income Expenses":2119000.0,"Special Income Charges":-5000.0,"Gain On Sale Of Ppe":-5000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-3855000.0,"Interest Expense Non Operating":3855000.0,"Operating Income":-6780000.0,"Operating Expense":38025000.0,"Other Operating Expenses":36328000.0,"Depreciation Amortization Depletion Income Statement":1697000.0,"Depreciation And Amortization In Income Statement":1697000.0,"Gross Profit":-3529000.0,"Cost Of Revenue":34774000.0,"Total Revenue":31245000.0,"Operating Revenue":29636000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-29190.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-2664000.0,"Total Unusual Items":-139000.0,"Total Unusual Items Excluding Goodwill":-139000.0,"Net Income From Continuing Operation Net Minority Interest":-8803000.0,"Reconciled Depreciation":1769000.0,"Reconciled Cost Of Revenue":29212000.0,"EBITDA":-2803000.0,"EBIT":-4572000.0,"Net Interest Income":-3754000.0,"Interest Expense":3754000.0,"Normalized Income":-8693190.0,"Net Income From Continuing And Discontinued Operation":-8803000.0,"Total Expenses":32574000.0,"Total Operating Income As Reported":-4683000.0,"Diluted Average Shares":74452000.0,"Basic Average Shares":74452000.0,"Diluted EPS":-0.12,"Basic EPS":-0.12,"Diluted NI Availto Com Stockholders":-8803000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-8803000.0,"Preferred Stock Dividends":null,"Net Income":-8803000.0,"Minority Interests":-197000.0,"Net Income Including Noncontrolling Interests":-8606000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-8606000.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":280000.0,"Pretax Income":-8326000.0,"Other Income Expense":-28000.0,"Other Non Operating Income Expenses":111000.0,"Special Income Charges":-139000.0,"Gain On Sale Of Ppe":-139000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-3754000.0,"Interest Expense Non Operating":3754000.0,"Operating Income":-4544000.0,"Operating Expense":32574000.0,"Other Operating Expenses":30805000.0,"Depreciation Amortization Depletion Income Statement":1769000.0,"Depreciation And Amortization In Income Statement":1769000.0,"Gross Profit":-1182000.0,"Cost Of Revenue":29212000.0,"Total Revenue":28030000.0,"Operating Revenue":26475000.0},"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":32681000.0,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Average Dilution Earnings":null,"Net Income Common Stockholders":null,"Preferred Stock Dividends":0.0,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":null,"Earnings From Equity Interest Net Of Tax":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 Ppe":null,"Gain On Sale Of Security":3948000.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Gross Profit":124000.0,"Cost Of Revenue":32681000.0,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-2159000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-133000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-124000.0,"Interest Paid Supplemental Data":1440000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":5099000.0,"Beginning Cash Position":7095000.0,"Changes In Cash":-1996000.0,"Financing Cash Flow":-133000.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":-133000.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-133000.0,"Net Long Term Debt Issuance":-133000.0,"Long Term Debt Payments":-133000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":172000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":172000.0,"Net Business Purchase And Sale":-255000.0,"Purchase Of Business":-255000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":427000.0,"Sale Of PPE":551000.0,"Purchase Of PPE":-124000.0,"Operating Cash Flow":-2035000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":-2035000.0,"Change In Working Capital":3400000.0,"Change In Other Working Capital":-1319000.0,"Change In Other Current Liabilities":-1101000.0,"Change In Other Current Assets":97000.0,"Change In Payables And Accrued Expense":-19000.0,"Change In Payable":-19000.0,"Change In Account Payable":-19000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-1213000.0,"Change In Receivables":6955000.0,"Changes In Account Receivables":6955000.0,"Other Non Cash Items":1451000.0,"Stock Based Compensation":null,"Provisionand Write Offof Assets":-414000.0,"Amortization Of Securities":738000.0,"Deferred Tax":227000.0,"Deferred Income Tax":227000.0,"Depreciation Amortization Depletion":1676000.0,"Depreciation And Amortization":1676000.0,"Operating Gains Losses":255000.0,"Earnings Losses From Equity Investments":255000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-9368000.0},"2025-12-31":{"Free Cash Flow":-460000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-255000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-492000.0,"Interest Paid Supplemental Data":1384000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":7095000.0,"Beginning Cash Position":8225000.0,"Changes In Cash":-1130000.0,"Financing Cash Flow":-670000.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":-670000.0,"Net Other Financing Charges":-415000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-255000.0,"Net Long Term Debt Issuance":-255000.0,"Long Term Debt Payments":-255000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-492000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":-492000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-492000.0,"Sale Of PPE":null,"Purchase Of PPE":-492000.0,"Operating Cash Flow":32000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":33000.0,"Change In Working Capital":4926000.0,"Change In Other Working Capital":-1902000.0,"Change In Other Current Liabilities":2089000.0,"Change In Other Current Assets":68000.0,"Change In Payables And Accrued Expense":2738000.0,"Change In Payable":2738000.0,"Change In Account Payable":2738000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":1012000.0,"Change In Receivables":921000.0,"Changes In Account Receivables":921000.0,"Other Non Cash Items":10623000.0,"Stock Based Compensation":null,"Provisionand Write Offof Assets":472000.0,"Amortization Of Securities":null,"Deferred Tax":-683000.0,"Deferred Income Tax":-683000.0,"Depreciation Amortization Depletion":1693000.0,"Depreciation And Amortization":1693000.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-32336000.0},"2025-09-30":{"Free Cash Flow":2826000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-5000.0,"Interest Paid Supplemental Data":1582000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":8225000.0,"Beginning Cash Position":5443000.0,"Changes In Cash":2782000.0,"Financing Cash Flow":-44000.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":-44000.0,"Net Other Financing Charges":-44000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-5000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":-5000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-5000.0,"Sale Of PPE":null,"Purchase Of PPE":-5000.0,"Operating Cash Flow":2831000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":2831000.0,"Change In Working Capital":7641000.0,"Change In Other Working Capital":-121000.0,"Change In Other Current Liabilities":-626000.0,"Change In Other Current Assets":-15000.0,"Change In Payables And Accrued Expense":12810000.0,"Change In Payable":12810000.0,"Change In Account Payable":12810000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-1186000.0,"Change In Receivables":-3221000.0,"Changes In Account Receivables":-3221000.0,"Other Non Cash Items":2423000.0,"Stock Based Compensation":9000.0,"Provisionand Write Offof Assets":714000.0,"Amortization Of Securities":636000.0,"Deferred Tax":282000.0,"Deferred Income Tax":282000.0,"Depreciation Amortization Depletion":1684000.0,"Depreciation And Amortization":1684000.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-16481000.0},"2025-06-30":{"Free Cash Flow":-3172000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-122000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-222000.0,"Interest Paid Supplemental Data":1559000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":5443000.0,"Beginning Cash Position":8767000.0,"Changes In Cash":-3324000.0,"Financing Cash Flow":-152000.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":-152000.0,"Net Other Financing Charges":-30000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-122000.0,"Net Long Term Debt Issuance":-122000.0,"Long Term Debt Payments":-122000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-222000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":-222000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-222000.0,"Sale Of PPE":null,"Purchase Of PPE":-222000.0,"Operating Cash Flow":-2950000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":-2950000.0,"Change In Working Capital":-532000.0,"Change In Other Working Capital":944000.0,"Change In Other Current Liabilities":-454000.0,"Change In Other Current Assets":110000.0,"Change In Payables And Accrued Expense":2899000.0,"Change In Payable":2899000.0,"Change In Account Payable":2899000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-287000.0,"Change In Receivables":-3744000.0,"Changes In Account Receivables":-3744000.0,"Other Non Cash Items":2231000.0,"Stock Based Compensation":30000.0,"Provisionand Write Offof Assets":1520000.0,"Amortization Of Securities":587000.0,"Deferred Tax":279000.0,"Deferred Income Tax":279000.0,"Depreciation Amortization Depletion":1697000.0,"Depreciation And Amortization":1697000.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-8800000.0},"2025-03-31":{"Free Cash Flow":2002000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-111000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":8000.0,"Capital Expenditure":-55000.0,"Interest Paid Supplemental Data":1531000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":8767000.0,"Beginning Cash Position":6933000.0,"Changes In Cash":1834000.0,"Financing Cash Flow":-168000.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":-168000.0,"Net Other Financing Charges":-65000.0,"Net Common Stock Issuance":8000.0,"Common Stock Payments":0.0,"Common Stock Issuance":8000.0,"Net Issuance Payments Of Debt":-111000.0,"Net Long Term Debt Issuance":-111000.0,"Long Term Debt Payments":-111000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-55000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":-55000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-55000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-55000.0,"Operating Cash Flow":2057000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":2057000.0,"Change In Working Capital":5797000.0,"Change In Other Working Capital":1343000.0,"Change In Other Current Liabilities":-5001000.0,"Change In Other Current Assets":4756000.0,"Change In Payables And Accrued Expense":1995000.0,"Change In Payable":1995000.0,"Change In Account Payable":1995000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":1739000.0,"Change In Receivables":965000.0,"Changes In Account Receivables":965000.0,"Other Non Cash Items":2485000.0,"Stock Based Compensation":38000.0,"Provisionand Write Offof Assets":-207000.0,"Amortization Of Securities":539000.0,"Deferred Tax":280000.0,"Deferred Income Tax":280000.0,"Depreciation Amortization Depletion":1769000.0,"Depreciation And Amortization":1769000.0,"Operating Gains Losses":139000.0,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Sale Of PPE":139000.0,"Net Income From Continuing Operations":-8606000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Issuance Of Debt":-150000.0,"Issuance Of Capital Stock":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 From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":-14000.0,"Net Common Stock Issuance":null,"Common Stock Payments":0.0,"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":-150000.0,"Investing Cash Flow":null,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-4000.0,"Purchase Of Intangibles":-4000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":-299000.0,"Provisionand Write Offof Assets":null,"Amortization Of Securities":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}