{"ticker":"MDV","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":467319.0,"Preferred Shares Number":1680391.0,"Ordinary Shares Number":10323670.0,"Share Issued":10790989.0,"Net Debt":268945000.0,"Total Debt":273422000.0,"Tangible Book Value":158152000.0,"Invested Capital":432730000.0,"Working Capital":-216112000.0,"Net Tangible Assets":158154000.0,"Capital Lease Obligations":null,"Common Stock Equity":159308000.0,"Preferred Stock Equity":2000.0,"Total Capitalization":183018000.0,"Total Equity Gross Minority Interest":197709000.0,"Minority Interest":38399000.0,"Stockholders Equity":159310000.0,"Gains Losses Not Affecting Retained Earnings":865000.0,"Other Equity Adjustments":865000.0,"Treasury Stock":7112000.0,"Retained Earnings":-172080000.0,"Additional Paid In Capital":337624000.0,"Capital Stock":13000.0,"Common Stock":11000.0,"Preferred Stock":2000.0,"Total Liabilities Net Minority Interest":286575000.0,"Total Non Current Liabilities Net Minority Interest":30672000.0,"Other Non Current Liabilities":6964000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":23708000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":23708000.0,"Current Liabilities":255903000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":1935000.0,"Current Deferred Revenue":1935000.0,"Current Debt And Capital Lease Obligation":249714000.0,"Current Debt":249714000.0,"Line Of Credit":249714000.0,"Payables And Accrued Expenses":4254000.0,"Current Accrued Expenses":1287000.0,"Interest Payable":133000.0,"Payables":2967000.0,"Other Payable":469000.0,"Dividends Payable":2056000.0,"Accounts Payable":442000.0,"Total Assets":484284000.0,"Total Non Current Assets":444493000.0,"Other Non Current Assets":1072000.0,"Non Current Prepaid Assets":1107000.0,"Non Current Deferred Assets":144000.0,"Financial Assets":2243000.0,"Investments And Advances":0.0,"Investmentin Financial Assets":null,"Long Term Equity Investment":0.0,"Investment Properties":438771000.0,"Goodwill And Other Intangible Assets":1156000.0,"Other Intangible Assets":1156000.0,"Net PPE":null,"Gross PPE":null,"Construction In Progress":null,"Current Assets":39791000.0,"Restricted Cash":null,"Inventory":10733000.0,"Finished Goods":10733000.0,"Receivables":24581000.0,"Accounts Receivable":24581000.0,"Cash Cash Equivalents And Short Term Investments":4477000.0,"Cash And Cash Equivalents":4477000.0},"2025-12-31":{"Treasury Shares Number":467319.0,"Preferred Shares Number":1701500.0,"Ordinary Shares Number":10299390.0,"Share Issued":10766709.0,"Net Debt":247102000.0,"Total Debt":261483000.0,"Tangible Book Value":161577000.0,"Invested Capital":424229000.0,"Working Capital":-213504000.0,"Net Tangible Assets":161579000.0,"Capital Lease Obligations":null,"Common Stock Equity":162746000.0,"Preferred Stock Equity":2000.0,"Total Capitalization":174742000.0,"Total Equity Gross Minority Interest":202045000.0,"Minority Interest":39297000.0,"Stockholders Equity":162748000.0,"Gains Losses Not Affecting Retained Earnings":919000.0,"Other Equity Adjustments":919000.0,"Treasury Stock":7112000.0,"Retained Earnings":-168100000.0,"Additional Paid In Capital":337028000.0,"Capital Stock":13000.0,"Common Stock":11000.0,"Preferred Stock":2000.0,"Total Liabilities Net Minority Interest":274412000.0,"Total Non Current Liabilities Net Minority Interest":19190000.0,"Other Non Current Liabilities":7196000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":11994000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":11994000.0,"Current Liabilities":255222000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":1582000.0,"Current Deferred Revenue":1582000.0,"Current Debt And Capital Lease Obligation":249489000.0,"Current Debt":249489000.0,"Line Of Credit":249489000.0,"Payables And Accrued Expenses":4151000.0,"Current Accrued Expenses":1068000.0,"Interest Payable":96000.0,"Payables":3083000.0,"Other Payable":769000.0,"Dividends Payable":2031000.0,"Accounts Payable":283000.0,"Total Assets":476457000.0,"Total Non Current Assets":434739000.0,"Other Non Current Assets":1031000.0,"Non Current Prepaid Assets":920000.0,"Non Current Deferred Assets":37000.0,"Financial Assets":null,"Investments And Advances":9437000.0,"Investmentin Financial Assets":null,"Long Term Equity Investment":9437000.0,"Investment Properties":422145000.0,"Goodwill And Other Intangible Assets":1169000.0,"Other Intangible Assets":1169000.0,"Net PPE":0.0,"Gross PPE":0.0,"Construction In Progress":0.0,"Current Assets":41718000.0,"Restricted Cash":null,"Inventory":3901000.0,"Finished Goods":3901000.0,"Receivables":23436000.0,"Accounts Receivable":23436000.0,"Cash Cash Equivalents And Short Term Investments":14381000.0,"Cash And Cash Equivalents":14381000.0},"2025-09-30":{"Treasury Shares Number":467319.0,"Preferred Shares Number":1725000.0,"Ordinary Shares Number":10264131.0,"Share Issued":10731450.0,"Net Debt":271479000.0,"Total Debt":279743000.0,"Tangible Book Value":163631000.0,"Invested Capital":444558000.0,"Working Capital":-196795000.0,"Net Tangible Assets":163633000.0,"Capital Lease Obligations":129000.0,"Common Stock Equity":164815000.0,"Preferred Stock Equity":2000.0,"Total Capitalization":195200000.0,"Total Equity Gross Minority Interest":204802000.0,"Minority Interest":39985000.0,"Stockholders Equity":164817000.0,"Gains Losses Not Affecting Retained Earnings":1127000.0,"Other Equity Adjustments":1127000.0,"Treasury Stock":7112000.0,"Retained Earnings":-165497000.0,"Additional Paid In Capital":336286000.0,"Capital Stock":13000.0,"Common Stock":11000.0,"Preferred Stock":2000.0,"Total Liabilities Net Minority Interest":294769000.0,"Total Non Current Liabilities Net Minority Interest":37810000.0,"Other Non Current Liabilities":7427000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":30383000.0,"Long Term Capital Lease Obligation":129000.0,"Long Term Debt":30383000.0,"Current Liabilities":256959000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":1453000.0,"Current Deferred Revenue":1453000.0,"Current Debt And Capital Lease Obligation":249360000.0,"Current Debt":249360000.0,"Line Of Credit":249360000.0,"Payables And Accrued Expenses":6146000.0,"Current Accrued Expenses":1230000.0,"Interest Payable":174000.0,"Payables":4916000.0,"Other Payable":2452000.0,"Dividends Payable":2038000.0,"Accounts Payable":426000.0,"Total Assets":499571000.0,"Total Non Current Assets":439407000.0,"Other Non Current Assets":1003000.0,"Non Current Prepaid Assets":1215000.0,"Non Current Deferred Assets":58000.0,"Financial Assets":963000.0,"Investments And Advances":9510000.0,"Investmentin Financial Assets":null,"Long Term Equity Investment":9510000.0,"Investment Properties":425321000.0,"Goodwill And Other Intangible Assets":1184000.0,"Other Intangible Assets":1184000.0,"Net PPE":153000.0,"Gross PPE":153000.0,"Construction In Progress":153000.0,"Current Assets":60164000.0,"Restricted Cash":1683000.0,"Inventory":28087000.0,"Finished Goods":28087000.0,"Receivables":22130000.0,"Accounts Receivable":22130000.0,"Cash Cash Equivalents And Short Term Investments":8264000.0,"Cash And Cash Equivalents":8264000.0},"2025-06-30":{"Treasury Shares Number":467319.0,"Preferred Shares Number":1725000.0,"Ordinary Shares Number":10146811.0,"Share Issued":10614130.0,"Net Debt":273933000.0,"Total Debt":279747000.0,"Tangible Book Value":164398000.0,"Invested Capital":445348000.0,"Working Capital":-205456000.0,"Net Tangible Assets":164400000.0,"Capital Lease Obligations":129000.0,"Common Stock Equity":165601000.0,"Preferred Stock Equity":2000.0,"Total Capitalization":196119000.0,"Total Equity Gross Minority Interest":206215000.0,"Minority Interest":40612000.0,"Stockholders Equity":165603000.0,"Gains Losses Not Affecting Retained Earnings":1367000.0,"Other Equity Adjustments":1367000.0,"Treasury Stock":7112000.0,"Retained Earnings":-162761000.0,"Additional Paid In Capital":334096000.0,"Capital Stock":13000.0,"Common Stock":11000.0,"Preferred Stock":2000.0,"Total Liabilities Net Minority Interest":292637000.0,"Total Non Current Liabilities Net Minority Interest":38175000.0,"Other Non Current Liabilities":7659000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":30516000.0,"Long Term Capital Lease Obligation":129000.0,"Long Term Debt":30516000.0,"Current Liabilities":254462000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":1693000.0,"Current Deferred Revenue":1693000.0,"Current Debt And Capital Lease Obligation":249231000.0,"Current Debt":249231000.0,"Line Of Credit":249231000.0,"Payables And Accrued Expenses":3538000.0,"Current Accrued Expenses":781000.0,"Interest Payable":175000.0,"Payables":2757000.0,"Other Payable":469000.0,"Dividends Payable":2027000.0,"Accounts Payable":261000.0,"Total Assets":498852000.0,"Total Non Current Assets":449846000.0,"Other Non Current Assets":1008000.0,"Non Current Prepaid Assets":1274000.0,"Non Current Deferred Assets":79000.0,"Financial Assets":2103000.0,"Investments And Advances":9262000.0,"Investmentin Financial Assets":null,"Long Term Equity Investment":9262000.0,"Investment Properties":434764000.0,"Goodwill And Other Intangible Assets":1203000.0,"Other Intangible Assets":1203000.0,"Net PPE":153000.0,"Gross PPE":153000.0,"Construction In Progress":153000.0,"Current Assets":49006000.0,"Restricted Cash":null,"Inventory":22372000.0,"Finished Goods":22372000.0,"Receivables":20820000.0,"Accounts Receivable":20820000.0,"Cash Cash Equivalents And Short Term Investments":5814000.0,"Cash And Cash Equivalents":5814000.0},"2025-03-31":{"Treasury Shares Number":467319.0,"Preferred Shares Number":1795000.0,"Ordinary Shares Number":10073032.0,"Share Issued":10540351.0,"Net Debt":273584000.0,"Total Debt":279749000.0,"Tangible Book Value":169884000.0,"Invested Capital":450854000.0,"Working Capital":-206785000.0,"Net Tangible Assets":169886000.0,"Capital Lease Obligations":129000.0,"Common Stock Equity":171105000.0,"Preferred Stock Equity":2000.0,"Total Capitalization":201754000.0,"Total Equity Gross Minority Interest":213376000.0,"Minority Interest":42269000.0,"Stockholders Equity":171107000.0,"Gains Losses Not Affecting Retained Earnings":1452000.0,"Other Equity Adjustments":1452000.0,"Treasury Stock":7112000.0,"Retained Earnings":-156967000.0,"Additional Paid In Capital":333721000.0,"Capital Stock":13000.0,"Common Stock":11000.0,"Preferred Stock":2000.0,"Total Liabilities Net Minority Interest":293426000.0,"Total Non Current Liabilities Net Minority Interest":38537000.0,"Other Non Current Liabilities":7890000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":30647000.0,"Long Term Capital Lease Obligation":129000.0,"Long Term Debt":30647000.0,"Current Liabilities":254889000.0,"Other Current Liabilities":61000.0,"Current Deferred Liabilities":1624000.0,"Current Deferred Revenue":1624000.0,"Current Debt And Capital Lease Obligation":249102000.0,"Current Debt":249102000.0,"Line Of Credit":249102000.0,"Payables And Accrued Expenses":4102000.0,"Current Accrued Expenses":838000.0,"Interest Payable":175000.0,"Payables":3264000.0,"Other Payable":469000.0,"Dividends Payable":2052000.0,"Accounts Payable":743000.0,"Total Assets":506802000.0,"Total Non Current Assets":458698000.0,"Other Non Current Assets":1009000.0,"Non Current Prepaid Assets":1564000.0,"Non Current Deferred Assets":100000.0,"Financial Assets":2943000.0,"Investments And Advances":9158000.0,"Investmentin Financial Assets":null,"Long Term Equity Investment":9158000.0,"Investment Properties":442550000.0,"Goodwill And Other Intangible Assets":1221000.0,"Other Intangible Assets":1221000.0,"Net PPE":153000.0,"Gross PPE":153000.0,"Construction In Progress":153000.0,"Current Assets":48104000.0,"Restricted Cash":null,"Inventory":22372000.0,"Finished Goods":22372000.0,"Receivables":19567000.0,"Accounts Receivable":19567000.0,"Cash Cash Equivalents And Short Term Investments":6165000.0,"Cash And Cash Equivalents":6165000.0},"2024-12-31":{"Treasury Shares Number":null,"Preferred Shares Number":null,"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":129000.0,"Common Stock Equity":null,"Preferred Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":129000.0,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":26000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Other Payable":null,"Dividends Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Financial Assets":0.0,"Investments And Advances":null,"Investmentin Financial Assets":0.0,"Long Term Equity Investment":null,"Investment Properties":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":153000.0,"Gross PPE":153000.0,"Construction In Progress":153000.0,"Current Assets":null,"Restricted Cash":null,"Inventory":null,"Finished Goods":null,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":8405000.0,"Total Unusual Items":-1333000.0,"Total Unusual Items Excluding Goodwill":-1333000.0,"Net Income From Continuing Operation Net Minority Interest":-113000.0,"Reconciled Depreciation":3499000.0,"Reconciled Cost Of Revenue":1124000.0,"EBITDA":7072000.0,"EBIT":3354000.0,"Net Interest Income":-3731000.0,"Interest Expense":3649000.0,"Interest Income":25000.0,"Normalized Income":1220000.0,"Net Income From Continuing And Discontinued Operation":-113000.0,"Total Expenses":6934000.0,"Total Operating Income As Reported":4204000.0,"Diluted Average Shares":11906521.0,"Basic Average Shares":10313193.0,"Diluted EPS":-0.11,"Basic EPS":-0.11,"Diluted NI Availto Com Stockholders":-1362000.0,"Average Dilution Earnings":-182000.0,"Net Income Common Stockholders":-1180000.0,"Otherunder Preferred Stock Dividend":269000.0,"Preferred Stock Dividends":798000.0,"Net Income":-113000.0,"Minority Interests":182000.0,"Net Income Including Noncontrolling Interests":-295000.0,"Net Income Continuous Operations":-295000.0,"Pretax Income":-295000.0,"Other Income Expense":-1333000.0,"Special Income Charges":-1710000.0,"Other Special Charges":1145000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":565000.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":377000.0,"Net Non Operating Interest Income Expense":-3731000.0,"Total Other Finance Cost":107000.0,"Interest Expense Non Operating":3649000.0,"Interest Income Non Operating":25000.0,"Operating Income":4769000.0,"Operating Expense":6029000.0,"Depreciation Amortization Depletion Income Statement":3718000.0,"Depreciation And Amortization In Income Statement":3718000.0,"Selling General And Administration":2311000.0,"General And Administrative Expense":2311000.0,"Other Gand A":1507000.0,"Salaries And Wages":804000.0,"Gross Profit":10798000.0,"Cost Of Revenue":905000.0,"Total Revenue":11703000.0,"Operating Revenue":11703000.0},"2025-12-31":{"Tax Effect Of Unusual Items":64050.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":8732000.0,"Total Unusual Items":305000.0,"Total Unusual Items Excluding Goodwill":305000.0,"Net Income From Continuing Operation Net Minority Interest":1213000.0,"Reconciled Depreciation":3478000.0,"Reconciled Cost Of Revenue":1087000.0,"EBITDA":9037000.0,"EBIT":5342000.0,"Net Interest Income":-3477000.0,"Interest Expense":4061000.0,"Interest Income":760000.0,"Normalized Income":972050.0,"Net Income From Continuing And Discontinued Operation":1213000.0,"Total Expenses":6621000.0,"Total Operating Income As Reported":5075000.0,"Diluted Average Shares":11873896.0,"Basic Average Shares":10280568.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":212000.0,"Average Dilution Earnings":768000.0,"Net Income Common Stockholders":-556000.0,"Otherunder Preferred Stock Dividend":null,"Preferred Stock Dividends":790000.0,"Net Income":1213000.0,"Minority Interests":-68000.0,"Net Income Including Noncontrolling Interests":1281000.0,"Net Income Continuous Operations":1281000.0,"Pretax Income":1281000.0,"Other Income Expense":305000.0,"Special Income Charges":-2582000.0,"Other Special Charges":null,"Impairment Of Capital Assets":1814000.0,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":2887000.0,"Net Non Operating Interest Income Expense":-3477000.0,"Total Other Finance Cost":176000.0,"Interest Expense Non Operating":4061000.0,"Interest Income Non Operating":760000.0,"Operating Income":4453000.0,"Operating Expense":5751000.0,"Depreciation Amortization Depletion Income Statement":3695000.0,"Depreciation And Amortization In Income Statement":3695000.0,"Selling General And Administration":2056000.0,"General And Administrative Expense":2056000.0,"Other Gand A":1246000.0,"Salaries And Wages":810000.0,"Gross Profit":10204000.0,"Cost Of Revenue":870000.0,"Total Revenue":11074000.0,"Operating Revenue":11074000.0},"2025-09-30":{"Tax Effect Of Unusual Items":140700.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":8452000.0,"Total Unusual Items":670000.0,"Total Unusual Items Excluding Goodwill":670000.0,"Net Income From Continuing Operation Net Minority Interest":1048000.0,"Reconciled Depreciation":3533000.0,"Reconciled Cost Of Revenue":1129000.0,"EBITDA":9122000.0,"EBIT":5376000.0,"Net Interest Income":-4437000.0,"Interest Expense":4299000.0,"Interest Income":38000.0,"Normalized Income":518700.0,"Net Income From Continuing And Discontinued Operation":1048000.0,"Total Expenses":6843000.0,"Total Operating Income As Reported":4844000.0,"Diluted Average Shares":11791270.0,"Basic Average Shares":10197942.0,"Diluted EPS":0.0,"Basic EPS":0.0,"Diluted NI Availto Com Stockholders":21000.0,"Average Dilution Earnings":-232000.0,"Net Income Common Stockholders":253000.0,"Otherunder Preferred Stock Dividend":null,"Preferred Stock Dividends":795000.0,"Net Income":1048000.0,"Minority Interests":-29000.0,"Net Income Including Noncontrolling Interests":1077000.0,"Net Income Continuous Operations":1077000.0,"Pretax Income":1077000.0,"Other Income Expense":670000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":0.0,"Gain On Sale Of Security":670000.0,"Net Non Operating Interest Income Expense":-4437000.0,"Total Other Finance Cost":176000.0,"Interest Expense Non Operating":4299000.0,"Interest Income Non Operating":38000.0,"Operating Income":4844000.0,"Operating Expense":5927000.0,"Depreciation Amortization Depletion Income Statement":3746000.0,"Depreciation And Amortization In Income Statement":3746000.0,"Selling General And Administration":2181000.0,"General And Administrative Expense":2181000.0,"Other Gand A":1370000.0,"Salaries And Wages":811000.0,"Gross Profit":10771000.0,"Cost Of Revenue":916000.0,"Total Revenue":11687000.0,"Operating Revenue":11687000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":8849000.0,"Total Unusual Items":-3401000.0,"Total Unusual Items Excluding Goodwill":-3401000.0,"Net Income From Continuing Operation Net Minority Interest":-2022000.0,"Reconciled Depreciation":3616000.0,"Reconciled Cost Of Revenue":1040000.0,"EBITDA":5448000.0,"EBIT":1620000.0,"Net Interest Income":-4397000.0,"Interest Expense":4253000.0,"Interest Income":33000.0,"Normalized Income":1379000.0,"Net Income From Continuing And Discontinued Operation":-2022000.0,"Total Expenses":6668000.0,"Total Operating Income As Reported":1165000.0,"Diluted Average Shares":11717049.0,"Basic Average Shares":10123721.0,"Diluted EPS":-0.32,"Basic EPS":-0.32,"Diluted NI Availto Com Stockholders":-2818000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-2818000.0,"Otherunder Preferred Stock Dividend":null,"Preferred Stock Dividends":796000.0,"Net Income":-2022000.0,"Minority Interests":611000.0,"Net Income Including Noncontrolling Interests":-2633000.0,"Net Income Continuous Operations":-2633000.0,"Pretax Income":-2633000.0,"Other Income Expense":-3401000.0,"Special Income Charges":-4000000.0,"Other Special Charges":null,"Impairment Of Capital Assets":4000000.0,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":0.0,"Gain On Sale Of Security":599000.0,"Net Non Operating Interest Income Expense":-4397000.0,"Total Other Finance Cost":177000.0,"Interest Expense Non Operating":4253000.0,"Interest Income Non Operating":33000.0,"Operating Income":5165000.0,"Operating Expense":5840000.0,"Depreciation Amortization Depletion Income Statement":3828000.0,"Depreciation And Amortization In Income Statement":3828000.0,"Selling General And Administration":2012000.0,"General And Administrative Expense":2012000.0,"Other Gand A":1202000.0,"Salaries And Wages":810000.0,"Gross Profit":11005000.0,"Cost Of Revenue":828000.0,"Total Revenue":11833000.0,"Operating Revenue":11833000.0},"2025-03-31":{"Tax Effect Of Unusual Items":108780.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":8356000.0,"Total Unusual Items":518000.0,"Total Unusual Items Excluding Goodwill":518000.0,"Net Income From Continuing Operation Net Minority Interest":829000.0,"Reconciled Depreciation":3606000.0,"Reconciled Cost Of Revenue":1058000.0,"EBITDA":8874000.0,"EBIT":5056000.0,"Net Interest Income":-4341000.0,"Interest Expense":4227000.0,"Interest Income":62000.0,"Normalized Income":419780.0,"Net Income From Continuing And Discontinued Operation":829000.0,"Total Expenses":7141000.0,"Total Operating Income As Reported":4736000.0,"Diluted Average Shares":11317765.0,"Basic Average Shares":9972967.0,"Diluted EPS":-0.01,"Basic EPS":-0.01,"Diluted NI Availto Com Stockholders":-132000.0,"Average Dilution Earnings":0.0,"Net Income Common Stockholders":-132000.0,"Otherunder Preferred Stock Dividend":163000.0,"Preferred Stock Dividends":798000.0,"Net Income":829000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":829000.0,"Net Income Continuous Operations":829000.0,"Pretax Income":829000.0,"Other Income Expense":518000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":0.0,"Earnings From Equity Interest":0.0,"Gain On Sale Of Security":518000.0,"Net Non Operating Interest Income Expense":-4341000.0,"Total Other Finance Cost":176000.0,"Interest Expense Non Operating":4227000.0,"Interest Income Non Operating":62000.0,"Operating Income":4652000.0,"Operating Expense":6295000.0,"Depreciation Amortization Depletion Income Statement":3818000.0,"Depreciation And Amortization In Income Statement":3818000.0,"Selling General And Administration":2477000.0,"General And Administrative Expense":2477000.0,"Other Gand A":1993000.0,"Salaries And Wages":484000.0,"Gross Profit":10947000.0,"Cost Of Revenue":846000.0,"Total Revenue":11793000.0,"Operating Revenue":11793000.0},"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,"Interest Income":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":86651.0,"Net Income Common Stockholders":null,"Otherunder Preferred Stock Dividend":null,"Preferred Stock Dividends":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Pretax Income":null,"Other Income Expense":null,"Special Income Charges":null,"Other Special Charges":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"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":4104000.0,"Repurchase Of Capital Stock":-526000.0,"Repayment Of Debt":-127000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Interest Paid Supplemental Data":2744000.0,"End Cash Position":4477000.0,"Beginning Cash Position":14381000.0,"Changes In Cash":-9904000.0,"Financing Cash Flow":-6040000.0,"Cash Flow From Continuing Financing Activities":-6040000.0,"Net Other Financing Charges":-1076000.0,"Cash Dividends Paid":-4311000.0,"Preferred Stock Dividend Paid":-784000.0,"Common Stock Dividend Paid":-3527000.0,"Net Preferred Stock Issuance":-526000.0,"Preferred Stock Payments":-526000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-127000.0,"Net Long Term Debt Issuance":-127000.0,"Long Term Debt Payments":-127000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-7968000.0,"Cash Flow From Continuing Investing Activities":-7968000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":100000.0,"Sale Of Investment":100000.0,"Purchase Of Investment":null,"Net Investment Properties Purchase And Sale":-6179000.0,"Sale Of Investment Properties":3595000.0,"Purchase Of Investment Properties":-9774000.0,"Net Business Purchase And Sale":-1889000.0,"Sale Of Business":767000.0,"Purchase Of Business":-2656000.0,"Operating Cash Flow":4104000.0,"Cash Flow From Continuing Operating Activities":4104000.0,"Dividend Received Cfo":83000.0,"Change In Working Capital":581000.0,"Change In Payables And Accrued Expense":597000.0,"Change In Payable":597000.0,"Change In Account Payable":597000.0,"Change In Prepaid Assets":-52000.0,"Change In Receivables":36000.0,"Other Non Cash Items":-1197000.0,"Stock Based Compensation":804000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":null,"Amortization Of Securities":539000.0,"Depreciation Amortization Depletion":3499000.0,"Depreciation And Amortization":3499000.0,"Amortization Cash Flow":-219000.0,"Amortization Of Intangibles":-219000.0,"Depreciation":3718000.0,"Operating Gains Losses":90000.0,"Gain Loss On Investment Securities":-1055000.0,"Net Income From Continuing Operations":-295000.0},"2025-12-31":{"Free Cash Flow":3841000.0,"Repurchase Of Capital Stock":-581000.0,"Repayment Of Debt":-18432000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Interest Paid Supplemental Data":3040000.0,"End Cash Position":14381000.0,"Beginning Cash Position":9947000.0,"Changes In Cash":4434000.0,"Financing Cash Flow":-23845000.0,"Cash Flow From Continuing Financing Activities":-23845000.0,"Net Other Financing Charges":-732000.0,"Cash Dividends Paid":-4100000.0,"Preferred Stock Dividend Paid":-795000.0,"Common Stock Dividend Paid":-3305000.0,"Net Preferred Stock Issuance":-581000.0,"Preferred Stock Payments":-581000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-18432000.0,"Net Long Term Debt Issuance":-18432000.0,"Long Term Debt Payments":-18432000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":24438000.0,"Cash Flow From Continuing Investing Activities":24438000.0,"Net Other Investing Changes":684000.0,"Net Investment Purchase And Sale":-687000.0,"Sale Of Investment":-687000.0,"Purchase Of Investment":0.0,"Net Investment Properties Purchase And Sale":24441000.0,"Sale Of Investment Properties":24808000.0,"Purchase Of Investment Properties":-367000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Operating Cash Flow":3841000.0,"Cash Flow From Continuing Operating Activities":3841000.0,"Dividend Received Cfo":319000.0,"Change In Working Capital":-664000.0,"Change In Payables And Accrued Expense":123000.0,"Change In Payable":123000.0,"Change In Account Payable":123000.0,"Change In Prepaid Assets":-428000.0,"Change In Receivables":-359000.0,"Other Non Cash Items":-1707000.0,"Stock Based Compensation":810000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":2443000.0,"Amortization Of Securities":1046000.0,"Depreciation Amortization Depletion":3478000.0,"Depreciation And Amortization":3478000.0,"Amortization Cash Flow":-217000.0,"Amortization Of Intangibles":-217000.0,"Depreciation":3695000.0,"Operating Gains Losses":-3165000.0,"Gain Loss On Investment Securities":-3933000.0,"Net Income From Continuing Operations":1281000.0},"2025-09-30":{"Free Cash Flow":4138000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-140000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":1083000.0,"Interest Paid Supplemental Data":3094000.0,"End Cash Position":9947000.0,"Beginning Cash Position":5814000.0,"Changes In Cash":4133000.0,"Financing Cash Flow":-3080000.0,"Cash Flow From Continuing Financing Activities":-3080000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":-4023000.0,"Preferred Stock Dividend Paid":-795000.0,"Common Stock Dividend Paid":-3228000.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Payments":0.0,"Net Common Stock Issuance":1083000.0,"Common Stock Payments":null,"Common Stock Issuance":1083000.0,"Net Issuance Payments Of Debt":-140000.0,"Net Long Term Debt Issuance":-140000.0,"Long Term Debt Payments":-140000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":3075000.0,"Cash Flow From Continuing Investing Activities":3075000.0,"Net Other Investing Changes":-100000.0,"Net Investment Purchase And Sale":3193000.0,"Sale Of Investment":3193000.0,"Purchase Of Investment":0.0,"Net Investment Properties Purchase And Sale":-18000.0,"Sale Of Investment Properties":0.0,"Purchase Of Investment Properties":-18000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Operating Cash Flow":4138000.0,"Cash Flow From Continuing Operating Activities":4138000.0,"Dividend Received Cfo":1000.0,"Change In Working Capital":470000.0,"Change In Payables And Accrued Expense":74000.0,"Change In Payable":74000.0,"Change In Account Payable":74000.0,"Change In Prepaid Assets":177000.0,"Change In Receivables":219000.0,"Other Non Cash Items":-769000.0,"Stock Based Compensation":811000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":-315000.0,"Amortization Of Securities":1045000.0,"Depreciation Amortization Depletion":3533000.0,"Depreciation And Amortization":3533000.0,"Amortization Cash Flow":-213000.0,"Amortization Of Intangibles":-213000.0,"Depreciation":3746000.0,"Operating Gains Losses":-1715000.0,"Gain Loss On Investment Securities":-1715000.0,"Net Income From Continuing Operations":1077000.0},"2025-06-30":{"Free Cash Flow":3938000.0,"Repurchase Of Capital Stock":-1679000.0,"Repayment Of Debt":-139000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":402000.0,"Interest Paid Supplemental Data":3115000.0,"End Cash Position":5814000.0,"Beginning Cash Position":6165000.0,"Changes In Cash":-351000.0,"Financing Cash Flow":-5441000.0,"Cash Flow From Continuing Financing Activities":-5441000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":-4025000.0,"Preferred Stock Dividend Paid":-827000.0,"Common Stock Dividend Paid":-3198000.0,"Net Preferred Stock Issuance":-1679000.0,"Preferred Stock Payments":-1679000.0,"Net Common Stock Issuance":402000.0,"Common Stock Payments":null,"Common Stock Issuance":402000.0,"Net Issuance Payments Of Debt":-139000.0,"Net Long Term Debt Issuance":-139000.0,"Long Term Debt Payments":-139000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":1152000.0,"Cash Flow From Continuing Investing Activities":1152000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":-2075000.0,"Sale Of Investment":2125000.0,"Purchase Of Investment":null,"Net Investment Properties Purchase And Sale":-43000.0,"Sale Of Investment Properties":0.0,"Purchase Of Investment Properties":-43000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Operating Cash Flow":3938000.0,"Cash Flow From Continuing Operating Activities":3938000.0,"Dividend Received Cfo":81000.0,"Change In Working Capital":-226000.0,"Change In Payables And Accrued Expense":-534000.0,"Change In Payable":-534000.0,"Change In Account Payable":-534000.0,"Change In Prepaid Assets":290000.0,"Change In Receivables":18000.0,"Other Non Cash Items":-1426000.0,"Stock Based Compensation":810000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":null,"Amortization Of Securities":1034000.0,"Depreciation Amortization Depletion":3616000.0,"Depreciation And Amortization":3616000.0,"Amortization Cash Flow":-212000.0,"Amortization Of Intangibles":-212000.0,"Depreciation":3828000.0,"Operating Gains Losses":-1633000.0,"Gain Loss On Investment Securities":-1633000.0,"Net Income From Continuing Operations":-2633000.0},"2025-03-31":{"Free Cash Flow":3050000.0,"Repurchase Of Capital Stock":-4851000.0,"Repayment Of Debt":-137000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":1269000.0,"Interest Paid Supplemental Data":3019000.0,"End Cash Position":6165000.0,"Beginning Cash Position":11530000.0,"Changes In Cash":-5365000.0,"Financing Cash Flow":-7551000.0,"Cash Flow From Continuing Financing Activities":-7551000.0,"Net Other Financing Charges":-70000.0,"Cash Dividends Paid":-3762000.0,"Preferred Stock Dividend Paid":-922000.0,"Common Stock Dividend Paid":-2840000.0,"Net Preferred Stock Issuance":-4851000.0,"Preferred Stock Payments":-4851000.0,"Net Common Stock Issuance":1269000.0,"Common Stock Payments":null,"Common Stock Issuance":1269000.0,"Net Issuance Payments Of Debt":-137000.0,"Net Long Term Debt Issuance":-137000.0,"Long Term Debt Payments":-137000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-864000.0,"Cash Flow From Continuing Investing Activities":-864000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":250000.0,"Sale Of Investment":250000.0,"Purchase Of Investment":null,"Net Investment Properties Purchase And Sale":1906000.0,"Sale Of Investment Properties":2329000.0,"Purchase Of Investment Properties":-423000.0,"Net Business Purchase And Sale":-3020000.0,"Sale Of Business":1180000.0,"Purchase Of Business":-4200000.0,"Operating Cash Flow":3050000.0,"Cash Flow From Continuing Operating Activities":3050000.0,"Dividend Received Cfo":245000.0,"Change In Working Capital":-159000.0,"Change In Payables And Accrued Expense":-198000.0,"Change In Payable":-198000.0,"Change In Account Payable":-198000.0,"Change In Prepaid Assets":-70000.0,"Change In Receivables":109000.0,"Other Non Cash Items":-1146000.0,"Stock Based Compensation":484000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":null,"Amortization Of Securities":784000.0,"Depreciation Amortization Depletion":3606000.0,"Depreciation And Amortization":3606000.0,"Amortization Cash Flow":-212000.0,"Amortization Of Intangibles":-212000.0,"Depreciation":3818000.0,"Operating Gains Losses":-1593000.0,"Gain Loss On Investment Securities":-1593000.0,"Net Income From Continuing Operations":829000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Interest Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Preferred Stock Dividend Paid":null,"Common Stock Dividend Paid":null,"Net Preferred Stock Issuance":null,"Preferred Stock Payments":null,"Net Common Stock Issuance":null,"Common Stock Payments":-1232.0,"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":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":-1402499.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Investment Properties Purchase And Sale":null,"Sale Of Investment Properties":null,"Purchase Of Investment Properties":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Dividend Received Cfo":null,"Change In Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":-20574.0,"Asset Impairment Charge":1192000.0,"Amortization Of Securities":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}