{"ticker":"MLP","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":19799569.0,"Share Issued":19799569.0,"Net Debt":2828000.0,"Total Debt":7222000.0,"Tangible Book Value":32051000.0,"Invested Capital":38724000.0,"Working Capital":2219000.0,"Net Tangible Assets":32051000.0,"Capital Lease Obligations":549000.0,"Common Stock Equity":32051000.0,"Total Capitalization":38639000.0,"Total Equity Gross Minority Interest":32051000.0,"Stockholders Equity":32051000.0,"Gains Losses Not Affecting Retained Earnings":-276000.0,"Other Equity Adjustments":-276000.0,"Retained Earnings":-73646000.0,"Additional Paid In Capital":17665000.0,"Capital Stock":88308000.0,"Common Stock":88308000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":15821000.0,"Total Non Current Liabilities Net Minority Interest":10042000.0,"Other Non Current Liabilities":1927000.0,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Non Current Deferred Liabilities":1066000.0,"Non Current Deferred Revenue":1066000.0,"Long Term Debt And Capital Lease Obligation":7049000.0,"Long Term Capital Lease Obligation":461000.0,"Long Term Debt":6588000.0,"Current Liabilities":5779000.0,"Other Current Liabilities":604000.0,"Current Deferred Liabilities":1106000.0,"Current Deferred Revenue":1106000.0,"Current Debt And Capital Lease Obligation":173000.0,"Current Capital Lease Obligation":88000.0,"Current Debt":85000.0,"Other Current Borrowings":85000.0,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":1609000.0,"Payables And Accrued Expenses":2287000.0,"Current Accrued Expenses":607000.0,"Payables":1680000.0,"Accounts Payable":1680000.0,"Total Assets":47872000.0,"Total Non Current Assets":39874000.0,"Other Non Current Assets":2710000.0,"Non Current Deferred Assets":18493000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Net PPE":18671000.0,"Accumulated Depreciation":-31118000.0,"Gross PPE":49789000.0,"Construction In Progress":591000.0,"Other Properties":554000.0,"Machinery Furniture Equipment":6956000.0,"Buildings And Improvements":20546000.0,"Land And Improvements":21142000.0,"Properties":0.0,"Current Assets":7998000.0,"Other Current Assets":402000.0,"Assets Held For Sale Current":1862000.0,"Receivables":1889000.0,"Accounts Receivable":1889000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":3845000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":3845000.0},"2025-12-31":{"Ordinary Shares Number":19755431.0,"Share Issued":19755431.0,"Net Debt":null,"Total Debt":4706000.0,"Tangible Book Value":33063000.0,"Invested Capital":37250000.0,"Working Capital":1738000.0,"Net Tangible Assets":33063000.0,"Capital Lease Obligations":519000.0,"Common Stock Equity":33063000.0,"Total Capitalization":37165000.0,"Total Equity Gross Minority Interest":33063000.0,"Stockholders Equity":33063000.0,"Gains Losses Not Affecting Retained Earnings":-276000.0,"Other Equity Adjustments":-276000.0,"Retained Earnings":-71587000.0,"Additional Paid In Capital":17346000.0,"Capital Stock":87580000.0,"Common Stock":87580000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":14905000.0,"Total Non Current Liabilities Net Minority Interest":7542000.0,"Other Non Current Liabilities":1927000.0,"Employee Benefits":0.0,"Non Current Pension And Other Postretirement Benefit Plans":0.0,"Non Current Deferred Liabilities":1100000.0,"Non Current Deferred Revenue":1100000.0,"Long Term Debt And Capital Lease Obligation":4515000.0,"Long Term Capital Lease Obligation":413000.0,"Long Term Debt":4102000.0,"Current Liabilities":7363000.0,"Other Current Liabilities":786000.0,"Current Deferred Liabilities":833000.0,"Current Deferred Revenue":833000.0,"Current Debt And Capital Lease Obligation":191000.0,"Current Capital Lease Obligation":106000.0,"Current Debt":85000.0,"Other Current Borrowings":85000.0,"Line Of Credit":0.0,"Pensionand Other Post Retirement Benefit Plans Current":1620000.0,"Payables And Accrued Expenses":3933000.0,"Current Accrued Expenses":1159000.0,"Payables":2774000.0,"Accounts Payable":2774000.0,"Total Assets":47968000.0,"Total Non Current Assets":38867000.0,"Other Non Current Assets":2706000.0,"Non Current Deferred Assets":17400000.0,"Investments And Advances":0.0,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Long Term Equity Investment":0.0,"Investmentsin Joint Venturesat Cost":0.0,"Net PPE":18761000.0,"Accumulated Depreciation":-30898000.0,"Gross PPE":49659000.0,"Construction In Progress":528000.0,"Other Properties":518000.0,"Machinery Furniture Equipment":6949000.0,"Buildings And Improvements":20502000.0,"Land And Improvements":21162000.0,"Properties":0.0,"Current Assets":9101000.0,"Other Current Assets":608000.0,"Assets Held For Sale Current":1827000.0,"Receivables":1371000.0,"Accounts Receivable":1371000.0,"Allowance For Doubtful Accounts Receivable":-316000.0,"Gross Accounts Receivable":1687000.0,"Cash Cash Equivalents And Short Term Investments":5295000.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":5295000.0},"2025-09-30":{"Ordinary Shares Number":19742880.0,"Share Issued":19742880.0,"Net Debt":null,"Total Debt":3208000.0,"Tangible Book Value":33722000.0,"Invested Capital":36930000.0,"Working Capital":2774000.0,"Net Tangible Assets":33722000.0,"Capital Lease Obligations":null,"Common Stock Equity":33722000.0,"Total Capitalization":33845000.0,"Total Equity Gross Minority Interest":33722000.0,"Stockholders Equity":33722000.0,"Gains Losses Not Affecting Retained Earnings":-214000.0,"Other Equity Adjustments":-214000.0,"Retained Earnings":-70407000.0,"Additional Paid In Capital":17025000.0,"Capital Stock":87318000.0,"Common Stock":87318000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":12117000.0,"Total Non Current Liabilities Net Minority Interest":4770000.0,"Other Non Current Liabilities":2063000.0,"Employee Benefits":1451000.0,"Non Current Pension And Other Postretirement Benefit Plans":1451000.0,"Non Current Deferred Liabilities":1133000.0,"Non Current Deferred Revenue":1133000.0,"Long Term Debt And Capital Lease Obligation":123000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":123000.0,"Current Liabilities":7347000.0,"Other Current Liabilities":564000.0,"Current Deferred Liabilities":904000.0,"Current Deferred Revenue":904000.0,"Current Debt And Capital Lease Obligation":3085000.0,"Current Capital Lease Obligation":null,"Current Debt":3085000.0,"Other Current Borrowings":85000.0,"Line Of Credit":3000000.0,"Pensionand Other Post Retirement Benefit Plans Current":140000.0,"Payables And Accrued Expenses":2654000.0,"Current Accrued Expenses":584000.0,"Payables":2070000.0,"Accounts Payable":2070000.0,"Total Assets":45839000.0,"Total Non Current Assets":35718000.0,"Other Non Current Assets":2628000.0,"Non Current Deferred Assets":15560000.0,"Investments And Advances":0.0,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Long Term Equity Investment":0.0,"Investmentsin Joint Venturesat Cost":0.0,"Net PPE":17530000.0,"Accumulated Depreciation":-30717000.0,"Gross PPE":48247000.0,"Construction In Progress":534000.0,"Other Properties":null,"Machinery Furniture Equipment":6899000.0,"Buildings And Improvements":20475000.0,"Land And Improvements":20339000.0,"Properties":0.0,"Current Assets":10121000.0,"Other Current Assets":1065000.0,"Assets Held For Sale Current":1598000.0,"Receivables":2412000.0,"Accounts Receivable":2412000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":5046000.0,"Other Short Term Investments":120000.0,"Cash And Cash Equivalents":4926000.0},"2025-06-30":{"Ordinary Shares Number":19730202.0,"Share Issued":19730202.0,"Net Debt":null,"Total Debt":3229000.0,"Tangible Book Value":26294000.0,"Invested Capital":29523000.0,"Working Capital":-3349000.0,"Net Tangible Assets":26294000.0,"Capital Lease Obligations":null,"Common Stock Equity":26294000.0,"Total Capitalization":26438000.0,"Total Equity Gross Minority Interest":26294000.0,"Stockholders Equity":26294000.0,"Gains Losses Not Affecting Retained Earnings":-6811000.0,"Other Equity Adjustments":-6811000.0,"Retained Earnings":-70647000.0,"Additional Paid In Capital":16700000.0,"Capital Stock":87052000.0,"Common Stock":87052000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":19445000.0,"Total Non Current Liabilities Net Minority Interest":4698000.0,"Other Non Current Liabilities":1950000.0,"Employee Benefits":1438000.0,"Non Current Pension And Other Postretirement Benefit Plans":1438000.0,"Non Current Deferred Liabilities":1166000.0,"Non Current Deferred Revenue":1166000.0,"Long Term Debt And Capital Lease Obligation":144000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":144000.0,"Current Liabilities":14747000.0,"Other Current Liabilities":585000.0,"Current Deferred Liabilities":1021000.0,"Current Deferred Revenue":1021000.0,"Current Debt And Capital Lease Obligation":3085000.0,"Current Capital Lease Obligation":null,"Current Debt":3085000.0,"Other Current Borrowings":85000.0,"Line Of Credit":3000000.0,"Pensionand Other Post Retirement Benefit Plans Current":7370000.0,"Payables And Accrued Expenses":2686000.0,"Current Accrued Expenses":346000.0,"Payables":2340000.0,"Accounts Payable":2340000.0,"Total Assets":45739000.0,"Total Non Current Assets":34341000.0,"Other Non Current Assets":2442000.0,"Non Current Deferred Assets":14323000.0,"Investments And Advances":42000.0,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Long Term Equity Investment":42000.0,"Investmentsin Joint Venturesat Cost":42000.0,"Net PPE":17534000.0,"Accumulated Depreciation":-30427000.0,"Gross PPE":47961000.0,"Construction In Progress":448000.0,"Other Properties":null,"Machinery Furniture Equipment":6829000.0,"Buildings And Improvements":20345000.0,"Land And Improvements":20339000.0,"Properties":0.0,"Current Assets":11398000.0,"Other Current Assets":947000.0,"Assets Held For Sale Current":1599000.0,"Receivables":1824000.0,"Accounts Receivable":1824000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":7028000.0,"Other Short Term Investments":492000.0,"Cash And Cash Equivalents":6536000.0},"2025-03-31":{"Ordinary Shares Number":19718150.0,"Share Issued":19718150.0,"Net Debt":null,"Total Debt":3241000.0,"Tangible Book Value":26716000.0,"Invested Capital":29957000.0,"Working Capital":-3191000.0,"Net Tangible Assets":26716000.0,"Capital Lease Obligations":null,"Common Stock Equity":26716000.0,"Total Capitalization":26872000.0,"Total Equity Gross Minority Interest":26716000.0,"Stockholders Equity":26716000.0,"Gains Losses Not Affecting Retained Earnings":-6811000.0,"Other Equity Adjustments":-6811000.0,"Retained Earnings":-69648000.0,"Additional Paid In Capital":16376000.0,"Capital Stock":86799000.0,"Common Stock":86799000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":20516000.0,"Total Non Current Liabilities Net Minority Interest":4763000.0,"Other Non Current Liabilities":1960000.0,"Employee Benefits":1447000.0,"Non Current Pension And Other Postretirement Benefit Plans":1447000.0,"Non Current Deferred Liabilities":1200000.0,"Non Current Deferred Revenue":1200000.0,"Long Term Debt And Capital Lease Obligation":156000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":156000.0,"Current Liabilities":15753000.0,"Other Current Liabilities":556000.0,"Current Deferred Liabilities":2049000.0,"Current Deferred Revenue":2049000.0,"Current Debt And Capital Lease Obligation":3085000.0,"Current Capital Lease Obligation":null,"Current Debt":3085000.0,"Other Current Borrowings":85000.0,"Line Of Credit":3000000.0,"Pensionand Other Post Retirement Benefit Plans Current":7370000.0,"Payables And Accrued Expenses":2693000.0,"Current Accrued Expenses":233000.0,"Payables":2460000.0,"Accounts Payable":2460000.0,"Total Assets":47232000.0,"Total Non Current Assets":34670000.0,"Other Non Current Assets":2424000.0,"Non Current Deferred Assets":14854000.0,"Investments And Advances":42000.0,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Long Term Equity Investment":42000.0,"Investmentsin Joint Venturesat Cost":42000.0,"Net PPE":17350000.0,"Accumulated Depreciation":-30071000.0,"Gross PPE":47421000.0,"Construction In Progress":1214000.0,"Other Properties":null,"Machinery Furniture Equipment":6668000.0,"Buildings And Improvements":19611000.0,"Land And Improvements":19928000.0,"Properties":0.0,"Current Assets":12562000.0,"Other Current Assets":375000.0,"Assets Held For Sale Current":82000.0,"Receivables":2650000.0,"Accounts Receivable":2650000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":9455000.0,"Other Short Term Investments":1573000.0,"Cash And Cash Equivalents":7882000.0},"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":24000.0,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":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,"Employee Benefits":2368000.0,"Non Current Pension And Other Postretirement Benefit Plans":2368000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":12000.0,"Long Term Debt":null,"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":12000.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":3000000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Investments And Advances":968000.0,"Investmentin Financial Assets":0.0,"Held To Maturity Securities":0.0,"Long Term Equity Investment":968000.0,"Investmentsin Joint Venturesat Cost":968000.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":24000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-505000.0,"Gross Accounts Receivable":5521000.0,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":2687000.0,"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":-1746000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-2059000.0,"Reconciled Depreciation":233000.0,"Reconciled Cost Of Revenue":2950000.0,"EBITDA":-1746000.0,"EBIT":-1979000.0,"Net Interest Income":-80000.0,"Interest Expense":80000.0,"Normalized Income":-2059000.0,"Net Income From Continuing And Discontinued Operation":-2059000.0,"Total Expenses":5420000.0,"Rent Expense Supplemental":2557000.0,"Total Operating Income As Reported":-2015000.0,"Diluted Average Shares":19800000.0,"Basic Average Shares":19800000.0,"Diluted EPS":-0.1,"Basic EPS":-0.1,"Diluted NI Availto Com Stockholders":-2059000.0,"Net Income Common Stockholders":-2059000.0,"Net Income":-2059000.0,"Net Income Including Noncontrolling Interests":-2059000.0,"Net Income Continuous Operations":-2059000.0,"Pretax Income":-2059000.0,"Other Income Expense":36000.0,"Other Non Operating Income Expenses":36000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Net Non Operating Interest Income Expense":-80000.0,"Interest Expense Non Operating":80000.0,"Operating Income":-2015000.0,"Operating Expense":2470000.0,"Depreciation Amortization Depletion Income Statement":233000.0,"Depreciation And Amortization In Income Statement":233000.0,"Depreciation Income Statement":233000.0,"Selling General And Administration":2237000.0,"General And Administrative Expense":2237000.0,"Other Gand A":1298000.0,"Salaries And Wages":939000.0,"Gross Profit":455000.0,"Cost Of Revenue":2950000.0,"Total Revenue":3405000.0,"Operating Revenue":3405000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-469000.0,"Total Unusual Items":-16000.0,"Total Unusual Items Excluding Goodwill":-16000.0,"Net Income From Continuing Operation Net Minority Interest":-1180000.0,"Reconciled Depreciation":304000.0,"Reconciled Cost Of Revenue":3586000.0,"EBITDA":-485000.0,"EBIT":-789000.0,"Net Interest Income":-391000.0,"Interest Expense":391000.0,"Normalized Income":-1164000.0,"Net Income From Continuing And Discontinued Operation":-1180000.0,"Total Expenses":6223000.0,"Rent Expense Supplemental":3006000.0,"Total Operating Income As Reported":-1698000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1180000.0,"Net Income Common Stockholders":-1180000.0,"Net Income":-1180000.0,"Net Income Including Noncontrolling Interests":-1180000.0,"Net Income Continuous Operations":-1180000.0,"Pretax Income":-1180000.0,"Other Income Expense":909000.0,"Other Non Operating Income Expenses":925000.0,"Special Income Charges":-16000.0,"Gain On Sale Of Ppe":-16000.0,"Net Non Operating Interest Income Expense":-391000.0,"Interest Expense Non Operating":391000.0,"Operating Income":-1698000.0,"Operating Expense":2637000.0,"Depreciation Amortization Depletion Income Statement":304000.0,"Depreciation And Amortization In Income Statement":304000.0,"Depreciation Income Statement":304000.0,"Selling General And Administration":2333000.0,"General And Administrative Expense":2333000.0,"Other Gand A":1090000.0,"Salaries And Wages":1243000.0,"Gross Profit":939000.0,"Cost Of Revenue":3586000.0,"Total Revenue":4525000.0,"Operating Revenue":4525000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":588000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":240000.0,"Reconciled Depreciation":290000.0,"Reconciled Cost Of Revenue":2778000.0,"EBITDA":588000.0,"EBIT":298000.0,"Net Interest Income":-58000.0,"Interest Expense":58000.0,"Normalized Income":240000.0,"Net Income From Continuing And Discontinued Operation":240000.0,"Total Expenses":4885000.0,"Rent Expense Supplemental":2084000.0,"Total Operating Income As Reported":-360000.0,"Diluted Average Shares":19700000.0,"Basic Average Shares":19700000.0,"Diluted EPS":0.01,"Basic EPS":0.01,"Diluted NI Availto Com Stockholders":240000.0,"Net Income Common Stockholders":240000.0,"Net Income":240000.0,"Net Income Including Noncontrolling Interests":240000.0,"Net Income Continuous Operations":240000.0,"Pretax Income":240000.0,"Other Income Expense":658000.0,"Other Non Operating Income Expenses":658000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Net Non Operating Interest Income Expense":-58000.0,"Interest Expense Non Operating":58000.0,"Operating Income":-360000.0,"Operating Expense":2107000.0,"Depreciation Amortization Depletion Income Statement":290000.0,"Depreciation And Amortization In Income Statement":290000.0,"Depreciation Income Statement":290000.0,"Selling General And Administration":1817000.0,"General And Administrative Expense":1817000.0,"Other Gand A":1063000.0,"Salaries And Wages":754000.0,"Gross Profit":1747000.0,"Cost Of Revenue":2778000.0,"Total Revenue":4525000.0,"Operating Revenue":4525000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-589000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-999000.0,"Reconciled Depreciation":355000.0,"Reconciled Cost Of Revenue":3189000.0,"EBITDA":-589000.0,"EBIT":-944000.0,"Net Interest Income":-55000.0,"Interest Expense":55000.0,"Normalized Income":-999000.0,"Net Income From Continuing And Discontinued Operation":-999000.0,"Total Expenses":5313000.0,"Rent Expense Supplemental":1973000.0,"Total Operating Income As Reported":-711000.0,"Diluted Average Shares":19980000.0,"Basic Average Shares":19980000.0,"Diluted EPS":-0.05,"Basic EPS":-0.05,"Diluted NI Availto Com Stockholders":-999000.0,"Net Income Common Stockholders":-999000.0,"Net Income":-999000.0,"Net Income Including Noncontrolling Interests":-999000.0,"Net Income Continuous Operations":-999000.0,"Pretax Income":-999000.0,"Other Income Expense":-233000.0,"Other Non Operating Income Expenses":-233000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Net Non Operating Interest Income Expense":-55000.0,"Interest Expense Non Operating":55000.0,"Operating Income":-711000.0,"Operating Expense":2124000.0,"Depreciation Amortization Depletion Income Statement":355000.0,"Depreciation And Amortization In Income Statement":355000.0,"Depreciation Income Statement":355000.0,"Selling General And Administration":1769000.0,"General And Administrative Expense":1769000.0,"Other Gand A":1027000.0,"Salaries And Wages":742000.0,"Gross Profit":1413000.0,"Cost Of Revenue":3189000.0,"Total Revenue":4602000.0,"Operating Revenue":4602000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-8302000.0,"Total Unusual Items":1000.0,"Total Unusual Items Excluding Goodwill":1000.0,"Net Income From Continuing Operation Net Minority Interest":-8640000.0,"Reconciled Depreciation":186000.0,"Reconciled Cost Of Revenue":4299000.0,"EBITDA":-8301000.0,"EBIT":-8487000.0,"Net Interest Income":-153000.0,"Interest Expense":153000.0,"Normalized Income":-8641000.0,"Net Income From Continuing And Discontinued Operation":-8640000.0,"Total Expenses":7583000.0,"Rent Expense Supplemental":1366000.0,"Total Operating Income As Reported":-1779000.0,"Diluted Average Shares":19700000.0,"Basic Average Shares":19700000.0,"Diluted EPS":-0.44,"Basic EPS":-0.44,"Diluted NI Availto Com Stockholders":-8640000.0,"Net Income Common Stockholders":-8640000.0,"Net Income":-8640000.0,"Net Income Including Noncontrolling Interests":-8640000.0,"Net Income Continuous Operations":-8640000.0,"Pretax Income":-8640000.0,"Other Income Expense":-6708000.0,"Other Non Operating Income Expenses":-6709000.0,"Special Income Charges":1000.0,"Gain On Sale Of Ppe":1000.0,"Net Non Operating Interest Income Expense":-153000.0,"Interest Expense Non Operating":153000.0,"Operating Income":-1779000.0,"Operating Expense":3284000.0,"Depreciation Amortization Depletion Income Statement":186000.0,"Depreciation And Amortization In Income Statement":186000.0,"Depreciation Income Statement":186000.0,"Selling General And Administration":3098000.0,"General And Administrative Expense":3098000.0,"Other Gand A":1517000.0,"Salaries And Wages":1581000.0,"Gross Profit":1505000.0,"Cost Of Revenue":4299000.0,"Total Revenue":5804000.0,"Operating Revenue":5804000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-3240000.0,"Repayment Of Debt":-1099000.0,"Issuance Of Debt":3500000.0,"Capital Expenditure":-1225000.0,"End Cash Position":3845000.0,"Beginning Cash Position":5295000.0,"Changes In Cash":-1450000.0,"Financing Cash Flow":1790000.0,"Cash Flow From Continuing Financing Activities":1790000.0,"Net Other Financing Charges":-611000.0,"Net Issuance Payments Of Debt":2401000.0,"Net Long Term Debt Issuance":2401000.0,"Long Term Debt Payments":-1099000.0,"Long Term Debt Issuance":3500000.0,"Investing Cash Flow":-1225000.0,"Cash Flow From Continuing Investing Activities":-1225000.0,"Dividends Received Cfi":0.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1225000.0,"Purchase Of PPE":-1225000.0,"Operating Cash Flow":-2015000.0},"2025-12-31":{"Free Cash Flow":4787000.0,"Repayment Of Debt":-21000.0,"Issuance Of Debt":1000000.0,"Capital Expenditure":null,"End Cash Position":5295000.0,"Beginning Cash Position":4926000.0,"Changes In Cash":369000.0,"Financing Cash Flow":113000.0,"Cash Flow From Continuing Financing Activities":113000.0,"Net Other Financing Charges":-866000.0,"Net Issuance Payments Of Debt":979000.0,"Net Long Term Debt Issuance":979000.0,"Long Term Debt Payments":-21000.0,"Long Term Debt Issuance":1000000.0,"Investing Cash Flow":-3465000.0,"Cash Flow From Continuing Investing Activities":-3465000.0,"Dividends Received Cfi":0.0,"Net Investment Purchase And Sale":135000.0,"Sale Of Investment":120000.0,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":1066000.0,"Purchase Of PPE":1066000.0,"Operating Cash Flow":3721000.0},"2025-09-30":{"Free Cash Flow":-2453000.0,"Repayment Of Debt":93000.0,"Issuance Of Debt":null,"Capital Expenditure":-1521000.0,"End Cash Position":4926000.0,"Beginning Cash Position":6536000.0,"Changes In Cash":-1610000.0,"Financing Cash Flow":-21000.0,"Cash Flow From Continuing Financing Activities":-21000.0,"Net Other Financing Charges":-114000.0,"Net Issuance Payments Of Debt":93000.0,"Net Long Term Debt Issuance":93000.0,"Long Term Debt Payments":93000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-657000.0,"Cash Flow From Continuing Investing Activities":-657000.0,"Dividends Received Cfi":492000.0,"Net Investment Purchase And Sale":372000.0,"Sale Of Investment":372000.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1521000.0,"Purchase Of PPE":-1521000.0,"Operating Cash Flow":-932000.0},"2025-06-30":{"Free Cash Flow":-2396000.0,"Repayment Of Debt":-126000.0,"Issuance Of Debt":null,"Capital Expenditure":-1525000.0,"End Cash Position":6536000.0,"Beginning Cash Position":7882000.0,"Changes In Cash":-1346000.0,"Financing Cash Flow":-31000.0,"Cash Flow From Continuing Financing Activities":-31000.0,"Net Other Financing Charges":95000.0,"Net Issuance Payments Of Debt":-126000.0,"Net Long Term Debt Issuance":-126000.0,"Long Term Debt Payments":-126000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-444000.0,"Cash Flow From Continuing Investing Activities":-444000.0,"Dividends Received Cfi":0.0,"Net Investment Purchase And Sale":1081000.0,"Sale Of Investment":1086000.0,"Purchase Of Investment":-5000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-1525000.0,"Purchase Of PPE":-1525000.0,"Operating Cash Flow":-871000.0},"2025-03-31":{"Free Cash Flow":-422000.0,"Repayment Of Debt":-97000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-579000.0,"End Cash Position":7882000.0,"Beginning Cash Position":6835000.0,"Changes In Cash":1047000.0,"Financing Cash Flow":-301000.0,"Cash Flow From Continuing Financing Activities":-301000.0,"Net Other Financing Charges":-204000.0,"Net Issuance Payments Of Debt":-97000.0,"Net Long Term Debt Issuance":-97000.0,"Long Term Debt Payments":-97000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":1191000.0,"Cash Flow From Continuing Investing Activities":1191000.0,"Dividends Received Cfi":656000.0,"Net Investment Purchase And Sale":1114000.0,"Sale Of Investment":1124000.0,"Purchase Of Investment":-10000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-579000.0,"Purchase Of PPE":-579000.0,"Operating Cash Flow":157000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Capital Expenditure":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,"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,"Dividends Received Cfi":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":-3170000.0,"Purchase Of Business":-3170000.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null}}}