{"ticker":"NDLS","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":5966661.0,"Share Issued":5966661.0,"Net Debt":103107000.0,"Total Debt":244326000.0,"Tangible Book Value":-58566000.0,"Invested Capital":53390000.0,"Working Capital":-44448000.0,"Net Tangible Assets":-58566000.0,"Capital Lease Obligations":139920000.0,"Common Stock Equity":-51016000.0,"Total Capitalization":53390000.0,"Total Equity Gross Minority Interest":-51016000.0,"Stockholders Equity":-51016000.0,"Treasury Stock":35000000.0,"Retained Earnings":-234393000.0,"Additional Paid In Capital":218314000.0,"Capital Stock":63000.0,"Common Stock":63000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":286790000.0,"Total Non Current Liabilities Net Minority Interest":223818000.0,"Other Non Current Liabilities":7019000.0,"Non Current Deferred Liabilities":343000.0,"Non Current Deferred Taxes Liabilities":343000.0,"Long Term Debt And Capital Lease Obligation":216456000.0,"Long Term Capital Lease Obligation":112050000.0,"Long Term Debt":104406000.0,"Current Liabilities":62972000.0,"Current Deferred Liabilities":2030000.0,"Current Deferred Revenue":2030000.0,"Current Debt And Capital Lease Obligation":27870000.0,"Current Capital Lease Obligation":27870000.0,"Pensionand Other Post Retirement Benefit Plans Current":3241000.0,"Payables And Accrued Expenses":29831000.0,"Current Accrued Expenses":13239000.0,"Payables":16592000.0,"Accounts Payable":16592000.0,"Total Assets":235774000.0,"Total Non Current Assets":217250000.0,"Other Non Current Assets":1079000.0,"Goodwill And Other Intangible Assets":7550000.0,"Other Intangible Assets":396000.0,"Goodwill":7154000.0,"Net PPE":208621000.0,"Accumulated Depreciation":-279788000.0,"Gross PPE":488409000.0,"Leases":203903000.0,"Construction In Progress":1925000.0,"Other Properties":114220000.0,"Machinery Furniture Equipment":168361000.0,"Properties":0.0,"Current Assets":18524000.0,"Other Current Assets":20000.0,"Prepaid Assets":2783000.0,"Inventory":9306000.0,"Receivables":5116000.0,"Other Receivables":4068000.0,"Taxes Receivable":327000.0,"Accounts Receivable":721000.0,"Cash Cash Equivalents And Short Term Investments":1299000.0,"Cash And Cash Equivalents":1299000.0},"2026-03-31":{"Treasury Shares Number":302984.0,"Ordinary Shares Number":5892050.0,"Share Issued":6195034.0,"Net Debt":104153000.0,"Total Debt":249036000.0,"Tangible Book Value":-55603000.0,"Invested Capital":57554000.0,"Working Capital":-46292000.0,"Net Tangible Assets":-55603000.0,"Capital Lease Obligations":143439000.0,"Common Stock Equity":-48043000.0,"Total Capitalization":57554000.0,"Total Equity Gross Minority Interest":-48043000.0,"Stockholders Equity":-48043000.0,"Treasury Stock":35000000.0,"Retained Earnings":-230442000.0,"Additional Paid In Capital":217337000.0,"Capital Stock":62000.0,"Common Stock":62000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":294358000.0,"Total Non Current Liabilities Net Minority Interest":230006000.0,"Other Non Current Liabilities":8231000.0,"Non Current Deferred Liabilities":322000.0,"Non Current Deferred Taxes Liabilities":322000.0,"Long Term Debt And Capital Lease Obligation":221453000.0,"Long Term Capital Lease Obligation":115856000.0,"Long Term Debt":105597000.0,"Current Liabilities":64352000.0,"Current Deferred Liabilities":1976000.0,"Current Deferred Revenue":1976000.0,"Current Debt And Capital Lease Obligation":27583000.0,"Current Capital Lease Obligation":27583000.0,"Pensionand Other Post Retirement Benefit Plans Current":1801000.0,"Payables And Accrued Expenses":32992000.0,"Current Accrued Expenses":16631000.0,"Payables":16361000.0,"Accounts Payable":16361000.0,"Total Assets":246315000.0,"Total Non Current Assets":228255000.0,"Other Non Current Assets":1338000.0,"Goodwill And Other Intangible Assets":7560000.0,"Other Intangible Assets":406000.0,"Goodwill":7154000.0,"Net PPE":219357000.0,"Accumulated Depreciation":-271115000.0,"Gross PPE":490472000.0,"Leases":203120000.0,"Construction In Progress":1562000.0,"Other Properties":116859000.0,"Machinery Furniture Equipment":168931000.0,"Properties":0.0,"Current Assets":18060000.0,"Other Current Assets":21000.0,"Prepaid Assets":2410000.0,"Inventory":9580000.0,"Receivables":4605000.0,"Other Receivables":3494000.0,"Taxes Receivable":314000.0,"Accounts Receivable":797000.0,"Cash Cash Equivalents And Short Term Investments":1444000.0,"Cash And Cash Equivalents":1444000.0},"2025-12-31":{"Treasury Shares Number":302984.0,"Ordinary Shares Number":5852349.0,"Share Issued":6155333.0,"Net Debt":107511000.0,"Total Debt":263834000.0,"Tangible Book Value":-52879000.0,"Invested Capital":63471000.0,"Working Capital":-42952000.0,"Net Tangible Assets":-52879000.0,"Capital Lease Obligations":155058000.0,"Common Stock Equity":-45305000.0,"Total Capitalization":63471000.0,"Total Equity Gross Minority Interest":-45305000.0,"Stockholders Equity":-45305000.0,"Treasury Stock":35000000.0,"Retained Earnings":-227025000.0,"Additional Paid In Capital":216658000.0,"Capital Stock":62000.0,"Common Stock":62000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":306976000.0,"Total Non Current Liabilities Net Minority Interest":245131000.0,"Other Non Current Liabilities":9115000.0,"Non Current Deferred Liabilities":316000.0,"Non Current Deferred Taxes Liabilities":316000.0,"Long Term Debt And Capital Lease Obligation":235700000.0,"Long Term Capital Lease Obligation":126924000.0,"Long Term Debt":108776000.0,"Current Liabilities":61845000.0,"Current Deferred Liabilities":2236000.0,"Current Deferred Revenue":2236000.0,"Current Debt And Capital Lease Obligation":28134000.0,"Current Capital Lease Obligation":28134000.0,"Pensionand Other Post Retirement Benefit Plans Current":1088000.0,"Payables And Accrued Expenses":30387000.0,"Current Accrued Expenses":13842000.0,"Payables":16545000.0,"Accounts Payable":16545000.0,"Total Assets":261671000.0,"Total Non Current Assets":242778000.0,"Other Non Current Assets":1526000.0,"Goodwill And Other Intangible Assets":7574000.0,"Other Intangible Assets":420000.0,"Goodwill":7154000.0,"Net PPE":233678000.0,"Accumulated Depreciation":-286229000.0,"Gross PPE":519907000.0,"Leases":214545000.0,"Construction In Progress":2095000.0,"Other Properties":126319000.0,"Machinery Furniture Equipment":176948000.0,"Properties":0.0,"Current Assets":18893000.0,"Other Current Assets":21000.0,"Prepaid Assets":3013000.0,"Inventory":10218000.0,"Receivables":4376000.0,"Other Receivables":3284000.0,"Taxes Receivable":312000.0,"Accounts Receivable":780000.0,"Cash Cash Equivalents And Short Term Investments":1265000.0,"Cash And Cash Equivalents":1265000.0},"2025-09-30":{"Treasury Shares Number":302983.0,"Ordinary Shares Number":5846839.0,"Share Issued":6149822.0,"Net Debt":103464000.0,"Total Debt":270596000.0,"Tangible Book Value":-46479000.0,"Invested Capital":69259000.0,"Working Capital":-46831000.0,"Net Tangible Assets":-46479000.0,"Capital Lease Obligations":162438000.0,"Common Stock Equity":-38899000.0,"Total Capitalization":69259000.0,"Total Equity Gross Minority Interest":-38899000.0,"Stockholders Equity":-38899000.0,"Treasury Stock":35000000.0,"Retained Earnings":-220217000.0,"Additional Paid In Capital":215826000.0,"Capital Stock":492000.0,"Common Stock":492000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":319471000.0,"Total Non Current Liabilities Net Minority Interest":248821000.0,"Other Non Current Liabilities":9466000.0,"Non Current Deferred Liabilities":325000.0,"Non Current Deferred Taxes Liabilities":325000.0,"Long Term Debt And Capital Lease Obligation":239030000.0,"Long Term Capital Lease Obligation":130872000.0,"Long Term Debt":108158000.0,"Current Liabilities":70650000.0,"Current Deferred Liabilities":1885000.0,"Current Deferred Revenue":1885000.0,"Current Debt And Capital Lease Obligation":31566000.0,"Current Capital Lease Obligation":31566000.0,"Pensionand Other Post Retirement Benefit Plans Current":325000.0,"Payables And Accrued Expenses":36874000.0,"Current Accrued Expenses":18082000.0,"Payables":18792000.0,"Accounts Payable":18792000.0,"Total Assets":280572000.0,"Total Non Current Assets":256753000.0,"Other Non Current Assets":1561000.0,"Goodwill And Other Intangible Assets":7580000.0,"Other Intangible Assets":426000.0,"Goodwill":7154000.0,"Net PPE":247612000.0,"Accumulated Depreciation":-283882000.0,"Gross PPE":531494000.0,"Leases":217859000.0,"Construction In Progress":1843000.0,"Other Properties":133134000.0,"Machinery Furniture Equipment":178658000.0,"Properties":0.0,"Current Assets":23819000.0,"Other Current Assets":21000.0,"Prepaid Assets":4250000.0,"Inventory":10409000.0,"Receivables":4445000.0,"Other Receivables":3262000.0,"Taxes Receivable":336000.0,"Accounts Receivable":847000.0,"Cash Cash Equivalents And Short Term Investments":4694000.0,"Cash And Cash Equivalents":4694000.0},"2025-06-30":{"Treasury Shares Number":302983.0,"Ordinary Shares Number":5803501.0,"Share Issued":6106484.0,"Net Debt":104177000.0,"Total Debt":278896000.0,"Tangible Book Value":-38395000.0,"Invested Capital":75666000.0,"Working Capital":-47106000.0,"Net Tangible Assets":-38395000.0,"Capital Lease Obligations":172455000.0,"Common Stock Equity":-30775000.0,"Total Capitalization":75666000.0,"Total Equity Gross Minority Interest":-30775000.0,"Stockholders Equity":-30775000.0,"Treasury Stock":35000000.0,"Retained Earnings":-211066000.0,"Additional Paid In Capital":214802000.0,"Capital Stock":489000.0,"Common Stock":489000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":325350000.0,"Total Non Current Liabilities Net Minority Interest":256978000.0,"Other Non Current Liabilities":10157000.0,"Non Current Deferred Liabilities":320000.0,"Non Current Deferred Taxes Liabilities":320000.0,"Long Term Debt And Capital Lease Obligation":246501000.0,"Long Term Capital Lease Obligation":140060000.0,"Long Term Debt":106441000.0,"Current Liabilities":68372000.0,"Current Deferred Liabilities":1957000.0,"Current Deferred Revenue":1957000.0,"Current Debt And Capital Lease Obligation":32395000.0,"Current Capital Lease Obligation":32395000.0,"Pensionand Other Post Retirement Benefit Plans Current":516000.0,"Payables And Accrued Expenses":33504000.0,"Current Accrued Expenses":14669000.0,"Payables":18835000.0,"Accounts Payable":18835000.0,"Total Assets":294575000.0,"Total Non Current Assets":273309000.0,"Other Non Current Assets":1559000.0,"Goodwill And Other Intangible Assets":7620000.0,"Other Intangible Assets":466000.0,"Goodwill":7154000.0,"Net PPE":264130000.0,"Accumulated Depreciation":-277776000.0,"Gross PPE":541906000.0,"Leases":219017000.0,"Construction In Progress":1855000.0,"Other Properties":141194000.0,"Machinery Furniture Equipment":179840000.0,"Properties":0.0,"Current Assets":21266000.0,"Other Current Assets":18000.0,"Prepaid Assets":4227000.0,"Inventory":10653000.0,"Receivables":4104000.0,"Other Receivables":2958000.0,"Taxes Receivable":335000.0,"Accounts Receivable":811000.0,"Cash Cash Equivalents And Short Term Investments":2264000.0,"Cash And Cash Equivalents":2264000.0},"2025-03-31":{"Treasury Shares Number":302983.0,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Treasury Stock":null,"Retained Earnings":null,"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,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"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,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Other Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":-2210800.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":9887000.0,"Total Unusual Items":-5527000.0,"Total Unusual Items Excluding Goodwill":-5527000.0,"Net Income From Continuing Operation Net Minority Interest":-3951000.0,"Reconciled Depreciation":5900000.0,"Reconciled Cost Of Revenue":103293000.0,"EBITDA":4360000.0,"EBIT":-1540000.0,"Net Interest Income":-2391000.0,"Interest Expense":2391000.0,"Normalized Income":-634800.0,"Net Income From Continuing And Discontinued Operation":-3951000.0,"Total Expenses":123050000.0,"Rent Expense Supplemental":10165000.0,"Total Operating Income As Reported":-1540000.0,"Diluted Average Shares":5927281.0,"Basic Average Shares":5927281.0,"Diluted EPS":-0.67,"Basic EPS":-0.67,"Diluted NI Availto Com Stockholders":-3951000.0,"Net Income Common Stockholders":-3951000.0,"Net Income":-3951000.0,"Net Income Including Noncontrolling Interests":-3951000.0,"Net Income Continuous Operations":-3951000.0,"Tax Provision":20000.0,"Pretax Income":-3931000.0,"Other Income Expense":-5527000.0,"Special Income Charges":-5527000.0,"Gain On Sale Of Ppe":-527000.0,"Other Special Charges":null,"Impairment Of Capital Assets":4848000.0,"Restructuring And Mergern Acquisition":152000.0,"Net Non Operating Interest Income Expense":-2391000.0,"Interest Expense Non Operating":2391000.0,"Operating Income":3987000.0,"Operating Expense":19757000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":5900000.0,"Depreciation And Amortization In Income Statement":5900000.0,"Selling General And Administration":13857000.0,"General And Administrative Expense":13857000.0,"Other Gand A":13857000.0,"Gross Profit":23744000.0,"Cost Of Revenue":103293000.0,"Total Revenue":127037000.0,"Operating Revenue":127037000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-1093600.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":7903000.0,"Total Unusual Items":-2734000.0,"Total Unusual Items Excluding Goodwill":-2734000.0,"Net Income From Continuing Operation Net Minority Interest":-3417000.0,"Reconciled Depreciation":5981000.0,"Reconciled Cost Of Revenue":103369000.0,"EBITDA":5169000.0,"EBIT":-812000.0,"Net Interest Income":-2598000.0,"Interest Expense":2598000.0,"Normalized Income":-1776600.0,"Net Income From Continuing And Discontinued Operation":-3417000.0,"Total Expenses":121864000.0,"Rent Expense Supplemental":10354000.0,"Total Operating Income As Reported":-812000.0,"Diluted Average Shares":5861370.0,"Basic Average Shares":5861370.0,"Diluted EPS":-0.58,"Basic EPS":-0.58,"Diluted NI Availto Com Stockholders":-3417000.0,"Net Income Common Stockholders":-3417000.0,"Net Income":-3417000.0,"Net Income Including Noncontrolling Interests":-3417000.0,"Net Income Continuous Operations":-3417000.0,"Tax Provision":7000.0,"Pretax Income":-3410000.0,"Other Income Expense":-2734000.0,"Special Income Charges":-2734000.0,"Gain On Sale Of Ppe":-584000.0,"Other Special Charges":null,"Impairment Of Capital Assets":2661000.0,"Restructuring And Mergern Acquisition":-511000.0,"Net Non Operating Interest Income Expense":-2598000.0,"Interest Expense Non Operating":2598000.0,"Operating Income":1922000.0,"Operating Expense":18495000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":5981000.0,"Depreciation And Amortization In Income Statement":5981000.0,"Selling General And Administration":12514000.0,"General And Administrative Expense":12514000.0,"Other Gand A":12514000.0,"Gross Profit":20417000.0,"Cost Of Revenue":103369000.0,"Total Revenue":123786000.0,"Operating Revenue":123786000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-1136310.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":7520000.0,"Total Unusual Items":-5411000.0,"Total Unusual Items Excluding Goodwill":-5411000.0,"Net Income From Continuing Operation Net Minority Interest":-6808000.0,"Reconciled Depreciation":6214000.0,"Reconciled Cost Of Revenue":103380000.0,"EBITDA":2109000.0,"EBIT":-4105000.0,"Net Interest Income":-2688000.0,"Interest Expense":2688000.0,"Normalized Income":-2533310.0,"Net Income From Continuing And Discontinued Operation":-6808000.0,"Total Expenses":121470000.0,"Rent Expense Supplemental":10658000.0,"Total Operating Income As Reported":-4105000.0,"Diluted Average Shares":5848405.0,"Basic Average Shares":5848405.0,"Diluted EPS":-1.16,"Basic EPS":-1.16,"Diluted NI Availto Com Stockholders":-6808000.0,"Net Income Common Stockholders":-6808000.0,"Net Income":-6808000.0,"Net Income Including Noncontrolling Interests":-6808000.0,"Net Income Continuous Operations":-6808000.0,"Tax Provision":15000.0,"Pretax Income":-6793000.0,"Other Income Expense":-5411000.0,"Special Income Charges":-5411000.0,"Gain On Sale Of Ppe":-767000.0,"Other Special Charges":null,"Impairment Of Capital Assets":4227000.0,"Restructuring And Mergern Acquisition":643000.0,"Net Non Operating Interest Income Expense":-2688000.0,"Interest Expense Non Operating":2688000.0,"Operating Income":1306000.0,"Operating Expense":18090000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":6214000.0,"Depreciation And Amortization In Income Statement":6214000.0,"Selling General And Administration":11651000.0,"General And Administrative Expense":11651000.0,"Other Gand A":11651000.0,"Gross Profit":19396000.0,"Cost Of Revenue":103380000.0,"Total Revenue":122776000.0,"Operating Revenue":122776000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-1194270.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":5972000.0,"Total Unusual Items":-5687000.0,"Total Unusual Items Excluding Goodwill":-5687000.0,"Net Income From Continuing Operation Net Minority Interest":-9151000.0,"Reconciled Depreciation":6604000.0,"Reconciled Cost Of Revenue":103842000.0,"EBITDA":285000.0,"EBIT":-6319000.0,"Net Interest Income":-2827000.0,"Interest Expense":2827000.0,"Normalized Income":-4658270.0,"Net Income From Continuing And Discontinued Operation":-9151000.0,"Total Expenses":122718000.0,"Rent Expense Supplemental":11076000.0,"Total Operating Income As Reported":-6319000.0,"Diluted Average Shares":5807355.0,"Basic Average Shares":5807355.0,"Diluted EPS":-1.6,"Basic EPS":-1.6,"Diluted NI Availto Com Stockholders":-9151000.0,"Net Income Common Stockholders":-9151000.0,"Net Income":-9151000.0,"Net Income Including Noncontrolling Interests":-9151000.0,"Net Income Continuous Operations":-9151000.0,"Tax Provision":5000.0,"Pretax Income":-9146000.0,"Other Income Expense":-5687000.0,"Special Income Charges":-5687000.0,"Gain On Sale Of Ppe":-1013000.0,"Other Special Charges":6000.0,"Impairment Of Capital Assets":5326000.0,"Restructuring And Mergern Acquisition":-658000.0,"Net Non Operating Interest Income Expense":-2827000.0,"Interest Expense Non Operating":2827000.0,"Operating Income":-632000.0,"Operating Expense":18876000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":6604000.0,"Depreciation And Amortization In Income Statement":6604000.0,"Selling General And Administration":12272000.0,"General And Administrative Expense":12272000.0,"Other Gand A":12272000.0,"Gross Profit":18244000.0,"Cost Of Revenue":103842000.0,"Total Revenue":122086000.0,"Operating Revenue":122086000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-2881620.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":6083000.0,"Total Unusual Items":-13722000.0,"Total Unusual Items Excluding Goodwill":-13722000.0,"Net Income From Continuing Operation Net Minority Interest":-17552000.0,"Reconciled Depreciation":7139000.0,"Reconciled Cost Of Revenue":107946000.0,"EBITDA":-7639000.0,"EBIT":-14778000.0,"Net Interest Income":-2753000.0,"Interest Expense":2753000.0,"Normalized Income":-6711620.0,"Net Income From Continuing And Discontinued Operation":-17552000.0,"Total Expenses":127489000.0,"Rent Expense Supplemental":11393000.0,"Total Operating Income As Reported":-14778000.0,"Diluted Average Shares":5770249.0,"Basic Average Shares":5770249.0,"Diluted EPS":-3.04,"Basic EPS":-3.04,"Diluted NI Availto Com Stockholders":-17552000.0,"Net Income Common Stockholders":-17552000.0,"Net Income":-17552000.0,"Net Income Including Noncontrolling Interests":-17552000.0,"Net Income Continuous Operations":-17552000.0,"Tax Provision":21000.0,"Pretax Income":-17531000.0,"Other Income Expense":-13722000.0,"Special Income Charges":-13722000.0,"Gain On Sale Of Ppe":-1099000.0,"Other Special Charges":69000.0,"Impairment Of Capital Assets":11861000.0,"Restructuring And Mergern Acquisition":693000.0,"Net Non Operating Interest Income Expense":-2753000.0,"Interest Expense Non Operating":2753000.0,"Operating Income":-1056000.0,"Operating Expense":19543000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":7139000.0,"Depreciation And Amortization In Income Statement":7139000.0,"Selling General And Administration":12404000.0,"General And Administrative Expense":12404000.0,"Other Gand A":12404000.0,"Gross Profit":18487000.0,"Cost Of Revenue":107946000.0,"Total Revenue":126433000.0,"Operating Revenue":126433000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Rent Expense Supplemental":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,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Other Special Charges":151000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":151000.0,"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,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":1796000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-3300000.0,"Issuance Of Debt":1491000.0,"Capital Expenditure":-1509000.0,"Interest Paid Supplemental Data":2063000.0,"Income Tax Paid Supplemental Data":13000.0,"End Cash Position":1299000.0,"Beginning Cash Position":1444000.0,"Changes In Cash":-145000.0,"Financing Cash Flow":-1941000.0,"Cash Flow From Continuing Financing Activities":-1941000.0,"Proceeds From Stock Option Exercised":-132000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-1809000.0,"Net Long Term Debt Issuance":-1809000.0,"Long Term Debt Payments":-3300000.0,"Long Term Debt Issuance":1491000.0,"Investing Cash Flow":-1509000.0,"Cash Flow From Continuing Investing Activities":-1509000.0,"Net PPE Purchase And Sale":-1509000.0,"Purchase Of PPE":-1509000.0,"Operating Cash Flow":3305000.0,"Cash Flow From Continuing Operating Activities":3305000.0,"Change In Working Capital":-4314000.0,"Change In Other Working Capital":-1061000.0,"Change In Payables And Accrued Expense":-2862000.0,"Change In Accrued Expense":-2607000.0,"Change In Payable":-255000.0,"Change In Account Payable":-255000.0,"Change In Prepaid Assets":-113000.0,"Change In Inventory":220000.0,"Change In Receivables":-498000.0,"Changes In Account Receivables":-498000.0,"Other Non Cash Items":219000.0,"Stock Based Compensation":1110000.0,"Asset Impairment Charge":4320000.0,"Deferred Tax":21000.0,"Deferred Income Tax":21000.0,"Depreciation Amortization Depletion":5900000.0,"Depreciation And Amortization":5900000.0,"Net Income From Continuing Operations":-3951000.0},"2026-03-31":{"Free Cash Flow":3939000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-3679000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-2077000.0,"Interest Paid Supplemental Data":2301000.0,"Income Tax Paid Supplemental Data":2000.0,"End Cash Position":1444000.0,"Beginning Cash Position":1265000.0,"Changes In Cash":179000.0,"Financing Cash Flow":-3760000.0,"Cash Flow From Continuing Financing Activities":-3760000.0,"Proceeds From Stock Option Exercised":-81000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-3679000.0,"Net Long Term Debt Issuance":-3679000.0,"Long Term Debt Payments":-3679000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-2077000.0,"Cash Flow From Continuing Investing Activities":-2077000.0,"Net PPE Purchase And Sale":-2077000.0,"Purchase Of PPE":-2077000.0,"Operating Cash Flow":6016000.0,"Cash Flow From Continuing Operating Activities":6016000.0,"Change In Working Capital":1129000.0,"Change In Other Working Capital":-1107000.0,"Change In Payables And Accrued Expense":1635000.0,"Change In Accrued Expense":1551000.0,"Change In Payable":84000.0,"Change In Account Payable":84000.0,"Change In Prepaid Assets":824000.0,"Change In Inventory":4000.0,"Change In Receivables":-227000.0,"Changes In Account Receivables":-227000.0,"Other Non Cash Items":220000.0,"Stock Based Compensation":760000.0,"Asset Impairment Charge":1337000.0,"Deferred Tax":6000.0,"Deferred Income Tax":6000.0,"Depreciation Amortization Depletion":5981000.0,"Depreciation And Amortization":5981000.0,"Net Income From Continuing Operations":-3417000.0},"2025-12-31":{"Free Cash Flow":-3413000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-32000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-2340000.0,"Interest Paid Supplemental Data":2812000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1265000.0,"Beginning Cash Position":4694000.0,"Changes In Cash":-3429000.0,"Financing Cash Flow":-16000.0,"Cash Flow From Continuing Financing Activities":-16000.0,"Proceeds From Stock Option Exercised":16000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-32000.0,"Net Long Term Debt Issuance":-32000.0,"Long Term Debt Payments":-32000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-2340000.0,"Cash Flow From Continuing Investing Activities":-2340000.0,"Net PPE Purchase And Sale":-2340000.0,"Purchase Of PPE":-2340000.0,"Operating Cash Flow":-1073000.0,"Cash Flow From Continuing Operating Activities":-1073000.0,"Change In Working Capital":-5534000.0,"Change In Other Working Capital":-904000.0,"Change In Payables And Accrued Expense":-5717000.0,"Change In Accrued Expense":-3281000.0,"Change In Payable":-2436000.0,"Change In Account Payable":-2436000.0,"Change In Prepaid Assets":1272000.0,"Change In Inventory":-230000.0,"Change In Receivables":45000.0,"Changes In Account Receivables":45000.0,"Other Non Cash Items":220000.0,"Stock Based Compensation":386000.0,"Asset Impairment Charge":4458000.0,"Deferred Tax":-9000.0,"Deferred Income Tax":-9000.0,"Depreciation Amortization Depletion":6214000.0,"Depreciation And Amortization":6214000.0,"Net Income From Continuing Operations":-6808000.0},"2025-09-30":{"Free Cash Flow":1439000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-1426000.0,"Issuance Of Debt":2500000.0,"Capital Expenditure":-3737000.0,"Interest Paid Supplemental Data":2451000.0,"Income Tax Paid Supplemental Data":7000.0,"End Cash Position":4694000.0,"Beginning Cash Position":2264000.0,"Changes In Cash":2430000.0,"Financing Cash Flow":991000.0,"Cash Flow From Continuing Financing Activities":991000.0,"Proceeds From Stock Option Exercised":-83000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":1074000.0,"Net Long Term Debt Issuance":1074000.0,"Long Term Debt Payments":-1426000.0,"Long Term Debt Issuance":2500000.0,"Investing Cash Flow":-3737000.0,"Cash Flow From Continuing Investing Activities":-3737000.0,"Net PPE Purchase And Sale":-3737000.0,"Purchase Of PPE":-3737000.0,"Operating Cash Flow":5176000.0,"Cash Flow From Continuing Operating Activities":5176000.0,"Change In Working Capital":1793000.0,"Change In Other Working Capital":-1277000.0,"Change In Payables And Accrued Expense":3359000.0,"Change In Accrued Expense":2350000.0,"Change In Payable":1009000.0,"Change In Account Payable":1009000.0,"Change In Prepaid Assets":-28000.0,"Change In Inventory":79000.0,"Change In Receivables":-340000.0,"Changes In Account Receivables":-340000.0,"Other Non Cash Items":219000.0,"Stock Based Compensation":1110000.0,"Asset Impairment Charge":4596000.0,"Deferred Tax":5000.0,"Deferred Income Tax":5000.0,"Depreciation Amortization Depletion":6604000.0,"Depreciation And Amortization":6604000.0,"Net Income From Continuing Operations":-9151000.0},"2025-06-30":{"Free Cash Flow":-4252000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-91000.0,"Issuance Of Debt":5250000.0,"Capital Expenditure":-3400000.0,"Interest Paid Supplemental Data":1823000.0,"Income Tax Paid Supplemental Data":-7000.0,"End Cash Position":2264000.0,"Beginning Cash Position":1396000.0,"Changes In Cash":868000.0,"Financing Cash Flow":5120000.0,"Cash Flow From Continuing Financing Activities":5120000.0,"Proceeds From Stock Option Exercised":-39000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":5159000.0,"Net Long Term Debt Issuance":5159000.0,"Long Term Debt Payments":-91000.0,"Long Term Debt Issuance":5250000.0,"Investing Cash Flow":-3400000.0,"Cash Flow From Continuing Investing Activities":-3400000.0,"Net PPE Purchase And Sale":-3400000.0,"Purchase Of PPE":-3400000.0,"Operating Cash Flow":-852000.0,"Cash Flow From Continuing Operating Activities":-852000.0,"Change In Working Capital":-4261000.0,"Change In Other Working Capital":-1168000.0,"Change In Payables And Accrued Expense":-3065000.0,"Change In Accrued Expense":-5090000.0,"Change In Payable":2025000.0,"Change In Account Payable":2025000.0,"Change In Prepaid Assets":-652000.0,"Change In Inventory":282000.0,"Change In Receivables":342000.0,"Changes In Account Receivables":342000.0,"Other Non Cash Items":219000.0,"Stock Based Compensation":732000.0,"Asset Impairment Charge":12850000.0,"Deferred Tax":21000.0,"Deferred Income Tax":21000.0,"Depreciation Amortization Depletion":7139000.0,"Depreciation And Amortization":7139000.0,"Net Income From Continuing Operations":-17552000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax 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,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Net Income From Continuing Operations":null}}}