{"ticker":"NEXN","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":null,"Ordinary Shares Number":55720779.0,"Share Issued":55720779.0,"Total Debt":29750000.0,"Tangible Book Value":153729000.0,"Invested Capital":466750000.0,"Working Capital":62871000.0,"Net Tangible Assets":153729000.0,"Capital Lease Obligations":29750000.0,"Common Stock Equity":466750000.0,"Total Capitalization":466750000.0,"Total Equity Gross Minority Interest":466750000.0,"Stockholders Equity":466750000.0,"Gains Losses Not Affecting Retained Earnings":206000.0,"Other Equity Adjustments":206000.0,"Retained Earnings":190174000.0,"Additional Paid In Capital":276042000.0,"Capital Stock":328000.0,"Common Stock":328000.0,"Total Liabilities Net Minority Interest":272601000.0,"Total Non Current Liabilities Net Minority Interest":17344000.0,"Employee Benefits":215000.0,"Non Current Deferred Liabilities":295000.0,"Non Current Deferred Taxes Liabilities":295000.0,"Long Term Debt And Capital Lease Obligation":16834000.0,"Long Term Capital Lease Obligation":16834000.0,"Current Liabilities":255257000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":12916000.0,"Current Capital Lease Obligation":12916000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":242341000.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":242341000.0,"Other Payable":35936000.0,"Total Tax Payable":608000.0,"Accounts Payable":205797000.0,"Total Assets":739351000.0,"Total Non Current Assets":421223000.0,"Other Non Current Assets":927000.0,"Non Current Deferred Assets":9113000.0,"Non Current Deferred Taxes Assets":9113000.0,"Investments And Advances":45000000.0,"Investmentin Financial Assets":45000000.0,"Available For Sale Securities":45000000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Goodwill And Other Intangible Assets":313021000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":53162000.0,"Accumulated Depreciation":null,"Gross PPE":53162000.0,"Leases":null,"Other Properties":53162000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":318128000.0,"Restricted Cash":null,"Prepaid Assets":null,"Receivables":223563000.0,"Other Receivables":6201000.0,"Taxes Receivable":1167000.0,"Loans Receivable":null,"Accounts Receivable":216195000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":94565000.0,"Cash And Cash Equivalents":94565000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-12-31":{"Treasury Shares Number":35569322.0,"Ordinary Shares Number":56284083.0,"Share Issued":91853405.0,"Total Debt":31931000.0,"Tangible Book Value":156295000.0,"Invested Capital":474671000.0,"Working Capital":75304000.0,"Net Tangible Assets":156295000.0,"Capital Lease Obligations":31931000.0,"Common Stock Equity":474671000.0,"Total Capitalization":474671000.0,"Total Equity Gross Minority Interest":474671000.0,"Stockholders Equity":474671000.0,"Gains Losses Not Affecting Retained Earnings":348000.0,"Other Equity Adjustments":348000.0,"Retained Earnings":195489000.0,"Additional Paid In Capital":278510000.0,"Capital Stock":324000.0,"Common Stock":324000.0,"Total Liabilities Net Minority Interest":281402000.0,"Total Non Current Liabilities Net Minority Interest":19372000.0,"Employee Benefits":213000.0,"Non Current Deferred Liabilities":515000.0,"Non Current Deferred Taxes Liabilities":515000.0,"Long Term Debt And Capital Lease Obligation":18644000.0,"Long Term Capital Lease Obligation":18644000.0,"Current Liabilities":262030000.0,"Current Deferred Liabilities":10723000.0,"Current Deferred Revenue":10723000.0,"Current Debt And Capital Lease Obligation":13287000.0,"Current Capital Lease Obligation":13287000.0,"Pensionand Other Post Retirement Benefit Plans Current":2472000.0,"Payables And Accrued Expenses":235548000.0,"Current Accrued Expenses":24699000.0,"Interest Payable":69000.0,"Payables":210849000.0,"Other Payable":3388000.0,"Total Tax Payable":441000.0,"Accounts Payable":207020000.0,"Total Assets":756073000.0,"Total Non Current Assets":418739000.0,"Other Non Current Assets":918000.0,"Non Current Deferred Assets":9407000.0,"Non Current Deferred Taxes Assets":9407000.0,"Investments And Advances":45000000.0,"Investmentin Financial Assets":45000000.0,"Available For Sale Securities":null,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":45000000.0,"Goodwill And Other Intangible Assets":318376000.0,"Other Intangible Assets":70744000.0,"Goodwill":247632000.0,"Net PPE":45038000.0,"Accumulated Depreciation":-43141000.0,"Gross PPE":88179000.0,"Leases":1719000.0,"Other Properties":10822000.0,"Machinery Furniture Equipment":59455000.0,"Buildings And Improvements":16183000.0,"Properties":0.0,"Current Assets":337334000.0,"Restricted Cash":449000.0,"Prepaid Assets":3882000.0,"Receivables":199695000.0,"Other Receivables":1785000.0,"Taxes Receivable":1809000.0,"Loans Receivable":null,"Accounts Receivable":196101000.0,"Allowance For Doubtful Accounts Receivable":-8991000.0,"Gross Accounts Receivable":205092000.0,"Cash Cash Equivalents And Short Term Investments":133308000.0,"Cash And Cash Equivalents":133308000.0,"Cash Equivalents":55309000.0,"Cash Financial":77999000.0},"2025-09-30":{"Treasury Shares Number":null,"Ordinary Shares Number":57086122.0,"Share Issued":57086122.0,"Total Debt":31843000.0,"Tangible Book Value":147309000.0,"Invested Capital":470922000.0,"Working Capital":64930000.0,"Net Tangible Assets":147309000.0,"Capital Lease Obligations":31843000.0,"Common Stock Equity":470922000.0,"Total Capitalization":470922000.0,"Total Equity Gross Minority Interest":470922000.0,"Stockholders Equity":470922000.0,"Gains Losses Not Affecting Retained Earnings":473000.0,"Other Equity Adjustments":473000.0,"Retained Earnings":184953000.0,"Additional Paid In Capital":285164000.0,"Capital Stock":332000.0,"Common Stock":332000.0,"Total Liabilities Net Minority Interest":276812000.0,"Total Non Current Liabilities Net Minority Interest":19478000.0,"Employee Benefits":286000.0,"Non Current Deferred Liabilities":441000.0,"Non Current Deferred Taxes Liabilities":441000.0,"Long Term Debt And Capital Lease Obligation":18751000.0,"Long Term Capital Lease Obligation":18751000.0,"Current Liabilities":257334000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":13092000.0,"Current Capital Lease Obligation":13092000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":244242000.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":244242000.0,"Other Payable":42423000.0,"Total Tax Payable":205000.0,"Accounts Payable":201614000.0,"Total Assets":747734000.0,"Total Non Current Assets":425470000.0,"Other Non Current Assets":689000.0,"Non Current Deferred Assets":12393000.0,"Non Current Deferred Taxes Assets":12393000.0,"Investments And Advances":45000000.0,"Investmentin Financial Assets":45000000.0,"Available For Sale Securities":45000000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Goodwill And Other Intangible Assets":323613000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":43775000.0,"Accumulated Depreciation":null,"Gross PPE":43775000.0,"Leases":null,"Other Properties":43775000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":322264000.0,"Restricted Cash":null,"Prepaid Assets":null,"Receivables":205536000.0,"Other Receivables":6330000.0,"Taxes Receivable":5593000.0,"Loans Receivable":null,"Accounts Receivable":193613000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":116728000.0,"Cash And Cash Equivalents":116728000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":31648000.0,"Tangible Book Value":151456000.0,"Invested Capital":480289000.0,"Working Capital":85582000.0,"Net Tangible Assets":151456000.0,"Capital Lease Obligations":31648000.0,"Common Stock Equity":480289000.0,"Total Capitalization":480289000.0,"Total Equity Gross Minority Interest":480289000.0,"Stockholders Equity":480289000.0,"Gains Losses Not Affecting Retained Earnings":872000.0,"Other Equity Adjustments":872000.0,"Retained Earnings":180745000.0,"Additional Paid In Capital":298332000.0,"Capital Stock":340000.0,"Common Stock":340000.0,"Total Liabilities Net Minority Interest":260585000.0,"Total Non Current Liabilities Net Minority Interest":18236000.0,"Employee Benefits":289000.0,"Non Current Deferred Liabilities":549000.0,"Non Current Deferred Taxes Liabilities":549000.0,"Long Term Debt And Capital Lease Obligation":17398000.0,"Long Term Capital Lease Obligation":17398000.0,"Current Liabilities":242349000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":14250000.0,"Current Capital Lease Obligation":14250000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":228099000.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":228099000.0,"Other Payable":42108000.0,"Total Tax Payable":325000.0,"Accounts Payable":185666000.0,"Total Assets":740874000.0,"Total Non Current Assets":412943000.0,"Other Non Current Assets":695000.0,"Non Current Deferred Assets":16951000.0,"Non Current Deferred Taxes Assets":16951000.0,"Investments And Advances":25000000.0,"Investmentin Financial Assets":25000000.0,"Available For Sale Securities":25000000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Goodwill And Other Intangible Assets":328833000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":41464000.0,"Accumulated Depreciation":null,"Gross PPE":41464000.0,"Leases":null,"Other Properties":41464000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":327931000.0,"Restricted Cash":null,"Prepaid Assets":null,"Receivables":196472000.0,"Other Receivables":7597000.0,"Taxes Receivable":4859000.0,"Loans Receivable":null,"Accounts Receivable":184016000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":131459000.0,"Cash And Cash Equivalents":131459000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-03-31":{"Treasury Shares Number":null,"Ordinary Shares Number":63416997.0,"Share Issued":63416997.0,"Total Debt":34045000.0,"Tangible Book Value":170390000.0,"Invested Capital":502726000.0,"Working Capital":106005000.0,"Net Tangible Assets":170390000.0,"Capital Lease Obligations":34045000.0,"Common Stock Equity":502726000.0,"Total Capitalization":502726000.0,"Total Equity Gross Minority Interest":502726000.0,"Stockholders Equity":502726000.0,"Gains Losses Not Affecting Retained Earnings":-1718000.0,"Other Equity Adjustments":-1718000.0,"Retained Earnings":172079000.0,"Additional Paid In Capital":332005000.0,"Capital Stock":360000.0,"Common Stock":360000.0,"Total Liabilities Net Minority Interest":248915000.0,"Total Non Current Liabilities Net Minority Interest":20632000.0,"Employee Benefits":275000.0,"Non Current Deferred Liabilities":503000.0,"Non Current Deferred Taxes Liabilities":503000.0,"Long Term Debt And Capital Lease Obligation":19854000.0,"Long Term Capital Lease Obligation":19854000.0,"Current Liabilities":228283000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":14191000.0,"Current Capital Lease Obligation":14191000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":214092000.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":214092000.0,"Other Payable":36796000.0,"Total Tax Payable":4247000.0,"Accounts Payable":173049000.0,"Total Assets":751641000.0,"Total Non Current Assets":417353000.0,"Other Non Current Assets":572000.0,"Non Current Deferred Assets":14474000.0,"Non Current Deferred Taxes Assets":14474000.0,"Investments And Advances":25000000.0,"Investmentin Financial Assets":25000000.0,"Available For Sale Securities":25000000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Goodwill And Other Intangible Assets":332336000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":44971000.0,"Accumulated Depreciation":null,"Gross PPE":44971000.0,"Leases":null,"Other Properties":44971000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":334288000.0,"Restricted Cash":null,"Prepaid Assets":null,"Receivables":169576000.0,"Other Receivables":6407000.0,"Taxes Receivable":3987000.0,"Loans Receivable":null,"Accounts Receivable":159182000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":164712000.0,"Cash And Cash Equivalents":164712000.0,"Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Treasury Shares Number":33401376.0,"Ordinary Shares Number":65562670.0,"Share Issued":98964046.0,"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,"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,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Employee Benefits":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,"Current Liabilities":null,"Current Deferred Liabilities":11546000.0,"Current Deferred Revenue":11546000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":1934000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":21080000.0,"Interest Payable":77000.0,"Payables":null,"Other Payable":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":25000000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":90942000.0,"Goodwill":245826000.0,"Net PPE":null,"Accumulated Depreciation":-33602000.0,"Gross PPE":null,"Leases":1615000.0,"Other Properties":null,"Machinery Furniture Equipment":47714000.0,"Buildings And Improvements":16285000.0,"Properties":0.0,"Current Assets":null,"Restricted Cash":525000.0,"Prepaid Assets":2936000.0,"Receivables":null,"Other Receivables":null,"Taxes Receivable":null,"Loans Receivable":67000.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-18502000.0,"Gross Accounts Receivable":236462000.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":99869000.0,"Cash Financial":87199000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":12176000.0,"Net Income From Continuing Operation Net Minority Interest":-5315000.0,"Reconciled Depreciation":16316000.0,"Reconciled Cost Of Revenue":16433000.0,"EBITDA":12176000.0,"EBIT":-4140000.0,"Net Interest Income":-351000.0,"Interest Expense":1075000.0,"Interest Income":724000.0,"Normalized Income":-5315000.0,"Net Income From Continuing And Discontinued Operation":-5315000.0,"Total Expenses":91706000.0,"Total Operating Income As Reported":-4864000.0,"Diluted Average Shares":59055556.0,"Basic Average Shares":59055556.0,"Diluted EPS":-0.09,"Basic EPS":-0.09,"Diluted NI Availto Com Stockholders":-5315000.0,"Net Income Common Stockholders":-5315000.0,"Net Income":-5315000.0,"Net Income Including Noncontrolling Interests":-5315000.0,"Net Income Continuous Operations":-5315000.0,"Tax Provision":100000.0,"Pretax Income":-5215000.0,"Net Non Operating Interest Income Expense":-351000.0,"Interest Expense Non Operating":1075000.0,"Interest Income Non Operating":724000.0,"Operating Income":-4864000.0,"Operating Expense":75273000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":16316000.0,"Depreciation And Amortization In Income Statement":16316000.0,"Research And Development":15051000.0,"Selling General And Administration":43906000.0,"Selling And Marketing Expense":34276000.0,"General And Administrative Expense":9630000.0,"Other Gand A":9630000.0,"Gross Profit":70409000.0,"Cost Of Revenue":16433000.0,"Total Revenue":86842000.0,"Operating Revenue":86842000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.246568,"Normalized EBITDA":30604000.0,"Net Income From Continuing Operation Net Minority Interest":10536000.0,"Reconciled Depreciation":16256000.0,"Reconciled Cost Of Revenue":15461000.0,"EBITDA":30604000.0,"EBIT":14348000.0,"Net Interest Income":961000.0,"Interest Expense":364000.0,"Interest Income":1325000.0,"Normalized Income":10536000.0,"Net Income From Continuing And Discontinued Operation":10536000.0,"Total Expenses":87688000.0,"Total Operating Income As Reported":13023000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":10536000.0,"Net Income Common Stockholders":10536000.0,"Net Income":10536000.0,"Net Income Including Noncontrolling Interests":10536000.0,"Net Income Continuous Operations":10536000.0,"Tax Provision":3448000.0,"Pretax Income":13984000.0,"Net Non Operating Interest Income Expense":961000.0,"Interest Expense Non Operating":364000.0,"Interest Income Non Operating":1325000.0,"Operating Income":13023000.0,"Operating Expense":72227000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":16256000.0,"Depreciation And Amortization In Income Statement":16256000.0,"Research And Development":15565000.0,"Selling General And Administration":48110000.0,"Selling And Marketing Expense":32445000.0,"General And Administrative Expense":15665000.0,"Other Gand A":-17303000.0,"Gross Profit":85250000.0,"Cost Of Revenue":15461000.0,"Total Revenue":100711000.0,"Operating Revenue":100711000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":25297000.0,"Net Income From Continuing Operation Net Minority Interest":4208000.0,"Reconciled Depreciation":16080000.0,"Reconciled Cost Of Revenue":16262000.0,"EBITDA":25297000.0,"EBIT":9217000.0,"Net Interest Income":1390000.0,"Interest Expense":554000.0,"Interest Income":1944000.0,"Normalized Income":4208000.0,"Net Income From Continuing And Discontinued Operation":4208000.0,"Total Expenses":87518000.0,"Total Operating Income As Reported":7273000.0,"Diluted Average Shares":62300000.0,"Basic Average Shares":60114286.0,"Diluted EPS":0.07,"Basic EPS":0.07,"Diluted NI Availto Com Stockholders":4208000.0,"Net Income Common Stockholders":4208000.0,"Net Income":4208000.0,"Net Income Including Noncontrolling Interests":4208000.0,"Net Income Continuous Operations":4208000.0,"Tax Provision":4455000.0,"Pretax Income":8663000.0,"Net Non Operating Interest Income Expense":1390000.0,"Interest Expense Non Operating":554000.0,"Interest Income Non Operating":1944000.0,"Operating Income":7273000.0,"Operating Expense":71256000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":16080000.0,"Depreciation And Amortization In Income Statement":16080000.0,"Research And Development":14765000.0,"Selling General And Administration":40411000.0,"Selling And Marketing Expense":30369000.0,"General And Administrative Expense":10042000.0,"Other Gand A":10042000.0,"Gross Profit":78529000.0,"Cost Of Revenue":16262000.0,"Total Revenue":94791000.0,"Operating Revenue":94791000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.142235,"Normalized EBITDA":26196000.0,"Net Income From Continuing Operation Net Minority Interest":8666000.0,"Reconciled Depreciation":15521000.0,"Reconciled Cost Of Revenue":12057000.0,"EBITDA":26196000.0,"EBIT":10675000.0,"Net Interest Income":1399000.0,"Interest Expense":572000.0,"Interest Income":1971000.0,"Normalized Income":8666000.0,"Net Income From Continuing And Discontinued Operation":8666000.0,"Total Expenses":82244000.0,"Total Operating Income As Reported":8704000.0,"Diluted Average Shares":62000000.0,"Basic Average Shares":61900000.0,"Diluted EPS":0.14,"Basic EPS":0.14,"Diluted NI Availto Com Stockholders":8666000.0,"Net Income Common Stockholders":8666000.0,"Net Income":8666000.0,"Net Income Including Noncontrolling Interests":8666000.0,"Net Income Continuous Operations":8666000.0,"Tax Provision":1437000.0,"Pretax Income":10103000.0,"Net Non Operating Interest Income Expense":1399000.0,"Interest Expense Non Operating":572000.0,"Interest Income Non Operating":1971000.0,"Operating Income":8704000.0,"Operating Expense":70187000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":15521000.0,"Depreciation And Amortization In Income Statement":15521000.0,"Research And Development":14965000.0,"Selling General And Administration":39701000.0,"Selling And Marketing Expense":31295000.0,"General And Administrative Expense":8406000.0,"Other Gand A":8406000.0,"Gross Profit":78891000.0,"Cost Of Revenue":12057000.0,"Total Revenue":90948000.0,"Operating Revenue":90948000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":20486000.0,"Net Income From Continuing Operation Net Minority Interest":1633000.0,"Reconciled Depreciation":15267000.0,"Reconciled Cost Of Revenue":11199000.0,"EBITDA":20486000.0,"EBIT":5219000.0,"Net Interest Income":1060000.0,"Interest Expense":710000.0,"Interest Income":1770000.0,"Normalized Income":1633000.0,"Net Income From Continuing And Discontinued Operation":1633000.0,"Total Expenses":74881000.0,"Total Operating Income As Reported":3449000.0,"Diluted Average Shares":65700000.0,"Basic Average Shares":54433333.0,"Diluted EPS":0.02,"Basic EPS":0.03,"Diluted NI Availto Com Stockholders":1633000.0,"Net Income Common Stockholders":1633000.0,"Net Income":1633000.0,"Net Income Including Noncontrolling Interests":1633000.0,"Net Income Continuous Operations":1633000.0,"Tax Provision":2876000.0,"Pretax Income":4509000.0,"Net Non Operating Interest Income Expense":1060000.0,"Interest Expense Non Operating":710000.0,"Interest Income Non Operating":1770000.0,"Operating Income":3449000.0,"Operating Expense":63682000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":15267000.0,"Depreciation And Amortization In Income Statement":15267000.0,"Research And Development":12764000.0,"Selling General And Administration":35651000.0,"Selling And Marketing Expense":28866000.0,"General And Administrative Expense":6785000.0,"Other Gand A":6785000.0,"Gross Profit":67131000.0,"Cost Of Revenue":11199000.0,"Total Revenue":78330000.0,"Operating Revenue":78330000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":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,"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,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":16000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-29328000.0,"Repurchase Of Capital Stock":-7301000.0,"Repayment Of Debt":-3665000.0,"Capital Expenditure":-8279000.0,"End Cash Position":94565000.0,"Beginning Cash Position":133308000.0,"Effect Of Exchange Rate Changes":1154000.0,"Changes In Cash":-39897000.0,"Financing Cash Flow":-10966000.0,"Cash Flow From Continuing Financing Activities":-10966000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":-7301000.0,"Common Stock Payments":-7301000.0,"Net Issuance Payments Of Debt":-3665000.0,"Net Long Term Debt Issuance":-3665000.0,"Long Term Debt Payments":-3665000.0,"Investing Cash Flow":-7882000.0,"Cash Flow From Continuing Investing Activities":-7882000.0,"Net Other Investing Changes":397000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":-5030000.0,"Purchase Of Intangibles":-5030000.0,"Net PPE Purchase And Sale":-3249000.0,"Purchase Of PPE":-3249000.0,"Operating Cash Flow":-21049000.0,"Cash Flow From Continuing Operating Activities":-21049000.0,"Taxes Refund Paid":631000.0,"Interest Received Cfo":647000.0,"Interest Paid Cfo":-460000.0,"Change In Working Capital":-38067000.0,"Change In Other Working Capital":-1000.0,"Change In Payables And Accrued Expense":-16791000.0,"Change In Payable":-16791000.0,"Change In Receivables":-21275000.0,"Other Non Cash Items":286000.0,"Stock Based Compensation":4813000.0,"Deferred Tax":100000.0,"Deferred Income Tax":100000.0,"Depreciation Amortization Depletion":16316000.0,"Depreciation And Amortization":16316000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-5315000.0},"2025-12-31":{"Free Cash Flow":30222000.0,"Repurchase Of Capital Stock":-10849000.0,"Repayment Of Debt":-3916000.0,"Capital Expenditure":-7502000.0,"End Cash Position":133308000.0,"Beginning Cash Position":116728000.0,"Effect Of Exchange Rate Changes":935000.0,"Changes In Cash":15645000.0,"Financing Cash Flow":-14765000.0,"Cash Flow From Continuing Financing Activities":-14765000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":-10849000.0,"Common Stock Payments":-10849000.0,"Net Issuance Payments Of Debt":-3916000.0,"Net Long Term Debt Issuance":-3916000.0,"Long Term Debt Payments":-3916000.0,"Investing Cash Flow":-7314000.0,"Cash Flow From Continuing Investing Activities":-7314000.0,"Net Other Investing Changes":188000.0,"Net Investment Purchase And Sale":0.0,"Purchase Of Investment":0.0,"Net Intangibles Purchase And Sale":-4711000.0,"Purchase Of Intangibles":-4711000.0,"Net PPE Purchase And Sale":-2791000.0,"Purchase Of PPE":-2791000.0,"Operating Cash Flow":37724000.0,"Cash Flow From Continuing Operating Activities":37724000.0,"Taxes Refund Paid":3495000.0,"Interest Received Cfo":911000.0,"Interest Paid Cfo":-437000.0,"Change In Working Capital":-6000.0,"Change In Other Working Capital":-76000.0,"Change In Payables And Accrued Expense":2634000.0,"Change In Payable":2634000.0,"Change In Receivables":-2564000.0,"Other Non Cash Items":-1074000.0,"Stock Based Compensation":4595000.0,"Deferred Tax":3448000.0,"Deferred Income Tax":3448000.0,"Depreciation Amortization Depletion":16256000.0,"Depreciation And Amortization":16256000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":10536000.0},"2025-09-30":{"Free Cash Flow":26755000.0,"Repurchase Of Capital Stock":-18291000.0,"Repayment Of Debt":-4102000.0,"Capital Expenditure":-8999000.0,"End Cash Position":116728000.0,"Beginning Cash Position":131459000.0,"Effect Of Exchange Rate Changes":455000.0,"Changes In Cash":-15186000.0,"Financing Cash Flow":-22332000.0,"Cash Flow From Continuing Financing Activities":-22332000.0,"Proceeds From Stock Option Exercised":61000.0,"Net Common Stock Issuance":-18291000.0,"Common Stock Payments":-18291000.0,"Net Issuance Payments Of Debt":-4102000.0,"Net Long Term Debt Issuance":-4102000.0,"Long Term Debt Payments":-4102000.0,"Investing Cash Flow":-28608000.0,"Cash Flow From Continuing Investing Activities":-28608000.0,"Net Other Investing Changes":433000.0,"Net Investment Purchase And Sale":-20042000.0,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":-4714000.0,"Purchase Of Intangibles":-4714000.0,"Net PPE Purchase And Sale":-4285000.0,"Purchase Of PPE":-4285000.0,"Operating Cash Flow":35754000.0,"Cash Flow From Continuing Operating Activities":35754000.0,"Taxes Refund Paid":175000.0,"Interest Received Cfo":980000.0,"Interest Paid Cfo":-473000.0,"Change In Working Capital":6929000.0,"Change In Other Working Capital":-7000.0,"Change In Payables And Accrued Expense":15512000.0,"Change In Payable":15512000.0,"Change In Receivables":-8576000.0,"Other Non Cash Items":-1444000.0,"Stock Based Compensation":4844000.0,"Deferred Tax":4455000.0,"Deferred Income Tax":4455000.0,"Depreciation Amortization Depletion":16080000.0,"Depreciation And Amortization":16080000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":4208000.0},"2025-06-30":{"Free Cash Flow":10341000.0,"Repurchase Of Capital Stock":-40583000.0,"Repayment Of Debt":-4134000.0,"Capital Expenditure":-7015000.0,"End Cash Position":131459000.0,"Beginning Cash Position":164712000.0,"Effect Of Exchange Rate Changes":764000.0,"Changes In Cash":-34017000.0,"Financing Cash Flow":-44497000.0,"Cash Flow From Continuing Financing Activities":-44497000.0,"Proceeds From Stock Option Exercised":220000.0,"Net Common Stock Issuance":-40583000.0,"Common Stock Payments":-40583000.0,"Net Issuance Payments Of Debt":-4134000.0,"Net Long Term Debt Issuance":-4134000.0,"Long Term Debt Payments":-4134000.0,"Investing Cash Flow":-6876000.0,"Cash Flow From Continuing Investing Activities":-6876000.0,"Net Other Investing Changes":97000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":-4247000.0,"Purchase Of Intangibles":-4247000.0,"Net PPE Purchase And Sale":-2768000.0,"Purchase Of PPE":-2768000.0,"Operating Cash Flow":17356000.0,"Cash Flow From Continuing Operating Activities":17356000.0,"Taxes Refund Paid":-8386000.0,"Interest Received Cfo":1259000.0,"Interest Paid Cfo":-587000.0,"Change In Working Capital":-4865000.0,"Change In Other Working Capital":3000.0,"Change In Payables And Accrued Expense":19183000.0,"Change In Payable":19183000.0,"Change In Receivables":-24051000.0,"Other Non Cash Items":-1398000.0,"Stock Based Compensation":5709000.0,"Deferred Tax":1437000.0,"Deferred Income Tax":1437000.0,"Depreciation Amortization Depletion":15521000.0,"Depreciation And Amortization":15521000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":8666000.0},"2025-03-31":{"Free Cash Flow":13096000.0,"Repurchase Of Capital Stock":-31979000.0,"Repayment Of Debt":-4113000.0,"Capital Expenditure":-6179000.0,"End Cash Position":164712000.0,"Beginning Cash Position":187068000.0,"Effect Of Exchange Rate Changes":123000.0,"Changes In Cash":-22479000.0,"Financing Cash Flow":-35930000.0,"Cash Flow From Continuing Financing Activities":-35930000.0,"Proceeds From Stock Option Exercised":162000.0,"Net Common Stock Issuance":-31979000.0,"Common Stock Payments":-31979000.0,"Net Issuance Payments Of Debt":-4113000.0,"Net Long Term Debt Issuance":-4113000.0,"Long Term Debt Payments":-4113000.0,"Investing Cash Flow":-5824000.0,"Cash Flow From Continuing Investing Activities":-5824000.0,"Net Other Investing Changes":355000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":-3905000.0,"Purchase Of Intangibles":-3905000.0,"Net PPE Purchase And Sale":-2274000.0,"Purchase Of PPE":-2274000.0,"Operating Cash Flow":19275000.0,"Cash Flow From Continuing Operating Activities":19275000.0,"Taxes Refund Paid":-1476000.0,"Interest Received Cfo":1266000.0,"Interest Paid Cfo":-528000.0,"Change In Working Capital":-1541000.0,"Change In Other Working Capital":-23000.0,"Change In Payables And Accrued Expense":-58640000.0,"Change In Payable":-58640000.0,"Change In Receivables":57122000.0,"Other Non Cash Items":-1122000.0,"Stock Based Compensation":2900000.0,"Deferred Tax":2876000.0,"Deferred Income Tax":2876000.0,"Depreciation Amortization Depletion":15267000.0,"Depreciation And Amortization":15267000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":1633000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":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":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Taxes Refund Paid":null,"Interest Received Cfo":null,"Interest Paid Cfo":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Gain Loss On Sale Of Business":16000.0,"Net Income From Continuing Operations":null}}}