{"ticker":"NRGV","downloaded_at":"2026-08-28","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":174146636.0,"Share Issued":174146636.0,"Net Debt":116433000.0,"Total Debt":173749000.0,"Tangible Book Value":23432000.0,"Invested Capital":202165000.0,"Working Capital":31757000.0,"Net Tangible Assets":23432000.0,"Capital Lease Obligations":2073000.0,"Common Stock Equity":30489000.0,"Total Capitalization":181020000.0,"Total Equity Gross Minority Interest":53776000.0,"Minority Interest":23287000.0,"Stockholders Equity":30489000.0,"Gains Losses Not Affecting Retained Earnings":-636000.0,"Other Equity Adjustments":-636000.0,"Retained Earnings":-519918000.0,"Additional Paid In Capital":551026000.0,"Capital Stock":17000.0,"Common Stock":17000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":244261000.0,"Total Non Current Liabilities Net Minority Interest":172230000.0,"Derivative Product Liabilities":15808000.0,"Non Current Deferred Liabilities":3164000.0,"Non Current Deferred Revenue":285000.0,"Long Term Debt And Capital Lease Obligation":152001000.0,"Long Term Capital Lease Obligation":1470000.0,"Long Term Debt":150531000.0,"Long Term Provisions":1257000.0,"Current Liabilities":72031000.0,"Current Deferred Liabilities":15380000.0,"Current Deferred Revenue":15380000.0,"Current Debt And Capital Lease Obligation":21748000.0,"Current Capital Lease Obligation":603000.0,"Current Debt":21145000.0,"Other Current Borrowings":21145000.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":3982000.0,"Current Provisions":338000.0,"Payables And Accrued Expenses":30583000.0,"Current Accrued Expenses":19107000.0,"Interest Payable":1176000.0,"Payables":11476000.0,"Total Tax Payable":2393000.0,"Accounts Payable":9083000.0,"Total Assets":298037000.0,"Total Non Current Assets":194249000.0,"Other Non Current Assets":48613000.0,"Non Current Prepaid Assets":2850000.0,"Non Current Deferred Assets":28743000.0,"Non Current Deferred Taxes Assets":28743000.0,"Non Current Note Receivables":null,"Non Current Accounts Receivable":null,"Financial Assets":null,"Investments And Advances":3366000.0,"Other Investments":96000.0,"Investmentin Financial Assets":3270000.0,"Available For Sale Securities":3270000.0,"Goodwill And Other Intangible Assets":7057000.0,"Other Intangible Assets":7057000.0,"Net PPE":103620000.0,"Accumulated Depreciation":-12693000.0,"Gross PPE":116313000.0,"Leases":126000.0,"Construction In Progress":16346000.0,"Other Properties":84595000.0,"Machinery Furniture Equipment":14170000.0,"Buildings And Improvements":774000.0,"Land And Improvements":302000.0,"Properties":0.0,"Current Assets":103788000.0,"Other Current Assets":11000.0,"Assets Held For Sale Current":null,"Restricted Cash":13505000.0,"Prepaid Assets":10286000.0,"Inventory":126000.0,"Receivables":24284000.0,"Other Receivables":18073000.0,"Taxes Receivable":1270000.0,"Notes Receivable":null,"Accounts Receivable":4941000.0,"Allowance For Doubtful Accounts Receivable":-1188000.0,"Gross Accounts Receivable":6129000.0,"Cash Cash Equivalents And Short Term Investments":55576000.0,"Other Short Term Investments":333000.0,"Cash And Cash Equivalents":55243000.0},"2025-12-31":{"Ordinary Shares Number":168969000.0,"Share Issued":168969000.0,"Net Debt":36338000.0,"Total Debt":96726000.0,"Tangible Book Value":59214000.0,"Invested Capital":162089000.0,"Working Capital":-43947000.0,"Net Tangible Assets":59214000.0,"Capital Lease Obligations":2128000.0,"Common Stock Equity":67491000.0,"Total Capitalization":105461000.0,"Total Equity Gross Minority Interest":88616000.0,"Minority Interest":21125000.0,"Stockholders Equity":67491000.0,"Gains Losses Not Affecting Retained Earnings":-966000.0,"Other Equity Adjustments":-966000.0,"Retained Earnings":-487433000.0,"Additional Paid In Capital":555873000.0,"Capital Stock":17000.0,"Common Stock":17000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":224260000.0,"Total Non Current Liabilities Net Minority Interest":59243000.0,"Derivative Product Liabilities":15508000.0,"Non Current Deferred Liabilities":2928000.0,"Non Current Deferred Revenue":200000.0,"Long Term Debt And Capital Lease Obligation":39546000.0,"Long Term Capital Lease Obligation":1576000.0,"Long Term Debt":37970000.0,"Long Term Provisions":1261000.0,"Current Liabilities":165017000.0,"Current Deferred Liabilities":6610000.0,"Current Deferred Revenue":6610000.0,"Current Debt And Capital Lease Obligation":57180000.0,"Current Capital Lease Obligation":552000.0,"Current Debt":56628000.0,"Other Current Borrowings":56628000.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":12321000.0,"Current Provisions":241000.0,"Payables And Accrued Expenses":88665000.0,"Current Accrued Expenses":53255000.0,"Interest Payable":1445000.0,"Payables":35410000.0,"Total Tax Payable":4572000.0,"Accounts Payable":30838000.0,"Total Assets":312876000.0,"Total Non Current Assets":191806000.0,"Other Non Current Assets":41349000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":40508000.0,"Non Current Deferred Taxes Assets":40508000.0,"Non Current Note Receivables":0.0,"Non Current Accounts Receivable":null,"Financial Assets":null,"Investments And Advances":3366000.0,"Other Investments":96000.0,"Investmentin Financial Assets":3270000.0,"Available For Sale Securities":3270000.0,"Goodwill And Other Intangible Assets":8277000.0,"Other Intangible Assets":8277000.0,"Net PPE":98306000.0,"Accumulated Depreciation":-9518000.0,"Gross PPE":107824000.0,"Leases":127000.0,"Construction In Progress":8187000.0,"Other Properties":84671000.0,"Machinery Furniture Equipment":13763000.0,"Buildings And Improvements":774000.0,"Land And Improvements":302000.0,"Properties":0.0,"Current Assets":121070000.0,"Other Current Assets":11000.0,"Assets Held For Sale Current":null,"Restricted Cash":4717000.0,"Prepaid Assets":10236000.0,"Inventory":139000.0,"Receivables":47382000.0,"Other Receivables":20631000.0,"Taxes Receivable":813000.0,"Notes Receivable":0.0,"Accounts Receivable":25938000.0,"Allowance For Doubtful Accounts Receivable":-5736000.0,"Gross Accounts Receivable":31674000.0,"Cash Cash Equivalents And Short Term Investments":58585000.0,"Other Short Term Investments":325000.0,"Cash And Cash Equivalents":58260000.0},"2025-09-30":{"Ordinary Shares Number":166645000.0,"Share Issued":166645000.0,"Net Debt":27476000.0,"Total Debt":62463000.0,"Tangible Book Value":74291000.0,"Invested Capital":140750000.0,"Working Capital":-61199000.0,"Net Tangible Assets":74291000.0,"Capital Lease Obligations":2291000.0,"Common Stock Equity":80578000.0,"Total Capitalization":112140000.0,"Total Equity Gross Minority Interest":80549000.0,"Minority Interest":-29000.0,"Stockholders Equity":80578000.0,"Gains Losses Not Affecting Retained Earnings":-1866000.0,"Other Equity Adjustments":-1866000.0,"Retained Earnings":-466702000.0,"Additional Paid In Capital":549129000.0,"Capital Stock":17000.0,"Common Stock":17000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":201334000.0,"Total Non Current Liabilities Net Minority Interest":36892000.0,"Derivative Product Liabilities":2000.0,"Non Current Deferred Liabilities":2300000.0,"Non Current Deferred Revenue":86000.0,"Long Term Debt And Capital Lease Obligation":33324000.0,"Long Term Capital Lease Obligation":1762000.0,"Long Term Debt":31562000.0,"Long Term Provisions":1266000.0,"Current Liabilities":164442000.0,"Current Deferred Liabilities":63599000.0,"Current Deferred Revenue":63599000.0,"Current Debt And Capital Lease Obligation":29139000.0,"Current Capital Lease Obligation":529000.0,"Current Debt":28610000.0,"Other Current Borrowings":28610000.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":5670000.0,"Current Provisions":358000.0,"Payables And Accrued Expenses":65676000.0,"Current Accrued Expenses":26103000.0,"Interest Payable":null,"Payables":39573000.0,"Total Tax Payable":3577000.0,"Accounts Payable":35996000.0,"Total Assets":281883000.0,"Total Non Current Assets":178640000.0,"Other Non Current Assets":26924000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":42214000.0,"Non Current Deferred Taxes Assets":42214000.0,"Non Current Note Receivables":3638000.0,"Non Current Accounts Receivable":500000.0,"Financial Assets":null,"Investments And Advances":3270000.0,"Other Investments":null,"Investmentin Financial Assets":3270000.0,"Available For Sale Securities":3270000.0,"Goodwill And Other Intangible Assets":6287000.0,"Other Intangible Assets":6287000.0,"Net PPE":95807000.0,"Accumulated Depreciation":-6354000.0,"Gross PPE":102161000.0,"Leases":126000.0,"Construction In Progress":2662000.0,"Other Properties":84685000.0,"Machinery Furniture Equipment":13612000.0,"Buildings And Improvements":774000.0,"Land And Improvements":302000.0,"Properties":0.0,"Current Assets":103243000.0,"Other Current Assets":11000.0,"Assets Held For Sale Current":null,"Restricted Cash":2509000.0,"Prepaid Assets":49164000.0,"Inventory":7028000.0,"Receivables":11835000.0,"Other Receivables":7758000.0,"Taxes Receivable":411000.0,"Notes Receivable":null,"Accounts Receivable":3666000.0,"Allowance For Doubtful Accounts Receivable":-4264000.0,"Gross Accounts Receivable":7930000.0,"Cash Cash Equivalents And Short Term Investments":32696000.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":32696000.0},"2025-06-30":{"Ordinary Shares Number":160689000.0,"Share Issued":160689000.0,"Net Debt":11935000.0,"Total Debt":35586000.0,"Tangible Book Value":84577000.0,"Invested Capital":123677000.0,"Working Capital":-48931000.0,"Net Tangible Assets":84577000.0,"Capital Lease Obligations":2235000.0,"Common Stock Equity":90326000.0,"Total Capitalization":100570000.0,"Total Equity Gross Minority Interest":90299000.0,"Minority Interest":-27000.0,"Stockholders Equity":90326000.0,"Gains Losses Not Affecting Retained Earnings":-1900000.0,"Other Equity Adjustments":-1900000.0,"Retained Earnings":-439885000.0,"Additional Paid In Capital":532095000.0,"Capital Stock":16000.0,"Common Stock":16000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":158529000.0,"Total Non Current Liabilities Net Minority Interest":14703000.0,"Derivative Product Liabilities":2000.0,"Non Current Deferred Liabilities":2104000.0,"Non Current Deferred Revenue":29000.0,"Long Term Debt And Capital Lease Obligation":11988000.0,"Long Term Capital Lease Obligation":1744000.0,"Long Term Debt":10244000.0,"Long Term Provisions":609000.0,"Current Liabilities":143826000.0,"Current Deferred Liabilities":65726000.0,"Current Deferred Revenue":65726000.0,"Current Debt And Capital Lease Obligation":23598000.0,"Current Capital Lease Obligation":491000.0,"Current Debt":23107000.0,"Other Current Borrowings":23107000.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":4362000.0,"Current Provisions":711000.0,"Payables And Accrued Expenses":49429000.0,"Current Accrued Expenses":12388000.0,"Interest Payable":null,"Payables":37041000.0,"Total Tax Payable":1207000.0,"Accounts Payable":35834000.0,"Total Assets":248828000.0,"Total Non Current Assets":153933000.0,"Other Non Current Assets":3943000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":12077000.0,"Non Current Deferred Taxes Assets":12077000.0,"Non Current Note Receivables":5241000.0,"Non Current Accounts Receivable":500000.0,"Financial Assets":null,"Investments And Advances":3270000.0,"Other Investments":null,"Investmentin Financial Assets":3270000.0,"Available For Sale Securities":3270000.0,"Goodwill And Other Intangible Assets":5749000.0,"Other Intangible Assets":5749000.0,"Net PPE":123153000.0,"Accumulated Depreciation":-4656000.0,"Gross PPE":127809000.0,"Leases":126000.0,"Construction In Progress":86825000.0,"Other Properties":26170000.0,"Machinery Furniture Equipment":13612000.0,"Buildings And Improvements":774000.0,"Land And Improvements":302000.0,"Properties":0.0,"Current Assets":94895000.0,"Other Current Assets":187000.0,"Assets Held For Sale Current":null,"Restricted Cash":32918000.0,"Prepaid Assets":25513000.0,"Inventory":null,"Receivables":14861000.0,"Other Receivables":7727000.0,"Taxes Receivable":348000.0,"Notes Receivable":837000.0,"Accounts Receivable":5949000.0,"Allowance For Doubtful Accounts Receivable":-4270000.0,"Gross Accounts Receivable":10219000.0,"Cash Cash Equivalents And Short Term Investments":21416000.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":21416000.0},"2025-03-31":{"Ordinary Shares Number":154242940.0,"Share Issued":154242940.0,"Net Debt":8369000.0,"Total Debt":28481000.0,"Tangible Book Value":109883000.0,"Invested Capital":141205000.0,"Working Capital":-11890000.0,"Net Tangible Assets":109883000.0,"Capital Lease Obligations":2290000.0,"Common Stock Equity":115014000.0,"Total Capitalization":127902000.0,"Total Equity Gross Minority Interest":114913000.0,"Minority Interest":-101000.0,"Stockholders Equity":115014000.0,"Gains Losses Not Affecting Retained Earnings":-1365000.0,"Other Equity Adjustments":-1365000.0,"Retained Earnings":-404958000.0,"Additional Paid In Capital":521322000.0,"Capital Stock":15000.0,"Common Stock":15000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":102528000.0,"Total Non Current Liabilities Net Minority Interest":16281000.0,"Derivative Product Liabilities":2000.0,"Non Current Deferred Liabilities":1608000.0,"Non Current Deferred Revenue":null,"Long Term Debt And Capital Lease Obligation":14660000.0,"Long Term Capital Lease Obligation":1772000.0,"Long Term Debt":12888000.0,"Long Term Provisions":11000.0,"Current Liabilities":86247000.0,"Current Deferred Liabilities":25586000.0,"Current Deferred Revenue":25586000.0,"Current Debt And Capital Lease Obligation":13821000.0,"Current Capital Lease Obligation":518000.0,"Current Debt":13303000.0,"Other Current Borrowings":null,"Current Notes Payable":13303000.0,"Pensionand Other Post Retirement Benefit Plans Current":1992000.0,"Current Provisions":761000.0,"Payables And Accrued Expenses":44087000.0,"Current Accrued Expenses":18463000.0,"Interest Payable":null,"Payables":25624000.0,"Total Tax Payable":690000.0,"Accounts Payable":24934000.0,"Total Assets":217441000.0,"Total Non Current Assets":143084000.0,"Other Non Current Assets":2210000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Note Receivables":3542000.0,"Non Current Accounts Receivable":925000.0,"Financial Assets":null,"Investments And Advances":3270000.0,"Other Investments":null,"Investmentin Financial Assets":3270000.0,"Available For Sale Securities":3270000.0,"Goodwill And Other Intangible Assets":5131000.0,"Other Intangible Assets":5131000.0,"Net PPE":128006000.0,"Accumulated Depreciation":-3952000.0,"Gross PPE":131958000.0,"Leases":121000.0,"Construction In Progress":114815000.0,"Other Properties":2402000.0,"Machinery Furniture Equipment":13544000.0,"Buildings And Improvements":774000.0,"Land And Improvements":302000.0,"Properties":0.0,"Current Assets":74357000.0,"Other Current Assets":36000.0,"Assets Held For Sale Current":null,"Restricted Cash":27308000.0,"Prepaid Assets":12535000.0,"Inventory":107000.0,"Receivables":16549000.0,"Other Receivables":6927000.0,"Taxes Receivable":141000.0,"Notes Receivable":3333000.0,"Accounts Receivable":6148000.0,"Allowance For Doubtful Accounts Receivable":-3531000.0,"Gross Accounts Receivable":9679000.0,"Cash Cash Equivalents And Short Term Investments":17822000.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":17822000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":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,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":0.0,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Non Current Note Receivables":3329000.0,"Non Current Accounts Receivable":850000.0,"Financial Assets":0.0,"Investments And Advances":null,"Other Investments":0.0,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"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":0.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":107000.0,"Receivables":null,"Other Receivables":null,"Taxes Receivable":null,"Notes Receivable":2622000.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-53600.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-25979000.0,"Total Unusual Items":-134000.0,"Total Unusual Items Excluding Goodwill":-134000.0,"Net Income From Continuing Operation Net Minority Interest":-32485000.0,"Reconciled Depreciation":3546000.0,"Reconciled Cost Of Revenue":15768000.0,"EBITDA":-26113000.0,"EBIT":-29659000.0,"Net Interest Income":-2898000.0,"Interest Expense":2825000.0,"Interest Income":568000.0,"Normalized Income":-32404600.0,"Net Income From Continuing And Discontinued Operation":-32485000.0,"Total Expenses":46080000.0,"Total Operating Income As Reported":-24201000.0,"Diluted Average Shares":171867000.0,"Basic Average Shares":171867000.0,"Diluted EPS":-0.2,"Basic EPS":-0.2,"Diluted NI Availto Com Stockholders":-32485000.0,"Net Income Common Stockholders":-32485000.0,"Net Income":-32485000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-32485000.0,"Net Income Continuous Operations":-32485000.0,"Tax Provision":1000.0,"Pretax Income":-32484000.0,"Other Income Expense":-5385000.0,"Other Non Operating Income Expenses":-5251000.0,"Special Income Charges":null,"Write Off":null,"Impairment Of Capital Assets":null,"Gain On Sale Of Security":-134000.0,"Net Non Operating Interest Income Expense":-2898000.0,"Total Other Finance Cost":641000.0,"Interest Expense Non Operating":2825000.0,"Interest Income Non Operating":568000.0,"Operating Income":-24201000.0,"Operating Expense":28989000.0,"Provision For Doubtful Accounts":25000.0,"Depreciation Amortization Depletion Income Statement":2223000.0,"Depreciation And Amortization In Income Statement":2223000.0,"Research And Development":2590000.0,"Selling General And Administration":24151000.0,"Selling And Marketing Expense":2910000.0,"General And Administrative Expense":21241000.0,"Other Gand A":21241000.0,"Gross Profit":4788000.0,"Cost Of Revenue":17091000.0,"Total Revenue":21879000.0,"Operating Revenue":21879000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-88965.793617,"Tax Rate For Calcs":0.010877,"Normalized EBITDA":-4848000.0,"Total Unusual Items":-8179000.0,"Total Unusual Items Excluding Goodwill":-8179000.0,"Net Income From Continuing Operation Net Minority Interest":-20731000.0,"Reconciled Depreciation":3464000.0,"Reconciled Cost Of Revenue":120613000.0,"EBITDA":-13027000.0,"EBIT":-16491000.0,"Net Interest Income":-2803000.0,"Interest Expense":4470000.0,"Interest Income":269000.0,"Normalized Income":-12640965.793617,"Net Income From Continuing And Discontinued Operation":-20731000.0,"Total Expenses":161049000.0,"Total Operating Income As Reported":-7743000.0,"Diluted Average Shares":167981000.0,"Basic Average Shares":167981000.0,"Diluted EPS":-0.13,"Basic EPS":-0.13,"Diluted NI Availto Com Stockholders":-20731000.0,"Net Income Common Stockholders":-20731000.0,"Net Income":-20731000.0,"Minority Interests":2000.0,"Net Income Including Noncontrolling Interests":-20733000.0,"Net Income Continuous Operations":-20733000.0,"Tax Provision":-228000.0,"Pretax Income":-20961000.0,"Other Income Expense":-10415000.0,"Other Non Operating Income Expenses":-2236000.0,"Special Income Charges":0.0,"Write Off":0.0,"Impairment Of Capital Assets":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-2803000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":4470000.0,"Interest Income Non Operating":269000.0,"Operating Income":-7743000.0,"Operating Expense":39331000.0,"Provision For Doubtful Accounts":5657000.0,"Depreciation Amortization Depletion Income Statement":2359000.0,"Depreciation And Amortization In Income Statement":2359000.0,"Research And Development":3375000.0,"Selling General And Administration":27940000.0,"Selling And Marketing Expense":3182000.0,"General And Administrative Expense":24758000.0,"Other Gand A":24758000.0,"Gross Profit":31588000.0,"Cost Of Revenue":121718000.0,"Total Revenue":153306000.0,"Operating Revenue":153306000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-17712000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-26817000.0,"Reconciled Depreciation":1485000.0,"Reconciled Cost Of Revenue":23122000.0,"EBITDA":-17712000.0,"EBIT":-19197000.0,"Net Interest Income":-2577000.0,"Interest Expense":2087000.0,"Interest Income":204000.0,"Normalized Income":-26817000.0,"Net Income From Continuing And Discontinued Operation":-26817000.0,"Total Expenses":50902000.0,"Total Operating Income As Reported":-17583000.0,"Diluted Average Shares":163329000.0,"Basic Average Shares":163329000.0,"Diluted EPS":-0.16,"Basic EPS":-0.16,"Diluted NI Availto Com Stockholders":-26817000.0,"Net Income Common Stockholders":-26817000.0,"Net Income":-26817000.0,"Minority Interests":2000.0,"Net Income Including Noncontrolling Interests":-26819000.0,"Net Income Continuous Operations":-26819000.0,"Tax Provision":5535000.0,"Pretax Income":-21284000.0,"Other Income Expense":-1124000.0,"Other Non Operating Income Expenses":-1124000.0,"Special Income Charges":0.0,"Write Off":0.0,"Impairment Of Capital Assets":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-2577000.0,"Total Other Finance Cost":694000.0,"Interest Expense Non Operating":2087000.0,"Interest Income Non Operating":204000.0,"Operating Income":-17583000.0,"Operating Expense":26593000.0,"Provision For Doubtful Accounts":-80000.0,"Depreciation Amortization Depletion Income Statement":298000.0,"Depreciation And Amortization In Income Statement":298000.0,"Research And Development":3362000.0,"Selling General And Administration":23013000.0,"Selling And Marketing Expense":3210000.0,"General And Administrative Expense":19803000.0,"Other Gand A":19803000.0,"Gross Profit":9010000.0,"Cost Of Revenue":24309000.0,"Total Revenue":33319000.0,"Operating Revenue":33319000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-29870000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-34927000.0,"Reconciled Depreciation":473000.0,"Reconciled Cost Of Revenue":5996000.0,"EBITDA":-29870000.0,"EBIT":-30343000.0,"Net Interest Income":-2204000.0,"Interest Expense":2516000.0,"Interest Income":312000.0,"Normalized Income":-34927000.0,"Net Income From Continuing And Discontinued Operation":-34927000.0,"Total Expenses":36660000.0,"Total Operating Income As Reported":-28148000.0,"Diluted Average Shares":156911000.0,"Basic Average Shares":156911000.0,"Diluted EPS":-0.22,"Basic EPS":-0.22,"Diluted NI Availto Com Stockholders":-34927000.0,"Net Income Common Stockholders":-34927000.0,"Net Income":-34927000.0,"Minority Interests":5000.0,"Net Income Including Noncontrolling Interests":-34932000.0,"Net Income Continuous Operations":-34932000.0,"Tax Provision":2073000.0,"Pretax Income":-32859000.0,"Other Income Expense":-2507000.0,"Other Non Operating Income Expenses":-2507000.0,"Special Income Charges":0.0,"Write Off":null,"Impairment Of Capital Assets":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-2204000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":2516000.0,"Interest Income Non Operating":312000.0,"Operating Income":-28148000.0,"Operating Expense":30664000.0,"Provision For Doubtful Accounts":3843000.0,"Depreciation Amortization Depletion Income Statement":473000.0,"Depreciation And Amortization In Income Statement":473000.0,"Research And Development":4074000.0,"Selling General And Administration":22274000.0,"Selling And Marketing Expense":3161000.0,"General And Administrative Expense":19113000.0,"Other Gand A":19113000.0,"Gross Profit":2516000.0,"Cost Of Revenue":5996000.0,"Total Revenue":8512000.0,"Operating Revenue":8512000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-20434000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-21136000.0,"Reconciled Depreciation":305000.0,"Reconciled Cost Of Revenue":3658000.0,"EBITDA":-20434000.0,"EBIT":-20739000.0,"Net Interest Income":220000.0,"Interest Expense":52000.0,"Interest Income":315000.0,"Normalized Income":-21136000.0,"Net Income From Continuing And Discontinued Operation":-21136000.0,"Total Expenses":29427000.0,"Total Operating Income As Reported":-20893000.0,"Diluted Average Shares":153723000.0,"Basic Average Shares":153723000.0,"Diluted EPS":-0.14,"Basic EPS":-0.14,"Diluted NI Availto Com Stockholders":-21136000.0,"Net Income Common Stockholders":-21136000.0,"Net Income":-21136000.0,"Minority Interests":38000.0,"Net Income Including Noncontrolling Interests":-21174000.0,"Net Income Continuous Operations":-21174000.0,"Tax Provision":383000.0,"Pretax Income":-20791000.0,"Other Income Expense":-118000.0,"Other Non Operating Income Expenses":-118000.0,"Special Income Charges":null,"Write Off":null,"Impairment Of Capital Assets":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":220000.0,"Total Other Finance Cost":43000.0,"Interest Expense Non Operating":52000.0,"Interest Income Non Operating":315000.0,"Operating Income":-20893000.0,"Operating Expense":25769000.0,"Provision For Doubtful Accounts":-11000.0,"Depreciation Amortization Depletion Income Statement":305000.0,"Depreciation And Amortization In Income Statement":305000.0,"Research And Development":3824000.0,"Selling General And Administration":21651000.0,"Selling And Marketing Expense":4145000.0,"General And Administrative Expense":17506000.0,"Other Gand A":17506000.0,"Gross Profit":4876000.0,"Cost Of Revenue":3658000.0,"Total Revenue":8534000.0,"Operating Revenue":8534000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":-11515000.0,"Total Unusual Items Excluding Goodwill":-11515000.0,"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,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":-11515000.0,"Write Off":11179000.0,"Impairment Of Capital Assets":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Provision For Doubtful Accounts":null,"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":-60855000.0,"Repayment Of Debt":-56494000.0,"Issuance Of Debt":150000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-7058000.0,"Interest Paid Supplemental Data":2805000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":117127000.0,"Beginning Cash Position":103443000.0,"Effect Of Exchange Rate Changes":1621000.0,"Changes In Cash":12063000.0,"Financing Cash Flow":61153000.0,"Cash Flow From Continuing Financing Activities":61153000.0,"Net Other Financing Charges":-32387000.0,"Proceeds From Stock Option Exercised":34000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":93506000.0,"Net Long Term Debt Issuance":93506000.0,"Long Term Debt Payments":-56494000.0,"Long Term Debt Issuance":150000000.0,"Investing Cash Flow":4707000.0,"Cash Flow From Continuing Investing Activities":4707000.0,"Net Other Investing Changes":11765000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-7058000.0,"Sale Of PPE":null,"Purchase Of PPE":-7058000.0,"Operating Cash Flow":-53797000.0,"Cash Flow From Continuing Operating Activities":-53797000.0,"Change In Working Capital":-38124000.0,"Change In Other Working Capital":8594000.0,"Change In Other Current Liabilities":-56000.0,"Change In Other Current Assets":-2578000.0,"Change In Payables And Accrued Expense":-67698000.0,"Change In Prepaid Assets":-319000.0,"Change In Inventory":14000.0,"Change In Receivables":23919000.0,"Changes In Account Receivables":21017000.0,"Other Non Cash Items":802000.0,"Stock Based Compensation":7053000.0,"Unrealized Gain Loss On Investment Securities":134000.0,"Provisionand Write Offof Assets":25000.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":3546000.0,"Depreciation And Amortization":3546000.0,"Depreciation":3546000.0,"Operating Gains Losses":5252000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":61000.0,"Net Income From Continuing Operations":-32485000.0},"2025-12-31":{"Free Cash Flow":-18385000.0,"Repayment Of Debt":-4948000.0,"Issuance Of Debt":34100000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-11815000.0,"Interest Paid Supplemental Data":1361000.0,"Income Tax Paid Supplemental Data":-53000.0,"End Cash Position":103443000.0,"Beginning Cash Position":61928000.0,"Effect Of Exchange Rate Changes":279000.0,"Changes In Cash":41236000.0,"Financing Cash Flow":59621000.0,"Cash Flow From Continuing Financing Activities":59621000.0,"Net Other Financing Charges":29781000.0,"Proceeds From Stock Option Exercised":688000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":29152000.0,"Net Long Term Debt Issuance":29152000.0,"Long Term Debt Payments":-4948000.0,"Long Term Debt Issuance":34100000.0,"Investing Cash Flow":-11815000.0,"Cash Flow From Continuing Investing Activities":-11815000.0,"Net Other Investing Changes":0.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-10443000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-10443000.0,"Operating Cash Flow":-6570000.0,"Cash Flow From Continuing Operating Activities":-6570000.0,"Change In Working Capital":-13977000.0,"Change In Other Working Capital":-56350000.0,"Change In Other Current Liabilities":7000.0,"Change In Other Current Assets":-1151000.0,"Change In Payables And Accrued Expense":35428000.0,"Change In Prepaid Assets":37797000.0,"Change In Inventory":6664000.0,"Change In Receivables":-36372000.0,"Changes In Account Receivables":-23703000.0,"Other Non Cash Items":503000.0,"Stock Based Compensation":8302000.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":5657000.0,"Asset Impairment Charge":0.0,"Deferred Tax":1588000.0,"Deferred Income Tax":1588000.0,"Depreciation Amortization Depletion":3464000.0,"Depreciation And Amortization":3464000.0,"Depreciation":3464000.0,"Operating Gains Losses":447000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":392000.0,"Net Income From Continuing Operations":-20733000.0},"2025-09-30":{"Free Cash Flow":-27164000.0,"Repayment Of Debt":-23703000.0,"Issuance Of Debt":53406000.0,"Issuance Of Capital Stock":5650000.0,"Capital Expenditure":-15456000.0,"Interest Paid Supplemental Data":1559000.0,"Income Tax Paid Supplemental Data":300000.0,"End Cash Position":61928000.0,"Beginning Cash Position":21416000.0,"Effect Of Exchange Rate Changes":-296000.0,"Changes In Cash":4125000.0,"Financing Cash Flow":31289000.0,"Cash Flow From Continuing Financing Activities":31289000.0,"Net Other Financing Charges":-4109000.0,"Proceeds From Stock Option Exercised":45000.0,"Net Common Stock Issuance":5650000.0,"Common Stock Issuance":5650000.0,"Net Issuance Payments Of Debt":29703000.0,"Net Long Term Debt Issuance":29703000.0,"Long Term Debt Payments":-23703000.0,"Long Term Debt Issuance":53406000.0,"Investing Cash Flow":-15456000.0,"Cash Flow From Continuing Investing Activities":-15456000.0,"Net Other Investing Changes":0.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-15456000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-15456000.0,"Operating Cash Flow":-11708000.0,"Cash Flow From Continuing Operating Activities":-11708000.0,"Change In Working Capital":-4881000.0,"Change In Other Working Capital":-2522000.0,"Change In Other Current Liabilities":-23000.0,"Change In Other Current Assets":-2555000.0,"Change In Payables And Accrued Expense":27871000.0,"Change In Prepaid Assets":-23313000.0,"Change In Inventory":null,"Change In Receivables":2356000.0,"Changes In Account Receivables":2179000.0,"Other Non Cash Items":2492000.0,"Stock Based Compensation":10151000.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":-80000.0,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":1485000.0,"Depreciation And Amortization":1485000.0,"Depreciation":null,"Operating Gains Losses":383000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":383000.0,"Net Income From Continuing Operations":-26819000.0},"2025-06-30":{"Free Cash Flow":6948000.0,"Repayment Of Debt":-27901000.0,"Issuance Of Debt":36968000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-8411000.0,"Interest Paid Supplemental Data":463000.0,"Income Tax Paid Supplemental Data":396000.0,"End Cash Position":21416000.0,"Beginning Cash Position":47155000.0,"Effect Of Exchange Rate Changes":528000.0,"Changes In Cash":10416000.0,"Financing Cash Flow":5080000.0,"Cash Flow From Continuing Financing Activities":5080000.0,"Net Other Financing Charges":-5188000.0,"Proceeds From Stock Option Exercised":2000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":9067000.0,"Net Long Term Debt Issuance":9067000.0,"Long Term Debt Payments":-27901000.0,"Long Term Debt Issuance":36968000.0,"Investing Cash Flow":-10023000.0,"Cash Flow From Continuing Investing Activities":-10023000.0,"Net Other Investing Changes":-1612000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-8411000.0,"Sale Of PPE":null,"Purchase Of PPE":-8411000.0,"Operating Cash Flow":15359000.0,"Cash Flow From Continuing Operating Activities":15359000.0,"Change In Working Capital":33576000.0,"Change In Other Working Capital":54476000.0,"Change In Other Current Liabilities":148000.0,"Change In Other Current Assets":1218000.0,"Change In Payables And Accrued Expense":6640000.0,"Change In Prepaid Assets":-27696000.0,"Change In Inventory":null,"Change In Receivables":-1210000.0,"Changes In Account Receivables":-407000.0,"Other Non Cash Items":1787000.0,"Stock Based Compensation":8984000.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":3843000.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":473000.0,"Depreciation And Amortization":473000.0,"Depreciation":null,"Operating Gains Losses":1628000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":216000.0,"Net Income From Continuing Operations":-34932000.0},"2025-03-31":{"Free Cash Flow":-9513000.0,"Repayment Of Debt":-9000.0,"Issuance Of Debt":26826000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-6783000.0,"Interest Paid Supplemental Data":13000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":47155000.0,"Beginning Cash Position":30073000.0,"Effect Of Exchange Rate Changes":65000.0,"Changes In Cash":17017000.0,"Financing Cash Flow":27060000.0,"Cash Flow From Continuing Financing Activities":27060000.0,"Net Other Financing Charges":243000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":26817000.0,"Net Long Term Debt Issuance":26817000.0,"Long Term Debt Payments":-9000.0,"Long Term Debt Issuance":26826000.0,"Investing Cash Flow":-7313000.0,"Cash Flow From Continuing Investing Activities":-7313000.0,"Net Other Investing Changes":-530000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-6783000.0,"Sale Of PPE":null,"Purchase Of PPE":-6783000.0,"Operating Cash Flow":-2730000.0,"Cash Flow From Continuing Operating Activities":-2730000.0,"Change In Working Capital":8845000.0,"Change In Other Working Capital":1596000.0,"Change In Other Current Liabilities":-431000.0,"Change In Other Current Assets":-501000.0,"Change In Payables And Accrued Expense":-9936000.0,"Change In Prepaid Assets":7648000.0,"Change In Inventory":0.0,"Change In Receivables":10469000.0,"Changes In Account Receivables":10597000.0,"Other Non Cash Items":-104000.0,"Stock Based Compensation":9276000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Provisionand Write Offof Assets":-11000.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":305000.0,"Depreciation And Amortization":305000.0,"Depreciation":305000.0,"Operating Gains Losses":133000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":133000.0,"Net Income From Continuing Operations":-21174000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":1000.0,"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,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":0.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":226000.0,"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 Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":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,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":11515000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":205000.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null}}}