{"ticker":"OGI","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":136468690.0,"Share Issued":136468690.0,"Total Debt":8198000.0,"Tangible Book Value":280070000.0,"Invested Capital":371812000.0,"Working Capital":161341000.0,"Net Tangible Assets":280070000.0,"Capital Lease Obligations":8198000.0,"Common Stock Equity":371812000.0,"Total Capitalization":371812000.0,"Total Equity Gross Minority Interest":371812000.0,"Stockholders Equity":371812000.0,"Gains Losses Not Affecting Retained Earnings":37306000.0,"Other Equity Adjustments":37306000.0,"Retained Earnings":-589679000.0,"Capital Stock":924185000.0,"Common Stock":924185000.0,"Total Liabilities Net Minority Interest":149500000.0,"Total Non Current Liabilities Net Minority Interest":60755000.0,"Other Non Current Liabilities":null,"Preferred Securities Outside Stock Equity":53514000.0,"Derivative Product Liabilities":0.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":7241000.0,"Long Term Capital Lease Obligation":7241000.0,"Long Term Debt":null,"Current Liabilities":88745000.0,"Other Current Liabilities":14649000.0,"Current Deferred Liabilities":0.0,"Current Debt And Capital Lease Obligation":957000.0,"Current Capital Lease Obligation":957000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":73139000.0,"Payables":73139000.0,"Accounts Payable":73139000.0,"Total Assets":521312000.0,"Total Non Current Assets":271226000.0,"Non Current Deferred Assets":1515000.0,"Non Current Note Receivables":null,"Investments And Advances":57131000.0,"Investmentin Financial Assets":57131000.0,"Held To Maturity Securities":48071000.0,"Available For Sale Securities":9060000.0,"Goodwill And Other Intangible Assets":91742000.0,"Other Intangible Assets":39218000.0,"Goodwill":52524000.0,"Net PPE":120838000.0,"Accumulated Depreciation":-276979000.0,"Gross PPE":397817000.0,"Leases":11330000.0,"Construction In Progress":null,"Other Properties":217394000.0,"Buildings And Improvements":164388000.0,"Land And Improvements":4705000.0,"Current Assets":250086000.0,"Restricted Cash":49651000.0,"Prepaid Assets":6786000.0,"Inventory":135158000.0,"Other Inventories":25396000.0,"Finished Goods":32965000.0,"Work In Process":60350000.0,"Raw Materials":16447000.0,"Receivables":53388000.0,"Other Receivables":796000.0,"Duefrom Related Parties Current":971000.0,"Taxes Receivable":null,"Accounts Receivable":51621000.0,"Allowance For Doubtful Accounts Receivable":-6293000.0,"Gross Accounts Receivable":57914000.0,"Cash Cash Equivalents And Short Term Investments":5103000.0,"Other Short Term Investments":811000.0,"Cash And Cash Equivalents":4292000.0,"Cash Financial":4292000.0},"2025-12-31":{"Ordinary Shares Number":135132782.0,"Share Issued":135132782.0,"Total Debt":8452000.0,"Tangible Book Value":270189000.0,"Invested Capital":369466000.0,"Working Capital":162494000.0,"Net Tangible Assets":270189000.0,"Capital Lease Obligations":8442000.0,"Common Stock Equity":369456000.0,"Total Capitalization":369456000.0,"Total Equity Gross Minority Interest":369456000.0,"Stockholders Equity":369456000.0,"Gains Losses Not Affecting Retained Earnings":36602000.0,"Other Equity Adjustments":36602000.0,"Retained Earnings":-588758000.0,"Capital Stock":921612000.0,"Common Stock":921612000.0,"Total Liabilities Net Minority Interest":161217000.0,"Total Non Current Liabilities Net Minority Interest":67166000.0,"Other Non Current Liabilities":null,"Preferred Securities Outside Stock Equity":55017000.0,"Derivative Product Liabilities":4644000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":7505000.0,"Long Term Capital Lease Obligation":7505000.0,"Long Term Debt":null,"Current Liabilities":94051000.0,"Other Current Liabilities":22025000.0,"Current Deferred Liabilities":0.0,"Current Debt And Capital Lease Obligation":947000.0,"Current Capital Lease Obligation":937000.0,"Current Debt":10000.0,"Other Current Borrowings":10000.0,"Payables And Accrued Expenses":71079000.0,"Payables":71079000.0,"Accounts Payable":71079000.0,"Total Assets":530673000.0,"Total Non Current Assets":274128000.0,"Non Current Deferred Assets":1974000.0,"Non Current Note Receivables":null,"Investments And Advances":49405000.0,"Investmentin Financial Assets":49405000.0,"Held To Maturity Securities":39862000.0,"Available For Sale Securities":9543000.0,"Goodwill And Other Intangible Assets":99267000.0,"Other Intangible Assets":46743000.0,"Goodwill":52524000.0,"Net PPE":123482000.0,"Accumulated Depreciation":-273694000.0,"Gross PPE":397176000.0,"Leases":11330000.0,"Construction In Progress":null,"Other Properties":216793000.0,"Buildings And Improvements":164348000.0,"Land And Improvements":4705000.0,"Current Assets":256545000.0,"Restricted Cash":54585000.0,"Prepaid Assets":10927000.0,"Inventory":132711000.0,"Other Inventories":31551000.0,"Finished Goods":11114000.0,"Work In Process":69337000.0,"Raw Materials":20709000.0,"Receivables":49941000.0,"Other Receivables":21000.0,"Duefrom Related Parties Current":848000.0,"Taxes Receivable":null,"Accounts Receivable":49072000.0,"Allowance For Doubtful Accounts Receivable":-5118000.0,"Gross Accounts Receivable":54190000.0,"Cash Cash Equivalents And Short Term Investments":8381000.0,"Other Short Term Investments":805000.0,"Cash And Cash Equivalents":7576000.0,"Cash Financial":7576000.0},"2025-09-30":{"Ordinary Shares Number":134461029.0,"Share Issued":134461029.0,"Total Debt":8752000.0,"Tangible Book Value":248095000.0,"Invested Capital":349155000.0,"Working Capital":158738000.0,"Net Tangible Assets":248095000.0,"Capital Lease Obligations":8727000.0,"Common Stock Equity":349130000.0,"Total Capitalization":349130000.0,"Total Equity Gross Minority Interest":349130000.0,"Stockholders Equity":349130000.0,"Gains Losses Not Affecting Retained Earnings":37949000.0,"Other Equity Adjustments":37949000.0,"Retained Earnings":-608727000.0,"Capital Stock":919908000.0,"Common Stock":919908000.0,"Total Liabilities Net Minority Interest":213081000.0,"Total Non Current Liabilities Net Minority Interest":86922000.0,"Other Non Current Liabilities":5015000.0,"Preferred Securities Outside Stock Equity":68653000.0,"Derivative Product Liabilities":5506000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":7748000.0,"Long Term Capital Lease Obligation":7748000.0,"Long Term Debt":null,"Current Liabilities":126159000.0,"Other Current Liabilities":35551000.0,"Current Deferred Liabilities":357000.0,"Current Debt And Capital Lease Obligation":1004000.0,"Current Capital Lease Obligation":979000.0,"Current Debt":25000.0,"Other Current Borrowings":25000.0,"Payables And Accrued Expenses":89247000.0,"Payables":89247000.0,"Accounts Payable":89247000.0,"Total Assets":562211000.0,"Total Non Current Assets":277314000.0,"Non Current Deferred Assets":3754000.0,"Non Current Note Receivables":null,"Investments And Advances":49548000.0,"Investmentin Financial Assets":49548000.0,"Held To Maturity Securities":39473000.0,"Available For Sale Securities":10075000.0,"Goodwill And Other Intangible Assets":101035000.0,"Other Intangible Assets":48511000.0,"Goodwill":52524000.0,"Net PPE":122977000.0,"Accumulated Depreciation":-270482000.0,"Gross PPE":393459000.0,"Leases":11152000.0,"Construction In Progress":null,"Other Properties":213595000.0,"Buildings And Improvements":164007000.0,"Land And Improvements":4705000.0,"Current Assets":284897000.0,"Restricted Cash":55394000.0,"Prepaid Assets":11664000.0,"Inventory":123954000.0,"Other Inventories":27714000.0,"Finished Goods":18732000.0,"Work In Process":60188000.0,"Raw Materials":17320000.0,"Receivables":64859000.0,"Other Receivables":170000.0,"Duefrom Related Parties Current":701000.0,"Taxes Receivable":403000.0,"Accounts Receivable":63585000.0,"Allowance For Doubtful Accounts Receivable":-5703000.0,"Gross Accounts Receivable":69288000.0,"Cash Cash Equivalents And Short Term Investments":29026000.0,"Other Short Term Investments":826000.0,"Cash And Cash Equivalents":28200000.0,"Cash Financial":28200000.0},"2025-06-30":{"Ordinary Shares Number":133883932.0,"Share Issued":133883932.0,"Total Debt":9148000.0,"Tangible Book Value":282417000.0,"Invested Capital":385536000.0,"Working Capital":170508000.0,"Net Tangible Assets":282417000.0,"Capital Lease Obligations":9108000.0,"Common Stock Equity":385496000.0,"Total Capitalization":385496000.0,"Total Equity Gross Minority Interest":385496000.0,"Stockholders Equity":385496000.0,"Gains Losses Not Affecting Retained Earnings":37841000.0,"Other Equity Adjustments":37841000.0,"Retained Earnings":-570763000.0,"Capital Stock":918418000.0,"Common Stock":918418000.0,"Total Liabilities Net Minority Interest":179119000.0,"Total Non Current Liabilities Net Minority Interest":71844000.0,"Other Non Current Liabilities":12900000.0,"Preferred Securities Outside Stock Equity":44804000.0,"Derivative Product Liabilities":2399000.0,"Non Current Deferred Liabilities":3743000.0,"Non Current Deferred Taxes Liabilities":3743000.0,"Long Term Debt And Capital Lease Obligation":7998000.0,"Long Term Capital Lease Obligation":7998000.0,"Long Term Debt":null,"Current Liabilities":107275000.0,"Other Current Liabilities":15015000.0,"Current Deferred Liabilities":1307000.0,"Current Debt And Capital Lease Obligation":1150000.0,"Current Capital Lease Obligation":1110000.0,"Current Debt":40000.0,"Other Current Borrowings":40000.0,"Payables And Accrued Expenses":89803000.0,"Payables":89803000.0,"Accounts Payable":89803000.0,"Total Assets":564615000.0,"Total Non Current Assets":286832000.0,"Non Current Deferred Assets":8301000.0,"Non Current Note Receivables":42006000.0,"Investments And Advances":51915000.0,"Investmentin Financial Assets":51915000.0,"Held To Maturity Securities":42006000.0,"Available For Sale Securities":9909000.0,"Goodwill And Other Intangible Assets":103079000.0,"Other Intangible Assets":53283000.0,"Goodwill":49796000.0,"Net PPE":123537000.0,"Accumulated Depreciation":-267812000.0,"Gross PPE":391349000.0,"Leases":11152000.0,"Construction In Progress":888000.0,"Other Properties":211041000.0,"Buildings And Improvements":163563000.0,"Land And Improvements":4705000.0,"Current Assets":277783000.0,"Restricted Cash":49155000.0,"Prepaid Assets":9119000.0,"Inventory":125186000.0,"Other Inventories":29603000.0,"Finished Goods":12767000.0,"Work In Process":72347000.0,"Raw Materials":10469000.0,"Receivables":57547000.0,"Other Receivables":436000.0,"Duefrom Related Parties Current":541000.0,"Taxes Receivable":null,"Accounts Receivable":56570000.0,"Allowance For Doubtful Accounts Receivable":-5470000.0,"Gross Accounts Receivable":62040000.0,"Cash Cash Equivalents And Short Term Investments":36776000.0,"Other Short Term Investments":900000.0,"Cash And Cash Equivalents":35876000.0,"Cash Financial":35876000.0},"2025-03-31":{"Ordinary Shares Number":133835963.0,"Share Issued":133835963.0,"Total Debt":9537000.0,"Tangible Book Value":285194000.0,"Invested Capital":390621000.0,"Working Capital":182879000.0,"Net Tangible Assets":285194000.0,"Capital Lease Obligations":9482000.0,"Common Stock Equity":390566000.0,"Total Capitalization":390566000.0,"Total Equity Gross Minority Interest":390566000.0,"Stockholders Equity":390566000.0,"Gains Losses Not Affecting Retained Earnings":37753000.0,"Other Equity Adjustments":37753000.0,"Retained Earnings":-564469000.0,"Capital Stock":917282000.0,"Common Stock":917282000.0,"Total Liabilities Net Minority Interest":147337000.0,"Total Non Current Liabilities Net Minority Interest":71714000.0,"Other Non Current Liabilities":12513000.0,"Preferred Securities Outside Stock Equity":35034000.0,"Derivative Product Liabilities":2026000.0,"Non Current Deferred Liabilities":13909000.0,"Non Current Deferred Taxes Liabilities":13909000.0,"Long Term Debt And Capital Lease Obligation":8232000.0,"Long Term Capital Lease Obligation":8232000.0,"Long Term Debt":null,"Current Liabilities":75623000.0,"Other Current Liabilities":10010000.0,"Current Deferred Liabilities":1307000.0,"Current Debt And Capital Lease Obligation":1305000.0,"Current Capital Lease Obligation":1250000.0,"Current Debt":55000.0,"Other Current Borrowings":55000.0,"Payables And Accrued Expenses":63001000.0,"Payables":63001000.0,"Accounts Payable":63001000.0,"Total Assets":537903000.0,"Total Non Current Assets":279401000.0,"Non Current Deferred Assets":6514000.0,"Non Current Note Receivables":38022000.0,"Investments And Advances":47571000.0,"Investmentin Financial Assets":47571000.0,"Held To Maturity Securities":38022000.0,"Available For Sale Securities":9549000.0,"Goodwill And Other Intangible Assets":105372000.0,"Other Intangible Assets":55317000.0,"Goodwill":50055000.0,"Net PPE":119944000.0,"Accumulated Depreciation":-265032000.0,"Gross PPE":384976000.0,"Leases":11152000.0,"Construction In Progress":2365000.0,"Other Properties":203581000.0,"Buildings And Improvements":163173000.0,"Land And Improvements":4705000.0,"Current Assets":258502000.0,"Restricted Cash":69319000.0,"Prepaid Assets":10093000.0,"Inventory":115049000.0,"Other Inventories":31963000.0,"Finished Goods":14482000.0,"Work In Process":49221000.0,"Raw Materials":19383000.0,"Receivables":49987000.0,"Other Receivables":1149000.0,"Duefrom Related Parties Current":2001000.0,"Taxes Receivable":null,"Accounts Receivable":46837000.0,"Allowance For Doubtful Accounts Receivable":-5824000.0,"Gross Accounts Receivable":52661000.0,"Cash Cash Equivalents And Short Term Investments":14054000.0,"Other Short Term Investments":873000.0,"Cash And Cash Equivalents":13181000.0,"Cash Financial":13181000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":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,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":4436000.0,"Preferred Securities Outside Stock Equity":null,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":9169000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":10000.0,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":60000.0,"Other Current Borrowings":60000.0,"Payables And Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Note Receivables":35229000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Available For Sale Securities":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,"Buildings And Improvements":null,"Land And Improvements":null,"Current Assets":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"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,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-14250000.0,"Total Unusual Items":9490000.0,"Total Unusual Items Excluding Goodwill":9490000.0,"Net Income From Continuing Operation Net Minority Interest":-921000.0,"Reconciled Depreciation":5033000.0,"Reconciled Cost Of Revenue":40521000.0,"EBITDA":-4760000.0,"EBIT":-9793000.0,"Normalized Income":-10411000.0,"Net Income From Continuing And Discontinued Operation":-921000.0,"Total Expenses":69587000.0,"Total Operating Income As Reported":-15593000.0,"Diluted Average Shares":131571429.0,"Basic Average Shares":131571429.0,"Diluted EPS":-0.007,"Basic EPS":-0.007,"Diluted NI Availto Com Stockholders":-921000.0,"Net Income Common Stockholders":-921000.0,"Net Income":-921000.0,"Net Income Including Noncontrolling Interests":-921000.0,"Net Income Continuous Operations":-921000.0,"Tax Provision":0.0,"Pretax Income":-921000.0,"Other Income Expense":8872000.0,"Other Non Operating Income Expenses":-618000.0,"Special Income Charges":-5346000.0,"Gain On Sale Of Ppe":null,"Impairment Of Capital Assets":5800000.0,"Restructuring And Mergern Acquisition":-454000.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":14836000.0,"Operating Income":-9793000.0,"Operating Expense":26200000.0,"Depreciation Amortization Depletion Income Statement":2167000.0,"Depreciation And Amortization In Income Statement":2167000.0,"Research And Development":2025000.0,"Selling General And Administration":22008000.0,"Selling And Marketing Expense":8674000.0,"General And Administrative Expense":13334000.0,"Other Gand A":7985000.0,"Salaries And Wages":5349000.0,"Gross Profit":16407000.0,"Cost Of Revenue":43387000.0,"Total Revenue":59794000.0,"Excise Taxes":33456000.0,"Operating Revenue":93167000.0},"2025-12-31":{"Tax Effect Of Unusual Items":3703200.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":-23126000.0,"Total Unusual Items":24688000.0,"Total Unusual Items Excluding Goodwill":24688000.0,"Net Income From Continuing Operation Net Minority Interest":19969000.0,"Reconciled Depreciation":4980000.0,"Reconciled Cost Of Revenue":37458000.0,"EBITDA":1562000.0,"EBIT":-3418000.0,"Normalized Income":-1015800.0,"Net Income From Continuing And Discontinued Operation":19969000.0,"Total Expenses":66956000.0,"Total Operating Income As Reported":-3418000.0,"Diluted Average Shares":136773973.0,"Basic Average Shares":134925676.0,"Diluted EPS":0.146,"Basic EPS":0.148,"Diluted NI Availto Com Stockholders":19969000.0,"Net Income Common Stockholders":19969000.0,"Net Income":19969000.0,"Net Income Including Noncontrolling Interests":19969000.0,"Net Income Continuous Operations":19969000.0,"Tax Provision":null,"Pretax Income":19969000.0,"Other Income Expense":23387000.0,"Other Non Operating Income Expenses":-1301000.0,"Special Income Charges":203000.0,"Gain On Sale Of Ppe":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":-203000.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":24485000.0,"Operating Income":-3418000.0,"Operating Expense":26733000.0,"Depreciation Amortization Depletion Income Statement":2215000.0,"Depreciation And Amortization In Income Statement":2215000.0,"Research And Development":2084000.0,"Selling General And Administration":22434000.0,"Selling And Marketing Expense":8991000.0,"General And Administrative Expense":13443000.0,"Other Gand A":7728000.0,"Salaries And Wages":5715000.0,"Gross Profit":23315000.0,"Cost Of Revenue":40223000.0,"Total Revenue":63538000.0,"Excise Taxes":33760000.0,"Operating Revenue":97223000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-3903057.183942,"Tax Rate For Calcs":0.090138,"Normalized EBITDA":49450000.0,"Total Unusual Items":-43301000.0,"Total Unusual Items Excluding Goodwill":-43301000.0,"Net Income From Continuing Operation Net Minority Interest":-37964000.0,"Reconciled Depreciation":4960000.0,"Reconciled Cost Of Revenue":45449000.0,"EBITDA":6149000.0,"EBIT":1189000.0,"Normalized Income":1433942.816058,"Net Income From Continuing And Discontinued Operation":-37964000.0,"Total Expenses":78872000.0,"Total Operating Income As Reported":1189000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-37964000.0,"Net Income Common Stockholders":-37964000.0,"Net Income":-37964000.0,"Net Income Including Noncontrolling Interests":-37964000.0,"Net Income Continuous Operations":-37964000.0,"Tax Provision":-3761000.0,"Pretax Income":-41725000.0,"Other Income Expense":-42914000.0,"Other Non Operating Income Expenses":387000.0,"Special Income Charges":5996000.0,"Gain On Sale Of Ppe":-9000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":-6005000.0,"Earnings From Equity Interest":0.0,"Gain On Sale Of Security":-49297000.0,"Operating Income":1189000.0,"Operating Expense":30649000.0,"Depreciation Amortization Depletion Income Statement":2186000.0,"Depreciation And Amortization In Income Statement":2186000.0,"Research And Development":3151000.0,"Selling General And Administration":25312000.0,"Selling And Marketing Expense":8946000.0,"General And Administrative Expense":16366000.0,"Other Gand A":8859000.0,"Salaries And Wages":7507000.0,"Gross Profit":31838000.0,"Cost Of Revenue":48223000.0,"Total Revenue":80061000.0,"Excise Taxes":43189000.0,"Operating Revenue":123192000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-1797750.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":14669000.0,"Total Unusual Items":-11985000.0,"Total Unusual Items Excluding Goodwill":-11985000.0,"Net Income From Continuing Operation Net Minority Interest":-6294000.0,"Reconciled Depreciation":4789000.0,"Reconciled Cost Of Revenue":42105000.0,"EBITDA":2684000.0,"EBIT":-2105000.0,"Normalized Income":3893250.0,"Net Income From Continuing And Discontinued Operation":-6294000.0,"Total Expenses":72897000.0,"Total Operating Income As Reported":-2105000.0,"Diluted Average Shares":133914894.0,"Basic Average Shares":133914894.0,"Diluted EPS":-0.047,"Basic EPS":-0.047,"Diluted NI Availto Com Stockholders":-6294000.0,"Net Income Common Stockholders":-6294000.0,"Net Income":-6294000.0,"Net Income Including Noncontrolling Interests":-6294000.0,"Net Income Continuous Operations":-6294000.0,"Tax Provision":-9903000.0,"Pretax Income":-16197000.0,"Other Income Expense":-14092000.0,"Other Non Operating Income Expenses":-2107000.0,"Special Income Charges":-1263000.0,"Gain On Sale Of Ppe":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":1263000.0,"Earnings From Equity Interest":0.0,"Gain On Sale Of Security":-10722000.0,"Operating Income":-2105000.0,"Operating Expense":28251000.0,"Depreciation Amortization Depletion Income Statement":2248000.0,"Depreciation And Amortization In Income Statement":2248000.0,"Research And Development":2763000.0,"Selling General And Administration":23240000.0,"Selling And Marketing Expense":8824000.0,"General And Administrative Expense":14416000.0,"Other Gand A":8360000.0,"Salaries And Wages":6056000.0,"Gross Profit":26146000.0,"Cost Of Revenue":44646000.0,"Total Revenue":70792000.0,"Excise Taxes":39413000.0,"Operating Revenue":110121000.0},"2025-03-31":{"Tax Effect Of Unusual Items":7513350.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":-52833000.0,"Total Unusual Items":50089000.0,"Total Unusual Items Excluding Goodwill":50089000.0,"Net Income From Continuing Operation Net Minority Interest":42456000.0,"Reconciled Depreciation":4839000.0,"Reconciled Cost Of Revenue":44547000.0,"EBITDA":-2744000.0,"EBIT":-7583000.0,"Normalized Income":-119650.0,"Net Income From Continuing And Discontinued Operation":42456000.0,"Total Expenses":73183000.0,"Total Operating Income As Reported":-7583000.0,"Diluted Average Shares":133509434.0,"Basic Average Shares":129045593.0,"Diluted EPS":0.318,"Basic EPS":0.329,"Diluted NI Availto Com Stockholders":42456000.0,"Net Income Common Stockholders":42456000.0,"Net Income":42456000.0,"Net Income Including Noncontrolling Interests":42456000.0,"Net Income Continuous Operations":42456000.0,"Tax Provision":-106000.0,"Pretax Income":42350000.0,"Other Income Expense":49933000.0,"Other Non Operating Income Expenses":-156000.0,"Special Income Charges":2925000.0,"Gain On Sale Of Ppe":0.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":-2925000.0,"Earnings From Equity Interest":0.0,"Gain On Sale Of Security":47164000.0,"Operating Income":-7583000.0,"Operating Expense":26001000.0,"Depreciation Amortization Depletion Income Statement":2204000.0,"Depreciation And Amortization In Income Statement":2204000.0,"Research And Development":2662000.0,"Selling General And Administration":21135000.0,"Selling And Marketing Expense":7523000.0,"General And Administrative Expense":13612000.0,"Other Gand A":6485000.0,"Salaries And Wages":7127000.0,"Gross Profit":18418000.0,"Cost Of Revenue":47182000.0,"Total Revenue":65600000.0,"Excise Taxes":37163000.0,"Operating Revenue":102763000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":113648515.0,"Basic Average Shares":113648515.0,"Diluted EPS":-0.202,"Basic EPS":-0.202,"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":0.0,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":0.0,"Gain On Sale Of Security":null,"Operating Income":null,"Operating Expense":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,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Excise Taxes":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-7006000.0,"Repayment Of Debt":-400000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-246000.0,"End Cash Position":53943000.0,"Beginning Cash Position":62161000.0,"Effect Of Exchange Rate Changes":404000.0,"Changes In Cash":-8622000.0,"Financing Cash Flow":-451000.0,"Cash Flow From Continuing Financing Activities":-451000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-400000.0,"Net Long Term Debt Issuance":-400000.0,"Long Term Debt Payments":-400000.0,"Investing Cash Flow":-1411000.0,"Cash Flow From Continuing Investing Activities":-1411000.0,"Net Other Investing Changes":458000.0,"Net Investment Purchase And Sale":-1623000.0,"Sale Of Investment":-6000.0,"Purchase Of Investment":-1617000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-23000.0,"Purchase Of Intangibles":-23000.0,"Net PPE Purchase And Sale":-223000.0,"Sale Of PPE":null,"Purchase Of PPE":-223000.0,"Operating Cash Flow":-6760000.0,"Cash Flow From Continuing Operating Activities":-6760000.0,"Change In Working Capital":-549000.0,"Change In Payables And Accrued Expense":4271000.0,"Change In Receivables":-4820000.0,"Other Non Cash Items":-6223000.0,"Stock Based Compensation":728000.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":5033000.0,"Depreciation And Amortization":5033000.0,"Operating Gains Losses":-15240000.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-14836000.0,"Net Foreign Currency Exchange Gain Loss":-404000.0,"Net Income From Continuing Operations":-921000.0},"2025-12-31":{"Free Cash Flow":-18117000.0,"Repayment Of Debt":-456000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-2104000.0,"End Cash Position":62161000.0,"Beginning Cash Position":83594000.0,"Effect Of Exchange Rate Changes":-626000.0,"Changes In Cash":-20807000.0,"Financing Cash Flow":-450000.0,"Cash Flow From Continuing Financing Activities":-450000.0,"Proceeds From Stock Option Exercised":6000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-456000.0,"Net Long Term Debt Issuance":-456000.0,"Long Term Debt Payments":-456000.0,"Investing Cash Flow":-4344000.0,"Cash Flow From Continuing Investing Activities":-4344000.0,"Net Other Investing Changes":244000.0,"Net Investment Purchase And Sale":-2484000.0,"Sale Of Investment":826000.0,"Purchase Of Investment":-3310000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-2104000.0,"Sale Of PPE":null,"Purchase Of PPE":-2104000.0,"Operating Cash Flow":-16013000.0,"Cash Flow From Continuing Operating Activities":-16013000.0,"Change In Working Capital":-16266000.0,"Change In Payables And Accrued Expense":-22915000.0,"Change In Receivables":6649000.0,"Other Non Cash Items":-1607000.0,"Stock Based Compensation":770000.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":4980000.0,"Depreciation And Amortization":4980000.0,"Operating Gains Losses":-23859000.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-24485000.0,"Net Foreign Currency Exchange Gain Loss":626000.0,"Net Income From Continuing Operations":19969000.0},"2025-09-30":{"Free Cash Flow":-688000.0,"Repayment Of Debt":-565000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"End Cash Position":83594000.0,"Beginning Cash Position":85031000.0,"Effect Of Exchange Rate Changes":366000.0,"Changes In Cash":-1803000.0,"Financing Cash Flow":-565000.0,"Cash Flow From Continuing Financing Activities":-565000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-565000.0,"Net Long Term Debt Issuance":-565000.0,"Long Term Debt Payments":-565000.0,"Investing Cash Flow":214000.0,"Cash Flow From Continuing Investing Activities":214000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":63000.0,"Sale Of Investment":195000.0,"Purchase Of Investment":-132000.0,"Net Business Purchase And Sale":-725000.0,"Purchase Of Business":-725000.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":876000.0,"Sale Of PPE":112000.0,"Purchase Of PPE":764000.0,"Operating Cash Flow":-1452000.0,"Cash Flow From Continuing Operating Activities":-23147000.0,"Change In Working Capital":-4565000.0,"Change In Payables And Accrued Expense":-129000.0,"Change In Receivables":-4436000.0,"Other Non Cash Items":11582000.0,"Stock Based Compensation":947000.0,"Asset Impairment Charge":274000.0,"Deferred Tax":-3761000.0,"Deferred Income Tax":-3761000.0,"Depreciation Amortization Depletion":4960000.0,"Depreciation And Amortization":4960000.0,"Operating Gains Losses":27075000.0,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":27432000.0,"Net Foreign Currency Exchange Gain Loss":-366000.0,"Net Income From Continuing Operations":-37964000.0},"2025-06-30":{"Free Cash Flow":4999000.0,"Repayment Of Debt":-564000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-9627000.0,"End Cash Position":85031000.0,"Beginning Cash Position":82500000.0,"Effect Of Exchange Rate Changes":-2107000.0,"Changes In Cash":4638000.0,"Financing Cash Flow":-560000.0,"Cash Flow From Continuing Financing Activities":-560000.0,"Proceeds From Stock Option Exercised":4000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-564000.0,"Net Long Term Debt Issuance":-564000.0,"Long Term Debt Payments":-564000.0,"Investing Cash Flow":-9428000.0,"Cash Flow From Continuing Investing Activities":-9428000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":1438000.0,"Sale Of Investment":1467000.0,"Purchase Of Investment":-29000.0,"Net Business Purchase And Sale":-22000.0,"Purchase Of Business":-22000.0,"Net Intangibles Purchase And Sale":25000.0,"Purchase Of Intangibles":25000.0,"Net PPE Purchase And Sale":-9652000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-9652000.0,"Operating Cash Flow":14626000.0,"Cash Flow From Continuing Operating Activities":36321000.0,"Change In Working Capital":15312000.0,"Change In Payables And Accrued Expense":28280000.0,"Change In Receivables":-12968000.0,"Other Non Cash Items":-24809000.0,"Stock Based Compensation":1007000.0,"Asset Impairment Charge":0.0,"Deferred Tax":-9903000.0,"Deferred Income Tax":-9903000.0,"Depreciation Amortization Depletion":4789000.0,"Depreciation And Amortization":4789000.0,"Operating Gains Losses":34524000.0,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":32417000.0,"Net Foreign Currency Exchange Gain Loss":2107000.0,"Net Income From Continuing Operations":-6294000.0},"2025-03-31":{"Free Cash Flow":-23136000.0,"Repayment Of Debt":-521000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-6551000.0,"End Cash Position":82500000.0,"Beginning Cash Position":68684000.0,"Effect Of Exchange Rate Changes":40000.0,"Changes In Cash":13776000.0,"Financing Cash Flow":40660000.0,"Cash Flow From Continuing Financing Activities":40660000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-521000.0,"Net Long Term Debt Issuance":-521000.0,"Long Term Debt Payments":-521000.0,"Investing Cash Flow":-10299000.0,"Cash Flow From Continuing Investing Activities":-10299000.0,"Net Other Investing Changes":312000.0,"Net Investment Purchase And Sale":1649000.0,"Sale Of Investment":836000.0,"Purchase Of Investment":813000.0,"Net Business Purchase And Sale":-5709000.0,"Purchase Of Business":-5709000.0,"Net Intangibles Purchase And Sale":-43000.0,"Purchase Of Intangibles":-43000.0,"Net PPE Purchase And Sale":-6508000.0,"Sale Of PPE":null,"Purchase Of PPE":-6508000.0,"Operating Cash Flow":-16585000.0,"Cash Flow From Continuing Operating Activities":-16585000.0,"Change In Working Capital":-14978000.0,"Change In Payables And Accrued Expense":-3428000.0,"Change In Receivables":-11550000.0,"Other Non Cash Items":-2530000.0,"Stock Based Compensation":938000.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":4839000.0,"Depreciation And Amortization":4839000.0,"Operating Gains Losses":-47204000.0,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":-47164000.0,"Net Foreign Currency Exchange Gain Loss":-40000.0,"Net Income From Continuing Operations":42456000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-1635000.0,"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,"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,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":905000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In 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,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null}}}