{"ticker":"OLOX","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":null,"Ordinary Shares Number":1019994.0,"Share Issued":1019994.0,"Net Debt":10063964.0,"Total Debt":10330824.0,"Tangible Book Value":-18658149.0,"Invested Capital":14465690.0,"Working Capital":-23432117.0,"Net Tangible Assets":-14841836.0,"Capital Lease Obligations":235977.0,"Common Stock Equity":4370843.0,"Preferred Stock Equity":3816313.0,"Total Capitalization":8824060.0,"Total Equity Gross Minority Interest":8187156.0,"Minority Interest":null,"Stockholders Equity":8187156.0,"Other Equity Interest":null,"Treasury Stock":92396.0,"Retained Earnings":-120017997.0,"Additional Paid In Capital":124471234.0,"Capital Stock":3826315.0,"Common Stock":10002.0,"Preferred Stock":3816313.0,"Total Liabilities Net Minority Interest":27213620.0,"Total Non Current Liabilities Net Minority Interest":2564585.0,"Liabilities Heldfor Sale Non Current":1871180.0,"Long Term Debt And Capital Lease Obligation":693405.0,"Long Term Capital Lease Obligation":56501.0,"Long Term Debt":636904.0,"Current Liabilities":24649035.0,"Other Current Liabilities":72157.0,"Current Deferred Liabilities":945964.0,"Current Deferred Revenue":945964.0,"Current Debt And Capital Lease Obligation":9637419.0,"Current Capital Lease Obligation":179476.0,"Current Debt":9457943.0,"Other Current Borrowings":7456276.0,"Line Of Credit":2001667.0,"Payables And Accrued Expenses":13993495.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":13993495.0,"Dueto Related Parties Current":1242772.0,"Accounts Payable":12750723.0,"Total Assets":35400776.0,"Total Non Current Assets":34183858.0,"Other Non Current Assets":2000000.0,"Non Current Deferred Assets":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":23028992.0,"Other Intangible Assets":5579563.0,"Goodwill":17449429.0,"Net PPE":9154866.0,"Accumulated Depreciation":null,"Gross PPE":9154866.0,"Leases":null,"Construction In Progress":340744.0,"Other Properties":4890958.0,"Buildings And Improvements":null,"Properties":3923164.0,"Current Assets":1216918.0,"Other Current Assets":447039.0,"Assets Held For Sale Current":null,"Inventory":329978.0,"Other Inventories":null,"Raw Materials":329978.0,"Receivables":409018.0,"Receivables Adjustments Allowances":-401774.0,"Other Receivables":103736.0,"Accounts Receivable":707056.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":30883.0,"Cash And Cash Equivalents":30883.0},"2025-12-31":{"Treasury Shares Number":5.0,"Ordinary Shares Number":646792.0,"Share Issued":646797.0,"Net Debt":11290557.0,"Total Debt":12036289.0,"Tangible Book Value":-19449205.0,"Invested Capital":15452945.0,"Working Capital":-24349371.0,"Net Tangible Assets":-15593981.0,"Capital Lease Obligations":317866.0,"Common Stock Equity":3734522.0,"Preferred Stock Equity":3855224.0,"Total Capitalization":8200082.0,"Total Equity Gross Minority Interest":7589746.0,"Minority Interest":null,"Stockholders Equity":7589746.0,"Other Equity Interest":null,"Treasury Stock":92396.0,"Retained Earnings":-117352273.0,"Additional Paid In Capital":121172724.0,"Capital Stock":3861691.0,"Common Stock":6467.0,"Preferred Stock":3855224.0,"Total Liabilities Net Minority Interest":28445961.0,"Total Non Current Liabilities Net Minority Interest":2638065.0,"Liabilities Heldfor Sale Non Current":1848080.0,"Long Term Debt And Capital Lease Obligation":789985.0,"Long Term Capital Lease Obligation":179649.0,"Long Term Debt":610336.0,"Current Liabilities":25807896.0,"Other Current Liabilities":70802.0,"Current Deferred Liabilities":924076.0,"Current Deferred Revenue":924076.0,"Current Debt And Capital Lease Obligation":11246304.0,"Current Capital Lease Obligation":138217.0,"Current Debt":11108087.0,"Other Current Borrowings":9106420.0,"Line Of Credit":2001667.0,"Payables And Accrued Expenses":13566714.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":13566714.0,"Dueto Related Parties Current":1498205.0,"Accounts Payable":12068509.0,"Total Assets":36035707.0,"Total Non Current Assets":34577182.0,"Other Non Current Assets":2000000.0,"Non Current Deferred Assets":null,"Investments And Advances":0.0,"Long Term Equity Investment":0.0,"Goodwill And Other Intangible Assets":23183727.0,"Other Intangible Assets":5734298.0,"Goodwill":17449429.0,"Net PPE":9393455.0,"Accumulated Depreciation":-662459.0,"Gross PPE":10055914.0,"Leases":null,"Construction In Progress":349348.0,"Other Properties":309013.0,"Buildings And Improvements":3685505.0,"Properties":4004589.0,"Current Assets":1458525.0,"Other Current Assets":383439.0,"Assets Held For Sale Current":null,"Inventory":329978.0,"Other Inventories":null,"Raw Materials":329978.0,"Receivables":317242.0,"Receivables Adjustments Allowances":-401774.0,"Other Receivables":null,"Accounts Receivable":719016.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":427866.0,"Cash And Cash Equivalents":427866.0},"2025-09-30":{"Treasury Shares Number":5.0,"Ordinary Shares Number":76338.0,"Share Issued":76343.0,"Net Debt":9172268.0,"Total Debt":12194025.0,"Tangible Book Value":-18975506.0,"Invested Capital":33220942.0,"Working Capital":-19635275.0,"Net Tangible Assets":-15066866.0,"Capital Lease Obligations":0.0,"Common Stock Equity":21026917.0,"Preferred Stock Equity":3908640.0,"Total Capitalization":30066471.0,"Total Equity Gross Minority Interest":24935557.0,"Minority Interest":null,"Stockholders Equity":24935557.0,"Other Equity Interest":3381436.0,"Treasury Stock":92396.0,"Retained Earnings":-111168493.0,"Additional Paid In Capital":128898736.0,"Capital Stock":3916274.0,"Common Stock":7634.0,"Preferred Stock":3908640.0,"Total Liabilities Net Minority Interest":29170121.0,"Total Non Current Liabilities Net Minority Interest":5130914.0,"Liabilities Heldfor Sale Non Current":null,"Long Term Debt And Capital Lease Obligation":5130914.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":5130914.0,"Current Liabilities":24039207.0,"Other Current Liabilities":null,"Current Deferred Liabilities":823648.0,"Current Deferred Revenue":823648.0,"Current Debt And Capital Lease Obligation":7063111.0,"Current Capital Lease Obligation":0.0,"Current Debt":7063111.0,"Other Current Borrowings":7063111.0,"Line Of Credit":null,"Payables And Accrued Expenses":16152448.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":16152448.0,"Dueto Related Parties Current":3124727.0,"Accounts Payable":13027721.0,"Total Assets":54105678.0,"Total Non Current Assets":49701746.0,"Other Non Current Assets":87048.0,"Non Current Deferred Assets":null,"Investments And Advances":220000.0,"Long Term Equity Investment":220000.0,"Goodwill And Other Intangible Assets":40002423.0,"Other Intangible Assets":757581.0,"Goodwill":39244842.0,"Net PPE":9392275.0,"Accumulated Depreciation":-2025686.0,"Gross PPE":11417961.0,"Leases":11991.0,"Construction In Progress":null,"Other Properties":400.0,"Buildings And Improvements":4437663.0,"Properties":5551898.0,"Current Assets":4403932.0,"Other Current Assets":104137.0,"Assets Held For Sale Current":null,"Inventory":980939.0,"Other Inventories":474321.0,"Raw Materials":506618.0,"Receivables":297099.0,"Receivables Adjustments Allowances":-266795.0,"Other Receivables":128841.0,"Accounts Receivable":435053.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":3021757.0,"Cash And Cash Equivalents":3021757.0},"2025-06-30":{"Treasury Shares Number":5.0,"Ordinary Shares Number":18933.0,"Share Issued":18938.0,"Net Debt":9739590.0,"Total Debt":12506800.0,"Tangible Book Value":-20028911.0,"Invested Capital":32397181.0,"Working Capital":-20761680.0,"Net Tangible Assets":-16180271.0,"Capital Lease Obligations":0.0,"Common Stock Equity":19890381.0,"Preferred Stock Equity":3848640.0,"Total Capitalization":28892925.0,"Total Equity Gross Minority Interest":23739021.0,"Minority Interest":0.0,"Stockholders Equity":23739021.0,"Other Equity Interest":null,"Treasury Stock":92396.0,"Retained Earnings":-105852621.0,"Additional Paid In Capital":125714191.0,"Capital Stock":3969847.0,"Common Stock":121207.0,"Preferred Stock":3848640.0,"Total Liabilities Net Minority Interest":30004654.0,"Total Non Current Liabilities Net Minority Interest":5153904.0,"Liabilities Heldfor Sale Non Current":null,"Long Term Debt And Capital Lease Obligation":5153904.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":5153904.0,"Current Liabilities":24850750.0,"Other Current Liabilities":null,"Current Deferred Liabilities":1111501.0,"Current Deferred Revenue":1111501.0,"Current Debt And Capital Lease Obligation":7352896.0,"Current Capital Lease Obligation":0.0,"Current Debt":7352896.0,"Other Current Borrowings":7352896.0,"Line Of Credit":null,"Payables And Accrued Expenses":16386353.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":16386353.0,"Dueto Related Parties Current":3474727.0,"Accounts Payable":12911626.0,"Total Assets":53743675.0,"Total Non Current Assets":49654605.0,"Other Non Current Assets":199562.0,"Non Current Deferred Assets":null,"Investments And Advances":220000.0,"Long Term Equity Investment":220000.0,"Goodwill And Other Intangible Assets":39919292.0,"Other Intangible Assets":783090.0,"Goodwill":39136202.0,"Net PPE":9315751.0,"Accumulated Depreciation":-1917136.0,"Gross PPE":11232887.0,"Leases":11991.0,"Construction In Progress":null,"Other Properties":400.0,"Buildings And Improvements":4437663.0,"Properties":5366824.0,"Current Assets":4089070.0,"Other Current Assets":129970.0,"Assets Held For Sale Current":null,"Inventory":751831.0,"Other Inventories":471334.0,"Raw Materials":280497.0,"Receivables":440059.0,"Receivables Adjustments Allowances":null,"Other Receivables":130798.0,"Accounts Receivable":309261.0,"Allowance For Doubtful Accounts Receivable":-266795.0,"Gross Accounts Receivable":576056.0,"Cash Cash Equivalents And Short Term Investments":2767210.0,"Cash And Cash Equivalents":2767210.0},"2025-03-31":{"Treasury Shares Number":5.0,"Ordinary Shares Number":9977.0,"Share Issued":9982.0,"Net Debt":11714085.0,"Total Debt":11944594.0,"Tangible Book Value":-21893353.0,"Invested Capital":29020981.0,"Working Capital":-21495360.0,"Net Tangible Assets":-17893353.0,"Capital Lease Obligations":0.0,"Common Stock Equity":17076387.0,"Preferred Stock Equity":4000000.0,"Total Capitalization":26228801.0,"Total Equity Gross Minority Interest":21076387.0,"Minority Interest":0.0,"Stockholders Equity":21076387.0,"Other Equity Interest":null,"Treasury Stock":92396.0,"Retained Earnings":-101278751.0,"Additional Paid In Capital":118383643.0,"Capital Stock":4063891.0,"Common Stock":63891.0,"Preferred Stock":4000000.0,"Total Liabilities Net Minority Interest":28088840.0,"Total Non Current Liabilities Net Minority Interest":5152414.0,"Liabilities Heldfor Sale Non Current":null,"Long Term Debt And Capital Lease Obligation":5152414.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":5152414.0,"Current Liabilities":22936426.0,"Other Current Liabilities":null,"Current Deferred Liabilities":721363.0,"Current Deferred Revenue":721363.0,"Current Debt And Capital Lease Obligation":6792180.0,"Current Capital Lease Obligation":0.0,"Current Debt":6792180.0,"Other Current Borrowings":6792180.0,"Line Of Credit":null,"Payables And Accrued Expenses":15422883.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":15422883.0,"Dueto Related Parties Current":3416574.0,"Accounts Payable":12006309.0,"Total Assets":49165227.0,"Total Non Current Assets":47724161.0,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Investments And Advances":220000.0,"Long Term Equity Investment":220000.0,"Goodwill And Other Intangible Assets":38969740.0,"Other Intangible Assets":809538.0,"Goodwill":38160202.0,"Net PPE":8534421.0,"Accumulated Depreciation":-430590.0,"Gross PPE":8965011.0,"Leases":11991.0,"Construction In Progress":227115.0,"Other Properties":null,"Buildings And Improvements":3447763.0,"Properties":4191712.0,"Current Assets":1441066.0,"Other Current Assets":106801.0,"Assets Held For Sale Current":null,"Inventory":961610.0,"Other Inventories":null,"Raw Materials":null,"Receivables":142146.0,"Receivables Adjustments Allowances":-266795.0,"Other Receivables":81640.0,"Accounts Receivable":327301.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":230509.0,"Cash And Cash Equivalents":230509.0},"2024-12-31":{"Treasury Shares Number":5.0,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Preferred Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":0.0,"Stockholders Equity":null,"Other Equity Interest":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Liabilities Heldfor Sale Non Current":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":0.0,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":0.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":3083836.0,"Interest Payable":13920.0,"Payables":null,"Dueto Related Parties Current":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":0.0,"Investments And Advances":738056.0,"Long Term Equity Investment":738056.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-386526.0,"Gross PPE":null,"Leases":11991.0,"Construction In Progress":196432.0,"Other Properties":null,"Buildings And Improvements":3459754.0,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":0.0,"Inventory":null,"Other Inventories":null,"Raw Materials":471468.0,"Receivables":null,"Receivables Adjustments Allowances":-266795.0,"Other Receivables":2536.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2556054.0,"Total Unusual Items":582371.0,"Total Unusual Items Excluding Goodwill":582371.0,"Net Income From Continuing Operation Net Minority Interest":-2665724.0,"Reconciled Depreciation":326284.0,"Reconciled Cost Of Revenue":486146.0,"EBITDA":-1973683.0,"EBIT":-2299967.0,"Net Interest Income":-365757.0,"Interest Expense":365757.0,"Interest Income":null,"Normalized Income":-3248095.0,"Net Income From Continuing And Discontinued Operation":-2665724.0,"Total Expenses":3168427.0,"Total Operating Income As Reported":-2883114.0,"Diluted Average Shares":698387.0,"Basic Average Shares":698387.0,"Diluted EPS":-4.38,"Basic EPS":-4.38,"Diluted NI Availto Com Stockholders":-3061691.0,"Net Income Common Stockholders":-3061691.0,"Otherunder Preferred Stock Dividend":395967.0,"Net Income":-2665724.0,"Net Income Including Noncontrolling Interests":-2665724.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-2665724.0,"Tax Provision":0.0,"Pretax Income":-2665724.0,"Other Income Expense":583147.0,"Other Non Operating Income Expenses":776.0,"Special Income Charges":583726.0,"Gain On Sale Of Business":null,"Other Special Charges":-583726.0,"Gain On Sale Of Security":-1355.0,"Net Non Operating Interest Income Expense":-365757.0,"Interest Expense Non Operating":365757.0,"Interest Income Non Operating":null,"Operating Income":-2883114.0,"Operating Expense":2682281.0,"Selling General And Administration":2682281.0,"Selling And Marketing Expense":81409.0,"General And Administrative Expense":2600872.0,"Other Gand A":1908492.0,"Salaries And Wages":692380.0,"Gross Profit":-200833.0,"Cost Of Revenue":486146.0,"Total Revenue":285313.0,"Operating Revenue":285313.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3299979.0,"Total Unusual Items":-1820067.0,"Total Unusual Items Excluding Goodwill":-1820067.0,"Net Income From Continuing Operation Net Minority Interest":-6183780.0,"Reconciled Depreciation":250918.0,"Reconciled Cost Of Revenue":3277816.0,"EBITDA":-5120046.0,"EBIT":-5370964.0,"Net Interest Income":-929860.0,"Interest Expense":812816.0,"Interest Income":null,"Normalized Income":-4363713.0,"Net Income From Continuing And Discontinued Operation":-6183780.0,"Total Expenses":6654561.0,"Total Operating Income As Reported":-6040853.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-6183780.0,"Net Income Common Stockholders":-6183780.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-6183780.0,"Net Income Including Noncontrolling Interests":-6183780.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-6183780.0,"Tax Provision":0.0,"Pretax Income":-6183780.0,"Other Income Expense":786933.0,"Other Non Operating Income Expenses":2607000.0,"Special Income Charges":-2648282.0,"Gain On Sale Of Business":0.0,"Other Special Charges":null,"Gain On Sale Of Security":828215.0,"Net Non Operating Interest Income Expense":-929860.0,"Interest Expense Non Operating":812816.0,"Interest Income Non Operating":null,"Operating Income":-6040853.0,"Operating Expense":3376745.0,"Selling General And Administration":3376745.0,"Selling And Marketing Expense":194005.0,"General And Administrative Expense":3182740.0,"Other Gand A":2469465.0,"Salaries And Wages":713275.0,"Gross Profit":-2664108.0,"Cost Of Revenue":3277816.0,"Total Revenue":613708.0,"Operating Revenue":924783.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4617556.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-5315872.0,"Reconciled Depreciation":145229.0,"Reconciled Cost Of Revenue":1359337.0,"EBITDA":-4617556.0,"EBIT":-4762785.0,"Net Interest Income":-436043.0,"Interest Expense":553087.0,"Interest Income":117044.0,"Normalized Income":-5315872.0,"Net Income From Continuing And Discontinued Operation":-5315872.0,"Total Expenses":3558891.0,"Total Operating Income As Reported":-2507726.0,"Diluted Average Shares":41921.0,"Basic Average Shares":41921.0,"Diluted EPS":-126.8,"Basic EPS":-126.8,"Diluted NI Availto Com Stockholders":-5315872.0,"Net Income Common Stockholders":-5315872.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-5315872.0,"Net Income Including Noncontrolling Interests":-5315872.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-5315872.0,"Tax Provision":0.0,"Pretax Income":-5315872.0,"Other Income Expense":-2372103.0,"Other Non Operating Income Expenses":-2372103.0,"Special Income Charges":0.0,"Gain On Sale Of Business":0.0,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-436043.0,"Interest Expense Non Operating":553087.0,"Interest Income Non Operating":117044.0,"Operating Income":-2507726.0,"Operating Expense":2199554.0,"Selling General And Administration":2199554.0,"Selling And Marketing Expense":32780.0,"General And Administrative Expense":2166774.0,"Other Gand A":1397717.0,"Salaries And Wages":769057.0,"Gross Profit":-308172.0,"Cost Of Revenue":1359337.0,"Total Revenue":1051165.0,"Operating Revenue":946520.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3304733.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-4573870.0,"Reconciled Depreciation":333174.0,"Reconciled Cost Of Revenue":1715819.0,"EBITDA":-3304733.0,"EBIT":-3637907.0,"Net Interest Income":-935963.0,"Interest Expense":935963.0,"Interest Income":0.0,"Normalized Income":-4573870.0,"Net Income From Continuing And Discontinued Operation":-4573870.0,"Total Expenses":4409131.0,"Total Operating Income As Reported":-3687780.0,"Diluted Average Shares":15345.0,"Basic Average Shares":15345.0,"Diluted EPS":-300.8,"Basic EPS":-300.8,"Diluted NI Availto Com Stockholders":-4573870.0,"Net Income Common Stockholders":-4573870.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-4573870.0,"Net Income Including Noncontrolling Interests":-4573870.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-4573870.0,"Tax Provision":0.0,"Pretax Income":-4573870.0,"Other Income Expense":49873.0,"Other Non Operating Income Expenses":49873.0,"Special Income Charges":0.0,"Gain On Sale Of Business":0.0,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-935963.0,"Interest Expense Non Operating":935963.0,"Interest Income Non Operating":0.0,"Operating Income":-3687780.0,"Operating Expense":2693312.0,"Selling General And Administration":2693312.0,"Selling And Marketing Expense":150901.0,"General And Administrative Expense":2542411.0,"Other Gand A":1804617.0,"Salaries And Wages":737794.0,"Gross Profit":-994468.0,"Cost Of Revenue":1715819.0,"Total Revenue":721351.0,"Operating Revenue":585196.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1724807.0,"Total Unusual Items":-311560.0,"Total Unusual Items Excluding Goodwill":-311560.0,"Net Income From Continuing Operation Net Minority Interest":-2746668.0,"Reconciled Depreciation":107175.0,"Reconciled Cost Of Revenue":890109.0,"EBITDA":-2036367.0,"EBIT":-2143542.0,"Net Interest Income":-603126.0,"Interest Expense":603126.0,"Interest Income":0.0,"Normalized Income":-2435108.0,"Net Income From Continuing And Discontinued Operation":-2746668.0,"Total Expenses":2398336.0,"Total Operating Income As Reported":-1831982.0,"Diluted Average Shares":9576.0,"Basic Average Shares":9576.0,"Diluted EPS":-286.83,"Basic EPS":-286.83,"Diluted NI Availto Com Stockholders":-2746668.0,"Net Income Common Stockholders":-2746668.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-2746668.0,"Net Income Including Noncontrolling Interests":-2746668.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-2746668.0,"Tax Provision":0.0,"Pretax Income":-2746668.0,"Other Income Expense":-311560.0,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Gain On Sale Of Business":0.0,"Other Special Charges":null,"Gain On Sale Of Security":-311560.0,"Net Non Operating Interest Income Expense":-603126.0,"Interest Expense Non Operating":603126.0,"Interest Income Non Operating":0.0,"Operating Income":-1831982.0,"Operating Expense":1508227.0,"Selling General And Administration":1508227.0,"Selling And Marketing Expense":6916.0,"General And Administrative Expense":1501311.0,"Other Gand A":945573.0,"Salaries And Wages":555738.0,"Gross Profit":-323755.0,"Cost Of Revenue":890109.0,"Total Revenue":566354.0,"Operating Revenue":566354.0},"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,"Net Interest Income":null,"Interest Expense":null,"Interest Income":-9570.0,"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,"Otherunder Preferred Stock Dividend":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":-91335.0,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":-80591.0,"Special Income Charges":null,"Gain On Sale Of Business":0.0,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":-9570.0,"Operating Income":null,"Operating Expense":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,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1941164.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-3619.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1547800.0,"Capital Expenditure":-31643.0,"Interest Paid Supplemental Data":137424.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":30883.0,"Beginning Cash Position":427866.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":-396983.0,"Financing Cash Flow":1544181.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":1544181.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":1547800.0,"Common Stock Payments":null,"Common Stock Issuance":1547800.0,"Net Issuance Payments Of Debt":-3619.0,"Net Short Term Debt Issuance":-3619.0,"Short Term Debt Payments":-3619.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-31643.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":-31643.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-31643.0,"Purchase Of PPE":-31643.0,"Operating Cash Flow":-1909521.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":-1909521.0,"Change In Working Capital":641447.0,"Change In Other Working Capital":30492.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":766331.0,"Change In Payable":766331.0,"Change In Account Payable":766331.0,"Change In Prepaid Assets":-63600.0,"Change In Inventory":0.0,"Change In Receivables":-91776.0,"Changes In Account Receivables":11960.0,"Other Non Cash Items":148777.0,"Stock Based Compensation":222066.0,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":326284.0,"Depreciation And Amortization":326284.0,"Amortization Cash Flow":154735.0,"Amortization Of Intangibles":154735.0,"Depreciation":171549.0,"Operating Gains Losses":-582371.0,"Gain Loss On Investment Securities":1355.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-2665724.0},"2025-12-31":{"Free Cash Flow":-4779224.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":54362.0,"Issuance Of Debt":123141.0,"Issuance Of Capital Stock":2800411.0,"Capital Expenditure":-760260.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":427866.0,"Beginning Cash Position":3021757.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":-2593891.0,"Financing Cash Flow":3054349.0,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":3054349.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":911.0,"Common Stock Payments":null,"Common Stock Issuance":911.0,"Net Issuance Payments Of Debt":177503.0,"Net Short Term Debt Issuance":-2290150.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":-3648526.0,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-1629276.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":-1629276.0,"Net Business Purchase And Sale":1130984.0,"Sale Of Business":-77013.0,"Purchase Of Business":1207997.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-760260.0,"Purchase Of PPE":-760260.0,"Operating Cash Flow":-4018964.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":-4018964.0,"Change In Working Capital":-859509.0,"Change In Other Working Capital":323297.0,"Change In Other Current Liabilities":66821.0,"Change In Other Current Assets":32684.0,"Change In Payables And Accrued Expense":-1570288.0,"Change In Payable":-1570288.0,"Change In Account Payable":-1936721.0,"Change In Prepaid Assets":-242050.0,"Change In Inventory":236288.0,"Change In Receivables":293739.0,"Changes In Account Receivables":245388.0,"Other Non Cash Items":1670165.0,"Stock Based Compensation":115771.0,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":250918.0,"Depreciation And Amortization":250918.0,"Amortization Cash Flow":298687.0,"Amortization Of Intangibles":298687.0,"Depreciation":-47769.0,"Operating Gains Losses":-783582.0,"Gain Loss On Investment Securities":-5431864.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-6183780.0},"2025-09-30":{"Free Cash Flow":-632795.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":276433.0,"Issuance Of Debt":609999.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":3021757.0,"Beginning Cash Position":2767210.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":254547.0,"Financing Cash Flow":887342.0,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":887342.0,"Proceeds From Stock Option Exercised":910.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":886432.0,"Net Short Term Debt Issuance":886432.0,"Short Term Debt Payments":276433.0,"Short Term Debt Issuance":609999.0,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":5654.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":5654.0,"Net Business Purchase And Sale":-1000000.0,"Sale Of Business":0.0,"Purchase Of Business":-1000000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":5654.0,"Purchase Of PPE":5654.0,"Operating Cash Flow":-638449.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":-638449.0,"Change In Working Capital":-712251.0,"Change In Other Working Capital":-158705.0,"Change In Other Current Liabilities":0.0,"Change In Other Current Assets":111628.0,"Change In Payables And Accrued Expense":-476597.0,"Change In Payable":-476597.0,"Change In Account Payable":-126597.0,"Change In Prepaid Assets":25833.0,"Change In Inventory":-229108.0,"Change In Receivables":14698.0,"Changes In Account Receivables":60513.0,"Other Non Cash Items":222938.0,"Stock Based Compensation":106298.0,"Unrealized Gain Loss On Investment Securities":0.0,"Depreciation Amortization Depletion":145229.0,"Depreciation And Amortization":145229.0,"Amortization Cash Flow":25509.0,"Amortization Of Intangibles":25509.0,"Depreciation":119720.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-5315872.0},"2025-06-30":{"Free Cash Flow":-2161797.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-1299436.0,"Issuance Of Debt":1362640.0,"Issuance Of Capital Stock":6635294.0,"Capital Expenditure":-291171.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":2767210.0,"Beginning Cash Position":230509.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":2536701.0,"Financing Cash Flow":6698498.0,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":6698498.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":6635294.0,"Common Stock Payments":null,"Common Stock Issuance":6635294.0,"Net Issuance Payments Of Debt":63204.0,"Net Short Term Debt Issuance":63204.0,"Short Term Debt Payments":-1299436.0,"Short Term Debt Issuance":1362640.0,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-2291171.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":-2291171.0,"Net Business Purchase And Sale":-1000000.0,"Sale Of Business":0.0,"Purchase Of Business":-1000000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-291171.0,"Purchase Of PPE":-291171.0,"Operating Cash Flow":-1870626.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":-1870626.0,"Change In Working Capital":1764770.0,"Change In Other Working Capital":289429.0,"Change In Other Current Liabilities":0.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":1458382.0,"Change In Payable":1458382.0,"Change In Account Payable":1400229.0,"Change In Prepaid Assets":-23169.0,"Change In Inventory":209779.0,"Change In Receivables":-169651.0,"Changes In Account Receivables":-167115.0,"Other Non Cash Items":187442.0,"Stock Based Compensation":106298.0,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":333174.0,"Depreciation And Amortization":333174.0,"Amortization Cash Flow":26448.0,"Amortization Of Intangibles":26448.0,"Depreciation":306726.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":-4573870.0},"2025-03-31":{"Free Cash Flow":-1382596.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-335373.0,"Issuance Of Debt":1681592.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-73676.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":230509.0,"Beginning Cash Position":375873.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":-145364.0,"Financing Cash Flow":1346219.0,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":1346219.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":1346219.0,"Net Short Term Debt Issuance":1346219.0,"Short Term Debt Payments":-335373.0,"Short Term Debt Issuance":1681592.0,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-182663.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":-182663.0,"Net Business Purchase And Sale":-108987.0,"Sale Of Business":77013.0,"Purchase Of Business":-186000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-73676.0,"Purchase Of PPE":-73676.0,"Operating Cash Flow":-1308920.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":-1308920.0,"Change In Working Capital":567952.0,"Change In Other Working Capital":-455658.0,"Change In Other Current Liabilities":-66821.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":997530.0,"Change In Payable":997530.0,"Change In Account Payable":1072116.0,"Change In Prepaid Assets":97795.0,"Change In Inventory":-20181.0,"Change In Receivables":15287.0,"Changes In Account Receivables":12751.0,"Other Non Cash Items":656323.0,"Stock Based Compensation":106298.0,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":107175.0,"Depreciation And Amortization":107175.0,"Amortization Cash Flow":15058.0,"Amortization Of Intangibles":15058.0,"Depreciation":92117.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":-2746668.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":0.0,"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":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":null,"Financing Cash Flow":null,"Cash From Discontinued Financing Activities":20045.0,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":2104963.0,"Net Common Stock Issuance":null,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-5834000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash From Discontinued Investing Activities":260000.0,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":154089.0,"Purchase Of Intangibles":154089.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash From Discontinued Operating Activities":-1450.0,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-198806.0,"Change In Other Current Assets":-1.0,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":11344549.0,"Gain Loss On Investment Securities":0.0,"Gain Loss On Sale Of Business":4728348.0,"Net Income From Continuing Operations":null}}}