{"ticker":"OPAL","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":1635783.0,"Ordinary Shares Number":30357544.0,"Share Issued":31993327.0,"Net Debt":313930000.0,"Total Debt":447171000.0,"Tangible Book Value":-46389000.0,"Invested Capital":455390000.0,"Working Capital":116337000.0,"Net Tangible Assets":-46389000.0,"Capital Lease Obligations":null,"Common Stock Equity":8219000.0,"Total Capitalization":435917000.0,"Total Equity Gross Minority Interest":511894000.0,"Minority Interest":503675000.0,"Stockholders Equity":8219000.0,"Gains Losses Not Affecting Retained Earnings":184000.0,"Other Equity Adjustments":184000.0,"Treasury Stock":11614000.0,"Retained Earnings":19632000.0,"Additional Paid In Capital":null,"Capital Stock":17000.0,"Common Stock":17000.0,"Total Liabilities Net Minority Interest":548708000.0,"Total Non Current Liabilities Net Minority Interest":451644000.0,"Other Non Current Liabilities":23946000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":427698000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":427698000.0,"Long Term Provisions":null,"Current Liabilities":97064000.0,"Other Current Liabilities":11697000.0,"Current Deferred Liabilities":5070000.0,"Current Deferred Revenue":5070000.0,"Current Debt And Capital Lease Obligation":19473000.0,"Current Capital Lease Obligation":null,"Current Debt":19473000.0,"Other Current Borrowings":null,"Current Provisions":null,"Payables And Accrued Expenses":60824000.0,"Current Accrued Expenses":51193000.0,"Payables":9631000.0,"Dueto Related Parties Current":3046000.0,"Total Tax Payable":null,"Accounts Payable":6585000.0,"Total Assets":1060602000.0,"Total Non Current Assets":847201000.0,"Other Non Current Assets":45114000.0,"Non Current Note Receivables":null,"Non Current Accounts Receivable":10651000.0,"Financial Assets":null,"Investments And Advances":224282000.0,"Long Term Equity Investment":224282000.0,"Investments In Other Ventures Under Equity Method":224282000.0,"Investmentsin Associatesat Cost":null,"Goodwill And Other Intangible Assets":54608000.0,"Other Intangible Assets":null,"Goodwill":54608000.0,"Net PPE":512546000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Current Assets":213401000.0,"Other Current Assets":17615000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Restricted Cash":926000.0,"Prepaid Assets":null,"Inventory":12201000.0,"Receivables":49418000.0,"Duefrom Related Parties Current":15327000.0,"Taxes Receivable":null,"Notes Receivable":null,"Accounts Receivable":27309000.0,"Allowance For Doubtful Accounts Receivable":-806000.0,"Gross Accounts Receivable":28115000.0,"Cash Cash Equivalents And Short Term Investments":133241000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":133241000.0},"2025-12-31":{"Treasury Shares Number":1635783.0,"Ordinary Shares Number":28997378.0,"Share Issued":30633161.0,"Net Debt":327717000.0,"Total Debt":352125000.0,"Tangible Book Value":-67538000.0,"Invested Capital":339195000.0,"Working Capital":18463000.0,"Net Tangible Assets":-67538000.0,"Capital Lease Obligations":null,"Common Stock Equity":-12930000.0,"Total Capitalization":324133000.0,"Total Equity Gross Minority Interest":497757000.0,"Minority Interest":510687000.0,"Stockholders Equity":-12930000.0,"Gains Losses Not Affecting Retained Earnings":-26000.0,"Other Equity Adjustments":-26000.0,"Treasury Stock":11614000.0,"Retained Earnings":-1307000.0,"Additional Paid In Capital":null,"Capital Stock":17000.0,"Common Stock":17000.0,"Total Liabilities Net Minority Interest":461712000.0,"Total Non Current Liabilities Net Minority Interest":357493000.0,"Other Non Current Liabilities":20430000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":337063000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":337063000.0,"Long Term Provisions":null,"Current Liabilities":104219000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":6296000.0,"Current Deferred Revenue":6296000.0,"Current Debt And Capital Lease Obligation":15062000.0,"Current Capital Lease Obligation":null,"Current Debt":15062000.0,"Other Current Borrowings":null,"Current Provisions":null,"Payables And Accrued Expenses":82861000.0,"Current Accrued Expenses":63857000.0,"Payables":19004000.0,"Dueto Related Parties Current":8951000.0,"Total Tax Payable":null,"Accounts Payable":10053000.0,"Total Assets":959469000.0,"Total Non Current Assets":836787000.0,"Other Non Current Assets":47098000.0,"Non Current Note Receivables":null,"Non Current Accounts Receivable":8224000.0,"Financial Assets":null,"Investments And Advances":231223000.0,"Long Term Equity Investment":231223000.0,"Investments In Other Ventures Under Equity Method":null,"Investmentsin Associatesat Cost":231223000.0,"Goodwill And Other Intangible Assets":54608000.0,"Other Intangible Assets":null,"Goodwill":54608000.0,"Net PPE":495634000.0,"Accumulated Depreciation":-133043000.0,"Gross PPE":628677000.0,"Leases":null,"Construction In Progress":203312000.0,"Other Properties":334912000.0,"Current Assets":122682000.0,"Other Current Assets":5229000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":3758000.0,"Restricted Cash":1210000.0,"Prepaid Assets":3767000.0,"Inventory":10964000.0,"Receivables":73346000.0,"Duefrom Related Parties Current":13318000.0,"Taxes Receivable":3264000.0,"Notes Receivable":null,"Accounts Receivable":48488000.0,"Allowance For Doubtful Accounts Receivable":-469000.0,"Gross Accounts Receivable":48957000.0,"Cash Cash Equivalents And Short Term Investments":24408000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":24408000.0},"2025-09-30":{"Treasury Shares Number":1635783.0,"Ordinary Shares Number":28996177.0,"Share Issued":30631960.0,"Net Debt":311677000.0,"Total Debt":353545000.0,"Tangible Book Value":-47128000.0,"Invested Capital":349085000.0,"Working Capital":39324000.0,"Net Tangible Assets":-47128000.0,"Capital Lease Obligations":11940000.0,"Common Stock Equity":7480000.0,"Total Capitalization":337875000.0,"Total Equity Gross Minority Interest":482796000.0,"Minority Interest":475316000.0,"Stockholders Equity":7480000.0,"Gains Losses Not Affecting Retained Earnings":-12000.0,"Other Equity Adjustments":-12000.0,"Treasury Stock":11614000.0,"Retained Earnings":19089000.0,"Additional Paid In Capital":0.0,"Capital Stock":17000.0,"Common Stock":17000.0,"Total Liabilities Net Minority Interest":433953000.0,"Total Non Current Liabilities Net Minority Interest":350492000.0,"Other Non Current Liabilities":8157000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":342335000.0,"Long Term Capital Lease Obligation":11940000.0,"Long Term Debt":330395000.0,"Long Term Provisions":null,"Current Liabilities":83461000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":8378000.0,"Current Deferred Revenue":8378000.0,"Current Debt And Capital Lease Obligation":11210000.0,"Current Capital Lease Obligation":null,"Current Debt":11210000.0,"Other Current Borrowings":11210000.0,"Current Provisions":null,"Payables And Accrued Expenses":63873000.0,"Current Accrued Expenses":38098000.0,"Payables":25775000.0,"Dueto Related Parties Current":7425000.0,"Total Tax Payable":3069000.0,"Accounts Payable":15281000.0,"Total Assets":916749000.0,"Total Non Current Assets":793964000.0,"Other Non Current Assets":27460000.0,"Non Current Note Receivables":null,"Non Current Accounts Receivable":null,"Financial Assets":null,"Investments And Advances":227545000.0,"Long Term Equity Investment":227545000.0,"Investments In Other Ventures Under Equity Method":227545000.0,"Investmentsin Associatesat Cost":null,"Goodwill And Other Intangible Assets":54608000.0,"Other Intangible Assets":null,"Goodwill":54608000.0,"Net PPE":484351000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Current Assets":122785000.0,"Other Current Assets":10984000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Restricted Cash":1077000.0,"Prepaid Assets":null,"Inventory":12082000.0,"Receivables":68714000.0,"Duefrom Related Parties Current":21691000.0,"Taxes Receivable":3264000.0,"Notes Receivable":null,"Accounts Receivable":31113000.0,"Allowance For Doubtful Accounts Receivable":-2454000.0,"Gross Accounts Receivable":33567000.0,"Cash Cash Equivalents And Short Term Investments":29928000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":29928000.0},"2025-06-30":{"Treasury Shares Number":1635783.0,"Ordinary Shares Number":28996177.0,"Share Issued":30631960.0,"Net Debt":292057000.0,"Total Debt":333333000.0,"Tangible Book Value":-79645000.0,"Invested Capital":296289000.0,"Working Capital":25253000.0,"Net Tangible Assets":-79645000.0,"Capital Lease Obligations":12007000.0,"Common Stock Equity":-25037000.0,"Total Capitalization":288231000.0,"Total Equity Gross Minority Interest":473246000.0,"Minority Interest":498283000.0,"Stockholders Equity":-25037000.0,"Gains Losses Not Affecting Retained Earnings":2000.0,"Other Equity Adjustments":2000.0,"Treasury Stock":11614000.0,"Retained Earnings":-13442000.0,"Additional Paid In Capital":0.0,"Capital Stock":17000.0,"Common Stock":17000.0,"Total Liabilities Net Minority Interest":432291000.0,"Total Non Current Liabilities Net Minority Interest":334058000.0,"Other Non Current Liabilities":8783000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":325275000.0,"Long Term Capital Lease Obligation":12007000.0,"Long Term Debt":313268000.0,"Long Term Provisions":null,"Current Liabilities":98233000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":8631000.0,"Current Deferred Revenue":8631000.0,"Current Debt And Capital Lease Obligation":8058000.0,"Current Capital Lease Obligation":null,"Current Debt":8058000.0,"Other Current Borrowings":8058000.0,"Current Provisions":null,"Payables And Accrued Expenses":81544000.0,"Current Accrued Expenses":50196000.0,"Payables":31348000.0,"Dueto Related Parties Current":8288000.0,"Total Tax Payable":3471000.0,"Accounts Payable":19589000.0,"Total Assets":905537000.0,"Total Non Current Assets":782051000.0,"Other Non Current Assets":25803000.0,"Non Current Note Receivables":null,"Non Current Accounts Receivable":null,"Financial Assets":null,"Investments And Advances":224577000.0,"Long Term Equity Investment":224577000.0,"Investments In Other Ventures Under Equity Method":224577000.0,"Investmentsin Associatesat Cost":null,"Goodwill And Other Intangible Assets":54608000.0,"Other Intangible Assets":null,"Goodwill":54608000.0,"Net PPE":477063000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Current Assets":123486000.0,"Other Current Assets":11833000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Restricted Cash":979000.0,"Prepaid Assets":null,"Inventory":13004000.0,"Receivables":68401000.0,"Duefrom Related Parties Current":25496000.0,"Taxes Receivable":3264000.0,"Notes Receivable":null,"Accounts Receivable":29085000.0,"Allowance For Doubtful Accounts Receivable":-2454000.0,"Gross Accounts Receivable":31539000.0,"Cash Cash Equivalents And Short Term Investments":29269000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":29269000.0},"2025-03-31":{"Treasury Shares Number":1635783.0,"Ordinary Shares Number":28971881.0,"Share Issued":30607664.0,"Net Debt":256308000.0,"Total Debt":308450000.0,"Tangible Book Value":2484000.0,"Invested Capital":353482000.0,"Working Capital":14785000.0,"Net Tangible Assets":2484000.0,"Capital Lease Obligations":12060000.0,"Common Stock Equity":57092000.0,"Total Capitalization":348975000.0,"Total Equity Gross Minority Interest":464445000.0,"Minority Interest":407353000.0,"Stockholders Equity":57092000.0,"Gains Losses Not Affecting Retained Earnings":58000.0,"Other Equity Adjustments":58000.0,"Treasury Stock":11614000.0,"Retained Earnings":68631000.0,"Additional Paid In Capital":0.0,"Capital Stock":17000.0,"Common Stock":17000.0,"Total Liabilities Net Minority Interest":420478000.0,"Total Non Current Liabilities Net Minority Interest":318876000.0,"Other Non Current Liabilities":14933000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":303943000.0,"Long Term Capital Lease Obligation":12060000.0,"Long Term Debt":291883000.0,"Long Term Provisions":null,"Current Liabilities":101602000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":10152000.0,"Current Deferred Revenue":10152000.0,"Current Debt And Capital Lease Obligation":4507000.0,"Current Capital Lease Obligation":null,"Current Debt":4507000.0,"Other Current Borrowings":4507000.0,"Current Provisions":null,"Payables And Accrued Expenses":86943000.0,"Current Accrued Expenses":53585000.0,"Payables":33358000.0,"Dueto Related Parties Current":5633000.0,"Total Tax Payable":4386000.0,"Accounts Payable":23339000.0,"Total Assets":884923000.0,"Total Non Current Assets":768536000.0,"Other Non Current Assets":26769000.0,"Non Current Note Receivables":null,"Non Current Accounts Receivable":null,"Financial Assets":null,"Investments And Advances":219463000.0,"Long Term Equity Investment":219463000.0,"Investments In Other Ventures Under Equity Method":219463000.0,"Investmentsin Associatesat Cost":null,"Goodwill And Other Intangible Assets":54608000.0,"Other Intangible Assets":null,"Goodwill":54608000.0,"Net PPE":467696000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Current Assets":116387000.0,"Other Current Assets":9791000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Restricted Cash":884000.0,"Prepaid Assets":null,"Inventory":12860000.0,"Receivables":52770000.0,"Duefrom Related Parties Current":7061000.0,"Taxes Receivable":4440000.0,"Notes Receivable":null,"Accounts Receivable":30785000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":40082000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":40082000.0},"2024-12-31":{"Treasury Shares Number":null,"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":12935000.0,"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,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":0.0,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Derivative Product Liabilities":63000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":12155000.0,"Long Term Debt":null,"Long Term Provisions":5082000.0,"Current Liabilities":null,"Other Current Liabilities":1604000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":780000.0,"Current Debt":null,"Other Current Borrowings":12621000.0,"Current Provisions":2804000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":null,"Total Tax Payable":4422000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Note Receivables":2509000.0,"Non Current Accounts Receivable":null,"Financial Assets":448000.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Investmentsin Associatesat Cost":223594000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":5762000.0,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-117376000.0,"Gross PPE":575634000.0,"Leases":13028000.0,"Construction In Progress":169571000.0,"Other Properties":337164000.0,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":238000.0,"Assets Held For Sale Current":6466000.0,"Restricted Cash":null,"Prepaid Assets":4001000.0,"Inventory":null,"Receivables":null,"Duefrom Related Parties Current":null,"Taxes Receivable":5639000.0,"Notes Receivable":760000.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":32013000.0,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":955000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":6892000.0,"Reconciled Depreciation":5613000.0,"Reconciled Cost Of Revenue":53849000.0,"EBITDA":955000.0,"EBIT":-4658000.0,"Net Interest Income":-5884000.0,"Interest Expense":6644000.0,"Interest Income":760000.0,"Normalized Income":6892000.0,"Net Income From Continuing And Discontinued Operation":6892000.0,"Total Expenses":76461000.0,"Total Operating Income As Reported":-4843000.0,"Diluted Average Shares":28298861.0,"Basic Average Shares":28298861.0,"Diluted EPS":-0.09,"Basic EPS":-0.09,"Diluted NI Availto Com Stockholders":-2642000.0,"Net Income Common Stockholders":-2642000.0,"Preferred Stock Dividends":9534000.0,"Net Income":6892000.0,"Minority Interests":12485000.0,"Net Income Including Noncontrolling Interests":-5593000.0,"Net Income Continuous Operations":-5593000.0,"Tax Provision":-5709000.0,"Pretax Income":-11302000.0,"Other Income Expense":-2332000.0,"Other Non Operating Income Expenses":-575000.0,"Special Income Charges":null,"Gain On Sale Of Business":null,"Other Special Charges":null,"Earnings From Equity Interest":-1757000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-5884000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":6644000.0,"Interest Income Non Operating":760000.0,"Operating Income":-3086000.0,"Operating Expense":22612000.0,"Other Operating Expenses":1815000.0,"Depreciation Amortization Depletion Income Statement":5613000.0,"Depreciation And Amortization In Income Statement":5613000.0,"Selling General And Administration":15184000.0,"Gross Profit":19526000.0,"Cost Of Revenue":53849000.0,"Total Revenue":73375000.0,"Operating Revenue":73375000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-59010.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":16080000.0,"Total Unusual Items":-281000.0,"Total Unusual Items Excluding Goodwill":-281000.0,"Net Income From Continuing Operation Net Minority Interest":4886000.0,"Reconciled Depreciation":5894000.0,"Reconciled Cost Of Revenue":68996000.0,"EBITDA":15799000.0,"EBIT":9905000.0,"Net Interest Income":-6944000.0,"Interest Expense":10179000.0,"Interest Income":306000.0,"Normalized Income":5107990.0,"Net Income From Continuing And Discontinued Operation":4886000.0,"Total Expenses":93910000.0,"Total Operating Income As Reported":6595000.0,"Diluted Average Shares":28997378.0,"Basic Average Shares":28997378.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":2268000.0,"Net Income Common Stockholders":2268000.0,"Preferred Stock Dividends":2618000.0,"Net Income":4886000.0,"Minority Interests":-11296000.0,"Net Income Including Noncontrolling Interests":16182000.0,"Net Income Continuous Operations":16182000.0,"Tax Provision":-16456000.0,"Pretax Income":-274000.0,"Other Income Expense":825000.0,"Other Non Operating Income Expenses":356000.0,"Special Income Charges":null,"Gain On Sale Of Business":null,"Other Special Charges":null,"Earnings From Equity Interest":750000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-6944000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":10179000.0,"Interest Income Non Operating":306000.0,"Operating Income":5845000.0,"Operating Expense":24718000.0,"Other Operating Expenses":2841000.0,"Depreciation Amortization Depletion Income Statement":5698000.0,"Depreciation And Amortization In Income Statement":5698000.0,"Selling General And Administration":16179000.0,"Gross Profit":30563000.0,"Cost Of Revenue":69192000.0,"Total Revenue":99755000.0,"Operating Revenue":99755000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":9193000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":4067000.0,"Reconciled Depreciation":6361000.0,"Reconciled Cost Of Revenue":57126000.0,"EBITDA":9193000.0,"EBIT":2832000.0,"Net Interest Income":-6898000.0,"Interest Expense":6013000.0,"Interest Income":286000.0,"Normalized Income":4067000.0,"Net Income From Continuing And Discontinued Operation":4067000.0,"Total Expenses":80406000.0,"Total Operating Income As Reported":3588000.0,"Diluted Average Shares":29592822.0,"Basic Average Shares":28279527.0,"Diluted EPS":0.05,"Basic EPS":0.05,"Diluted NI Availto Com Stockholders":1450000.0,"Net Income Common Stockholders":1450000.0,"Preferred Stock Dividends":2617000.0,"Net Income":4067000.0,"Minority Interests":-7319000.0,"Net Income Including Noncontrolling Interests":11386000.0,"Net Income Continuous Operations":11386000.0,"Tax Provision":-14567000.0,"Pretax Income":-3181000.0,"Other Income Expense":766000.0,"Other Non Operating Income Expenses":129000.0,"Special Income Charges":null,"Gain On Sale Of Business":null,"Other Special Charges":null,"Earnings From Equity Interest":637000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-6898000.0,"Total Other Finance Cost":1171000.0,"Interest Expense Non Operating":6013000.0,"Interest Income Non Operating":286000.0,"Operating Income":2951000.0,"Operating Expense":22485000.0,"Other Operating Expenses":2543000.0,"Depreciation Amortization Depletion Income Statement":5566000.0,"Depreciation And Amortization In Income Statement":5566000.0,"Selling General And Administration":14376000.0,"Gross Profit":25436000.0,"Cost Of Revenue":57921000.0,"Total Revenue":83357000.0,"Operating Revenue":83357000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":4953000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":3417000.0,"Reconciled Depreciation":5044000.0,"Reconciled Cost Of Revenue":57264000.0,"EBITDA":4953000.0,"EBIT":-311000.0,"Net Interest Income":-6367000.0,"Interest Expense":5816000.0,"Interest Income":270000.0,"Normalized Income":3417000.0,"Net Income From Continuing And Discontinued Operation":3417000.0,"Total Expenses":83245000.0,"Total Operating Income As Reported":-827000.0,"Diluted Average Shares":29229245.0,"Basic Average Shares":28265710.0,"Diluted EPS":0.03,"Basic EPS":0.03,"Diluted NI Availto Com Stockholders":800000.0,"Net Income Common Stockholders":800000.0,"Preferred Stock Dividends":2617000.0,"Net Income":3417000.0,"Minority Interests":-4142000.0,"Net Income Including Noncontrolling Interests":7559000.0,"Net Income Continuous Operations":7559000.0,"Tax Provision":-13686000.0,"Pretax Income":-6127000.0,"Other Income Expense":3029000.0,"Other Non Operating Income Expenses":1067000.0,"Special Income Charges":null,"Gain On Sale Of Business":null,"Other Special Charges":null,"Earnings From Equity Interest":1962000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-6367000.0,"Total Other Finance Cost":821000.0,"Interest Expense Non Operating":5816000.0,"Interest Income Non Operating":270000.0,"Operating Income":-2789000.0,"Operating Expense":26201000.0,"Other Operating Expenses":3477000.0,"Depreciation Amortization Depletion Income Statement":5264000.0,"Depreciation And Amortization In Income Statement":5264000.0,"Selling General And Administration":17460000.0,"Gross Profit":23412000.0,"Cost Of Revenue":57044000.0,"Total Revenue":80456000.0,"Operating Revenue":80456000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":5639000.0,"Total Unusual Items":281000.0,"Total Unusual Items Excluding Goodwill":281000.0,"Net Income From Continuing Operation Net Minority Interest":2382000.0,"Reconciled Depreciation":5942000.0,"Reconciled Cost Of Revenue":58637000.0,"EBITDA":5639000.0,"EBIT":-303000.0,"Net Interest Income":-6065000.0,"Interest Expense":6450000.0,"Interest Income":385000.0,"Normalized Income":2382000.0,"Net Income From Continuing And Discontinued Operation":2382000.0,"Total Expenses":86627000.0,"Total Operating Income As Reported":-1942000.0,"Diluted Average Shares":27718912.0,"Basic Average Shares":27718912.0,"Diluted EPS":-0.01,"Basic EPS":-0.01,"Diluted NI Availto Com Stockholders":-235000.0,"Net Income Common Stockholders":-235000.0,"Preferred Stock Dividends":2617000.0,"Net Income":2382000.0,"Minority Interests":1098000.0,"Net Income Including Noncontrolling Interests":1284000.0,"Net Income Continuous Operations":1284000.0,"Tax Provision":-8037000.0,"Pretax Income":-6753000.0,"Other Income Expense":532000.0,"Other Non Operating Income Expenses":1254000.0,"Special Income Charges":-6081000.0,"Gain On Sale Of Business":null,"Other Special Charges":6081000.0,"Earnings From Equity Interest":-722000.0,"Gain On Sale Of Security":281000.0,"Net Non Operating Interest Income Expense":-6065000.0,"Total Other Finance Cost":937000.0,"Interest Expense Non Operating":6450000.0,"Interest Income Non Operating":385000.0,"Operating Income":-1220000.0,"Operating Expense":27990000.0,"Other Operating Expenses":6081000.0,"Depreciation Amortization Depletion Income Statement":5942000.0,"Depreciation And Amortization In Income Statement":5942000.0,"Selling General And Administration":15967000.0,"Gross Profit":26770000.0,"Cost Of Revenue":58637000.0,"Total Revenue":85407000.0,"Operating Revenue":85407000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":-2237000.0,"Total Unusual Items Excluding Goodwill":-2237000.0,"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,"Preferred Stock Dividends":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":-2365000.0,"Gain On Sale Of Business":0.0,"Other Special Charges":8935000.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":128000.0,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":689000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-11451000.0,"Repurchase Of Capital Stock":-100000000.0,"Repayment Of Debt":-33386000.0,"Issuance Of Debt":128382000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-24367000.0,"Interest Paid Supplemental Data":6749000.0,"End Cash Position":136974000.0,"Beginning Cash Position":28318000.0,"Changes In Cash":108656000.0,"Financing Cash Flow":115124000.0,"Cash Flow From Continuing Financing Activities":115124000.0,"Net Other Financing Charges":123572000.0,"Cash Dividends Paid":-3444000.0,"Preferred Stock Dividend Paid":-3444000.0,"Net Preferred Stock Issuance":-100000000.0,"Preferred Stock Payments":-100000000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":94996000.0,"Net Long Term Debt Issuance":94996000.0,"Long Term Debt Payments":-33386000.0,"Long Term Debt Issuance":128382000.0,"Investing Cash Flow":-19384000.0,"Cash Flow From Continuing Investing Activities":-19384000.0,"Net Other Investing Changes":null,"Dividends Received Cfi":5961000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Net Business Purchase And Sale":-978000.0,"Purchase Of Business":-978000.0,"Net PPE Purchase And Sale":-24367000.0,"Purchase Of PPE":-24367000.0,"Operating Cash Flow":12916000.0,"Cash Flow From Continuing Operating Activities":12916000.0,"Dividend Received Cfo":414000.0,"Change In Working Capital":14490000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-11990000.0,"Change In Accrued Expense":-2902000.0,"Change In Payable":-9088000.0,"Change In Account Payable":-9088000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":8799000.0,"Change In Inventory":-1237000.0,"Change In Receivables":18918000.0,"Changes In Account Receivables":18918000.0,"Other Non Cash Items":-448000.0,"Stock Based Compensation":2055000.0,"Provisionand Write Offof Assets":337000.0,"Asset Impairment Charge":null,"Deferred Tax":-5709000.0,"Deferred Income Tax":-5709000.0,"Depreciation Amortization Depletion":5613000.0,"Depreciation And Amortization":5613000.0,"Depreciation":5613000.0,"Operating Gains Losses":1757000.0,"Earnings Losses From Equity Investments":1757000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-5593000.0},"2025-12-31":{"Free Cash Flow":-13368000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-732000.0,"Issuance Of Debt":10000000.0,"Issuance Of Capital Stock":-58000.0,"Capital Expenditure":-9849000.0,"Interest Paid Supplemental Data":null,"End Cash Position":28318000.0,"Beginning Cash Position":34283000.0,"Changes In Cash":-4317000.0,"Financing Cash Flow":6589000.0,"Cash Flow From Continuing Financing Activities":6589000.0,"Net Other Financing Charges":-4000.0,"Cash Dividends Paid":-2617000.0,"Preferred Stock Dividend Paid":-2617000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Payments":null,"Net Common Stock Issuance":-58000.0,"Common Stock Payments":null,"Common Stock Issuance":-58000.0,"Net Issuance Payments Of Debt":9268000.0,"Net Long Term Debt Issuance":9268000.0,"Long Term Debt Payments":-732000.0,"Long Term Debt Issuance":10000000.0,"Investing Cash Flow":-7387000.0,"Cash Flow From Continuing Investing Activities":-7387000.0,"Net Other Investing Changes":0.0,"Dividends Received Cfi":5160000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":null,"Net Business Purchase And Sale":-5698000.0,"Purchase Of Business":-5698000.0,"Net PPE Purchase And Sale":-6849000.0,"Purchase Of PPE":-9849000.0,"Operating Cash Flow":-3519000.0,"Cash Flow From Continuing Operating Activities":-3519000.0,"Dividend Received Cfo":-2410000.0,"Change In Working Capital":-5423000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-767000.0,"Change In Accrued Expense":-5658000.0,"Change In Payable":4891000.0,"Change In Account Payable":3538000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":2668000.0,"Change In Inventory":1118000.0,"Change In Receivables":-9914000.0,"Changes In Account Receivables":-9110000.0,"Other Non Cash Items":1790000.0,"Stock Based Compensation":1641000.0,"Provisionand Write Offof Assets":22000.0,"Asset Impairment Charge":-299000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":5894000.0,"Depreciation And Amortization":5894000.0,"Depreciation":5894000.0,"Operating Gains Losses":-4460000.0,"Earnings Losses From Equity Investments":-750000.0,"Gain Loss On Investment Securities":-1164000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":16182000.0},"2025-09-30":{"Free Cash Flow":-9269000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-869000.0,"Issuance Of Debt":20000000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-27481000.0,"Interest Paid Supplemental Data":null,"End Cash Position":34283000.0,"Beginning Cash Position":33505000.0,"Changes In Cash":778000.0,"Financing Cash Flow":16473000.0,"Cash Flow From Continuing Financing Activities":16473000.0,"Net Other Financing Charges":-40000.0,"Cash Dividends Paid":-2618000.0,"Preferred Stock Dividend Paid":-2618000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Payments":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":19131000.0,"Net Long Term Debt Issuance":19131000.0,"Long Term Debt Payments":-869000.0,"Long Term Debt Issuance":20000000.0,"Investing Cash Flow":-33907000.0,"Cash Flow From Continuing Investing Activities":-33907000.0,"Net Other Investing Changes":null,"Dividends Received Cfi":-2864000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":null,"Net Business Purchase And Sale":-4939000.0,"Purchase Of Business":-4939000.0,"Net PPE Purchase And Sale":-27481000.0,"Purchase Of PPE":-27481000.0,"Operating Cash Flow":18212000.0,"Cash Flow From Continuing Operating Activities":18212000.0,"Dividend Received Cfo":5439000.0,"Change In Working Capital":-3918000.0,"Change In Other Working Capital":-253000.0,"Change In Other Current Liabilities":-217000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-2880000.0,"Change In Accrued Expense":2693000.0,"Change In Payable":-5573000.0,"Change In Account Payable":-5171000.0,"Change In Tax Payable":-402000.0,"Change In Income Tax Payable":-402000.0,"Change In Prepaid Assets":805000.0,"Change In Inventory":922000.0,"Change In Receivables":-2295000.0,"Changes In Account Receivables":-205000.0,"Other Non Cash Items":471000.0,"Stock Based Compensation":902000.0,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":-7000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":6361000.0,"Depreciation And Amortization":6361000.0,"Depreciation":6361000.0,"Operating Gains Losses":-2422000.0,"Earnings Losses From Equity Investments":-637000.0,"Gain Loss On Investment Securities":-326000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":11386000.0},"2025-06-30":{"Free Cash Flow":-29717000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-16147000.0,"Issuance Of Debt":40000000.0,"Issuance Of Capital Stock":58000.0,"Capital Expenditure":-21843000.0,"Interest Paid Supplemental Data":6679000.0,"End Cash Position":33505000.0,"Beginning Cash Position":44898000.0,"Changes In Cash":-11393000.0,"Financing Cash Flow":23230000.0,"Cash Flow From Continuing Financing Activities":23230000.0,"Net Other Financing Charges":1936000.0,"Cash Dividends Paid":-2617000.0,"Preferred Stock Dividend Paid":-2617000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Payments":null,"Net Common Stock Issuance":58000.0,"Common Stock Payments":null,"Common Stock Issuance":58000.0,"Net Issuance Payments Of Debt":23853000.0,"Net Long Term Debt Issuance":23853000.0,"Long Term Debt Payments":-16147000.0,"Long Term Debt Issuance":40000000.0,"Investing Cash Flow":-26749000.0,"Cash Flow From Continuing Investing Activities":-26749000.0,"Net Other Investing Changes":null,"Dividends Received Cfi":1161000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Net Business Purchase And Sale":-6067000.0,"Purchase Of Business":-6067000.0,"Net PPE Purchase And Sale":-21843000.0,"Purchase Of PPE":-21843000.0,"Operating Cash Flow":-7874000.0,"Cash Flow From Continuing Operating Activities":-7874000.0,"Dividend Received Cfo":1664000.0,"Change In Working Capital":-22869000.0,"Change In Other Working Capital":-1521000.0,"Change In Other Current Liabilities":-165000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-2406000.0,"Change In Accrued Expense":-360000.0,"Change In Payable":-2046000.0,"Change In Account Payable":-1095000.0,"Change In Tax Payable":-915000.0,"Change In Income Tax Payable":-915000.0,"Change In Prepaid Assets":-3022000.0,"Change In Inventory":-144000.0,"Change In Receivables":-16295000.0,"Changes In Account Receivables":-19189000.0,"Other Non Cash Items":-1758000.0,"Stock Based Compensation":2205000.0,"Provisionand Write Offof Assets":2454000.0,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":5044000.0,"Depreciation And Amortization":5044000.0,"Depreciation":5044000.0,"Operating Gains Losses":-2479000.0,"Earnings Losses From Equity Investments":-1962000.0,"Gain Loss On Investment Securities":-1936000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":7559000.0},"2025-03-31":{"Free Cash Flow":18113000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-423000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-11566000.0,"Interest Paid Supplemental Data":6625000.0,"End Cash Position":44898000.0,"Beginning Cash Position":29228000.0,"Changes In Cash":15670000.0,"Financing Cash Flow":-4732000.0,"Cash Flow From Continuing Financing Activities":-4732000.0,"Net Other Financing Charges":-1692000.0,"Cash Dividends Paid":-2617000.0,"Preferred Stock Dividend Paid":-2617000.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Payments":0.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-423000.0,"Net Long Term Debt Issuance":-423000.0,"Long Term Debt Payments":-423000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-9277000.0,"Cash Flow From Continuing Investing Activities":-9277000.0,"Net Other Investing Changes":null,"Dividends Received Cfi":7939000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Net Business Purchase And Sale":-5650000.0,"Purchase Of Business":-5650000.0,"Net PPE Purchase And Sale":-11566000.0,"Purchase Of PPE":-11566000.0,"Operating Cash Flow":29679000.0,"Cash Flow From Continuing Operating Activities":29679000.0,"Dividend Received Cfo":956000.0,"Change In Working Capital":17784000.0,"Change In Other Working Capital":876000.0,"Change In Other Current Liabilities":-192000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":851000.0,"Change In Accrued Expense":-3770000.0,"Change In Payable":4621000.0,"Change In Account Payable":4621000.0,"Change In Tax Payable":-36000.0,"Change In Income Tax Payable":-36000.0,"Change In Prepaid Assets":10810000.0,"Change In Inventory":-2566000.0,"Change In Receivables":8689000.0,"Changes In Account Receivables":8689000.0,"Other Non Cash Items":1240000.0,"Stock Based Compensation":1751000.0,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":306000.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":5942000.0,"Depreciation And Amortization":5942000.0,"Depreciation":5942000.0,"Operating Gains Losses":722000.0,"Earnings Losses From Equity Investments":722000.0,"Gain Loss On Investment Securities":1060000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":1284000.0},"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":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":14279000.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Preferred Stock Dividend Paid":null,"Net Preferred Stock Issuance":null,"Preferred Stock Payments":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":0.0,"Dividends Received Cfi":null,"Net Investment Purchase And Sale":10666000.0,"Sale Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Dividend Received Cfo":null,"Change In Working Capital":null,"Change In Other Working Capital":3126000.0,"Change In Other Current Liabilities":-2495000.0,"Change In Other Current Assets":-2218000.0,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":-102000.0,"Change In Income Tax Payable":-102000.0,"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,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":1667000.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":null}}}