{"ticker":"OSRHW","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":33299755.0,"Share Issued":33299755.0,"Net Debt":3340049.0,"Total Debt":4952793.0,"Tangible Book Value":-64837139.0,"Invested Capital":108765980.0,"Working Capital":-14974531.0,"Net Tangible Assets":-64837139.0,"Capital Lease Obligations":46043.0,"Common Stock Equity":103859230.0,"Total Capitalization":104132144.0,"Total Equity Gross Minority Interest":127391119.0,"Minority Interest":23531889.0,"Stockholders Equity":103859230.0,"Gains Losses Not Affecting Retained Earnings":-1660820.0,"Other Equity Adjustments":-1660820.0,"Retained Earnings":-40101342.0,"Additional Paid In Capital":145618062.0,"Capital Stock":3330.0,"Common Stock":3330.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":44796654.0,"Total Non Current Liabilities Net Minority Interest":26899113.0,"Other Non Current Liabilities":66539.0,"Non Current Deferred Liabilities":26551535.0,"Non Current Deferred Taxes Liabilities":26551535.0,"Long Term Debt And Capital Lease Obligation":281039.0,"Long Term Capital Lease Obligation":8125.0,"Long Term Debt":272914.0,"Current Liabilities":17897541.0,"Other Current Liabilities":3352797.0,"Current Debt And Capital Lease Obligation":4671754.0,"Current Capital Lease Obligation":37918.0,"Current Debt":4633836.0,"Other Current Borrowings":2421031.0,"Current Notes Payable":2212805.0,"Payables And Accrued Expenses":9872990.0,"Current Accrued Expenses":1125221.0,"Payables":8747769.0,"Dueto Related Parties Current":null,"Total Tax Payable":485191.0,"Income Tax Payable":485191.0,"Accounts Payable":8262578.0,"Total Assets":172187773.0,"Total Non Current Assets":169264763.0,"Other Non Current Assets":null,"Non Current Deferred Assets":190114.0,"Non Current Deferred Taxes Assets":190114.0,"Non Current Note Receivables":131282.0,"Investments And Advances":2685.0,"Investmentin Financial Assets":2685.0,"Available For Sale Securities":2685.0,"Goodwill And Other Intangible Assets":168696369.0,"Other Intangible Assets":138967817.0,"Goodwill":29728552.0,"Net PPE":244313.0,"Accumulated Depreciation":-279007.0,"Gross PPE":523320.0,"Construction In Progress":44057.0,"Other Properties":68785.0,"Machinery Furniture Equipment":410478.0,"Current Assets":2923010.0,"Other Current Assets":null,"Prepaid Assets":367595.0,"Inventory":462455.0,"Inventories Adjustments Allowances":-18525.0,"Finished Goods":431000.0,"Raw Materials":49980.0,"Receivables":526259.0,"Other Receivables":58289.0,"Duefrom Related Parties Current":null,"Loans Receivable":206608.0,"Accounts Receivable":261362.0,"Allowance For Doubtful Accounts Receivable":-59191.0,"Gross Accounts Receivable":320553.0,"Cash Cash Equivalents And Short Term Investments":1566701.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":1566701.0},"2025-12-31":{"Ordinary Shares Number":26597769.0,"Share Issued":26597769.0,"Net Debt":2643002.0,"Total Debt":4402787.0,"Tangible Book Value":-89776825.0,"Invested Capital":81978890.0,"Working Capital":-14348471.0,"Net Tangible Assets":-89776825.0,"Capital Lease Obligations":59512.0,"Common Stock Equity":77635615.0,"Total Capitalization":77635615.0,"Total Equity Gross Minority Interest":127037403.0,"Minority Interest":49401788.0,"Stockholders Equity":77635615.0,"Gains Losses Not Affecting Retained Earnings":3835861.0,"Other Equity Adjustments":3835861.0,"Retained Earnings":-37169881.0,"Additional Paid In Capital":110966975.0,"Capital Stock":2660.0,"Common Stock":2660.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":44200845.0,"Total Non Current Liabilities Net Minority Interest":27035553.0,"Other Non Current Liabilities":1697.0,"Non Current Deferred Liabilities":27021305.0,"Non Current Deferred Taxes Liabilities":27021305.0,"Long Term Debt And Capital Lease Obligation":12551.0,"Long Term Capital Lease Obligation":12551.0,"Long Term Debt":null,"Current Liabilities":17165292.0,"Other Current Liabilities":3501621.0,"Current Debt And Capital Lease Obligation":4390236.0,"Current Capital Lease Obligation":46961.0,"Current Debt":4343275.0,"Other Current Borrowings":2323471.0,"Current Notes Payable":2019804.0,"Payables And Accrued Expenses":9273435.0,"Current Accrued Expenses":957879.0,"Payables":8315556.0,"Dueto Related Parties Current":null,"Total Tax Payable":485452.0,"Income Tax Payable":485452.0,"Accounts Payable":7830104.0,"Total Assets":171238248.0,"Total Non Current Assets":168421427.0,"Other Non Current Assets":null,"Non Current Deferred Assets":200515.0,"Non Current Deferred Taxes Assets":200515.0,"Non Current Note Receivables":555190.0,"Investments And Advances":1115.0,"Investmentin Financial Assets":1115.0,"Available For Sale Securities":1115.0,"Goodwill And Other Intangible Assets":167412440.0,"Other Intangible Assets":142462634.0,"Goodwill":24949806.0,"Net PPE":252167.0,"Accumulated Depreciation":-291099.0,"Gross PPE":543266.0,"Construction In Progress":22612.0,"Other Properties":83667.0,"Machinery Furniture Equipment":436987.0,"Current Assets":2816821.0,"Other Current Assets":-1.0,"Prepaid Assets":321052.0,"Inventory":196432.0,"Inventories Adjustments Allowances":null,"Finished Goods":196432.0,"Raw Materials":null,"Receivables":599065.0,"Other Receivables":72792.0,"Duefrom Related Parties Current":null,"Loans Receivable":206969.0,"Accounts Receivable":319304.0,"Allowance For Doubtful Accounts Receivable":-62370.0,"Gross Accounts Receivable":381674.0,"Cash Cash Equivalents And Short Term Investments":1700273.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":1700273.0},"2025-09-30":{"Ordinary Shares Number":23671217.0,"Share Issued":23671217.0,"Net Debt":2152547.0,"Total Debt":4380226.0,"Tangible Book Value":-91739382.0,"Invested Capital":86275041.0,"Working Capital":-11827792.0,"Net Tangible Assets":-91739382.0,"Capital Lease Obligations":50370.0,"Common Stock Equity":81945185.0,"Total Capitalization":81945185.0,"Total Equity Gross Minority Interest":134157845.0,"Minority Interest":52212660.0,"Stockholders Equity":81945185.0,"Gains Losses Not Affecting Retained Earnings":4721717.0,"Other Equity Adjustments":4721717.0,"Retained Earnings":-32327645.0,"Additional Paid In Capital":109548746.0,"Capital Stock":2367.0,"Common Stock":2367.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":43131683.0,"Total Non Current Liabilities Net Minority Interest":28099676.0,"Other Non Current Liabilities":1737.0,"Non Current Deferred Liabilities":28086365.0,"Non Current Deferred Taxes Liabilities":28086365.0,"Long Term Debt And Capital Lease Obligation":11574.0,"Long Term Capital Lease Obligation":11574.0,"Long Term Debt":null,"Current Liabilities":15032007.0,"Other Current Liabilities":1664094.0,"Current Debt And Capital Lease Obligation":4368652.0,"Current Capital Lease Obligation":38796.0,"Current Debt":4329856.0,"Other Current Borrowings":1859897.0,"Current Notes Payable":2469959.0,"Payables And Accrued Expenses":8999261.0,"Current Accrued Expenses":977446.0,"Payables":8021815.0,"Dueto Related Parties Current":null,"Total Tax Payable":358333.0,"Income Tax Payable":358333.0,"Accounts Payable":7663482.0,"Total Assets":177289528.0,"Total Non Current Assets":174085313.0,"Other Non Current Assets":null,"Non Current Deferred Assets":81303.0,"Non Current Deferred Taxes Assets":81303.0,"Non Current Note Receivables":145980.0,"Investments And Advances":1498.0,"Investmentin Financial Assets":1498.0,"Available For Sale Securities":1498.0,"Goodwill And Other Intangible Assets":173684567.0,"Other Intangible Assets":148152919.0,"Goodwill":25531648.0,"Net PPE":171965.0,"Accumulated Depreciation":-291552.0,"Gross PPE":463517.0,"Construction In Progress":113344.0,"Other Properties":74155.0,"Machinery Furniture Equipment":276018.0,"Current Assets":3204215.0,"Other Current Assets":1.0,"Prepaid Assets":307881.0,"Inventory":185095.0,"Inventories Adjustments Allowances":null,"Finished Goods":185095.0,"Raw Materials":null,"Receivables":533929.0,"Other Receivables":44748.0,"Duefrom Related Parties Current":null,"Loans Receivable":0.0,"Accounts Receivable":489181.0,"Allowance For Doubtful Accounts Receivable":-65171.0,"Gross Accounts Receivable":554352.0,"Cash Cash Equivalents And Short Term Investments":2177309.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":2177309.0},"2025-06-30":{"Ordinary Shares Number":19806459.0,"Share Issued":19806459.0,"Net Debt":2648960.0,"Total Debt":4296050.0,"Tangible Book Value":-98280776.0,"Invested Capital":87935756.0,"Working Capital":-12981085.0,"Net Tangible Assets":-98280776.0,"Capital Lease Obligations":62684.0,"Common Stock Equity":83702390.0,"Total Capitalization":83702390.0,"Total Equity Gross Minority Interest":139153046.0,"Minority Interest":55450656.0,"Stockholders Equity":83702390.0,"Gains Losses Not Affecting Retained Earnings":6979506.0,"Other Equity Adjustments":6979506.0,"Retained Earnings":-30175318.0,"Additional Paid In Capital":106896221.0,"Capital Stock":1981.0,"Common Stock":1981.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":46261975.0,"Total Non Current Liabilities Net Minority Interest":30405713.0,"Other Non Current Liabilities":1795.0,"Non Current Deferred Liabilities":30383512.0,"Non Current Deferred Taxes Liabilities":30383512.0,"Long Term Debt And Capital Lease Obligation":20406.0,"Long Term Capital Lease Obligation":20406.0,"Long Term Debt":null,"Current Liabilities":15856262.0,"Other Current Liabilities":2756337.0,"Current Debt And Capital Lease Obligation":4275644.0,"Current Capital Lease Obligation":42278.0,"Current Debt":4233366.0,"Other Current Borrowings":1770366.0,"Current Notes Payable":2463000.0,"Payables And Accrued Expenses":8824281.0,"Current Accrued Expenses":906605.0,"Payables":7917676.0,"Dueto Related Parties Current":null,"Total Tax Payable":358609.0,"Income Tax Payable":358609.0,"Accounts Payable":7559067.0,"Total Assets":185415021.0,"Total Non Current Assets":182539844.0,"Other Non Current Assets":null,"Non Current Deferred Assets":99814.0,"Non Current Deferred Taxes Assets":99814.0,"Non Current Note Receivables":365055.0,"Investments And Advances":1180.0,"Investmentin Financial Assets":1180.0,"Available For Sale Securities":1180.0,"Goodwill And Other Intangible Assets":181983166.0,"Other Intangible Assets":155589420.0,"Goodwill":26393746.0,"Net PPE":90629.0,"Accumulated Depreciation":-301076.0,"Gross PPE":391705.0,"Construction In Progress":24173.0,"Other Properties":87376.0,"Machinery Furniture Equipment":280156.0,"Current Assets":2875177.0,"Other Current Assets":-2.0,"Prepaid Assets":340701.0,"Inventory":198827.0,"Inventories Adjustments Allowances":null,"Finished Goods":198827.0,"Raw Materials":null,"Receivables":751245.0,"Other Receivables":8462.0,"Duefrom Related Parties Current":null,"Loans Receivable":0.0,"Accounts Receivable":742783.0,"Allowance For Doubtful Accounts Receivable":-69317.0,"Gross Accounts Receivable":812100.0,"Cash Cash Equivalents And Short Term Investments":1584406.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":1584406.0},"2025-03-31":{"Ordinary Shares Number":19276978.0,"Share Issued":19276978.0,"Net Debt":3115002.0,"Total Debt":4779058.0,"Tangible Book Value":-94811515.0,"Invested Capital":80470663.0,"Working Capital":-10417429.0,"Net Tangible Assets":-94811515.0,"Capital Lease Obligations":68359.0,"Common Stock Equity":75759964.0,"Total Capitalization":76013006.0,"Total Equity Gross Minority Interest":132282478.0,"Minority Interest":56522514.0,"Stockholders Equity":75759964.0,"Gains Losses Not Affecting Retained Earnings":241690.0,"Other Equity Adjustments":241690.0,"Retained Earnings":-30565877.0,"Additional Paid In Capital":106082223.0,"Capital Stock":1928.0,"Common Stock":1928.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":42267719.0,"Total Non Current Liabilities Net Minority Interest":28383451.0,"Other Non Current Liabilities":1660.0,"Non Current Deferred Liabilities":28102418.0,"Non Current Deferred Taxes Liabilities":28102418.0,"Long Term Debt And Capital Lease Obligation":279373.0,"Long Term Capital Lease Obligation":26331.0,"Long Term Debt":253042.0,"Current Liabilities":13884268.0,"Other Current Liabilities":1002877.0,"Current Debt And Capital Lease Obligation":4499685.0,"Current Capital Lease Obligation":42028.0,"Current Debt":4457657.0,"Other Current Borrowings":1894657.0,"Current Notes Payable":2563000.0,"Payables And Accrued Expenses":8381706.0,"Current Accrued Expenses":726325.0,"Payables":7655381.0,"Dueto Related Parties Current":null,"Total Tax Payable":358588.0,"Income Tax Payable":358588.0,"Accounts Payable":7296793.0,"Total Assets":174550197.0,"Total Non Current Assets":171083356.0,"Other Non Current Assets":null,"Non Current Deferred Assets":92320.0,"Non Current Deferred Taxes Assets":92320.0,"Non Current Note Receivables":null,"Investments And Advances":349964.0,"Investmentin Financial Assets":349964.0,"Available For Sale Securities":349964.0,"Goodwill And Other Intangible Assets":170571479.0,"Other Intangible Assets":146159289.0,"Goodwill":24412190.0,"Net PPE":69593.0,"Accumulated Depreciation":-278207.0,"Gross PPE":347800.0,"Construction In Progress":null,"Other Properties":91336.0,"Machinery Furniture Equipment":256464.0,"Current Assets":3466839.0,"Other Current Assets":1.0,"Prepaid Assets":334975.0,"Inventory":736630.0,"Inventories Adjustments Allowances":null,"Finished Goods":736630.0,"Raw Materials":null,"Receivables":799536.0,"Other Receivables":5029.0,"Duefrom Related Parties Current":null,"Loans Receivable":0.0,"Accounts Receivable":794507.0,"Allowance For Doubtful Accounts Receivable":-66007.0,"Gross Accounts Receivable":860514.0,"Cash Cash Equivalents And Short Term Investments":1595697.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":1595697.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":497615.0,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":72000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":1.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Note Receivables":306494.0,"Investments And Advances":null,"Investmentin Financial Assets":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,"Construction In Progress":21669.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Other Current Assets":1.0,"Prepaid Assets":null,"Inventory":null,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Duefrom Related Parties Current":300000.0,"Loans 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}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.115401,"Normalized EBITDA":-1462504.64,"Net Income From Continuing Operation Net Minority Interest":-2931461.08,"Reconciled Depreciation":2425759.17,"Reconciled Cost Of Revenue":323776.21,"EBITDA":-1462504.64,"EBIT":-3888263.81,"Net Interest Income":-13749.01,"Interest Expense":31224.22,"Interest Income":17475.21,"Normalized Income":-2931461.08,"Net Income From Continuing And Discontinued Operation":-2931461.08,"Total Expenses":4151241.38,"Rent Expense Supplemental":26199.0,"Total Operating Income As Reported":-3667183.53,"Diluted NI Availto Com Stockholders":-2931461.08,"Net Income Common Stockholders":-2931461.08,"Net Income":-2931461.08,"Minority Interests":535713.0,"Net Income Including Noncontrolling Interests":-3467174.08,"Net Income Continuous Operations":-3467174.08,"Tax Provision":-452313.95,"Pretax Income":-3919488.03,"Other Income Expense":-238555.49,"Other Non Operating Income Expenses":-238555.49,"Net Non Operating Interest Income Expense":-13749.01,"Interest Expense Non Operating":31224.22,"Interest Income Non Operating":17475.21,"Operating Income":-3667183.97,"Operating Expense":3827465.0,"Other Operating Expenses":6346.0,"Other Taxes":8066.0,"Provision For Doubtful Accounts":57.0,"Depreciation Amortization Depletion Income Statement":2425759.0,"Depreciation And Amortization In Income Statement":2425759.0,"Amortization":2417860.0,"Amortization Of Intangibles Income Statement":2417860.0,"Depreciation Income Statement":7899.0,"Research And Development":113150.0,"Selling General And Administration":1274087.0,"Selling And Marketing Expense":95.0,"General And Administrative Expense":1273992.0,"Other Gand A":864698.0,"Insurance And Claims":4281.0,"Rent And Landing Fees":26199.0,"Salaries And Wages":378814.0,"Gross Profit":160281.03,"Cost Of Revenue":323776.38,"Total Revenue":484057.41,"Operating Revenue":484057.41},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.068744,"Normalized EBITDA":-5076955.0,"Net Income From Continuing Operation Net Minority Interest":-4822904.0,"Reconciled Depreciation":2294566.0,"Reconciled Cost Of Revenue":251565.0,"EBITDA":-5076955.0,"EBIT":-7371521.0,"Net Interest Income":-392483.0,"Interest Expense":409002.0,"Interest Income":16519.0,"Normalized Income":-4822904.0,"Net Income From Continuing And Discontinued Operation":-4822904.0,"Total Expenses":6766803.0,"Rent Expense Supplemental":22104.0,"Total Operating Income As Reported":-6385534.0,"Diluted NI Availto Com Stockholders":-4835844.0,"Net Income Common Stockholders":-4822904.0,"Net Income":-4822904.0,"Minority Interests":2422750.0,"Net Income Including Noncontrolling Interests":-7245655.0,"Net Income Continuous Operations":-7245655.0,"Tax Provision":-534868.0,"Pretax Income":-7780523.0,"Other Income Expense":-1002506.0,"Other Non Operating Income Expenses":-1002506.0,"Net Non Operating Interest Income Expense":-392483.0,"Interest Expense Non Operating":409002.0,"Interest Income Non Operating":16519.0,"Operating Income":-6385534.0,"Operating Expense":6515238.0,"Other Operating Expenses":6924.0,"Other Taxes":6940.0,"Provision For Doubtful Accounts":47891.0,"Depreciation Amortization Depletion Income Statement":2294566.0,"Depreciation And Amortization In Income Statement":2294566.0,"Amortization":2288191.0,"Amortization Of Intangibles Income Statement":2288191.0,"Depreciation Income Statement":6375.0,"Research And Development":176566.0,"Selling General And Administration":3982351.0,"Selling And Marketing Expense":0.0,"General And Administrative Expense":3982351.0,"Other Gand A":3639467.0,"Insurance And Claims":3364.0,"Rent And Landing Fees":22104.0,"Salaries And Wages":317416.0,"Gross Profit":129704.0,"Cost Of Revenue":251565.0,"Total Revenue":381269.0,"Operating Revenue":381269.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.288419,"Normalized EBITDA":-2059214.0,"Net Income From Continuing Operation Net Minority Interest":-2126595.0,"Reconciled Depreciation":2386746.0,"Reconciled Cost Of Revenue":366014.0,"EBITDA":-2059214.0,"EBIT":-4445960.0,"Net Interest Income":-25392.0,"Interest Expense":43866.0,"Interest Income":18474.0,"Normalized Income":-2126595.0,"Net Income From Continuing And Discontinued Operation":-2126595.0,"Total Expenses":4431213.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-3803465.0,"Diluted NI Availto Com Stockholders":-2126595.0,"Net Income Common Stockholders":-2126595.0,"Net Income":-2126595.0,"Minority Interests":1068279.0,"Net Income Including Noncontrolling Interests":-3194874.0,"Net Income Continuous Operations":-3194874.0,"Tax Provision":-1294952.0,"Pretax Income":-4489826.0,"Other Income Expense":-660968.0,"Other Non Operating Income Expenses":-660968.0,"Net Non Operating Interest Income Expense":-25392.0,"Interest Expense Non Operating":43866.0,"Interest Income Non Operating":18474.0,"Operating Income":-3803465.0,"Operating Expense":4065199.0,"Other Operating Expenses":null,"Other Taxes":null,"Provision For Doubtful Accounts":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles Income Statement":null,"Depreciation Income Statement":null,"Research And Development":null,"Selling General And Administration":4065199.0,"Selling And Marketing Expense":null,"General And Administrative Expense":4065199.0,"Other Gand A":4065199.0,"Insurance And Claims":null,"Rent And Landing Fees":null,"Salaries And Wages":null,"Gross Profit":261734.0,"Cost Of Revenue":366014.0,"Total Revenue":627747.0,"Operating Revenue":627747.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2836667.79,"Net Income From Continuing Operation Net Minority Interest":331414.0,"Reconciled Depreciation":2351600.21,"Reconciled Cost Of Revenue":1102735.0,"EBITDA":-2836667.79,"EBIT":-5188268.0,"Net Interest Income":-12358.0,"Interest Expense":36930.0,"Interest Income":24572.0,"Normalized Income":331414.0,"Net Income From Continuing And Discontinued Operation":331414.0,"Total Expenses":6364695.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-5229177.0,"Diluted NI Availto Com Stockholders":331414.0,"Net Income Common Stockholders":331414.0,"Net Income":331414.0,"Minority Interests":5556612.0,"Net Income Including Noncontrolling Interests":-5225198.0,"Net Income Continuous Operations":-5225198.0,"Tax Provision":0.0,"Pretax Income":-5225198.0,"Other Income Expense":16337.0,"Other Non Operating Income Expenses":16337.0,"Net Non Operating Interest Income Expense":-12358.0,"Interest Expense Non Operating":36930.0,"Interest Income Non Operating":24572.0,"Operating Income":-5229178.0,"Operating Expense":5261960.0,"Other Operating Expenses":null,"Other Taxes":null,"Provision For Doubtful Accounts":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles Income Statement":null,"Depreciation Income Statement":null,"Research And Development":null,"Selling General And Administration":5261960.0,"Selling And Marketing Expense":null,"General And Administrative Expense":5261960.0,"Other Gand A":5261960.0,"Insurance And Claims":null,"Rent And Landing Fees":null,"Salaries And Wages":null,"Gross Profit":32782.0,"Cost Of Revenue":1102735.0,"Total Revenue":1135517.0,"Operating Revenue":1135517.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-9103220.32,"Net Income From Continuing Operation Net Minority Interest":-11392814.05,"Reconciled Depreciation":2273194.79,"Reconciled Cost Of Revenue":592586.14,"EBITDA":-9103220.32,"EBIT":-11376415.32,"Net Interest Income":-12081.13,"Interest Expense":16398.73,"Interest Income":4317.6,"Normalized Income":-11392814.05,"Net Income From Continuing And Discontinued Operation":-11392814.05,"Total Expenses":3679096.93,"Rent Expense Supplemental":28506.0,"Total Operating Income As Reported":-2917826.08,"Diluted NI Availto Com Stockholders":-11392814.05,"Net Income Common Stockholders":-11392814.05,"Net Income":-11392814.05,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-11392814.05,"Net Income Continuous Operations":-11392814.05,"Tax Provision":0.0,"Pretax Income":-11392814.05,"Other Income Expense":-8462906.84,"Other Non Operating Income Expenses":-8462906.84,"Net Non Operating Interest Income Expense":-12081.13,"Interest Expense Non Operating":16398.73,"Interest Income Non Operating":4317.6,"Operating Income":-2917825.4,"Operating Expense":3086511.0,"Other Operating Expenses":6753.0,"Other Taxes":5144.0,"Provision For Doubtful Accounts":-1751.0,"Depreciation Amortization Depletion Income Statement":2273195.0,"Depreciation And Amortization In Income Statement":2273195.0,"Amortization":2272817.0,"Amortization Of Intangibles Income Statement":2272817.0,"Depreciation Income Statement":378.0,"Research And Development":90149.0,"Selling General And Administration":713021.0,"Selling And Marketing Expense":0.0,"General And Administrative Expense":713021.0,"Other Gand A":245874.0,"Insurance And Claims":3164.0,"Rent And Landing Fees":28506.0,"Salaries And Wages":435477.0,"Gross Profit":168685.6,"Cost Of Revenue":592585.93,"Total Revenue":761271.53,"Operating Revenue":761271.53}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1001956.92,"Repayment Of Debt":-39287.71,"Issuance Of Debt":136503.86,"Issuance Of Capital Stock":844885.56,"Capital Expenditure":null,"Interest Paid Supplemental Data":31660.11,"Income Tax Paid Supplemental Data":null,"End Cash Position":1566701.38,"Beginning Cash Position":1700272.51,"Effect Of Exchange Rate Changes":-85393.4,"Changes In Cash":-48177.73,"Financing Cash Flow":942101.71,"Cash Flow From Continuing Financing Activities":942101.71,"Net Common Stock Issuance":844885.56,"Common Stock Issuance":844885.56,"Net Issuance Payments Of Debt":97216.15,"Net Short Term Debt Issuance":97216.15,"Short Term Debt Payments":-39287.71,"Short Term Debt Issuance":136503.86,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":11677.48,"Cash Flow From Continuing Investing Activities":11677.48,"Net Other Investing Changes":922.77,"Net Business Purchase And Sale":10754.71,"Sale Of Business":10754.71,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Operating Cash Flow":-1001956.92,"Cash Flow From Continuing Operating Activities":-1001956.92,"Change In Working Capital":201276.13,"Change In Other Current Liabilities":33916.59,"Change In Other Current Assets":-6216.71,"Change In Payables And Accrued Expense":129989.85,"Change In Accrued Expense":88390.3,"Change In Payable":41599.55,"Change In Account Payable":11449.29,"Change In Tax Payable":30150.26,"Change In Income Tax Payable":30150.26,"Change In Prepaid Assets":null,"Change In Inventory":-65535.27,"Change In Receivables":109121.67,"Other Non Cash Items":78209.22,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":57.42,"Deferred Tax":-452313.95,"Deferred Income Tax":-452313.95,"Depreciation Amortization Depletion":2425759.17,"Depreciation And Amortization":2425759.17,"Amortization Cash Flow":2417860.23,"Amortization Of Intangibles":2417860.23,"Depreciation":7898.94,"Operating Gains Losses":212229.17,"Net Foreign Currency Exchange Gain Loss":212229.17,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-3467174.08},"2025-12-31":{"Free Cash Flow":-1149507.0,"Repayment Of Debt":-261587.0,"Issuance Of Debt":2061745.0,"Issuance Of Capital Stock":1411433.0,"Capital Expenditure":-79514.0,"Interest Paid Supplemental Data":408998.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":1700273.0,"Beginning Cash Position":2177309.0,"Effect Of Exchange Rate Changes":-45108.0,"Changes In Cash":-431928.0,"Financing Cash Flow":3211591.0,"Cash Flow From Continuing Financing Activities":3211591.0,"Net Common Stock Issuance":1411433.0,"Common Stock Issuance":1411433.0,"Net Issuance Payments Of Debt":1800158.0,"Net Short Term Debt Issuance":1314835.0,"Short Term Debt Payments":-729046.0,"Short Term Debt Issuance":2043881.0,"Net Long Term Debt Issuance":485323.0,"Long Term Debt Payments":467459.0,"Long Term Debt Issuance":17864.0,"Investing Cash Flow":-2573526.0,"Cash Flow From Continuing Investing Activities":-2573526.0,"Net Other Investing Changes":-2052704.0,"Net Business Purchase And Sale":-8175.0,"Sale Of Business":-8175.0,"Net Intangibles Purchase And Sale":-79514.0,"Purchase Of Intangibles":-79514.0,"Net PPE Purchase And Sale":-7.0,"Sale Of PPE":-7.0,"Operating Cash Flow":-1069993.0,"Cash Flow From Continuing Operating Activities":-1069993.0,"Change In Working Capital":825515.0,"Change In Other Current Liabilities":16354.0,"Change In Other Current Assets":328988.0,"Change In Payables And Accrued Expense":391538.0,"Change In Accrued Expense":189925.0,"Change In Payable":201613.0,"Change In Account Payable":null,"Change In Tax Payable":127093.0,"Change In Income Tax Payable":127093.0,"Change In Prepaid Assets":null,"Change In Inventory":-20897.0,"Change In Receivables":109532.0,"Other Non Cash Items":2502127.0,"Unrealized Gain Loss On Investment Securities":941835.0,"Asset Impairment Charge":47950.0,"Deferred Tax":-534868.0,"Deferred Income Tax":-534868.0,"Depreciation Amortization Depletion":2294566.0,"Depreciation And Amortization":2294566.0,"Amortization Cash Flow":2288191.0,"Amortization Of Intangibles":2288191.0,"Depreciation":6375.0,"Operating Gains Losses":98537.0,"Net Foreign Currency Exchange Gain Loss":98537.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-7245655.0},"2025-09-30":{"Free Cash Flow":-2805553.0,"Repayment Of Debt":-282019.0,"Issuance Of Debt":1012699.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-94190.0,"Interest Paid Supplemental Data":43872.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":2177309.0,"Beginning Cash Position":1584406.0,"Effect Of Exchange Rate Changes":-84818.0,"Changes In Cash":677721.0,"Financing Cash Flow":4115717.0,"Cash Flow From Continuing Financing Activities":4115718.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":730680.0,"Net Short Term Debt Issuance":-180189.0,"Short Term Debt Payments":-105108.0,"Short Term Debt Issuance":-75081.0,"Net Long Term Debt Issuance":910869.0,"Long Term Debt Payments":-176911.0,"Long Term Debt Issuance":1087780.0,"Investing Cash Flow":-726632.0,"Cash Flow From Continuing Investing Activities":-726633.0,"Net Other Investing Changes":-645534.0,"Net Business Purchase And Sale":13081.0,"Sale Of Business":13081.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":2692.0,"Sale Of PPE":11.0,"Operating Cash Flow":-2711363.0,"Cash Flow From Continuing Operating Activities":-2711365.0,"Change In Working Capital":-1270624.0,"Change In Other Current Liabilities":-43306.0,"Change In Other Current Assets":13071.0,"Change In Payables And Accrued Expense":-1462452.0,"Change In Accrued Expense":127169.0,"Change In Payable":-1589621.0,"Change In Account Payable":null,"Change In Tax Payable":26485.0,"Change In Income Tax Payable":26485.0,"Change In Prepaid Assets":null,"Change In Inventory":11820.0,"Change In Receivables":210243.0,"Other Non Cash Items":82695.0,"Unrealized Gain Loss On Investment Securities":494989.0,"Asset Impairment Charge":1610.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":2386746.0,"Depreciation And Amortization":2386746.0,"Amortization Cash Flow":2386433.0,"Amortization Of Intangibles":2386433.0,"Depreciation":313.0,"Operating Gains Losses":83047.0,"Net Foreign Currency Exchange Gain Loss":83047.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-3194874.0},"2025-06-30":{"Free Cash Flow":-485289.71,"Repayment Of Debt":-1123250.0,"Issuance Of Debt":2014730.86,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":36940.36,"Income Tax Paid Supplemental Data":null,"End Cash Position":1584406.0,"Beginning Cash Position":1595696.9,"Effect Of Exchange Rate Changes":108259.58,"Changes In Cash":-119550.37,"Financing Cash Flow":891481.86,"Cash Flow From Continuing Financing Activities":891480.86,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":891480.86,"Net Short Term Debt Issuance":1696361.86,"Short Term Debt Payments":-318369.0,"Short Term Debt Issuance":2014730.86,"Net Long Term Debt Issuance":-804881.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-528423.52,"Cash Flow From Continuing Investing Activities":-528422.52,"Net Other Investing Changes":-546519.34,"Net Business Purchase And Sale":20759.2,"Sale Of Business":20759.2,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-2663.38,"Sale Of PPE":17.62,"Operating Cash Flow":-482608.71,"Cash Flow From Continuing Operating Activities":-482606.71,"Change In Working Capital":1720280.92,"Change In Other Current Liabilities":-68271.82,"Change In Other Current Assets":20184.99,"Change In Payables And Accrued Expense":1073631.63,"Change In Accrued Expense":64628.96,"Change In Payable":1009002.67,"Change In Account Payable":1008997.65,"Change In Tax Payable":5.02,"Change In Income Tax Payable":5.02,"Change In Prepaid Assets":null,"Change In Inventory":583345.5,"Change In Receivables":111390.62,"Other Non Cash Items":836043.77,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":-14384.2,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":2351600.21,"Depreciation And Amortization":2351600.21,"Amortization Cash Flow":2351396.89,"Amortization Of Intangibles":2351396.89,"Depreciation":203.32,"Operating Gains Losses":-150448.41,"Net Foreign Currency Exchange Gain Loss":-150448.41,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-5225198.0},"2025-03-31":{"Free Cash Flow":-64069.29,"Repayment Of Debt":0.0,"Issuance Of Debt":149381.14,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":16990.64,"Income Tax Paid Supplemental Data":null,"End Cash Position":1595696.9,"Beginning Cash Position":341543.11,"Effect Of Exchange Rate Changes":-16748.58,"Changes In Cash":1270902.37,"Financing Cash Flow":149381.14,"Cash Flow From Continuing Financing Activities":149381.14,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":149381.14,"Net Short Term Debt Issuance":149381.14,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":149381.14,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":1185590.52,"Cash Flow From Continuing Investing Activities":1185590.52,"Net Other Investing Changes":-14538.66,"Net Business Purchase And Sale":1199128.8,"Sale Of Business":1199128.8,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":1000.38,"Sale Of PPE":1000.38,"Operating Cash Flow":-64069.29,"Cash Flow From Continuing Operating Activities":-64069.29,"Change In Working Capital":430286.08,"Change In Other Current Liabilities":-4461.18,"Change In Other Current Assets":-11598.99,"Change In Payables And Accrued Expense":117313.37,"Change In Accrued Expense":94922.04,"Change In Payable":22391.33,"Change In Account Payable":22356.35,"Change In Tax Payable":34.98,"Change In Income Tax Payable":34.98,"Change In Prepaid Assets":null,"Change In Inventory":189465.5,"Change In Receivables":139567.38,"Other Non Cash Items":8630089.23,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":-1750.8,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":2273194.79,"Depreciation And Amortization":2273194.79,"Amortization Cash Flow":2272817.11,"Amortization Of Intangibles":2272817.11,"Depreciation":377.68,"Operating Gains Losses":-3074.59,"Net Foreign Currency Exchange Gain Loss":-3074.59,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-11392814.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":448192.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Common Stock Issuance":-36232029.0,"Common Stock Issuance":0.0,"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":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"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":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-81508.0,"Change In Inventory":null,"Change In Receivables":null,"Other Non Cash Items":null,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}