{"ticker":"PANL","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":65414923.0,"Share Issued":65414923.0,"Net Debt":20397000.0,"Total Debt":151058000.0,"Tangible Book Value":437478000.0,"Invested Capital":551199000.0,"Working Capital":97204000.0,"Net Tangible Assets":437478000.0,"Capital Lease Obligations":40917000.0,"Common Stock Equity":441058000.0,"Total Capitalization":534214000.0,"Total Equity Gross Minority Interest":486831000.0,"Minority Interest":45773000.0,"Stockholders Equity":441058000.0,"Retained Earnings":182280000.0,"Additional Paid In Capital":258771000.0,"Capital Stock":7000.0,"Common Stock":7000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":463864000.0,"Total Non Current Liabilities Net Minority Interest":310278000.0,"Other Non Current Liabilities":208969000.0,"Long Term Debt And Capital Lease Obligation":101309000.0,"Long Term Capital Lease Obligation":8153000.0,"Long Term Debt":93156000.0,"Current Liabilities":153586000.0,"Other Current Liabilities":9318000.0,"Current Deferred Liabilities":28708000.0,"Current Deferred Revenue":28708000.0,"Current Debt And Capital Lease Obligation":49749000.0,"Current Capital Lease Obligation":32764000.0,"Current Debt":16985000.0,"Other Current Borrowings":16985000.0,"Pensionand Other Post Retirement Benefit Plans Current":1392000.0,"Payables And Accrued Expenses":64419000.0,"Current Accrued Expenses":28069000.0,"Payables":36350000.0,"Other Payable":12988000.0,"Dueto Related Parties Current":1867000.0,"Dividends Payable":577000.0,"Accounts Payable":20918000.0,"Total Assets":950695000.0,"Total Non Current Assets":699905000.0,"Other Non Current Assets":270000.0,"Investments And Advances":4517000.0,"Other Investments":1433000.0,"Long Term Equity Investment":3084000.0,"Investments In Other Ventures Under Equity Method":3084000.0,"Goodwill And Other Intangible Assets":3580000.0,"Other Intangible Assets":475000.0,"Goodwill":3105000.0,"Net PPE":691538000.0,"Accumulated Depreciation":-7465000.0,"Gross PPE":699003000.0,"Other Properties":8925000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":250790000.0,"Other Current Assets":8121000.0,"Hedging Assets Current":5942000.0,"Assets Held For Sale Current":9384000.0,"Restricted Cash":4201000.0,"Prepaid Assets":17201000.0,"Inventory":40262000.0,"Receivables":75935000.0,"Other Receivables":14655000.0,"Accounts Receivable":61280000.0,"Allowance For Doubtful Accounts Receivable":-6642000.0,"Gross Accounts Receivable":67922000.0,"Cash Cash Equivalents And Short Term Investments":89744000.0,"Cash And Cash Equivalents":89744000.0,"Cash Equivalents":46102000.0,"Cash Financial":43642000.0},"2025-12-31":{"Ordinary Shares Number":64973988.0,"Share Issued":64973988.0,"Net Debt":11013000.0,"Total Debt":152434000.0,"Tangible Book Value":425653000.0,"Invested Capital":543401000.0,"Working Capital":87742000.0,"Net Tangible Assets":425653000.0,"Capital Lease Obligations":38367000.0,"Common Stock Equity":429334000.0,"Total Capitalization":526491000.0,"Total Equity Gross Minority Interest":474737000.0,"Minority Interest":45403000.0,"Stockholders Equity":429334000.0,"Retained Earnings":172255000.0,"Additional Paid In Capital":257072000.0,"Capital Stock":7000.0,"Common Stock":7000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":453359000.0,"Total Non Current Liabilities Net Minority Interest":325325000.0,"Other Non Current Liabilities":219773000.0,"Long Term Debt And Capital Lease Obligation":105552000.0,"Long Term Capital Lease Obligation":8395000.0,"Long Term Debt":97157000.0,"Current Liabilities":128034000.0,"Other Current Liabilities":9420000.0,"Current Deferred Liabilities":24891000.0,"Current Deferred Revenue":24891000.0,"Current Debt And Capital Lease Obligation":46882000.0,"Current Capital Lease Obligation":29972000.0,"Current Debt":16910000.0,"Other Current Borrowings":16910000.0,"Pensionand Other Post Retirement Benefit Plans Current":3791000.0,"Payables And Accrued Expenses":43050000.0,"Current Accrued Expenses":18889000.0,"Payables":24161000.0,"Other Payable":7829000.0,"Dueto Related Parties Current":806000.0,"Dividends Payable":1198000.0,"Accounts Payable":14328000.0,"Total Assets":928096000.0,"Total Non Current Assets":712322000.0,"Other Non Current Assets":270000.0,"Investments And Advances":3985000.0,"Other Investments":1433000.0,"Long Term Equity Investment":2552000.0,"Investments In Other Ventures Under Equity Method":2552000.0,"Goodwill And Other Intangible Assets":3681000.0,"Other Intangible Assets":576000.0,"Goodwill":3105000.0,"Net PPE":704386000.0,"Accumulated Depreciation":-192665000.0,"Gross PPE":897051000.0,"Other Properties":30271000.0,"Machinery Furniture Equipment":8249000.0,"Properties":3236000.0,"Current Assets":215776000.0,"Other Current Assets":4889000.0,"Hedging Assets Current":524000.0,"Assets Held For Sale Current":null,"Restricted Cash":572000.0,"Prepaid Assets":11310000.0,"Inventory":28389000.0,"Receivables":67038000.0,"Other Receivables":11184000.0,"Accounts Receivable":55854000.0,"Allowance For Doubtful Accounts Receivable":-6017000.0,"Gross Accounts Receivable":61871000.0,"Cash Cash Equivalents And Short Term Investments":103054000.0,"Cash And Cash Equivalents":103054000.0,"Cash Equivalents":27828000.0,"Cash Financial":75226000.0},"2025-09-30":{"Ordinary Shares Number":65176619.0,"Share Issued":65176619.0,"Net Debt":23360374.0,"Total Debt":354893698.0,"Tangible Book Value":416479333.0,"Invested Capital":537642671.0,"Working Capital":81697701.0,"Net Tangible Assets":416479333.0,"Capital Lease Obligations":237512951.0,"Common Stock Equity":420261924.0,"Total Capitalization":520945681.0,"Total Equity Gross Minority Interest":465560323.0,"Minority Interest":45298399.0,"Stockholders Equity":420261924.0,"Retained Earnings":163591591.0,"Additional Paid In Capital":256663813.0,"Capital Stock":6520.0,"Common Stock":6520.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":466585306.0,"Total Non Current Liabilities Net Minority Interest":335660250.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":335660250.0,"Long Term Capital Lease Obligation":234976493.0,"Long Term Debt":100683757.0,"Current Liabilities":130925056.0,"Other Current Liabilities":38284078.0,"Current Deferred Liabilities":18288146.0,"Current Deferred Revenue":18288146.0,"Current Debt And Capital Lease Obligation":19233448.0,"Current Capital Lease Obligation":2536458.0,"Current Debt":16696990.0,"Other Current Borrowings":16696990.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":55119384.0,"Current Accrued Expenses":21615893.0,"Payables":33503491.0,"Other Payable":13211767.0,"Dueto Related Parties Current":272916.0,"Dividends Payable":1143501.0,"Accounts Payable":18875307.0,"Total Assets":932145629.0,"Total Non Current Assets":719522872.0,"Other Non Current Assets":269610.0,"Investments And Advances":4120346.0,"Other Investments":1960916.0,"Long Term Equity Investment":2159430.0,"Investments In Other Ventures Under Equity Method":2159430.0,"Goodwill And Other Intangible Assets":3782591.0,"Other Intangible Assets":677791.0,"Goodwill":3104800.0,"Net PPE":711350325.0,"Accumulated Depreciation":null,"Gross PPE":711350325.0,"Other Properties":7536451.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":212622757.0,"Other Current Assets":5336969.0,"Hedging Assets Current":656374.0,"Assets Held For Sale Current":6639652.0,"Restricted Cash":171142.0,"Prepaid Assets":10646402.0,"Inventory":36137876.0,"Receivables":59013969.0,"Other Receivables":13447968.0,"Accounts Receivable":45566001.0,"Allowance For Doubtful Accounts Receivable":-5700641.0,"Gross Accounts Receivable":51266642.0,"Cash Cash Equivalents And Short Term Investments":94020373.0,"Cash And Cash Equivalents":94020373.0,"Cash Equivalents":31156184.0,"Cash Financial":62864189.0},"2025-06-30":{"Ordinary Shares Number":65377137.0,"Share Issued":65377137.0,"Net Debt":62115786.0,"Total Debt":133244728.0,"Tangible Book Value":410468999.0,"Invested Capital":535721786.0,"Working Capital":57999080.0,"Net Tangible Assets":410468999.0,"Capital Lease Obligations":11876032.0,"Common Stock Equity":414353090.0,"Total Capitalization":519065559.0,"Total Equity Gross Minority Interest":459130313.0,"Minority Interest":44777223.0,"Stockholders Equity":414353090.0,"Retained Earnings":154612941.0,"Additional Paid In Capital":259733610.0,"Capital Stock":6539.0,"Common Stock":6539.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":456865133.0,"Total Non Current Liabilities Net Minority Interest":330855418.0,"Other Non Current Liabilities":217110667.0,"Long Term Debt And Capital Lease Obligation":113744751.0,"Long Term Capital Lease Obligation":9032282.0,"Long Term Debt":104712469.0,"Current Liabilities":126009715.0,"Other Current Liabilities":34948013.0,"Current Deferred Liabilities":18491044.0,"Current Deferred Revenue":18491044.0,"Current Debt And Capital Lease Obligation":19499977.0,"Current Capital Lease Obligation":2843750.0,"Current Debt":16656227.0,"Other Current Borrowings":16656227.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":53070681.0,"Current Accrued Expenses":21787464.0,"Payables":31283217.0,"Other Payable":11999043.0,"Dueto Related Parties Current":61694.0,"Dividends Payable":1117125.0,"Accounts Payable":18105355.0,"Total Assets":915995446.0,"Total Non Current Assets":731986651.0,"Other Non Current Assets":null,"Investments And Advances":5787022.0,"Other Investments":1959180.0,"Long Term Equity Investment":3827842.0,"Investments In Other Ventures Under Equity Method":3827842.0,"Goodwill And Other Intangible Assets":3884091.0,"Other Intangible Assets":779291.0,"Goodwill":3104800.0,"Net PPE":722315538.0,"Accumulated Depreciation":null,"Gross PPE":722315538.0,"Other Properties":5355983.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":184008795.0,"Other Current Assets":4296067.0,"Hedging Assets Current":1023259.0,"Assets Held For Sale Current":7545828.0,"Restricted Cash":1752935.0,"Prepaid Assets":8868736.0,"Inventory":38583748.0,"Receivables":62685312.0,"Other Receivables":13359656.0,"Accounts Receivable":49325656.0,"Allowance For Doubtful Accounts Receivable":-6526398.0,"Gross Accounts Receivable":55852054.0,"Cash Cash Equivalents And Short Term Investments":59252910.0,"Cash And Cash Equivalents":59252910.0,"Cash Equivalents":22632333.0,"Cash Financial":36620577.0},"2025-03-31":{"Ordinary Shares Number":65621562.0,"Share Issued":65621562.0,"Net Debt":61392809.0,"Total Debt":137918911.0,"Tangible Book Value":416804017.0,"Invested Capital":546144283.0,"Working Capital":66905125.0,"Net Tangible Assets":416804017.0,"Capital Lease Obligations":12577425.0,"Common Stock Equity":420802797.0,"Total Capitalization":529528261.0,"Total Equity Gross Minority Interest":467152716.0,"Minority Interest":46349919.0,"Stockholders Equity":420802797.0,"Retained Earnings":160604727.0,"Additional Paid In Capital":260191506.0,"Capital Stock":6564.0,"Common Stock":6564.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":450836089.0,"Total Non Current Liabilities Net Minority Interest":341838700.0,"Other Non Current Liabilities":223379561.0,"Long Term Debt And Capital Lease Obligation":118459139.0,"Long Term Capital Lease Obligation":9733675.0,"Long Term Debt":108725464.0,"Current Liabilities":108997389.0,"Other Current Liabilities":31678986.0,"Current Deferred Liabilities":19291025.0,"Current Deferred Revenue":19291025.0,"Current Debt And Capital Lease Obligation":19459772.0,"Current Capital Lease Obligation":2843750.0,"Current Debt":16616022.0,"Other Current Borrowings":16616022.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":38567606.0,"Current Accrued Expenses":11102902.0,"Payables":27464704.0,"Other Payable":11233047.0,"Dueto Related Parties Current":788989.0,"Dividends Payable":1048066.0,"Accounts Payable":14394602.0,"Total Assets":917988805.0,"Total Non Current Assets":742086290.0,"Other Non Current Assets":null,"Investments And Advances":4395762.0,"Other Investments":1134707.0,"Long Term Equity Investment":3261055.0,"Investments In Other Ventures Under Equity Method":3261055.0,"Goodwill And Other Intangible Assets":3998780.0,"Other Intangible Assets":893980.0,"Goodwill":3104800.0,"Net PPE":733691748.0,"Accumulated Depreciation":null,"Gross PPE":733691748.0,"Other Properties":4549983.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":175902514.0,"Other Current Assets":5439271.0,"Hedging Assets Current":1513236.0,"Assets Held For Sale Current":null,"Restricted Cash":2331829.0,"Prepaid Assets":10927496.0,"Inventory":36031774.0,"Receivables":55710231.0,"Other Receivables":7795107.0,"Accounts Receivable":47915124.0,"Allowance For Doubtful Accounts Receivable":-6619042.0,"Gross Accounts Receivable":54534166.0,"Cash Cash Equivalents And Short Term Investments":63948677.0,"Cash And Cash Equivalents":63948677.0,"Cash Equivalents":27480900.0,"Cash Financial":36467777.0},"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,"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":229530000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"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,"Pensionand Other Post Retirement Benefit Plans Current":3660000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":null,"Dueto Related Parties Current":null,"Dividends Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Investments And Advances":null,"Other Investments":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-162650000.0,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":4308000.0,"Properties":3003000.0,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Other Receivables":null,"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,"Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":2499200.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":25238000.0,"Total Unusual Items":6248000.0,"Total Unusual Items Excluding Goodwill":6248000.0,"Net Income From Continuing Operation Net Minority Interest":13294000.0,"Reconciled Depreciation":11876000.0,"Reconciled Cost Of Revenue":149729000.0,"EBITDA":31486000.0,"EBIT":19610000.0,"Net Interest Income":-3891000.0,"Interest Expense":5944000.0,"Interest Income":2053000.0,"Normalized Income":9545200.0,"Net Income From Continuing And Discontinued Operation":13294000.0,"Total Expenses":159756000.0,"Rent Expense Supplemental":39177000.0,"Total Operating Income As Reported":10466000.0,"Diluted Average Shares":64775563.0,"Basic Average Shares":64193205.0,"Diluted EPS":0.21,"Basic EPS":0.21,"Diluted NI Availto Com Stockholders":13294000.0,"Net Income Common Stockholders":13294000.0,"Net Income":13294000.0,"Minority Interests":-371000.0,"Net Income Including Noncontrolling Interests":13665000.0,"Net Income Continuous Operations":13666000.0,"Pretax Income":13666000.0,"Other Income Expense":6732000.0,"Other Non Operating Income Expenses":484000.0,"Special Income Charges":-358000.0,"Gain On Sale Of Ppe":-358000.0,"Gain On Sale Of Security":6606000.0,"Net Non Operating Interest Income Expense":-3891000.0,"Interest Expense Non Operating":5944000.0,"Interest Income Non Operating":2053000.0,"Operating Income":10825000.0,"Operating Expense":10027000.0,"Selling General And Administration":10027000.0,"General And Administrative Expense":10027000.0,"Other Gand A":10027000.0,"Gross Profit":20852000.0,"Cost Of Revenue":149729000.0,"Total Revenue":170581000.0,"Operating Revenue":170581000.0},"2025-12-31":{"Tax Effect Of Unusual Items":375462.57,"Tax Rate For Calcs":0.21,"Normalized EBITDA":28150278.0,"Total Unusual Items":1787917.0,"Total Unusual Items Excluding Goodwill":1787917.0,"Net Income From Continuing Operation Net Minority Interest":11883665.0,"Reconciled Depreciation":11740030.0,"Reconciled Cost Of Revenue":162386488.0,"EBITDA":29938195.0,"EBIT":18198165.0,"Net Interest Income":-5380825.0,"Interest Expense":5919938.0,"Interest Income":539113.0,"Normalized Income":10471210.57,"Net Income From Continuing And Discontinued Operation":11883665.0,"Total Expenses":169129425.0,"Rent Expense Supplemental":46788422.0,"Total Operating Income As Reported":17441730.0,"Diluted Average Shares":64176117.0,"Basic Average Shares":63510714.0,"Diluted EPS":0.19,"Basic EPS":0.19,"Diluted NI Availto Com Stockholders":11883665.0,"Net Income Common Stockholders":11883665.0,"Net Income":11883665.0,"Minority Interests":-394562.0,"Net Income Including Noncontrolling Interests":12278227.0,"Net Income Continuous Operations":12278227.0,"Pretax Income":12278227.0,"Other Income Expense":2908637.0,"Other Non Operating Income Expenses":1120720.0,"Special Income Charges":2691315.0,"Gain On Sale Of Ppe":2691315.0,"Gain On Sale Of Security":-903398.0,"Net Non Operating Interest Income Expense":-5380825.0,"Interest Expense Non Operating":5919938.0,"Interest Income Non Operating":539113.0,"Operating Income":14750415.0,"Operating Expense":6742937.0,"Selling General And Administration":6742937.0,"General And Administrative Expense":6742937.0,"Other Gand A":6742937.0,"Gross Profit":21493352.0,"Cost Of Revenue":162386488.0,"Total Revenue":183879840.0,"Operating Revenue":183879840.0},"2025-09-30":{"Tax Effect Of Unusual Items":204639.75,"Tax Rate For Calcs":0.21,"Normalized EBITDA":28138896.0,"Total Unusual Items":974475.0,"Total Unusual Items Excluding Goodwill":974475.0,"Net Income From Continuing Operation Net Minority Interest":12208328.0,"Reconciled Depreciation":10213995.0,"Reconciled Cost Of Revenue":142174555.0,"EBITDA":29113371.0,"EBIT":18899376.0,"Net Interest Income":-5555001.0,"Interest Expense":5911863.0,"Interest Income":356862.0,"Normalized Income":11438492.75,"Net Income From Continuing And Discontinued Operation":12208328.0,"Total Expenses":152056285.0,"Rent Expense Supplemental":33882493.0,"Total Operating Income As Reported":16922232.0,"Diluted Average Shares":64823069.0,"Basic Average Shares":63729227.0,"Diluted EPS":0.19,"Basic EPS":0.19,"Diluted NI Availto Com Stockholders":12208328.0,"Net Income Common Stockholders":12208328.0,"Net Income":12208328.0,"Minority Interests":-779185.0,"Net Income Including Noncontrolling Interests":12987513.0,"Net Income Continuous Operations":12987513.0,"Pretax Income":12987513.0,"Other Income Expense":1928967.0,"Other Non Operating Income Expenses":954492.0,"Special Income Charges":308685.0,"Gain On Sale Of Ppe":308685.0,"Gain On Sale Of Security":665790.0,"Net Non Operating Interest Income Expense":-5555001.0,"Interest Expense Non Operating":5911863.0,"Interest Income Non Operating":356862.0,"Operating Income":16613547.0,"Operating Expense":9881730.0,"Selling General And Administration":9881730.0,"General And Administrative Expense":9881730.0,"Other Gand A":9881730.0,"Gross Profit":26495277.0,"Cost Of Revenue":142174555.0,"Total Revenue":168669832.0,"Operating Revenue":168669832.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":15027096.0,"Total Unusual Items":-1300932.0,"Total Unusual Items Excluding Goodwill":-1300932.0,"Net Income From Continuing Operation Net Minority Interest":-2742116.0,"Reconciled Depreciation":10597975.0,"Reconciled Cost Of Revenue":145864010.0,"EBITDA":13726164.0,"EBIT":3128189.0,"Net Interest Income":-5736608.0,"Interest Expense":6028255.0,"Interest Income":291647.0,"Normalized Income":-1441184.0,"Net Income From Continuing And Discontinued Operation":-2742116.0,"Total Expenses":153035850.0,"Rent Expense Supplemental":31423415.0,"Total Operating Income As Reported":3653592.0,"Diluted Average Shares":64042209.0,"Basic Average Shares":64042209.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-2742116.0,"Net Income Common Stockholders":-2742116.0,"Net Income":-2742116.0,"Minority Interests":157950.0,"Net Income Including Noncontrolling Interests":-2900066.0,"Net Income Continuous Operations":-2900066.0,"Pretax Income":-2900066.0,"Other Income Expense":-817050.0,"Other Non Operating Income Expenses":483882.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Security":-1300932.0,"Net Non Operating Interest Income Expense":-5736608.0,"Interest Expense Non Operating":6028255.0,"Interest Income Non Operating":291647.0,"Operating Income":3653592.0,"Operating Expense":7171840.0,"Selling General And Administration":7171840.0,"General And Administrative Expense":7171840.0,"Other Gand A":7171840.0,"Gross Profit":10825432.0,"Cost Of Revenue":145864010.0,"Total Revenue":156689442.0,"Operating Revenue":156689442.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":13688000.0,"Total Unusual Items":184000.0,"Total Unusual Items Excluding Goodwill":184000.0,"Net Income From Continuing Operation Net Minority Interest":-1981000.0,"Reconciled Depreciation":9923000.0,"Reconciled Cost Of Revenue":112600000.0,"EBITDA":13872000.0,"EBIT":3949000.0,"Net Interest Income":-5702000.0,"Interest Expense":6146000.0,"Interest Income":444000.0,"Normalized Income":-2165000.0,"Net Income From Continuing And Discontinued Operation":-1981000.0,"Total Expenses":119874000.0,"Rent Expense Supplemental":17641000.0,"Total Operating Income As Reported":2926000.0,"Diluted Average Shares":63851090.0,"Basic Average Shares":63851090.0,"Diluted EPS":-0.03,"Basic EPS":-0.03,"Diluted NI Availto Com Stockholders":-1981000.0,"Net Income Common Stockholders":-1981000.0,"Net Income":-1981000.0,"Minority Interests":218000.0,"Net Income Including Noncontrolling Interests":-2199000.0,"Net Income Continuous Operations":-2197000.0,"Pretax Income":-2197000.0,"Other Income Expense":577000.0,"Other Non Operating Income Expenses":393000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Security":184000.0,"Net Non Operating Interest Income Expense":-5702000.0,"Interest Expense Non Operating":6146000.0,"Interest Income Non Operating":444000.0,"Operating Income":2928000.0,"Operating Expense":7274000.0,"Selling General And Administration":7274000.0,"General And Administrative Expense":7274000.0,"Other Gand A":7274000.0,"Gross Profit":10202000.0,"Cost Of Revenue":112600000.0,"Total Revenue":122802000.0,"Operating Revenue":122802000.0},"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":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Rent Expense Supplemental":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":2683000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-5544000.0,"Issuance Of Debt":null,"Capital Expenditure":-1811000.0,"End Cash Position":90014000.0,"Beginning Cash Position":103324000.0,"Changes In Cash":-13310000.0,"Financing Cash Flow":-16493000.0,"Cash Flow From Continuing Financing Activities":-16494000.0,"Net Other Financing Charges":-7058000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-3891000.0,"Common Stock Dividend Paid":-3891000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-5544000.0,"Net Long Term Debt Issuance":-5544000.0,"Long Term Debt Payments":-5544000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-1311000.0,"Cash Flow From Continuing Investing Activities":-1311000.0,"Dividends Received Cfi":500000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1811000.0,"Sale Of PPE":null,"Purchase Of PPE":-1811000.0,"Operating Cash Flow":4494000.0,"Cash Flow From Continuing Operating Activities":4496000.0,"Change In Working Capital":-10305000.0,"Change In Other Working Capital":3817000.0,"Change In Payables And Accrued Expense":20775000.0,"Change In Payable":20775000.0,"Change In Account Payable":20775000.0,"Change In Prepaid Assets":-16809000.0,"Change In Inventory":-11872000.0,"Change In Receivables":-6216000.0,"Changes In Account Receivables":-6216000.0,"Other Non Cash Items":-6500000.0,"Stock Based Compensation":1700000.0,"Provisionand Write Offof Assets":790000.0,"Depreciation Amortization Depletion":11876000.0,"Depreciation And Amortization":11876000.0,"Operating Gains Losses":-6732000.0,"Earnings Losses From Equity Investments":-484000.0,"Gain Loss On Investment Securities":-6606000.0,"Gain Loss On Sale Of PPE":358000.0,"Net Income From Continuing Operations":13665000.0},"2025-12-31":{"Free Cash Flow":14144513.0,"Repurchase Of Capital Stock":-1007663.0,"Repayment Of Debt":-11820489.0,"Issuance Of Debt":705000.0,"Capital Expenditure":-980610.0,"End Cash Position":103324000.0,"Beginning Cash Position":94289983.0,"Changes In Cash":9034487.0,"Financing Cash Flow":-15591820.0,"Cash Flow From Continuing Financing Activities":-15590820.0,"Net Other Financing Charges":-291324.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-3177344.0,"Common Stock Dividend Paid":-3177344.0,"Net Common Stock Issuance":-1007663.0,"Common Stock Payments":-1007663.0,"Net Issuance Payments Of Debt":-11115489.0,"Net Long Term Debt Issuance":-11115489.0,"Long Term Debt Payments":-11820489.0,"Long Term Debt Issuance":705000.0,"Investing Cash Flow":9500184.0,"Cash Flow From Continuing Investing Activities":9500184.0,"Dividends Received Cfi":1035000.0,"Net Business Purchase And Sale":109307.0,"Purchase Of Business":109307.0,"Net PPE Purchase And Sale":8355877.0,"Sale Of PPE":9336487.0,"Purchase Of PPE":-980610.0,"Operating Cash Flow":15125123.0,"Cash Flow From Continuing Operating Activities":15126123.0,"Change In Working Capital":-4488962.0,"Change In Other Working Capital":6603342.0,"Change In Payables And Accrued Expense":-9960903.0,"Change In Payable":-9960903.0,"Change In Account Payable":-9960903.0,"Change In Prepaid Assets":1774931.0,"Change In Inventory":7748635.0,"Change In Receivables":-10654967.0,"Changes In Account Receivables":-10654967.0,"Other Non Cash Items":-3277473.0,"Stock Based Compensation":1415800.0,"Provisionand Write Offof Assets":366138.0,"Depreciation Amortization Depletion":11740030.0,"Depreciation And Amortization":11740030.0,"Operating Gains Losses":-2908637.0,"Earnings Losses From Equity Investments":-1120720.0,"Gain Loss On Investment Securities":903398.0,"Gain Loss On Sale Of PPE":-2691315.0,"Net Income From Continuing Operations":12278227.0},"2025-09-30":{"Free Cash Flow":24624320.0,"Repurchase Of Capital Stock":-984235.0,"Repayment Of Debt":-23974464.0,"Issuance Of Debt":18000000.0,"Capital Expenditure":-3937399.0,"End Cash Position":94289983.0,"Beginning Cash Position":59252910.0,"Changes In Cash":35037073.0,"Financing Cash Flow":2153240.0,"Cash Flow From Continuing Financing Activities":2153240.0,"Net Other Financing Charges":12298529.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-3186590.0,"Common Stock Dividend Paid":-3186590.0,"Net Common Stock Issuance":-984235.0,"Common Stock Payments":-984235.0,"Net Issuance Payments Of Debt":-5974464.0,"Net Long Term Debt Issuance":-5974464.0,"Long Term Debt Payments":-23974464.0,"Long Term Debt Issuance":18000000.0,"Investing Cash Flow":4322114.0,"Cash Flow From Continuing Investing Activities":4322114.0,"Dividends Received Cfi":null,"Net Business Purchase And Sale":-2700000.0,"Purchase Of Business":-2700000.0,"Net PPE Purchase And Sale":3922114.0,"Sale Of PPE":null,"Purchase Of PPE":-3937399.0,"Operating Cash Flow":28561719.0,"Cash Flow From Continuing Operating Activities":28561719.0,"Change In Working Capital":8140932.0,"Change In Other Working Capital":-202898.0,"Change In Payables And Accrued Expense":3859950.0,"Change In Payable":3859950.0,"Change In Account Payable":3859950.0,"Change In Prepaid Assets":-1613696.0,"Change In Inventory":2445872.0,"Change In Receivables":3651704.0,"Changes In Account Receivables":3651704.0,"Other Non Cash Items":-1574124.0,"Stock Based Compensation":614419.0,"Provisionand Write Offof Assets":107951.0,"Depreciation Amortization Depletion":10213995.0,"Depreciation And Amortization":10213995.0,"Operating Gains Losses":-1928967.0,"Earnings Losses From Equity Investments":-954492.0,"Gain Loss On Investment Securities":-665790.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":12987513.0},"2025-06-30":{"Free Cash Flow":13286167.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-4851047.0,"Issuance Of Debt":null,"Capital Expenditure":-1108991.0,"End Cash Position":59252910.0,"Beginning Cash Position":63949000.0,"Changes In Cash":-4696560.0,"Financing Cash Flow":-17139420.0,"Cash Flow From Continuing Financing Activities":-17140420.0,"Net Other Financing Charges":-8074205.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-3207066.0,"Common Stock Dividend Paid":-3207066.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-4851047.0,"Net Long Term Debt Issuance":-4851047.0,"Long Term Debt Payments":-4851047.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-1951298.0,"Cash Flow From Continuing Investing Activities":-1951298.0,"Dividends Received Cfi":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1108991.0,"Sale Of PPE":null,"Purchase Of PPE":-1108991.0,"Operating Cash Flow":14395158.0,"Cash Flow From Continuing Operating Activities":14395158.0,"Change In Working Capital":10591030.0,"Change In Other Working Capital":-800444.0,"Change In Payables And Accrued Expense":16829953.0,"Change In Payable":16829953.0,"Change In Account Payable":16829953.0,"Change In Prepaid Assets":-1569235.0,"Change In Inventory":-2551507.0,"Change In Receivables":-1317737.0,"Changes In Account Receivables":-1317737.0,"Other Non Cash Items":-5167403.0,"Stock Based Compensation":548781.0,"Provisionand Write Offof Assets":-93089.0,"Depreciation Amortization Depletion":10597975.0,"Depreciation And Amortization":10597975.0,"Operating Gains Losses":817604.0,"Earnings Losses From Equity Investments":-483788.0,"Gain Loss On Investment Securities":1301392.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-2899740.0},"2025-03-31":{"Free Cash Flow":-4816000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-4840000.0,"Issuance Of Debt":null,"Capital Expenditure":-460000.0,"End Cash Position":63949000.0,"Beginning Cash Position":86805000.0,"Changes In Cash":-22856000.0,"Financing Cash Flow":-18041000.0,"Cash Flow From Continuing Financing Activities":-18040000.0,"Net Other Financing Charges":-6469000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-6732000.0,"Common Stock Dividend Paid":-6732000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-4840000.0,"Net Long Term Debt Issuance":-4840000.0,"Long Term Debt Payments":-4840000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-460000.0,"Cash Flow From Continuing Investing Activities":-460000.0,"Dividends Received Cfi":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-460000.0,"Sale Of PPE":null,"Purchase Of PPE":-460000.0,"Operating Cash Flow":-4356000.0,"Cash Flow From Continuing Operating Activities":-4356000.0,"Change In Working Capital":-8087000.0,"Change In Other Working Capital":3844000.0,"Change In Payables And Accrued Expense":-3258000.0,"Change In Payable":-3258000.0,"Change In Account Payable":-3258000.0,"Change In Prepaid Assets":1214000.0,"Change In Inventory":-3184000.0,"Change In Receivables":-6703000.0,"Changes In Account Receivables":-6703000.0,"Other Non Cash Items":-6107000.0,"Stock Based Compensation":1532000.0,"Provisionand Write Offof Assets":1159000.0,"Depreciation Amortization Depletion":9923000.0,"Depreciation And Amortization":9923000.0,"Operating Gains Losses":-577000.0,"Earnings Losses From Equity Investments":-393000.0,"Gain Loss On Investment Securities":-184000.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-2199000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":17000000.0,"Capital Expenditure":null,"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,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":17000000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Dividends Received Cfi":1400000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":0.0,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In 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,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":null}}}