{"ticker":"PARA","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":867352.0,"Share Issued":867352.0,"Net Debt":9699000.0,"Total Debt":9885000.0,"Tangible Book Value":-21632000.0,"Invested Capital":17933000.0,"Working Capital":-20555000.0,"Net Tangible Assets":-21632000.0,"Capital Lease Obligations":49000.0,"Common Stock Equity":8097000.0,"Total Capitalization":8097000.0,"Total Equity Gross Minority Interest":8097000.0,"Stockholders Equity":8097000.0,"Gains Losses Not Affecting Retained Earnings":-60000.0,"Other Equity Adjustments":-60000.0,"Retained Earnings":-109189000.0,"Additional Paid In Capital":117346000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":23377000.0,"Total Non Current Liabilities Net Minority Interest":1162000.0,"Non Current Deferred Liabilities":1143000.0,"Non Current Deferred Revenue":117000.0,"Non Current Deferred Taxes Liabilities":1026000.0,"Long Term Debt And Capital Lease Obligation":19000.0,"Long Term Capital Lease Obligation":19000.0,"Current Liabilities":22215000.0,"Other Current Liabilities":1913000.0,"Current Deferred Liabilities":4115000.0,"Current Deferred Revenue":3547000.0,"Current Deferred Taxes Liabilities":568000.0,"Current Debt And Capital Lease Obligation":9866000.0,"Current Capital Lease Obligation":30000.0,"Current Debt":9836000.0,"Other Current Borrowings":7578000.0,"Current Notes Payable":2258000.0,"Payables And Accrued Expenses":6321000.0,"Current Accrued Expenses":2956000.0,"Payables":3365000.0,"Dueto Related Parties Current":null,"Total Tax Payable":394000.0,"Accounts Payable":2971000.0,"Total Assets":31474000.0,"Total Non Current Assets":29814000.0,"Other Non Current Assets":4000.0,"Non Current Deferred Assets":32000.0,"Non Current Deferred Taxes Assets":null,"Financial Assets":0.0,"Goodwill And Other Intangible Assets":29729000.0,"Other Intangible Assets":7737000.0,"Goodwill":21992000.0,"Net PPE":49000.0,"Accumulated Depreciation":null,"Gross PPE":49000.0,"Other Properties":49000.0,"Machinery Furniture Equipment":null,"Current Assets":1660000.0,"Other Current Assets":4000.0,"Prepaid Assets":838000.0,"Receivables":681000.0,"Other Receivables":13000.0,"Accounts Receivable":668000.0,"Allowance For Doubtful Accounts Receivable":-26000.0,"Gross Accounts Receivable":694000.0,"Cash Cash Equivalents And Short Term Investments":137000.0,"Cash And Cash Equivalents":137000.0,"Cash Financial":137000.0},"2025-12-31":{"Ordinary Shares Number":527316.0,"Share Issued":527316.0,"Net Debt":10311207.0,"Total Debt":10627157.0,"Tangible Book Value":-21964111.0,"Invested Capital":18625413.0,"Working Capital":-20957313.0,"Net Tangible Assets":-21964111.0,"Capital Lease Obligations":56745.0,"Common Stock Equity":8055001.0,"Total Capitalization":8055001.0,"Total Equity Gross Minority Interest":8055001.0,"Stockholders Equity":8055001.0,"Gains Losses Not Affecting Retained Earnings":-85377.0,"Other Equity Adjustments":-85377.0,"Retained Earnings":-100771787.0,"Additional Paid In Capital":108911110.0,"Capital Stock":1055.0,"Common Stock":1055.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":23576513.0,"Total Non Current Liabilities Net Minority Interest":1205703.0,"Non Current Deferred Liabilities":1171781.0,"Non Current Deferred Revenue":93726.0,"Non Current Deferred Taxes Liabilities":1078055.0,"Long Term Debt And Capital Lease Obligation":33922.0,"Long Term Capital Lease Obligation":33922.0,"Current Liabilities":22370810.0,"Other Current Liabilities":1510840.0,"Current Deferred Liabilities":4220253.0,"Current Deferred Revenue":3642527.0,"Current Deferred Taxes Liabilities":577726.0,"Current Debt And Capital Lease Obligation":10593235.0,"Current Capital Lease Obligation":22823.0,"Current Debt":10570412.0,"Other Current Borrowings":7979102.0,"Current Notes Payable":2591310.0,"Payables And Accrued Expenses":6046482.0,"Current Accrued Expenses":3077642.0,"Payables":2968840.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":474389.0,"Accounts Payable":2494451.0,"Total Assets":31631514.0,"Total Non Current Assets":30218017.0,"Other Non Current Assets":4000.0,"Non Current Deferred Assets":121788.0,"Non Current Deferred Taxes Assets":null,"Financial Assets":9000.0,"Goodwill And Other Intangible Assets":30019112.0,"Other Intangible Assets":8027391.0,"Goodwill":21991721.0,"Net PPE":64117.0,"Accumulated Depreciation":-4536.0,"Gross PPE":68653.0,"Other Properties":55871.0,"Machinery Furniture Equipment":12782.0,"Current Assets":1413497.0,"Other Current Assets":451.0,"Prepaid Assets":431775.0,"Receivables":722066.0,"Other Receivables":12863.0,"Accounts Receivable":709203.0,"Allowance For Doubtful Accounts Receivable":-41341.0,"Gross Accounts Receivable":750544.0,"Cash Cash Equivalents And Short Term Investments":259205.0,"Cash And Cash Equivalents":259205.0,"Cash Financial":259205.0},"2025-09-30":{"Ordinary Shares Number":260254.0,"Share Issued":260254.0,"Net Debt":13510027.0,"Total Debt":14417348.0,"Tangible Book Value":-24883580.0,"Invested Capital":19801620.0,"Working Capital":-23784184.0,"Net Tangible Assets":-24883580.0,"Capital Lease Obligations":55965.0,"Common Stock Equity":5440237.0,"Total Capitalization":5440237.0,"Total Equity Gross Minority Interest":5440237.0,"Stockholders Equity":5440237.0,"Gains Losses Not Affecting Retained Earnings":-81371.0,"Other Equity Adjustments":-81371.0,"Retained Earnings":-95739807.0,"Additional Paid In Capital":101260898.0,"Capital Stock":517.0,"Common Stock":517.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":27546267.0,"Total Non Current Liabilities Net Minority Interest":1500355.0,"Non Current Deferred Liabilities":1469436.0,"Non Current Deferred Revenue":93726.0,"Non Current Deferred Taxes Liabilities":1375710.0,"Long Term Debt And Capital Lease Obligation":30919.0,"Long Term Capital Lease Obligation":30919.0,"Current Liabilities":26045912.0,"Other Current Liabilities":2008220.0,"Current Deferred Liabilities":4233231.0,"Current Deferred Revenue":3707872.0,"Current Deferred Taxes Liabilities":525359.0,"Current Debt And Capital Lease Obligation":14386429.0,"Current Capital Lease Obligation":25046.0,"Current Debt":14361383.0,"Other Current Borrowings":11054383.0,"Current Notes Payable":3307000.0,"Payables And Accrued Expenses":5418032.0,"Current Accrued Expenses":2622296.0,"Payables":2795736.0,"Dueto Related Parties Current":67118.0,"Total Tax Payable":705973.0,"Accounts Payable":2022645.0,"Total Assets":32986504.0,"Total Non Current Assets":30724776.0,"Other Non Current Assets":13984.0,"Non Current Deferred Assets":313404.0,"Non Current Deferred Taxes Assets":111635.0,"Financial Assets":9000.0,"Goodwill And Other Intangible Assets":30323817.0,"Other Intangible Assets":8332096.0,"Goodwill":21991721.0,"Net PPE":64571.0,"Accumulated Depreciation":-34254.0,"Gross PPE":98825.0,"Other Properties":55174.0,"Machinery Furniture Equipment":43651.0,"Current Assets":2261728.0,"Other Current Assets":31953.0,"Prepaid Assets":461317.0,"Receivables":917102.0,"Other Receivables":112583.0,"Accounts Receivable":804519.0,"Allowance For Doubtful Accounts Receivable":-105032.0,"Gross Accounts Receivable":909551.0,"Cash Cash Equivalents And Short Term Investments":851356.0,"Cash And Cash Equivalents":851356.0,"Cash Financial":851356.0},"2025-06-30":{"Ordinary Shares Number":123929.0,"Share Issued":123929.0,"Net Debt":13509040.0,"Total Debt":15824607.0,"Tangible Book Value":-27469169.0,"Invested Capital":18921322.0,"Working Capital":-26423244.0,"Net Tangible Assets":-27469169.0,"Capital Lease Obligations":61664.0,"Common Stock Equity":3158379.0,"Total Capitalization":3158379.0,"Total Equity Gross Minority Interest":3158379.0,"Stockholders Equity":3158379.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":-89716948.0,"Additional Paid In Capital":92875082.0,"Capital Stock":245.0,"Common Stock":245.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":31517499.0,"Total Non Current Liabilities Net Minority Interest":1273357.0,"Non Current Deferred Liabilities":1235943.0,"Non Current Deferred Revenue":115725.0,"Non Current Deferred Taxes Liabilities":1120218.0,"Long Term Debt And Capital Lease Obligation":37414.0,"Long Term Capital Lease Obligation":37414.0,"Current Liabilities":30244142.0,"Other Current Liabilities":2909534.0,"Current Deferred Liabilities":4635186.0,"Current Deferred Revenue":4095847.0,"Current Deferred Taxes Liabilities":539339.0,"Current Debt And Capital Lease Obligation":15787193.0,"Current Capital Lease Obligation":24250.0,"Current Debt":15762943.0,"Other Current Borrowings":11101943.0,"Current Notes Payable":4661000.0,"Payables And Accrued Expenses":6912229.0,"Current Accrued Expenses":2893651.0,"Payables":4018578.0,"Dueto Related Parties Current":167118.0,"Total Tax Payable":756067.0,"Accounts Payable":3095393.0,"Total Assets":34675878.0,"Total Non Current Assets":30854980.0,"Other Non Current Assets":13984.0,"Non Current Deferred Assets":140644.0,"Non Current Deferred Taxes Assets":140644.0,"Financial Assets":1000.0,"Goodwill And Other Intangible Assets":30627548.0,"Other Intangible Assets":8635827.0,"Goodwill":21991721.0,"Net PPE":71804.0,"Accumulated Depreciation":-33145.0,"Gross PPE":104949.0,"Other Properties":61101.0,"Machinery Furniture Equipment":43848.0,"Current Assets":3820898.0,"Other Current Assets":23271.0,"Prepaid Assets":620675.0,"Receivables":923049.0,"Other Receivables":113567.0,"Accounts Receivable":809482.0,"Allowance For Doubtful Accounts Receivable":-74108.0,"Gross Accounts Receivable":883590.0,"Cash Cash Equivalents And Short Term Investments":2253903.0,"Cash And Cash Equivalents":2253903.0,"Cash Financial":2253903.0},"2025-03-31":{"Ordinary Shares Number":73433.0,"Share Issued":73433.0,"Net Debt":14957138.0,"Total Debt":15805152.0,"Tangible Book Value":-27983038.0,"Invested Capital":18682772.0,"Working Capital":-26630548.0,"Net Tangible Assets":-27983038.0,"Capital Lease Obligations":67250.0,"Common Stock Equity":2944870.0,"Total Capitalization":2944870.0,"Total Equity Gross Minority Interest":2944870.0,"Stockholders Equity":2944870.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":-81923192.0,"Additional Paid In Capital":84866612.0,"Capital Stock":1450.0,"Common Stock":1450.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":30735344.0,"Total Non Current Liabilities Net Minority Interest":1464259.0,"Non Current Deferred Liabilities":1420494.0,"Non Current Deferred Revenue":111161.0,"Non Current Deferred Taxes Liabilities":1309333.0,"Long Term Debt And Capital Lease Obligation":43765.0,"Long Term Capital Lease Obligation":43765.0,"Current Liabilities":29271085.0,"Other Current Liabilities":2183065.0,"Current Deferred Liabilities":4846120.0,"Current Deferred Revenue":4419195.0,"Current Deferred Taxes Liabilities":426925.0,"Current Debt And Capital Lease Obligation":15761387.0,"Current Capital Lease Obligation":23485.0,"Current Debt":15737902.0,"Other Current Borrowings":9788901.0,"Current Notes Payable":5949001.0,"Payables And Accrued Expenses":6480513.0,"Current Accrued Expenses":2745697.0,"Payables":3734816.0,"Dueto Related Parties Current":167118.0,"Total Tax Payable":737248.0,"Accounts Payable":2830450.0,"Total Assets":33680214.0,"Total Non Current Assets":31039677.0,"Other Non Current Assets":13984.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":20000.0,"Goodwill And Other Intangible Assets":30927908.0,"Other Intangible Assets":8936187.0,"Goodwill":21991721.0,"Net PPE":77785.0,"Accumulated Depreciation":-31973.0,"Gross PPE":109758.0,"Other Properties":66896.0,"Machinery Furniture Equipment":42862.0,"Current Assets":2640537.0,"Other Current Assets":15843.0,"Prepaid Assets":815551.0,"Receivables":1028379.0,"Other Receivables":null,"Accounts Receivable":1028379.0,"Allowance For Doubtful Accounts Receivable":-14503.0,"Gross Accounts Receivable":1042882.0,"Cash Cash Equivalents And Short Term Investments":780764.0,"Cash And Cash Equivalents":780764.0,"Cash Financial":780764.0},"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,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":0.0,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Deferred Taxes 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":167118.0,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":null,"Financial Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-30935.0,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":34474.0,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Receivables":null,"Other Receivables":800.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-4006.8,"Tax Rate For Calcs":0.0063,"Normalized EBITDA":-7318000.0,"Total Unusual Items":-636000.0,"Total Unusual Items Excluding Goodwill":-636000.0,"Net Income From Continuing Operation Net Minority Interest":-8417000.0,"Reconciled Depreciation":312000.0,"Reconciled Cost Of Revenue":514000.0,"EBITDA":-7954000.0,"EBIT":-8266000.0,"Net Interest Income":-249000.0,"Interest Expense":203000.0,"Interest Income":3000.0,"Normalized Income":-7785006.8,"Net Income From Continuing And Discontinued Operation":-8417000.0,"Total Expenses":8476000.0,"Total Operating Income As Reported":-5780000.0,"Diluted Average Shares":36000.0,"Basic Average Shares":36000.0,"Diluted EPS":-233.8,"Basic EPS":-233.8,"Diluted NI Availto Com Stockholders":-8417000.0,"Net Income Common Stockholders":-8417000.0,"Net Income":-8417000.0,"Net Income Including Noncontrolling Interests":-8417000.0,"Net Income Continuous Operations":-8417000.0,"Tax Provision":-52000.0,"Pretax Income":-8469000.0,"Other Income Expense":-2440000.0,"Other Non Operating Income Expenses":-1804000.0,"Special Income Charges":-6000.0,"Other Special Charges":6000.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-630000.0,"Net Non Operating Interest Income Expense":-249000.0,"Total Other Finance Cost":49000.0,"Interest Expense Non Operating":203000.0,"Interest Income Non Operating":3000.0,"Operating Income":-5780000.0,"Operating Expense":7955000.0,"Depreciation Amortization Depletion Income Statement":305000.0,"Depreciation And Amortization In Income Statement":305000.0,"Depreciation Income Statement":null,"Selling General And Administration":7650000.0,"General And Administrative Expense":7650000.0,"Other Gand A":7650000.0,"Gross Profit":2175000.0,"Cost Of Revenue":521000.0,"Total Revenue":2696000.0,"Operating Revenue":2696000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-11925.249715,"Tax Rate For Calcs":0.010239,"Normalized EBITDA":-2515002.0,"Total Unusual Items":-1164721.0,"Total Unusual Items Excluding Goodwill":-1164721.0,"Net Income From Continuing Operation Net Minority Interest":-5031981.0,"Reconciled Depreciation":308110.0,"Reconciled Cost Of Revenue":509355.0,"EBITDA":-3679723.0,"EBIT":-3988530.0,"Net Interest Income":-1093977.0,"Interest Expense":1095505.0,"Interest Income":1528.0,"Normalized Income":-3879185.249715,"Net Income From Continuing And Discontinued Operation":-5031981.0,"Total Expenses":7098043.0,"Total Operating Income As Reported":-4287197.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-5031981.0,"Net Income Common Stockholders":-5031981.0,"Net Income":-5031981.0,"Net Income Including Noncontrolling Interests":-5031981.0,"Net Income Continuous Operations":-5031981.0,"Tax Provision":-52054.0,"Pretax Income":-5084035.0,"Other Income Expense":297139.0,"Other Non Operating Income Expenses":1461860.0,"Special Income Charges":-1605837.0,"Other Special Charges":1605837.0,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":441116.0,"Net Non Operating Interest Income Expense":-1093977.0,"Total Other Finance Cost":0.0,"Interest Expense Non Operating":1095505.0,"Interest Income Non Operating":1528.0,"Operating Income":-4287197.0,"Operating Expense":6589385.0,"Depreciation Amortization Depletion Income Statement":308807.0,"Depreciation And Amortization In Income Statement":308807.0,"Depreciation Income Statement":null,"Selling General And Administration":6280578.0,"General And Administrative Expense":6280578.0,"Other Gand A":6280578.0,"Gross Profit":2302188.0,"Cost Of Revenue":508658.0,"Total Revenue":2810846.0,"Operating Revenue":2810846.0},"2025-09-30":{"Tax Effect Of Unusual Items":153904.8,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-5656040.0,"Total Unusual Items":732880.0,"Total Unusual Items Excluding Goodwill":732880.0,"Net Income From Continuing Operation Net Minority Interest":-5887591.0,"Reconciled Depreciation":300354.0,"Reconciled Cost Of Revenue":513484.0,"EBITDA":-4923160.0,"EBIT":-5223514.0,"Net Interest Income":-584543.0,"Interest Expense":393968.0,"Interest Income":1425.0,"Normalized Income":-6466566.2,"Net Income From Continuing And Discontinued Operation":-5887591.0,"Total Expenses":7274714.0,"Total Operating Income As Reported":-4430206.0,"Diluted Average Shares":17956.0,"Basic Average Shares":17956.0,"Diluted EPS":-328.0,"Basic EPS":-328.0,"Diluted NI Availto Com Stockholders":-5887591.0,"Net Income Common Stockholders":-5887591.0,"Net Income":-5887591.0,"Net Income Including Noncontrolling Interests":-5887591.0,"Net Income Continuous Operations":-5887591.0,"Tax Provision":270109.0,"Pretax Income":-5617482.0,"Other Income Expense":-602733.0,"Other Non Operating Income Expenses":-1335613.0,"Special Income Charges":903947.0,"Other Special Charges":-973000.0,"Restructuring And Mergern Acquisition":69053.0,"Gain On Sale Of Security":-171067.0,"Net Non Operating Interest Income Expense":-584543.0,"Total Other Finance Cost":192000.0,"Interest Expense Non Operating":393968.0,"Interest Income Non Operating":1425.0,"Operating Income":-4430206.0,"Operating Expense":6755303.0,"Depreciation Amortization Depletion Income Statement":294427.0,"Depreciation And Amortization In Income Statement":294427.0,"Depreciation Income Statement":null,"Selling General And Administration":6460876.0,"General And Administrative Expense":6460876.0,"Other Gand A":6460876.0,"Gross Profit":2325097.0,"Cost Of Revenue":519411.0,"Total Revenue":2844508.0,"Operating Revenue":2844508.0},"2025-06-30":{"Tax Effect Of Unusual Items":17.7984,"Tax Rate For Calcs":0.0288,"Normalized EBITDA":-7183003.0,"Total Unusual Items":618.0,"Total Unusual Items Excluding Goodwill":618.0,"Net Income From Continuing Operation Net Minority Interest":-7793756.0,"Reconciled Depreciation":305701.0,"Reconciled Cost Of Revenue":549360.0,"EBITDA":-7182385.0,"EBIT":-7488086.0,"Net Interest Income":-705839.0,"Interest Expense":536639.0,"Interest Income":0.0,"Normalized Income":-7794356.2016,"Net Income From Continuing And Discontinued Operation":-7793756.0,"Total Expenses":7967864.0,"Total Operating Income As Reported":-4705614.0,"Diluted Average Shares":9556.0,"Basic Average Shares":9556.0,"Diluted EPS":-816.0,"Basic EPS":-816.0,"Diluted NI Availto Com Stockholders":-7793756.0,"Net Income Common Stockholders":-7793756.0,"Net Income":-7793756.0,"Net Income Including Noncontrolling Interests":-7793756.0,"Net Income Continuous Operations":-7793756.0,"Tax Provision":-230969.0,"Pretax Income":-8024725.0,"Other Income Expense":-2613272.0,"Other Non Operating Income Expenses":-2613890.0,"Special Income Charges":145221.0,"Other Special Charges":-145221.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-144603.0,"Net Non Operating Interest Income Expense":-705839.0,"Total Other Finance Cost":169200.0,"Interest Expense Non Operating":536639.0,"Interest Income Non Operating":0.0,"Operating Income":-4705614.0,"Operating Expense":7413349.0,"Depreciation Amortization Depletion Income Statement":300546.0,"Depreciation And Amortization In Income Statement":300546.0,"Depreciation Income Statement":null,"Selling General And Administration":7112803.0,"General And Administrative Expense":7112803.0,"Other Gand A":7112803.0,"Gross Profit":2707735.0,"Cost Of Revenue":554515.0,"Total Revenue":3262250.0,"Operating Revenue":3262250.0},"2025-03-31":{"Tax Effect Of Unusual Items":501480.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-5347000.0,"Total Unusual Items":2388000.0,"Total Unusual Items Excluding Goodwill":2388000.0,"Net Income From Continuing Operation Net Minority Interest":-3644000.0,"Reconciled Depreciation":253000.0,"Reconciled Cost Of Revenue":600000.0,"EBITDA":-2959000.0,"EBIT":-3212000.0,"Net Interest Income":-632000.0,"Interest Expense":358000.0,"Interest Income":0.0,"Normalized Income":-5530520.0,"Net Income From Continuing And Discontinued Operation":-3644000.0,"Total Expenses":8286000.0,"Total Operating Income As Reported":-4907000.0,"Diluted Average Shares":6000.0,"Basic Average Shares":6000.0,"Diluted EPS":-607.4,"Basic EPS":-607.4,"Diluted NI Availto Com Stockholders":-3644000.0,"Net Income Common Stockholders":-3644000.0,"Net Income":-3644000.0,"Net Income Including Noncontrolling Interests":-3644000.0,"Net Income Continuous Operations":-3644000.0,"Tax Provision":74000.0,"Pretax Income":-3570000.0,"Other Income Expense":1969000.0,"Other Non Operating Income Expenses":-419000.0,"Special Income Charges":2573000.0,"Other Special Charges":-2573000.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-185000.0,"Net Non Operating Interest Income Expense":-632000.0,"Total Other Finance Cost":274000.0,"Interest Expense Non Operating":358000.0,"Interest Income Non Operating":0.0,"Operating Income":-4907000.0,"Operating Expense":7680000.0,"Depreciation Amortization Depletion Income Statement":247000.0,"Depreciation And Amortization In Income Statement":247000.0,"Depreciation Income Statement":246691.0,"Selling General And Administration":7433000.0,"General And Administrative Expense":7433000.0,"Other Gand A":7433000.0,"Gross Profit":2773000.0,"Cost Of Revenue":606000.0,"Total Revenue":3379000.0,"Operating Revenue":3379000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-5501000.0,"Repayment Of Debt":-701000.0,"Issuance Of Debt":2625000.0,"Issuance Of Capital Stock":697000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":137000.0,"Beginning Cash Position":259000.0,"Effect Of Exchange Rate Changes":32000.0,"Changes In Cash":-154000.0,"Financing Cash Flow":5347000.0,"Cash Flow From Continuing Financing Activities":5347000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":2726000.0,"Net Common Stock Issuance":697000.0,"Common Stock Issuance":697000.0,"Net Issuance Payments Of Debt":1924000.0,"Net Short Term Debt Issuance":1978000.0,"Short Term Debt Payments":-647000.0,"Short Term Debt Issuance":2625000.0,"Net Long Term Debt Issuance":-54000.0,"Long Term Debt Payments":-54000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Operating Cash Flow":-5501000.0,"Cash Flow From Continuing Operating Activities":-5501000.0,"Change In Working Capital":-786000.0,"Change In Other Working Capital":-124000.0,"Change In Other Current Liabilities":-499000.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":191000.0,"Change In Accrued Expense":-286000.0,"Change In Payable":477000.0,"Change In Account Payable":477000.0,"Change In Prepaid Assets":-410000.0,"Change In Receivables":56000.0,"Changes In Account Receivables":56000.0,"Other Non Cash Items":1834000.0,"Stock Based Compensation":1308000.0,"Unrealized Gain Loss On Investment Securities":257000.0,"Provisionand Write Offof Assets":-15000.0,"Depreciation Amortization Depletion":312000.0,"Depreciation And Amortization":312000.0,"Depreciation":312000.0,"Operating Gains Losses":6000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-8417000.0},"2025-12-31":{"Free Cash Flow":-2290188.0,"Repayment Of Debt":-3734886.0,"Issuance Of Debt":2098232.0,"Issuance Of Capital Stock":4456917.0,"Interest Paid Supplemental Data":998217.0,"Income Tax Paid Supplemental Data":2365.0,"End Cash Position":259205.0,"Beginning Cash Position":851356.0,"Effect Of Exchange Rate Changes":-5455.0,"Changes In Cash":-586696.0,"Financing Cash Flow":1704992.0,"Cash Flow From Continuing Financing Activities":1704992.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":-1115271.0,"Net Common Stock Issuance":4456917.0,"Common Stock Issuance":4456917.0,"Net Issuance Payments Of Debt":-1636654.0,"Net Short Term Debt Issuance":11786775.0,"Short Term Debt Payments":9688543.0,"Short Term Debt Issuance":2098232.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-1500.0,"Cash Flow From Continuing Investing Activities":-1500.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Operating Cash Flow":-2290188.0,"Cash Flow From Continuing Operating Activities":-2290188.0,"Change In Working Capital":960042.0,"Change In Other Working Capital":-251365.0,"Change In Other Current Liabilities":28760.0,"Change In Other Current Assets":9984.0,"Change In Payables And Accrued Expense":852892.0,"Change In Accrued Expense":358455.0,"Change In Payable":494437.0,"Change In Account Payable":494437.0,"Change In Prepaid Assets":160764.0,"Change In Receivables":159007.0,"Changes In Account Receivables":159007.0,"Other Non Cash Items":4092423.0,"Stock Based Compensation":922132.0,"Unrealized Gain Loss On Investment Securities":-1721865.0,"Provisionand Write Offof Assets":-63691.0,"Depreciation Amortization Depletion":308110.0,"Depreciation And Amortization":308110.0,"Depreciation":308110.0,"Operating Gains Losses":-1755358.0,"Gain Loss On Investment Securities":-1415195.0,"Net Foreign Currency Exchange Gain Loss":0.0,"Net Income From Continuing Operations":-5031981.0},"2025-09-30":{"Free Cash Flow":-4393705.0,"Repayment Of Debt":-4836786.0,"Issuance Of Debt":3737472.0,"Issuance Of Capital Stock":4099349.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":851356.0,"Beginning Cash Position":2253903.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":-1331786.0,"Financing Cash Flow":3061919.0,"Cash Flow From Continuing Financing Activities":3061919.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":1115271.0,"Net Common Stock Issuance":4099349.0,"Common Stock Issuance":4099349.0,"Net Issuance Payments Of Debt":-1099314.0,"Net Short Term Debt Issuance":-8117251.0,"Short Term Debt Payments":-11854723.0,"Short Term Debt Issuance":3737472.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Operating Cash Flow":-4393705.0,"Cash Flow From Continuing Operating Activities":-4393705.0,"Change In Working Capital":-980921.0,"Change In Other Working Capital":-125473.0,"Change In Other Current Liabilities":105629.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":-1086776.0,"Change In Accrued Expense":-410138.0,"Change In Payable":-676638.0,"Change In Account Payable":-676638.0,"Change In Prepaid Assets":151660.0,"Change In Receivables":-25961.0,"Changes In Account Receivables":-25961.0,"Other Non Cash Items":-2541968.0,"Stock Based Compensation":664409.0,"Unrealized Gain Loss On Investment Securities":-503338.0,"Provisionand Write Offof Assets":30924.0,"Depreciation Amortization Depletion":300354.0,"Depreciation And Amortization":300354.0,"Depreciation":300354.0,"Operating Gains Losses":4659694.0,"Gain Loss On Investment Securities":171067.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-6022859.0},"2025-06-30":{"Free Cash Flow":-4048726.0,"Repayment Of Debt":-4009937.0,"Issuance Of Debt":2294000.0,"Issuance Of Capital Stock":7235549.0,"Interest Paid Supplemental Data":97178.0,"Income Tax Paid Supplemental Data":8256.0,"End Cash Position":2253903.0,"Beginning Cash Position":783000.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":1470406.0,"Financing Cash Flow":5519612.0,"Cash Flow From Continuing Financing Activities":5519612.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":7235549.0,"Common Stock Issuance":7235549.0,"Net Issuance Payments Of Debt":-1715937.0,"Net Short Term Debt Issuance":531000.0,"Short Term Debt Payments":-1763000.0,"Short Term Debt Issuance":2294000.0,"Net Long Term Debt Issuance":-2246937.0,"Long Term Debt Payments":-2246937.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-480.0,"Cash Flow From Continuing Investing Activities":-480.0,"Net Business Purchase And Sale":-480.0,"Purchase Of Business":-480.0,"Operating Cash Flow":-4048726.0,"Cash Flow From Continuing Operating Activities":-4048726.0,"Change In Working Capital":641925.0,"Change In Other Working Capital":-649455.0,"Change In Other Current Liabilities":272435.0,"Change In Other Current Assets":170.0,"Change In Payables And Accrued Expense":785673.0,"Change In Accrued Expense":375104.0,"Change In Payable":410569.0,"Change In Account Payable":410569.0,"Change In Prepaid Assets":74161.0,"Change In Receivables":158941.0,"Changes In Account Receivables":158941.0,"Other Non Cash Items":6523727.0,"Stock Based Compensation":755690.0,"Unrealized Gain Loss On Investment Securities":-106000.0,"Provisionand Write Offof Assets":59898.0,"Depreciation Amortization Depletion":305701.0,"Depreciation And Amortization":305701.0,"Depreciation":305701.0,"Operating Gains Losses":-4436432.0,"Gain Loss On Investment Securities":11000.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-7793235.0},"2025-03-31":{"Free Cash Flow":-4974000.0,"Repayment Of Debt":-6648000.0,"Issuance Of Debt":7258000.0,"Issuance Of Capital Stock":6737000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":783000.0,"Beginning Cash Position":1087000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":-304000.0,"Financing Cash Flow":7347000.0,"Cash Flow From Continuing Financing Activities":7347000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":6737000.0,"Common Stock Issuance":6737000.0,"Net Issuance Payments Of Debt":610000.0,"Net Short Term Debt Issuance":5381000.0,"Short Term Debt Payments":-1877000.0,"Short Term Debt Issuance":7258000.0,"Net Long Term Debt Issuance":-4771000.0,"Long Term Debt Payments":-4771000.0,"Long Term Debt Issuance":4000000.0,"Investing Cash Flow":-2677000.0,"Cash Flow From Continuing Investing Activities":-2677000.0,"Net Business Purchase And Sale":-2677000.0,"Purchase Of Business":-2677000.0,"Operating Cash Flow":-4974000.0,"Cash Flow From Continuing Operating Activities":-4974000.0,"Change In Working Capital":-925000.0,"Change In Other Working Capital":6000.0,"Change In Other Current Liabilities":165000.0,"Change In Other Current Assets":-3000.0,"Change In Payables And Accrued Expense":-823000.0,"Change In Accrued Expense":-213000.0,"Change In Payable":-610000.0,"Change In Account Payable":-610000.0,"Change In Prepaid Assets":-188000.0,"Change In Receivables":-82000.0,"Changes In Account Receivables":-82000.0,"Other Non Cash Items":-3099000.0,"Stock Based Compensation":337000.0,"Unrealized Gain Loss On Investment Securities":344000.0,"Provisionand Write Offof Assets":-10000.0,"Depreciation Amortization Depletion":253000.0,"Depreciation And Amortization":253000.0,"Depreciation":253000.0,"Operating Gains Losses":1770000.0,"Gain Loss On Investment Securities":41300.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-3644000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-440460.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":1782438.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":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 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 Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":-163700.0,"Net Foreign Currency Exchange Gain Loss":0.0,"Net Income From Continuing Operations":null}}}