{"ticker":"PLBY","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":3202062.0,"Ordinary Shares Number":115398590.0,"Share Issued":118600652.0,"Net Debt":127330000.0,"Total Debt":177972000.0,"Tangible Book Value":-160520000.0,"Invested Capital":190984000.0,"Working Capital":-234000.0,"Net Tangible Assets":-160520000.0,"Capital Lease Obligations":20475000.0,"Common Stock Equity":33487000.0,"Total Capitalization":190984000.0,"Total Equity Gross Minority Interest":34080000.0,"Minority Interest":593000.0,"Stockholders Equity":33487000.0,"Gains Losses Not Affecting Retained Earnings":-26124000.0,"Other Equity Adjustments":-26124000.0,"Treasury Stock":7273000.0,"Retained Earnings":-710879000.0,"Additional Paid In Capital":777751000.0,"Capital Stock":12000.0,"Common Stock":12000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":251702000.0,"Total Non Current Liabilities Net Minority Interest":192010000.0,"Other Non Current Liabilities":2359000.0,"Preferred Securities Outside Stock Equity":null,"Non Current Deferred Liabilities":18943000.0,"Non Current Deferred Revenue":12532000.0,"Non Current Deferred Taxes Liabilities":6411000.0,"Long Term Debt And Capital Lease Obligation":170708000.0,"Long Term Capital Lease Obligation":13211000.0,"Long Term Debt":157497000.0,"Current Liabilities":59692000.0,"Other Current Liabilities":5824000.0,"Current Deferred Liabilities":8027000.0,"Current Deferred Revenue":8027000.0,"Current Debt And Capital Lease Obligation":7264000.0,"Current Capital Lease Obligation":7264000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":38577000.0,"Current Accrued Expenses":14658000.0,"Interest Payable":479000.0,"Payables":23919000.0,"Other Payable":2754000.0,"Total Tax Payable":9164000.0,"Accounts Payable":12001000.0,"Total Assets":285782000.0,"Total Non Current Assets":226324000.0,"Other Non Current Assets":5216000.0,"Non Current Accounts Receivable":7767000.0,"Goodwill And Other Intangible Assets":194007000.0,"Other Intangible Assets":155991000.0,"Goodwill":38016000.0,"Net PPE":19334000.0,"Accumulated Depreciation":-17903000.0,"Gross PPE":37237000.0,"Leases":9573000.0,"Construction In Progress":681000.0,"Other Properties":18753000.0,"Machinery Furniture Equipment":8230000.0,"Properties":0.0,"Current Assets":59458000.0,"Other Current Assets":3313000.0,"Assets Held For Sale Current":3088000.0,"Restricted Cash":100000.0,"Prepaid Assets":2015000.0,"Inventory":11421000.0,"Other Inventories":null,"Finished Goods":11421000.0,"Receivables":9354000.0,"Other Receivables":2787000.0,"Duefrom Related Parties Current":2402000.0,"Taxes Receivable":487000.0,"Notes Receivable":null,"Accounts Receivable":3678000.0,"Allowance For Doubtful Accounts Receivable":-800000.0,"Gross Accounts Receivable":4478000.0,"Cash Cash Equivalents And Short Term Investments":30167000.0,"Cash And Cash Equivalents":30167000.0},"2025-12-31":{"Treasury Shares Number":2249929.0,"Ordinary Shares Number":112819881.0,"Share Issued":115069810.0,"Net Debt":136368000.0,"Total Debt":196345000.0,"Tangible Book Value":-174974000.0,"Invested Capital":192544000.0,"Working Capital":1674000.0,"Net Tangible Assets":-174974000.0,"Capital Lease Obligations":22176000.0,"Common Stock Equity":18375000.0,"Total Capitalization":191020000.0,"Total Equity Gross Minority Interest":18167000.0,"Minority Interest":-208000.0,"Stockholders Equity":18375000.0,"Gains Losses Not Affecting Retained Earnings":-26716000.0,"Other Equity Adjustments":-26716000.0,"Treasury Stock":5445000.0,"Retained Earnings":-706916000.0,"Additional Paid In Capital":757441000.0,"Capital Stock":11000.0,"Common Stock":11000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":274205000.0,"Total Non Current Liabilities Net Minority Interest":210411000.0,"Other Non Current Liabilities":2326000.0,"Preferred Securities Outside Stock Equity":0.0,"Non Current Deferred Liabilities":20670000.0,"Non Current Deferred Revenue":14252000.0,"Non Current Deferred Taxes Liabilities":6418000.0,"Long Term Debt And Capital Lease Obligation":187415000.0,"Long Term Capital Lease Obligation":14770000.0,"Long Term Debt":172645000.0,"Current Liabilities":63794000.0,"Other Current Liabilities":2533000.0,"Current Deferred Liabilities":11015000.0,"Current Deferred Revenue":11015000.0,"Current Debt And Capital Lease Obligation":8930000.0,"Current Capital Lease Obligation":7406000.0,"Current Debt":1524000.0,"Other Current Borrowings":1524000.0,"Payables And Accrued Expenses":41316000.0,"Current Accrued Expenses":16404000.0,"Interest Payable":561000.0,"Payables":24912000.0,"Other Payable":2786000.0,"Total Tax Payable":10196000.0,"Accounts Payable":11930000.0,"Total Assets":292372000.0,"Total Non Current Assets":226904000.0,"Other Non Current Assets":5842000.0,"Non Current Accounts Receivable":7467000.0,"Goodwill And Other Intangible Assets":193349000.0,"Other Intangible Assets":155882000.0,"Goodwill":37467000.0,"Net PPE":20246000.0,"Accumulated Depreciation":-17938000.0,"Gross PPE":38184000.0,"Leases":10174000.0,"Construction In Progress":667000.0,"Other Properties":19679000.0,"Machinery Furniture Equipment":7664000.0,"Properties":0.0,"Current Assets":65468000.0,"Other Current Assets":2227000.0,"Assets Held For Sale Current":3088000.0,"Restricted Cash":100000.0,"Prepaid Assets":3025000.0,"Inventory":12934000.0,"Other Inventories":null,"Finished Goods":12934000.0,"Receivables":6293000.0,"Other Receivables":1733000.0,"Duefrom Related Parties Current":null,"Taxes Receivable":440000.0,"Notes Receivable":null,"Accounts Receivable":4120000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":37801000.0,"Cash And Cash Equivalents":37801000.0},"2025-09-30":{"Treasury Shares Number":2249929.0,"Ordinary Shares Number":107739315.0,"Share Issued":109989244.0,"Net Debt":149332000.0,"Total Debt":199638000.0,"Tangible Book Value":-189390000.0,"Invested Capital":180568000.0,"Working Capital":-4204000.0,"Net Tangible Assets":-189390000.0,"Capital Lease Obligations":22843000.0,"Common Stock Equity":3773000.0,"Total Capitalization":179044000.0,"Total Equity Gross Minority Interest":3565000.0,"Minority Interest":-208000.0,"Stockholders Equity":3773000.0,"Gains Losses Not Affecting Retained Earnings":-26933000.0,"Other Equity Adjustments":-26933000.0,"Treasury Stock":5445000.0,"Retained Earnings":-710273000.0,"Additional Paid In Capital":746413000.0,"Capital Stock":11000.0,"Common Stock":11000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":274746000.0,"Total Non Current Liabilities Net Minority Interest":219267000.0,"Other Non Current Liabilities":1678000.0,"Preferred Securities Outside Stock Equity":0.0,"Non Current Deferred Liabilities":26752000.0,"Non Current Deferred Revenue":13750000.0,"Non Current Deferred Taxes Liabilities":13002000.0,"Long Term Debt And Capital Lease Obligation":190837000.0,"Long Term Capital Lease Obligation":15566000.0,"Long Term Debt":175271000.0,"Current Liabilities":55479000.0,"Other Current Liabilities":1645000.0,"Current Deferred Liabilities":9445000.0,"Current Deferred Revenue":9445000.0,"Current Debt And Capital Lease Obligation":8801000.0,"Current Capital Lease Obligation":7277000.0,"Current Debt":1524000.0,"Other Current Borrowings":1524000.0,"Payables And Accrued Expenses":35588000.0,"Current Accrued Expenses":17193000.0,"Interest Payable":718000.0,"Payables":18395000.0,"Other Payable":2929000.0,"Total Tax Payable":7166000.0,"Accounts Payable":8300000.0,"Total Assets":278311000.0,"Total Non Current Assets":227036000.0,"Other Non Current Assets":5761000.0,"Non Current Accounts Receivable":7770000.0,"Goodwill And Other Intangible Assets":193163000.0,"Other Intangible Assets":155906000.0,"Goodwill":37257000.0,"Net PPE":20342000.0,"Accumulated Depreciation":-17568000.0,"Gross PPE":37910000.0,"Leases":9952000.0,"Construction In Progress":900000.0,"Other Properties":19681000.0,"Machinery Furniture Equipment":7377000.0,"Properties":0.0,"Current Assets":51275000.0,"Other Current Assets":3806000.0,"Assets Held For Sale Current":3088000.0,"Restricted Cash":100000.0,"Prepaid Assets":3304000.0,"Inventory":7980000.0,"Other Inventories":null,"Finished Goods":7980000.0,"Receivables":5534000.0,"Other Receivables":1853000.0,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"Notes Receivable":null,"Accounts Receivable":3681000.0,"Allowance For Doubtful Accounts Receivable":-1000000.0,"Gross Accounts Receivable":4681000.0,"Cash Cash Equivalents And Short Term Investments":27463000.0,"Cash And Cash Equivalents":27463000.0},"2025-06-30":{"Treasury Shares Number":2249929.0,"Ordinary Shares Number":94665825.0,"Share Issued":96915754.0,"Net Debt":157832000.0,"Total Debt":200720000.0,"Tangible Book Value":-210483000.0,"Invested Capital":159966000.0,"Working Capital":-12901000.0,"Net Tangible Assets":-210483000.0,"Capital Lease Obligations":23264000.0,"Common Stock Equity":-17490000.0,"Total Capitalization":158823000.0,"Total Equity Gross Minority Interest":-17698000.0,"Minority Interest":-208000.0,"Stockholders Equity":-17490000.0,"Gains Losses Not Affecting Retained Earnings":-27203000.0,"Other Equity Adjustments":-27203000.0,"Treasury Stock":5445000.0,"Retained Earnings":-710733000.0,"Additional Paid In Capital":725881000.0,"Capital Stock":10000.0,"Common Stock":10000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":281760000.0,"Total Non Current Liabilities Net Minority Interest":229387000.0,"Other Non Current Liabilities":1506000.0,"Preferred Securities Outside Stock Equity":19130000.0,"Non Current Deferred Liabilities":16170000.0,"Non Current Deferred Revenue":3095000.0,"Non Current Deferred Taxes Liabilities":13075000.0,"Long Term Debt And Capital Lease Obligation":192581000.0,"Long Term Capital Lease Obligation":16268000.0,"Long Term Debt":176313000.0,"Current Liabilities":52373000.0,"Other Current Liabilities":1711000.0,"Current Deferred Liabilities":5016000.0,"Current Deferred Revenue":5016000.0,"Current Debt And Capital Lease Obligation":8139000.0,"Current Capital Lease Obligation":6996000.0,"Current Debt":1143000.0,"Other Current Borrowings":1143000.0,"Payables And Accrued Expenses":37507000.0,"Current Accrued Expenses":19755000.0,"Interest Payable":814000.0,"Payables":17752000.0,"Other Payable":2629000.0,"Total Tax Payable":7745000.0,"Accounts Payable":7378000.0,"Total Assets":264062000.0,"Total Non Current Assets":224590000.0,"Other Non Current Assets":2704000.0,"Non Current Accounts Receivable":8631000.0,"Goodwill And Other Intangible Assets":192993000.0,"Other Intangible Assets":156008000.0,"Goodwill":36985000.0,"Net PPE":20262000.0,"Accumulated Depreciation":-17181000.0,"Gross PPE":37443000.0,"Leases":9929000.0,"Construction In Progress":632000.0,"Other Properties":19525000.0,"Machinery Furniture Equipment":7357000.0,"Properties":0.0,"Current Assets":39472000.0,"Other Current Assets":2761000.0,"Assets Held For Sale Current":3890000.0,"Restricted Cash":100000.0,"Prepaid Assets":1232000.0,"Inventory":7222000.0,"Other Inventories":null,"Finished Goods":7222000.0,"Receivables":4643000.0,"Other Receivables":1936000.0,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"Notes Receivable":null,"Accounts Receivable":2707000.0,"Allowance For Doubtful Accounts Receivable":-100000.0,"Gross Accounts Receivable":2807000.0,"Cash Cash Equivalents And Short Term Investments":19624000.0,"Cash And Cash Equivalents":19624000.0},"2025-03-31":{"Treasury Shares Number":2249929.0,"Ordinary Shares Number":93934569.0,"Share Issued":96184498.0,"Net Debt":152615000.0,"Total Debt":200311000.0,"Tangible Book Value":-203294000.0,"Invested Capital":164955000.0,"Working Capital":-8515000.0,"Net Tangible Assets":-203294000.0,"Capital Lease Obligations":23977000.0,"Common Stock Equity":-11379000.0,"Total Capitalization":164193000.0,"Total Equity Gross Minority Interest":-11587000.0,"Minority Interest":-208000.0,"Stockholders Equity":-11379000.0,"Gains Losses Not Affecting Retained Earnings":-28196000.0,"Other Equity Adjustments":-28196000.0,"Treasury Stock":5445000.0,"Retained Earnings":-702718000.0,"Additional Paid In Capital":724971000.0,"Capital Stock":9000.0,"Common Stock":9000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":282162000.0,"Total Non Current Liabilities Net Minority Interest":228179000.0,"Other Non Current Liabilities":1411000.0,"Preferred Securities Outside Stock Equity":18374000.0,"Non Current Deferred Liabilities":15589000.0,"Non Current Deferred Revenue":3781000.0,"Non Current Deferred Taxes Liabilities":11808000.0,"Long Term Debt And Capital Lease Obligation":192805000.0,"Long Term Capital Lease Obligation":17233000.0,"Long Term Debt":175572000.0,"Current Liabilities":53983000.0,"Other Current Liabilities":1728000.0,"Current Deferred Liabilities":6188000.0,"Current Deferred Revenue":6188000.0,"Current Debt And Capital Lease Obligation":7506000.0,"Current Capital Lease Obligation":6744000.0,"Current Debt":762000.0,"Other Current Borrowings":762000.0,"Payables And Accrued Expenses":38561000.0,"Current Accrued Expenses":17438000.0,"Interest Payable":3592000.0,"Payables":21123000.0,"Other Payable":3692000.0,"Total Tax Payable":7626000.0,"Accounts Payable":9805000.0,"Total Assets":270575000.0,"Total Non Current Assets":225107000.0,"Other Non Current Assets":2553000.0,"Non Current Accounts Receivable":8044000.0,"Goodwill And Other Intangible Assets":191915000.0,"Other Intangible Assets":155791000.0,"Goodwill":36124000.0,"Net PPE":22595000.0,"Accumulated Depreciation":-18656000.0,"Gross PPE":41251000.0,"Leases":9785000.0,"Construction In Progress":267000.0,"Other Properties":21904000.0,"Machinery Furniture Equipment":9295000.0,"Properties":0.0,"Current Assets":45468000.0,"Other Current Assets":2038000.0,"Assets Held For Sale Current":3890000.0,"Restricted Cash":100000.0,"Prepaid Assets":1667000.0,"Inventory":8114000.0,"Other Inventories":null,"Finished Goods":8114000.0,"Receivables":5940000.0,"Other Receivables":1783000.0,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"Notes Receivable":null,"Accounts Receivable":4157000.0,"Allowance For Doubtful Accounts Receivable":-700000.0,"Gross Accounts Receivable":4857000.0,"Cash Cash Equivalents And Short Term Investments":23719000.0,"Cash And Cash Equivalents":23719000.0},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":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,"Treasury Stock":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,"Preferred Securities Outside Stock Equity":23861000.0,"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,"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":381000.0,"Other Current Borrowings":381000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Other Payable":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"Other Inventories":59000.0,"Finished Goods":null,"Receivables":null,"Other Receivables":null,"Duefrom Related Parties Current":null,"Taxes Receivable":0.0,"Notes Receivable":40000.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":1695000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-3963000.0,"Reconciled Depreciation":2309000.0,"Reconciled Cost Of Revenue":9544000.0,"EBITDA":1695000.0,"EBIT":-614000.0,"Net Interest Income":-2499000.0,"Interest Expense":2499000.0,"Normalized Income":-3963000.0,"Net Income From Continuing And Discontinued Operation":-3963000.0,"Total Expenses":31877000.0,"Total Operating Income As Reported":-1641000.0,"Diluted Average Shares":114184037.0,"Basic Average Shares":114184037.0,"Diluted EPS":-0.03,"Basic EPS":-0.03,"Diluted NI Availto Com Stockholders":-3963000.0,"Net Income Common Stockholders":-3963000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-3963000.0,"Net Income Including Noncontrolling Interests":-3963000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-3963000.0,"Tax Provision":850000.0,"Pretax Income":-3113000.0,"Other Income Expense":1027000.0,"Other Non Operating Income Expenses":1027000.0,"Special Income Charges":0.0,"Write Off":0.0,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":-2499000.0,"Interest Expense Non Operating":2499000.0,"Operating Income":-1641000.0,"Operating Expense":22333000.0,"Other Operating Expenses":-901000.0,"Selling General And Administration":23234000.0,"Selling And Marketing Expense":23234000.0,"Gross Profit":20692000.0,"Cost Of Revenue":9544000.0,"Total Revenue":30236000.0,"Operating Revenue":29917000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":5431000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":3588000.0,"Reconciled Depreciation":1989000.0,"Reconciled Cost Of Revenue":9331000.0,"EBITDA":5431000.0,"EBIT":3442000.0,"Net Interest Income":-2504000.0,"Interest Expense":2504000.0,"Normalized Income":3588000.0,"Net Income From Continuing And Discontinued Operation":3588000.0,"Total Expenses":32162000.0,"Total Operating Income As Reported":2749000.0,"Diluted Average Shares":114803733.0,"Basic Average Shares":111238862.0,"Diluted EPS":0.03,"Basic EPS":0.03,"Diluted NI Availto Com Stockholders":3588000.0,"Net Income Common Stockholders":3588000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":3588000.0,"Net Income Including Noncontrolling Interests":3588000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":3588000.0,"Tax Provision":-2650000.0,"Pretax Income":938000.0,"Other Income Expense":693000.0,"Other Non Operating Income Expenses":693000.0,"Special Income Charges":0.0,"Write Off":0.0,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":-2504000.0,"Interest Expense Non Operating":2504000.0,"Operating Income":2749000.0,"Operating Expense":22831000.0,"Other Operating Expenses":-1000.0,"Selling General And Administration":22832000.0,"Selling And Marketing Expense":null,"Gross Profit":25580000.0,"Cost Of Revenue":9331000.0,"Total Revenue":34911000.0,"Operating Revenue":36858000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-51450.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":4102000.0,"Total Unusual Items":-245000.0,"Total Unusual Items Excluding Goodwill":-245000.0,"Net Income From Continuing Operation Net Minority Interest":460000.0,"Reconciled Depreciation":2031000.0,"Reconciled Cost Of Revenue":6954000.0,"EBITDA":3857000.0,"EBIT":1826000.0,"Net Interest Income":-1926000.0,"Interest Expense":1926000.0,"Normalized Income":653550.0,"Net Income From Continuing And Discontinued Operation":460000.0,"Total Expenses":27383000.0,"Total Operating Income As Reported":1366000.0,"Diluted Average Shares":112540226.0,"Basic Average Shares":102503857.0,"Diluted EPS":0.0,"Basic EPS":0.0,"Diluted NI Availto Com Stockholders":11000.0,"Net Income Common Stockholders":11000.0,"Otherunder Preferred Stock Dividend":449000.0,"Net Income":460000.0,"Net Income Including Noncontrolling Interests":460000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":460000.0,"Tax Provision":-560000.0,"Pretax Income":-100000.0,"Other Income Expense":215000.0,"Other Non Operating Income Expenses":460000.0,"Special Income Charges":-245000.0,"Write Off":245000.0,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":-1926000.0,"Interest Expense Non Operating":1926000.0,"Operating Income":1611000.0,"Operating Expense":20429000.0,"Other Operating Expenses":-5000.0,"Selling General And Administration":20434000.0,"Selling And Marketing Expense":null,"Gross Profit":22040000.0,"Cost Of Revenue":6954000.0,"Total Revenue":28994000.0,"Operating Revenue":28481000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-323610.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-1174000.0,"Total Unusual Items":-1541000.0,"Total Unusual Items Excluding Goodwill":-1541000.0,"Net Income From Continuing Operation Net Minority Interest":-7679000.0,"Reconciled Depreciation":2168000.0,"Reconciled Cost Of Revenue":9739000.0,"EBITDA":-2715000.0,"EBIT":-4883000.0,"Net Interest Income":-1907000.0,"Interest Expense":1907000.0,"Normalized Income":-6461610.0,"Net Income From Continuing And Discontinued Operation":-7679000.0,"Total Expenses":32490000.0,"Total Operating Income As Reported":-5883000.0,"Diluted Average Shares":94397910.0,"Basic Average Shares":94397910.0,"Diluted EPS":-0.08,"Basic EPS":-0.08,"Diluted NI Availto Com Stockholders":-7679000.0,"Net Income Common Stockholders":-7679000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-7679000.0,"Net Income Including Noncontrolling Interests":-7679000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-7679000.0,"Tax Provision":889000.0,"Pretax Income":-6790000.0,"Other Income Expense":-541000.0,"Other Non Operating Income Expenses":1000000.0,"Special Income Charges":-1541000.0,"Write Off":null,"Impairment Of Capital Assets":1541000.0,"Net Non Operating Interest Income Expense":-1907000.0,"Interest Expense Non Operating":1907000.0,"Operating Income":-4342000.0,"Operating Expense":22751000.0,"Other Operating Expenses":385000.0,"Selling General And Administration":22366000.0,"Selling And Marketing Expense":22366000.0,"Gross Profit":18409000.0,"Cost Of Revenue":9739000.0,"Total Revenue":28148000.0,"Operating Revenue":27560000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-63210.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-3594000.0,"Total Unusual Items":-301000.0,"Total Unusual Items Excluding Goodwill":-301000.0,"Net Income From Continuing Operation Net Minority Interest":-9041000.0,"Reconciled Depreciation":2163000.0,"Reconciled Cost Of Revenue":9053000.0,"EBITDA":-3895000.0,"EBIT":-6058000.0,"Net Interest Income":-1888000.0,"Interest Expense":1888000.0,"Normalized Income":-8803210.0,"Net Income From Continuing And Discontinued Operation":-9041000.0,"Total Expenses":34834000.0,"Total Operating Income As Reported":-6260000.0,"Diluted Average Shares":92653367.0,"Basic Average Shares":92653367.0,"Diluted EPS":-0.1,"Basic EPS":-0.1,"Diluted NI Availto Com Stockholders":-9041000.0,"Net Income Common Stockholders":-9041000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-9041000.0,"Net Income Including Noncontrolling Interests":-9041000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-9041000.0,"Tax Provision":1095000.0,"Pretax Income":-7946000.0,"Other Income Expense":-99000.0,"Other Non Operating Income Expenses":202000.0,"Special Income Charges":-301000.0,"Write Off":301000.0,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":-1888000.0,"Interest Expense Non Operating":1888000.0,"Operating Income":-5959000.0,"Operating Expense":25781000.0,"Other Operating Expenses":384000.0,"Selling General And Administration":25397000.0,"Selling And Marketing Expense":25397000.0,"Gross Profit":19822000.0,"Cost Of Revenue":9053000.0,"Total Revenue":28875000.0,"Operating Revenue":28029000.0},"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,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Otherunder Preferred Stock Dividend":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":1854000.0,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Write Off":null,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-8689000.0,"Repayment Of Debt":-15000000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":2538000.0,"Capital Expenditure":-632000.0,"Interest Paid Supplemental Data":4049000.0,"Income Tax Paid Supplemental Data":746000.0,"End Cash Position":34690000.0,"Beginning Cash Position":42821000.0,"Effect Of Exchange Rate Changes":58000.0,"Changes In Cash":-8189000.0,"Financing Cash Flow":-14503000.0,"Cash Flow From Continuing Financing Activities":-14503000.0,"Net Other Financing Charges":-2041000.0,"Net Common Stock Issuance":2538000.0,"Common Stock Issuance":2538000.0,"Net Issuance Payments Of Debt":-15000000.0,"Net Long Term Debt Issuance":-15000000.0,"Long Term Debt Payments":-15000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":14371000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":14371000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":15003000.0,"Sale Of Business":15003000.0,"Net PPE Purchase And Sale":-632000.0,"Purchase Of PPE":-632000.0,"Operating Cash Flow":-8057000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":-8057000.0,"Change In Working Capital":-6010000.0,"Change In Other Working Capital":-4727000.0,"Change In Other Current Liabilities":-1400000.0,"Change In Payables And Accrued Expense":-1367000.0,"Change In Accrued Expense":null,"Change In Payable":-1367000.0,"Change In Account Payable":-1367000.0,"Change In Prepaid Assets":null,"Change In Inventory":1135000.0,"Change In Receivables":349000.0,"Changes In Account Receivables":349000.0,"Other Non Cash Items":-1556000.0,"Stock Based Compensation":1169000.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":0.0,"Deferred Tax":-6000.0,"Deferred Income Tax":-6000.0,"Depreciation Amortization Depletion":2309000.0,"Depreciation And Amortization":2309000.0,"Depreciation":2309000.0,"Net Income From Continuing Operations":-3963000.0},"2025-12-31":{"Free Cash Flow":1118000.0,"Repayment Of Debt":-381000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":10016000.0,"Capital Expenditure":-278000.0,"Interest Paid Supplemental Data":4396000.0,"Income Tax Paid Supplemental Data":397000.0,"End Cash Position":42821000.0,"Beginning Cash Position":32357000.0,"Effect Of Exchange Rate Changes":93000.0,"Changes In Cash":10371000.0,"Financing Cash Flow":8686000.0,"Cash Flow From Continuing Financing Activities":8686000.0,"Net Other Financing Charges":-949000.0,"Net Common Stock Issuance":10016000.0,"Common Stock Issuance":10016000.0,"Net Issuance Payments Of Debt":-381000.0,"Net Long Term Debt Issuance":-381000.0,"Long Term Debt Payments":-381000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":289000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":289000.0,"Net Other Investing Changes":567000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-278000.0,"Purchase Of PPE":-278000.0,"Operating Cash Flow":1396000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":1396000.0,"Change In Working Capital":2969000.0,"Change In Other Working Capital":1841000.0,"Change In Other Current Liabilities":4325000.0,"Change In Payables And Accrued Expense":1010000.0,"Change In Accrued Expense":-2478000.0,"Change In Payable":3488000.0,"Change In Account Payable":3488000.0,"Change In Prepaid Assets":1409000.0,"Change In Inventory":-5072000.0,"Change In Receivables":-544000.0,"Changes In Account Receivables":-980000.0,"Other Non Cash Items":-1778000.0,"Stock Based Compensation":1213000.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":0.0,"Deferred Tax":-6585000.0,"Deferred Income Tax":-6585000.0,"Depreciation Amortization Depletion":1989000.0,"Depreciation And Amortization":1989000.0,"Depreciation":1989000.0,"Net Income From Continuing Operations":3588000.0},"2025-09-30":{"Free Cash Flow":9812000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-317000.0,"Interest Paid Supplemental Data":2681000.0,"Income Tax Paid Supplemental Data":481000.0,"End Cash Position":32357000.0,"Beginning Cash Position":21744000.0,"Effect Of Exchange Rate Changes":29000.0,"Changes In Cash":10584000.0,"Financing Cash Flow":17000.0,"Cash Flow From Continuing Financing Activities":17000.0,"Net Other Financing Charges":-237000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":438000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":438000.0,"Net Other Investing Changes":755000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-317000.0,"Purchase Of PPE":-317000.0,"Operating Cash Flow":10129000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":10129000.0,"Change In Working Capital":6980000.0,"Change In Other Working Capital":14400000.0,"Change In Other Current Liabilities":-4085000.0,"Change In Payables And Accrued Expense":475000.0,"Change In Accrued Expense":-405000.0,"Change In Payable":880000.0,"Change In Account Payable":880000.0,"Change In Prepaid Assets":null,"Change In Inventory":-477000.0,"Change In Receivables":-212000.0,"Changes In Account Receivables":-1156000.0,"Other Non Cash Items":-663000.0,"Stock Based Compensation":1149000.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":245000.0,"Deferred Tax":-73000.0,"Deferred Income Tax":-73000.0,"Depreciation Amortization Depletion":2031000.0,"Depreciation And Amortization":2031000.0,"Depreciation":2031000.0,"Net Income From Continuing Operations":460000.0},"2025-06-30":{"Free Cash Flow":-4282000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-395000.0,"Interest Paid Supplemental Data":3566000.0,"Income Tax Paid Supplemental Data":-38000.0,"End Cash Position":21744000.0,"Beginning Cash Position":25671000.0,"Effect Of Exchange Rate Changes":177000.0,"Changes In Cash":-4104000.0,"Financing Cash Flow":-74000.0,"Cash Flow From Continuing Financing Activities":-74000.0,"Net Other Financing Charges":-74000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-143000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":-143000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-395000.0,"Purchase Of PPE":-395000.0,"Operating Cash Flow":-3887000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":-3887000.0,"Change In Working Capital":-4694000.0,"Change In Other Working Capital":-1882000.0,"Change In Other Current Liabilities":-3286000.0,"Change In Payables And Accrued Expense":-596000.0,"Change In Accrued Expense":null,"Change In Payable":-2905000.0,"Change In Account Payable":-2905000.0,"Change In Prepaid Assets":null,"Change In Inventory":1579000.0,"Change In Receivables":-509000.0,"Changes In Account Receivables":679000.0,"Other Non Cash Items":1844000.0,"Stock Based Compensation":1666000.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":1541000.0,"Deferred Tax":1267000.0,"Deferred Income Tax":1267000.0,"Depreciation Amortization Depletion":2168000.0,"Depreciation And Amortization":2168000.0,"Depreciation":2168000.0,"Net Income From Continuing Operations":-7679000.0},"2025-03-31":{"Free Cash Flow":-7654000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-34000.0,"Interest Paid Supplemental Data":2554000.0,"Income Tax Paid Supplemental Data":330000.0,"End Cash Position":25671000.0,"Beginning Cash Position":33322000.0,"Effect Of Exchange Rate Changes":43000.0,"Changes In Cash":-7694000.0,"Financing Cash Flow":-40000.0,"Cash Flow From Continuing Financing Activities":-40000.0,"Net Other Financing Charges":-40000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-34000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":-34000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":-34000.0,"Purchase Of PPE":-34000.0,"Operating Cash Flow":-7620000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":-7620000.0,"Change In Working Capital":-1686000.0,"Change In Other Working Capital":-5496000.0,"Change In Other Current Liabilities":-108000.0,"Change In Payables And Accrued Expense":-448000.0,"Change In Accrued Expense":null,"Change In Payable":-448000.0,"Change In Account Payable":-448000.0,"Change In Prepaid Assets":null,"Change In Inventory":995000.0,"Change In Receivables":3371000.0,"Changes In Account Receivables":3371000.0,"Other Non Cash Items":-1550000.0,"Stock Based Compensation":687000.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":301000.0,"Deferred Tax":1506000.0,"Deferred Income Tax":1506000.0,"Depreciation Amortization Depletion":2163000.0,"Depreciation And Amortization":2163000.0,"Depreciation":2163000.0,"Net Income From Continuing Operations":-9041000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":22249000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Net Common Stock Issuance":22249000.0,"Common Stock Issuance":22249000.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash From Discontinued Investing Activities":500000.0,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":372000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash From Discontinued Operating Activities":-430000.0,"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 Payables And Accrued Expense":null,"Change In Accrued Expense":-99000.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":349000.0,"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":-1056000.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}