{"ticker":"CREX","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":10567268.0,"Share Issued":10567268.0,"Net Debt":45637000.0,"Total Debt":70124000.0,"Tangible Book Value":-73545000.0,"Invested Capital":60525000.0,"Working Capital":-9528000.0,"Net Tangible Assets":-45466000.0,"Capital Lease Obligations":22658000.0,"Common Stock Equity":13059000.0,"Preferred Stock Equity":28079000.0,"Total Capitalization":84144000.0,"Total Equity Gross Minority Interest":41138000.0,"Stockholders Equity":41138000.0,"Gains Losses Not Affecting Retained Earnings":512000.0,"Other Equity Adjustments":512000.0,"Retained Earnings":-72591000.0,"Additional Paid In Capital":85033000.0,"Capital Stock":28184000.0,"Common Stock":105000.0,"Preferred Stock":28079000.0,"Total Liabilities Net Minority Interest":97109000.0,"Total Non Current Liabilities Net Minority Interest":61490000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":2190000.0,"Non Current Deferred Taxes Liabilities":2190000.0,"Long Term Debt And Capital Lease Obligation":59300000.0,"Long Term Capital Lease Obligation":16294000.0,"Long Term Debt":43006000.0,"Current Liabilities":35619000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":10666000.0,"Current Deferred Revenue":10666000.0,"Current Debt And Capital Lease Obligation":10824000.0,"Current Capital Lease Obligation":6364000.0,"Current Debt":4460000.0,"Other Current Borrowings":4460000.0,"Pensionand Other Post Retirement Benefit Plans Current":1295000.0,"Payables And Accrued Expenses":12834000.0,"Current Accrued Expenses":548000.0,"Interest Payable":315000.0,"Payables":12286000.0,"Total Tax Payable":1410000.0,"Accounts Payable":10876000.0,"Total Assets":138247000.0,"Total Non Current Assets":112156000.0,"Other Non Current Assets":565000.0,"Goodwill And Other Intangible Assets":86604000.0,"Other Intangible Assets":34451000.0,"Goodwill":52153000.0,"Net PPE":24987000.0,"Accumulated Depreciation":null,"Gross PPE":24987000.0,"Leases":null,"Other Properties":24987000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":26091000.0,"Other Current Assets":null,"Prepaid Assets":1561000.0,"Inventory":6562000.0,"Work In Process":2555000.0,"Raw Materials":4007000.0,"Receivables":16139000.0,"Other Receivables":1608000.0,"Taxes Receivable":30000.0,"Accounts Receivable":14501000.0,"Allowance For Doubtful Accounts Receivable":-307000.0,"Gross Accounts Receivable":14808000.0,"Cash Cash Equivalents And Short Term Investments":1829000.0,"Cash And Cash Equivalents":1829000.0},"2025-12-31":{"Ordinary Shares Number":10518932.0,"Share Issued":10518932.0,"Net Debt":42394000.0,"Total Debt":67865000.0,"Tangible Book Value":-67674000.0,"Invested Capital":65451000.0,"Working Capital":-5728000.0,"Net Tangible Assets":-39986000.0,"Capital Lease Obligations":23912000.0,"Common Stock Equity":21498000.0,"Preferred Stock Equity":27688000.0,"Total Capitalization":88709000.0,"Total Equity Gross Minority Interest":49186000.0,"Stockholders Equity":49186000.0,"Gains Losses Not Affecting Retained Earnings":1223000.0,"Other Equity Adjustments":1223000.0,"Retained Earnings":-65130000.0,"Additional Paid In Capital":85300000.0,"Capital Stock":27793000.0,"Common Stock":105000.0,"Preferred Stock":27688000.0,"Total Liabilities Net Minority Interest":101854000.0,"Total Non Current Liabilities Net Minority Interest":62581000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":3541000.0,"Non Current Deferred Taxes Liabilities":3541000.0,"Long Term Debt And Capital Lease Obligation":59040000.0,"Long Term Capital Lease Obligation":19517000.0,"Long Term Debt":39523000.0,"Current Liabilities":39273000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":9938000.0,"Current Deferred Revenue":9938000.0,"Current Debt And Capital Lease Obligation":8825000.0,"Current Capital Lease Obligation":4395000.0,"Current Debt":4430000.0,"Other Current Borrowings":4430000.0,"Pensionand Other Post Retirement Benefit Plans Current":1753000.0,"Payables And Accrued Expenses":18757000.0,"Current Accrued Expenses":493000.0,"Interest Payable":288000.0,"Payables":18264000.0,"Total Tax Payable":1591000.0,"Accounts Payable":16673000.0,"Total Assets":151040000.0,"Total Non Current Assets":117495000.0,"Other Non Current Assets":611000.0,"Goodwill And Other Intangible Assets":89172000.0,"Other Intangible Assets":35906000.0,"Goodwill":53266000.0,"Net PPE":27712000.0,"Accumulated Depreciation":-648000.0,"Gross PPE":28360000.0,"Leases":425000.0,"Other Properties":27669000.0,"Machinery Furniture Equipment":266000.0,"Properties":0.0,"Current Assets":33545000.0,"Other Current Assets":null,"Prepaid Assets":2239000.0,"Inventory":7420000.0,"Work In Process":2598000.0,"Raw Materials":4822000.0,"Receivables":22327000.0,"Other Receivables":2960000.0,"Taxes Receivable":148000.0,"Accounts Receivable":19219000.0,"Allowance For Doubtful Accounts Receivable":-252000.0,"Gross Accounts Receivable":19471000.0,"Cash Cash Equivalents And Short Term Investments":1559000.0,"Cash And Cash Equivalents":1559000.0},"2025-09-30":{"Ordinary Shares Number":10518932.0,"Share Issued":10518932.0,"Net Debt":21849000.0,"Total Debt":23967000.0,"Tangible Book Value":-19947000.0,"Invested Capital":44052000.0,"Working Capital":526000.0,"Net Tangible Assets":-19947000.0,"Capital Lease Obligations":1804000.0,"Common Stock Equity":21889000.0,"Preferred Stock Equity":null,"Total Capitalization":43250000.0,"Total Equity Gross Minority Interest":21889000.0,"Stockholders Equity":21889000.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":-63165000.0,"Additional Paid In Capital":84949000.0,"Capital Stock":105000.0,"Common Stock":105000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":39377000.0,"Total Non Current Liabilities Net Minority Interest":22910000.0,"Other Non Current Liabilities":165000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":22745000.0,"Long Term Capital Lease Obligation":1384000.0,"Long Term Debt":21361000.0,"Current Liabilities":16467000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":3988000.0,"Current Deferred Revenue":3988000.0,"Current Debt And Capital Lease Obligation":1222000.0,"Current Capital Lease Obligation":420000.0,"Current Debt":802000.0,"Other Current Borrowings":802000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":11257000.0,"Current Accrued Expenses":2552000.0,"Interest Payable":null,"Payables":8705000.0,"Total Tax Payable":null,"Accounts Payable":8705000.0,"Total Assets":61266000.0,"Total Non Current Assets":44273000.0,"Other Non Current Assets":373000.0,"Goodwill And Other Intangible Assets":41836000.0,"Other Intangible Assets":15383000.0,"Goodwill":26453000.0,"Net PPE":2064000.0,"Accumulated Depreciation":null,"Gross PPE":2064000.0,"Leases":null,"Other Properties":2064000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":16993000.0,"Other Current Assets":1290000.0,"Prepaid Assets":null,"Inventory":4305000.0,"Work In Process":400000.0,"Raw Materials":3905000.0,"Receivables":11084000.0,"Other Receivables":null,"Taxes Receivable":null,"Accounts Receivable":11084000.0,"Allowance For Doubtful Accounts Receivable":-709000.0,"Gross Accounts Receivable":11793000.0,"Cash Cash Equivalents And Short Term Investments":314000.0,"Cash And Cash Equivalents":314000.0},"2025-06-30":{"Ordinary Shares Number":10518932.0,"Share Issued":10518932.0,"Net Debt":19524000.0,"Total Debt":22004000.0,"Tangible Book Value":-18702000.0,"Invested Capital":49536000.0,"Working Capital":84000.0,"Net Tangible Assets":-18702000.0,"Capital Lease Obligations":1911000.0,"Common Stock Equity":29443000.0,"Preferred Stock Equity":null,"Total Capitalization":48945000.0,"Total Equity Gross Minority Interest":29443000.0,"Stockholders Equity":29443000.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":-55303000.0,"Additional Paid In Capital":84641000.0,"Capital Stock":105000.0,"Common Stock":105000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":34210000.0,"Total Non Current Liabilities Net Minority Interest":21180000.0,"Other Non Current Liabilities":187000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":20993000.0,"Long Term Capital Lease Obligation":1491000.0,"Long Term Debt":19502000.0,"Current Liabilities":13030000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":3482000.0,"Current Deferred Revenue":3482000.0,"Current Debt And Capital Lease Obligation":1011000.0,"Current Capital Lease Obligation":420000.0,"Current Debt":591000.0,"Other Current Borrowings":591000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":8537000.0,"Current Accrued Expenses":2368000.0,"Interest Payable":null,"Payables":6169000.0,"Total Tax Payable":null,"Accounts Payable":6169000.0,"Total Assets":63653000.0,"Total Non Current Assets":50539000.0,"Other Non Current Assets":251000.0,"Goodwill And Other Intangible Assets":48145000.0,"Other Intangible Assets":21692000.0,"Goodwill":26453000.0,"Net PPE":2143000.0,"Accumulated Depreciation":null,"Gross PPE":2143000.0,"Leases":null,"Other Properties":2143000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":13114000.0,"Other Current Assets":921000.0,"Prepaid Assets":null,"Inventory":1055000.0,"Work In Process":388000.0,"Raw Materials":667000.0,"Receivables":10569000.0,"Other Receivables":null,"Taxes Receivable":null,"Accounts Receivable":10569000.0,"Allowance For Doubtful Accounts Receivable":-630000.0,"Gross Accounts Receivable":11199000.0,"Cash Cash Equivalents And Short Term Investments":569000.0,"Cash And Cash Equivalents":569000.0},"2025-03-31":{"Ordinary Shares Number":10446659.0,"Share Issued":10446659.0,"Net Debt":22089000.0,"Total Debt":23937000.0,"Tangible Book Value":-18892000.0,"Invested Capital":53108000.0,"Working Capital":3133000.0,"Net Tangible Assets":-18892000.0,"Capital Lease Obligations":699000.0,"Common Stock Equity":29870000.0,"Preferred Stock Equity":null,"Total Capitalization":52721000.0,"Total Equity Gross Minority Interest":29870000.0,"Stockholders Equity":29870000.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":-53486000.0,"Additional Paid In Capital":83252000.0,"Capital Stock":104000.0,"Common Stock":104000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":37121000.0,"Total Non Current Liabilities Net Minority Interest":23375000.0,"Other Non Current Liabilities":229000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":23146000.0,"Long Term Capital Lease Obligation":295000.0,"Long Term Debt":22851000.0,"Current Liabilities":13746000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":5530000.0,"Current Deferred Revenue":5530000.0,"Current Debt And Capital Lease Obligation":791000.0,"Current Capital Lease Obligation":404000.0,"Current Debt":387000.0,"Other Current Borrowings":387000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":7425000.0,"Current Accrued Expenses":2767000.0,"Interest Payable":null,"Payables":4658000.0,"Total Tax Payable":null,"Accounts Payable":4658000.0,"Total Assets":66991000.0,"Total Non Current Assets":50112000.0,"Other Non Current Assets":333000.0,"Goodwill And Other Intangible Assets":48762000.0,"Other Intangible Assets":22309000.0,"Goodwill":26453000.0,"Net PPE":1017000.0,"Accumulated Depreciation":null,"Gross PPE":1017000.0,"Leases":null,"Other Properties":1017000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":16879000.0,"Other Current Assets":959000.0,"Prepaid Assets":null,"Inventory":1788000.0,"Work In Process":536000.0,"Raw Materials":1252000.0,"Receivables":12983000.0,"Other Receivables":null,"Taxes Receivable":null,"Accounts Receivable":12983000.0,"Allowance For Doubtful Accounts Receivable":-699000.0,"Gross Accounts Receivable":13682000.0,"Cash Cash Equivalents And Short Term Investments":1149000.0,"Cash And Cash Equivalents":1149000.0},"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,"Preferred 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,"Other Non Current Liabilities":201000.0,"Non Current Deferred Liabilities":133000.0,"Non Current Deferred Taxes Liabilities":133000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":12815000.0,"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":823000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":96000.0,"Payables":null,"Total Tax Payable":1389000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-364000.0,"Gross PPE":null,"Leases":141000.0,"Other Properties":null,"Machinery Furniture Equipment":189000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":859000.0,"Prepaid Assets":663000.0,"Inventory":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other Receivables":196000.0,"Taxes Receivable":0.0,"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":0.066325,"Normalized EBITDA":-2633000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-7461000.0,"Reconciled Depreciation":3893000.0,"Reconciled Cost Of Revenue":10752000.0,"EBITDA":-2633000.0,"EBIT":-6526000.0,"Net Interest Income":-1465000.0,"Interest Expense":1465000.0,"Normalized Income":-7461000.0,"Net Income From Continuing And Discontinued Operation":-7461000.0,"Total Expenses":22554000.0,"Total Operating Income As Reported":-6206000.0,"Diluted Average Shares":10552000.0,"Basic Average Shares":10552000.0,"Diluted EPS":-0.74,"Basic EPS":-0.74,"Diluted NI Availto Com Stockholders":-7852000.0,"Net Income Common Stockholders":-7852000.0,"Preferred Stock Dividends":391000.0,"Net Income":-7461000.0,"Net Income Including Noncontrolling Interests":-7461000.0,"Net Income Continuous Operations":-7461000.0,"Tax Provision":-530000.0,"Pretax Income":-7991000.0,"Other Income Expense":-320000.0,"Other Non Operating Income Expenses":-320000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-1465000.0,"Interest Expense Non Operating":1465000.0,"Operating Income":-6206000.0,"Operating Expense":11802000.0,"Selling General And Administration":11802000.0,"Selling And Marketing Expense":2897000.0,"General And Administrative Expense":8905000.0,"Other Gand A":8905000.0,"Gross Profit":5596000.0,"Cost Of Revenue":10752000.0,"Total Revenue":16348000.0,"Operating Revenue":16348000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-5040.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":3211000.0,"Total Unusual Items":-24000.0,"Total Unusual Items Excluding Goodwill":-24000.0,"Net Income From Continuing Operation Net Minority Interest":-1965000.0,"Reconciled Depreciation":2862000.0,"Reconciled Cost Of Revenue":12454000.0,"EBITDA":3187000.0,"EBIT":325000.0,"Net Interest Income":-1115000.0,"Interest Expense":1115000.0,"Normalized Income":-1946040.0,"Net Income From Continuing And Discontinued Operation":-1965000.0,"Total Expenses":23464000.0,"Total Operating Income As Reported":457000.0,"Diluted Average Shares":10519000.0,"Basic Average Shares":10519000.0,"Diluted EPS":-0.21,"Basic EPS":-0.21,"Diluted NI Availto Com Stockholders":-2197000.0,"Net Income Common Stockholders":-2197000.0,"Preferred Stock Dividends":null,"Net Income":-1965000.0,"Net Income Including Noncontrolling Interests":-1965000.0,"Net Income Continuous Operations":-1965000.0,"Tax Provision":1175000.0,"Pretax Income":-790000.0,"Other Income Expense":-132000.0,"Other Non Operating Income Expenses":-108000.0,"Special Income Charges":-24000.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-1115000.0,"Interest Expense Non Operating":1115000.0,"Operating Income":457000.0,"Operating Expense":11010000.0,"Selling General And Administration":11010000.0,"Selling And Marketing Expense":2028000.0,"General And Administrative Expense":8982000.0,"Other Gand A":8982000.0,"Gross Profit":11467000.0,"Cost Of Revenue":12454000.0,"Total Revenue":23921000.0,"Operating Revenue":23921000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-58960.725076,"Tax Rate For Calcs":0.010322,"Normalized EBITDA":-477000.0,"Total Unusual Items":-5712000.0,"Total Unusual Items Excluding Goodwill":-5712000.0,"Net Income From Continuing Operation Net Minority Interest":-7862000.0,"Reconciled Depreciation":1225000.0,"Reconciled Cost Of Revenue":5770000.0,"EBITDA":-6189000.0,"EBIT":-7414000.0,"Net Interest Income":-530000.0,"Interest Expense":530000.0,"Normalized Income":-2208960.725076,"Net Income From Continuing And Discontinued Operation":-7862000.0,"Total Expenses":12105000.0,"Total Operating Income As Reported":-7270000.0,"Diluted Average Shares":10519000.0,"Basic Average Shares":10519000.0,"Diluted EPS":-0.75,"Basic EPS":-0.75,"Diluted NI Availto Com Stockholders":-7862000.0,"Net Income Common Stockholders":-7862000.0,"Preferred Stock Dividends":null,"Net Income":-7862000.0,"Net Income Including Noncontrolling Interests":-7862000.0,"Net Income Continuous Operations":-7862000.0,"Tax Provision":-82000.0,"Pretax Income":-7944000.0,"Other Income Expense":-5856000.0,"Other Non Operating Income Expenses":-144000.0,"Special Income Charges":-5712000.0,"Other Special Charges":null,"Write Off":5712000.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-530000.0,"Interest Expense Non Operating":530000.0,"Operating Income":-1558000.0,"Operating Expense":6335000.0,"Selling General And Administration":6335000.0,"Selling And Marketing Expense":1372000.0,"General And Administrative Expense":4963000.0,"Other Gand A":4963000.0,"Gross Profit":4777000.0,"Cost Of Revenue":5770000.0,"Total Revenue":10547000.0,"Operating Revenue":10547000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.014107,"Normalized EBITDA":-113000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-1817000.0,"Reconciled Depreciation":1217000.0,"Reconciled Cost Of Revenue":8013000.0,"EBITDA":-113000.0,"EBIT":-1330000.0,"Net Interest Income":-513000.0,"Interest Expense":513000.0,"Normalized Income":-1817000.0,"Net Income From Continuing And Discontinued Operation":-1817000.0,"Total Expenses":14361000.0,"Total Operating Income As Reported":-1331000.0,"Diluted Average Shares":10496000.0,"Basic Average Shares":10496000.0,"Diluted EPS":-0.17,"Basic EPS":-0.17,"Diluted NI Availto Com Stockholders":-1817000.0,"Net Income Common Stockholders":-1817000.0,"Preferred Stock Dividends":null,"Net Income":-1817000.0,"Net Income Including Noncontrolling Interests":-1817000.0,"Net Income Continuous Operations":-1817000.0,"Tax Provision":-26000.0,"Pretax Income":-1843000.0,"Other Income Expense":1000.0,"Other Non Operating Income Expenses":1000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-513000.0,"Interest Expense Non Operating":513000.0,"Operating Income":-1331000.0,"Operating Expense":6348000.0,"Selling General And Administration":6348000.0,"Selling And Marketing Expense":1156000.0,"General And Administrative Expense":5192000.0,"Other Gand A":5192000.0,"Gross Profit":5017000.0,"Cost Of Revenue":8013000.0,"Total Revenue":13030000.0,"Operating Revenue":13030000.0},"2025-03-31":{"Tax Effect Of Unusual Items":136349.870205,"Tax Rate For Calcs":0.028555,"Normalized EBITDA":200000.0,"Total Unusual Items":4775000.0,"Total Unusual Items Excluding Goodwill":4775000.0,"Net Income From Continuing Operation Net Minority Interest":3368000.0,"Reconciled Depreciation":1187000.0,"Reconciled Cost Of Revenue":5281000.0,"EBITDA":4975000.0,"EBIT":3788000.0,"Net Interest Income":-321000.0,"Interest Expense":321000.0,"Normalized Income":-1270650.129795,"Net Income From Continuing And Discontinued Operation":3368000.0,"Total Expenses":10456000.0,"Total Operating Income As Reported":-722000.0,"Diluted Average Shares":10447000.0,"Basic Average Shares":10447000.0,"Diluted EPS":0.32,"Basic EPS":0.32,"Diluted NI Availto Com Stockholders":3368000.0,"Net Income Common Stockholders":3368000.0,"Preferred Stock Dividends":null,"Net Income":3368000.0,"Net Income Including Noncontrolling Interests":3368000.0,"Net Income Continuous Operations":3368000.0,"Tax Provision":99000.0,"Pretax Income":3467000.0,"Other Income Expense":4510000.0,"Other Non Operating Income Expenses":-265000.0,"Special Income Charges":4775000.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":-4775000.0,"Net Non Operating Interest Income Expense":-321000.0,"Interest Expense Non Operating":321000.0,"Operating Income":-722000.0,"Operating Expense":5175000.0,"Selling General And Administration":5175000.0,"Selling And Marketing Expense":1247000.0,"General And Administrative Expense":3928000.0,"Other Gand A":3928000.0,"Gross Profit":4453000.0,"Cost Of Revenue":5281000.0,"Total Revenue":9734000.0,"Operating Revenue":9734000.0},"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,"Preferred Stock Dividends":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":0.0,"Write Off":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Selling General And Administration":null,"Selling And Marketing Expense":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":-2275000.0,"Repayment Of Debt":-8322000.0,"Issuance Of Debt":11037000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-552000.0,"Interest Paid Supplemental Data":914000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1829000.0,"Beginning Cash Position":1559000.0,"Effect Of Exchange Rate Changes":30000.0,"Changes In Cash":240000.0,"Financing Cash Flow":2515000.0,"Cash Flow From Continuing Financing Activities":2515000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":-200000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":2715000.0,"Net Long Term Debt Issuance":2715000.0,"Long Term Debt Payments":-8322000.0,"Long Term Debt Issuance":11037000.0,"Investing Cash Flow":-552000.0,"Cash Flow From Continuing Investing Activities":-552000.0,"Net PPE Purchase And Sale":-183000.0,"Purchase Of PPE":-183000.0,"Capital Expenditure Reported":-369000.0,"Operating Cash Flow":-1723000.0,"Cash Flow From Continuing Operating Activities":-1723000.0,"Change In Working Capital":1856000.0,"Change In Other Working Capital":798000.0,"Change In Other Current Liabilities":-145000.0,"Change In Other Current Assets":7000.0,"Change In Payables And Accrued Expense":-6265000.0,"Change In Accrued Expense":-573000.0,"Change In Payable":-5692000.0,"Change In Account Payable":-5692000.0,"Change In Prepaid Assets":2108000.0,"Change In Inventory":826000.0,"Change In Receivables":4527000.0,"Changes In Account Receivables":4527000.0,"Other Non Cash Items":212000.0,"Stock Based Compensation":324000.0,"Provisionand Write Offof Assets":107000.0,"Asset Impairment Charge":null,"Deferred Tax":-654000.0,"Deferred Income Tax":-654000.0,"Depreciation Amortization Depletion":3893000.0,"Depreciation And Amortization":3893000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":-7461000.0},"2025-12-31":{"Free Cash Flow":-7437000.0,"Repayment Of Debt":-29448000.0,"Issuance Of Debt":49497000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-521000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":1559000.0,"Beginning Cash Position":314000.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":1235000.0,"Financing Cash Flow":46655000.0,"Cash Flow From Continuing Financing Activities":46655000.0,"Net Other Financing Charges":-850000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":20049000.0,"Net Long Term Debt Issuance":20049000.0,"Long Term Debt Payments":-29448000.0,"Long Term Debt Issuance":49497000.0,"Investing Cash Flow":-38504000.0,"Cash Flow From Continuing Investing Activities":-38504000.0,"Net PPE Purchase And Sale":-96000.0,"Purchase Of PPE":-96000.0,"Capital Expenditure Reported":-425000.0,"Operating Cash Flow":-6916000.0,"Cash Flow From Continuing Operating Activities":-6916000.0,"Change In Working Capital":-10441000.0,"Change In Other Working Capital":-1401000.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-3428000.0,"Change In Accrued Expense":-5401000.0,"Change In Payable":1973000.0,"Change In Account Payable":1973000.0,"Change In Prepaid Assets":2030000.0,"Change In Inventory":-1527000.0,"Change In Receivables":-5376000.0,"Changes In Account Receivables":-5376000.0,"Other Non Cash Items":705000.0,"Stock Based Compensation":604000.0,"Provisionand Write Offof Assets":151000.0,"Asset Impairment Charge":28000.0,"Deferred Tax":1140000.0,"Deferred Income Tax":1140000.0,"Depreciation Amortization Depletion":2862000.0,"Depreciation And Amortization":2862000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":-1965000.0},"2025-09-30":{"Free Cash Flow":-2316000.0,"Repayment Of Debt":-7820000.0,"Issuance Of Debt":9881000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-709000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":314000.0,"Beginning Cash Position":569000.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":-255000.0,"Financing Cash Flow":2061000.0,"Cash Flow From Continuing Financing Activities":2061000.0,"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":2061000.0,"Net Long Term Debt Issuance":2061000.0,"Long Term Debt Payments":-7820000.0,"Long Term Debt Issuance":9881000.0,"Investing Cash Flow":-709000.0,"Cash Flow From Continuing Investing Activities":-709000.0,"Net PPE Purchase And Sale":-101000.0,"Purchase Of PPE":-101000.0,"Capital Expenditure Reported":-608000.0,"Operating Cash Flow":-1607000.0,"Cash Flow From Continuing Operating Activities":-1607000.0,"Change In Working Capital":-1172000.0,"Change In Other Working Capital":344000.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":2757000.0,"Change In Accrued Expense":166000.0,"Change In Payable":2591000.0,"Change In Account Payable":2591000.0,"Change In Prepaid Assets":-369000.0,"Change In Inventory":-3245000.0,"Change In Receivables":-659000.0,"Changes In Account Receivables":-659000.0,"Other Non Cash Items":26000.0,"Stock Based Compensation":335000.0,"Provisionand Write Offof Assets":-5000.0,"Asset Impairment Charge":5856000.0,"Deferred Tax":-10000.0,"Deferred Income Tax":-10000.0,"Depreciation Amortization Depletion":1225000.0,"Depreciation And Amortization":1225000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":-7862000.0},"2025-06-30":{"Free Cash Flow":2579000.0,"Repayment Of Debt":-9382000.0,"Issuance Of Debt":6223000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-643000.0,"Interest Paid Supplemental Data":478000.0,"Income Tax Paid Supplemental Data":52000.0,"End Cash Position":569000.0,"Beginning Cash Position":1149000.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":-580000.0,"Financing Cash Flow":-3159000.0,"Cash Flow From Continuing Financing Activities":-3159000.0,"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":-3159000.0,"Net Long Term Debt Issuance":-3159000.0,"Long Term Debt Payments":-9382000.0,"Long Term Debt Issuance":6223000.0,"Investing Cash Flow":-643000.0,"Cash Flow From Continuing Investing Activities":-643000.0,"Net PPE Purchase And Sale":-101000.0,"Purchase Of PPE":-101000.0,"Capital Expenditure Reported":-542000.0,"Operating Cash Flow":3222000.0,"Cash Flow From Continuing Operating Activities":3222000.0,"Change In Working Capital":2537000.0,"Change In Other Working Capital":-2062000.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":1200000.0,"Change In Accrued Expense":-337000.0,"Change In Payable":1537000.0,"Change In Account Payable":1537000.0,"Change In Prepaid Assets":138000.0,"Change In Inventory":737000.0,"Change In Receivables":2357000.0,"Changes In Account Receivables":2357000.0,"Other Non Cash Items":-80000.0,"Stock Based Compensation":1342000.0,"Provisionand Write Offof Assets":-4000.0,"Asset Impairment Charge":null,"Deferred Tax":-30000.0,"Deferred Income Tax":-30000.0,"Depreciation Amortization Depletion":1217000.0,"Depreciation And Amortization":1217000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":-1817000.0},"2025-03-31":{"Free Cash Flow":-3070000.0,"Repayment Of Debt":-5929000.0,"Issuance Of Debt":12111000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-621000.0,"Interest Paid Supplemental Data":270000.0,"Income Tax Paid Supplemental Data":1000.0,"End Cash Position":1149000.0,"Beginning Cash Position":1037000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":112000.0,"Financing Cash Flow":3182000.0,"Cash Flow From Continuing Financing Activities":3182000.0,"Net Other Financing Charges":-3000000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":6182000.0,"Net Long Term Debt Issuance":6182000.0,"Long Term Debt Payments":-5929000.0,"Long Term Debt Issuance":12111000.0,"Investing Cash Flow":-621000.0,"Cash Flow From Continuing Investing Activities":-621000.0,"Net PPE Purchase And Sale":-8000.0,"Purchase Of PPE":-8000.0,"Capital Expenditure Reported":-613000.0,"Operating Cash Flow":-2449000.0,"Cash Flow From Continuing Operating Activities":-2449000.0,"Change In Working Capital":-2419000.0,"Change In Other Working Capital":2212000.0,"Change In Other Current Liabilities":-120000.0,"Change In Other Current Assets":-47000.0,"Change In Payables And Accrued Expense":-2175000.0,"Change In Accrued Expense":-431000.0,"Change In Payable":-1744000.0,"Change In Account Payable":-1744000.0,"Change In Prepaid Assets":-100000.0,"Change In Inventory":189000.0,"Change In Receivables":-2378000.0,"Changes In Account Receivables":-2378000.0,"Other Non Cash Items":-4644000.0,"Stock Based Compensation":2000.0,"Provisionand Write Offof Assets":18000.0,"Asset Impairment Charge":null,"Deferred Tax":39000.0,"Deferred Income Tax":39000.0,"Depreciation Amortization Depletion":1187000.0,"Depreciation And Amortization":1187000.0,"Amortization Cash Flow":1136000.0,"Amortization Of Intangibles":1136000.0,"Depreciation":51000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":3368000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":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":-17000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":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 Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":-173000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":0.0,"Net Income From Continuing Operations":null}}}