{"ticker":"EFOI","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":6303433.0,"Share Issued":6303433.0,"Total Debt":185000.0,"Tangible Book Value":3969000.0,"Invested Capital":3969000.0,"Working Capital":3590000.0,"Net Tangible Assets":3969000.0,"Capital Lease Obligations":185000.0,"Common Stock Equity":3969000.0,"Total Capitalization":3969000.0,"Total Equity Gross Minority Interest":3969000.0,"Stockholders Equity":3969000.0,"Gains Losses Not Affecting Retained Earnings":-3000.0,"Other Equity Adjustments":-3000.0,"Retained Earnings":-156064000.0,"Additional Paid In Capital":160035000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1983000.0,"Total Non Current Liabilities Net Minority Interest":40000.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":40000.0,"Long Term Capital Lease Obligation":40000.0,"Current Liabilities":1943000.0,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":145000.0,"Current Capital Lease Obligation":145000.0,"Current Notes Payable":null,"Current Provisions":62000.0,"Payables And Accrued Expenses":1736000.0,"Current Accrued Expenses":260000.0,"Payables":1476000.0,"Dueto Related Parties Current":1314000.0,"Accounts Payable":162000.0,"Total Assets":5952000.0,"Total Non Current Assets":419000.0,"Non Current Prepaid Assets":155000.0,"Net PPE":264000.0,"Accumulated Depreciation":-782000.0,"Gross PPE":1046000.0,"Leases":124000.0,"Construction In Progress":null,"Other Properties":881000.0,"Machinery Furniture Equipment":41000.0,"Properties":0.0,"Current Assets":5533000.0,"Other Current Assets":211000.0,"Prepaid Assets":15000.0,"Inventory":3694000.0,"Inventories Adjustments Allowances":-664000.0,"Finished Goods":3113000.0,"Raw Materials":1245000.0,"Receivables":487000.0,"Accounts Receivable":487000.0,"Allowance For Doubtful Accounts Receivable":-17000.0,"Gross Accounts Receivable":504000.0,"Cash Cash Equivalents And Short Term Investments":1126000.0,"Cash And Cash Equivalents":1126000.0,"Cash Financial":1126000.0},"2025-12-31":{"Ordinary Shares Number":6306433.0,"Share Issued":6306433.0,"Total Debt":217000.0,"Tangible Book Value":4109000.0,"Invested Capital":4109000.0,"Working Capital":3727000.0,"Net Tangible Assets":4109000.0,"Capital Lease Obligations":217000.0,"Common Stock Equity":4109000.0,"Total Capitalization":4109000.0,"Total Equity Gross Minority Interest":4109000.0,"Stockholders Equity":4109000.0,"Gains Losses Not Affecting Retained Earnings":-3000.0,"Other Equity Adjustments":-3000.0,"Retained Earnings":-155924000.0,"Additional Paid In Capital":160035000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1000000.0,"Total Non Current Liabilities Net Minority Interest":78000.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":78000.0,"Long Term Capital Lease Obligation":78000.0,"Current Liabilities":922000.0,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":139000.0,"Current Capital Lease Obligation":139000.0,"Current Notes Payable":null,"Current Provisions":91000.0,"Payables And Accrued Expenses":692000.0,"Current Accrued Expenses":148000.0,"Payables":544000.0,"Dueto Related Parties Current":386000.0,"Accounts Payable":158000.0,"Total Assets":5109000.0,"Total Non Current Assets":460000.0,"Non Current Prepaid Assets":156000.0,"Net PPE":304000.0,"Accumulated Depreciation":-774000.0,"Gross PPE":1078000.0,"Leases":124000.0,"Construction In Progress":null,"Other Properties":913000.0,"Machinery Furniture Equipment":41000.0,"Properties":0.0,"Current Assets":4649000.0,"Other Current Assets":null,"Prepaid Assets":129000.0,"Inventory":2930000.0,"Inventories Adjustments Allowances":-591000.0,"Finished Goods":2591000.0,"Raw Materials":930000.0,"Receivables":526000.0,"Accounts Receivable":526000.0,"Allowance For Doubtful Accounts Receivable":-33000.0,"Gross Accounts Receivable":559000.0,"Cash Cash Equivalents And Short Term Investments":1064000.0,"Cash And Cash Equivalents":1064000.0,"Cash Financial":1064000.0},"2025-09-30":{"Ordinary Shares Number":5739415.0,"Share Issued":5739415.0,"Total Debt":291000.0,"Tangible Book Value":3140000.0,"Invested Capital":3140000.0,"Working Capital":2891000.0,"Net Tangible Assets":3140000.0,"Capital Lease Obligations":291000.0,"Common Stock Equity":3140000.0,"Total Capitalization":3140000.0,"Total Equity Gross Minority Interest":3140000.0,"Stockholders Equity":3140000.0,"Gains Losses Not Affecting Retained Earnings":-3000.0,"Other Equity Adjustments":-3000.0,"Retained Earnings":-155568000.0,"Additional Paid In Capital":158710000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2057000.0,"Total Non Current Liabilities Net Minority Interest":134000.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":134000.0,"Long Term Capital Lease Obligation":134000.0,"Current Liabilities":1923000.0,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":157000.0,"Current Capital Lease Obligation":157000.0,"Current Notes Payable":null,"Current Provisions":87000.0,"Payables And Accrued Expenses":1679000.0,"Current Accrued Expenses":352000.0,"Payables":1327000.0,"Dueto Related Parties Current":1002000.0,"Accounts Payable":325000.0,"Total Assets":5197000.0,"Total Non Current Assets":383000.0,"Non Current Prepaid Assets":null,"Net PPE":383000.0,"Accumulated Depreciation":-765000.0,"Gross PPE":1148000.0,"Leases":124000.0,"Construction In Progress":null,"Other Properties":983000.0,"Machinery Furniture Equipment":41000.0,"Properties":0.0,"Current Assets":4814000.0,"Other Current Assets":190000.0,"Prepaid Assets":50000.0,"Inventory":3012000.0,"Inventories Adjustments Allowances":-483000.0,"Finished Goods":2504000.0,"Raw Materials":991000.0,"Receivables":665000.0,"Accounts Receivable":665000.0,"Allowance For Doubtful Accounts Receivable":-39000.0,"Gross Accounts Receivable":704000.0,"Cash Cash Equivalents And Short Term Investments":897000.0,"Cash And Cash Equivalents":897000.0,"Cash Financial":897000.0},"2025-06-30":{"Ordinary Shares Number":5474865.0,"Share Issued":5474865.0,"Total Debt":326000.0,"Tangible Book Value":2812000.0,"Invested Capital":2812000.0,"Working Capital":2561000.0,"Net Tangible Assets":2812000.0,"Capital Lease Obligations":326000.0,"Common Stock Equity":2812000.0,"Total Capitalization":2812000.0,"Total Equity Gross Minority Interest":2812000.0,"Stockholders Equity":2812000.0,"Gains Losses Not Affecting Retained Earnings":-3000.0,"Other Equity Adjustments":-3000.0,"Retained Earnings":-155396000.0,"Additional Paid In Capital":158210000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1986000.0,"Total Non Current Liabilities Net Minority Interest":176000.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":176000.0,"Long Term Capital Lease Obligation":176000.0,"Current Liabilities":1810000.0,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":150000.0,"Current Capital Lease Obligation":150000.0,"Current Notes Payable":null,"Current Provisions":88000.0,"Payables And Accrued Expenses":1572000.0,"Current Accrued Expenses":328000.0,"Payables":1244000.0,"Dueto Related Parties Current":1022000.0,"Accounts Payable":222000.0,"Total Assets":4798000.0,"Total Non Current Assets":427000.0,"Non Current Prepaid Assets":null,"Net PPE":427000.0,"Accumulated Depreciation":-756000.0,"Gross PPE":1183000.0,"Leases":124000.0,"Construction In Progress":null,"Other Properties":1018000.0,"Machinery Furniture Equipment":41000.0,"Properties":0.0,"Current Assets":4371000.0,"Other Current Assets":139000.0,"Prepaid Assets":20000.0,"Inventory":2753000.0,"Inventories Adjustments Allowances":-405000.0,"Finished Goods":2203000.0,"Raw Materials":955000.0,"Receivables":960000.0,"Accounts Receivable":960000.0,"Allowance For Doubtful Accounts Receivable":-84000.0,"Gross Accounts Receivable":1044000.0,"Cash Cash Equivalents And Short Term Investments":499000.0,"Cash And Cash Equivalents":499000.0,"Cash Financial":499000.0},"2025-03-31":{"Ordinary Shares Number":5364368.0,"Share Issued":5364368.0,"Total Debt":361000.0,"Tangible Book Value":2843000.0,"Invested Capital":2843000.0,"Working Capital":2623000.0,"Net Tangible Assets":2843000.0,"Capital Lease Obligations":361000.0,"Common Stock Equity":2843000.0,"Total Capitalization":2843000.0,"Total Equity Gross Minority Interest":2843000.0,"Stockholders Equity":2843000.0,"Gains Losses Not Affecting Retained Earnings":-3000.0,"Other Equity Adjustments":-3000.0,"Retained Earnings":-155165000.0,"Additional Paid In Capital":158010000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2585000.0,"Total Non Current Liabilities Net Minority Interest":216000.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":216000.0,"Long Term Capital Lease Obligation":216000.0,"Current Liabilities":2369000.0,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":145000.0,"Current Capital Lease Obligation":145000.0,"Current Notes Payable":null,"Current Provisions":85000.0,"Payables And Accrued Expenses":2139000.0,"Current Accrued Expenses":302000.0,"Payables":1837000.0,"Dueto Related Parties Current":957000.0,"Accounts Payable":880000.0,"Total Assets":5428000.0,"Total Non Current Assets":436000.0,"Non Current Prepaid Assets":null,"Net PPE":436000.0,"Accumulated Depreciation":-746000.0,"Gross PPE":1182000.0,"Leases":124000.0,"Construction In Progress":null,"Other Properties":1017000.0,"Machinery Furniture Equipment":41000.0,"Properties":0.0,"Current Assets":4992000.0,"Other Current Assets":141000.0,"Prepaid Assets":542000.0,"Inventory":3233000.0,"Inventories Adjustments Allowances":-361000.0,"Finished Goods":2560000.0,"Raw Materials":1034000.0,"Receivables":588000.0,"Accounts Receivable":588000.0,"Allowance For Doubtful Accounts Receivable":-13000.0,"Gross Accounts Receivable":601000.0,"Cash Cash Equivalents And Short Term Investments":488000.0,"Cash And Cash Equivalents":488000.0,"Cash Financial":488000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":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":null,"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":1000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Current Deferred Liabilities":0.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Notes Payable":0.0,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":0.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":0.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-133000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-140000.0,"Reconciled Depreciation":8000.0,"Reconciled Cost Of Revenue":728000.0,"EBITDA":-133000.0,"EBIT":-141000.0,"Net Interest Income":1000.0,"Interest Expense":null,"Interest Income":1000.0,"Normalized Income":-140000.0,"Net Income From Continuing And Discontinued Operation":-140000.0,"Total Expenses":1090000.0,"Total Operating Income As Reported":-141000.0,"Diluted Average Shares":6248000.0,"Basic Average Shares":6248000.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-140000.0,"Net Income Common Stockholders":-140000.0,"Net Income":-140000.0,"Net Income Including Noncontrolling Interests":-140000.0,"Net Income Continuous Operations":-140000.0,"Pretax Income":-140000.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":1000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":1000.0,"Operating Income":-141000.0,"Operating Expense":362000.0,"Research And Development":76000.0,"Selling General And Administration":286000.0,"Gross Profit":221000.0,"Cost Of Revenue":728000.0,"Total Revenue":949000.0,"Operating Revenue":949000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-349000.0,"Total Unusual Items":2000.0,"Total Unusual Items Excluding Goodwill":2000.0,"Net Income From Continuing Operation Net Minority Interest":-356000.0,"Reconciled Depreciation":9000.0,"Reconciled Cost Of Revenue":791000.0,"EBITDA":-347000.0,"EBIT":-356000.0,"Net Interest Income":1000.0,"Interest Expense":0.0,"Interest Income":1000.0,"Normalized Income":-358000.0,"Net Income From Continuing And Discontinued Operation":-356000.0,"Total Expenses":1332000.0,"Total Operating Income As Reported":-357000.0,"Diluted Average Shares":5951000.0,"Basic Average Shares":5951000.0,"Diluted EPS":-0.06,"Basic EPS":-0.06,"Diluted NI Availto Com Stockholders":-356000.0,"Net Income Common Stockholders":-356000.0,"Net Income":-356000.0,"Net Income Including Noncontrolling Interests":-356000.0,"Net Income Continuous Operations":-356000.0,"Pretax Income":-356000.0,"Other Income Expense":0.0,"Other Non Operating Income Expenses":-2000.0,"Special Income Charges":2000.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":null,"Net Non Operating Interest Income Expense":1000.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":1000.0,"Operating Income":-357000.0,"Operating Expense":541000.0,"Research And Development":206000.0,"Selling General And Administration":335000.0,"Gross Profit":184000.0,"Cost Of Revenue":791000.0,"Total Revenue":975000.0,"Operating Revenue":975000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-166000.0,"Total Unusual Items":3000.0,"Total Unusual Items Excluding Goodwill":3000.0,"Net Income From Continuing Operation Net Minority Interest":-172000.0,"Reconciled Depreciation":9000.0,"Reconciled Cost Of Revenue":679000.0,"EBITDA":-163000.0,"EBIT":-172000.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Interest Income":0.0,"Normalized Income":-175000.0,"Net Income From Continuing And Discontinued Operation":-172000.0,"Total Expenses":1001000.0,"Total Operating Income As Reported":-175000.0,"Diluted Average Shares":5610000.0,"Basic Average Shares":5610000.0,"Diluted EPS":-0.03,"Basic EPS":-0.03,"Diluted NI Availto Com Stockholders":-172000.0,"Net Income Common Stockholders":-172000.0,"Net Income":-172000.0,"Net Income Including Noncontrolling Interests":-172000.0,"Net Income Continuous Operations":-172000.0,"Pretax Income":-172000.0,"Other Income Expense":3000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":3000.0,"Gain On Sale Of Ppe":3000.0,"Other Special Charges":null,"Net Non Operating Interest Income Expense":0.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":0.0,"Operating Income":-175000.0,"Operating Expense":322000.0,"Research And Development":82000.0,"Selling General And Administration":240000.0,"Gross Profit":147000.0,"Cost Of Revenue":679000.0,"Total Revenue":826000.0,"Operating Revenue":826000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-221000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-231000.0,"Reconciled Depreciation":10000.0,"Reconciled Cost Of Revenue":996000.0,"EBITDA":-221000.0,"EBIT":-231000.0,"Net Interest Income":1000.0,"Interest Expense":0.0,"Interest Income":1000.0,"Normalized Income":-231000.0,"Net Income From Continuing And Discontinued Operation":-231000.0,"Total Expenses":1367000.0,"Total Operating Income As Reported":-224000.0,"Diluted Average Shares":5379000.0,"Basic Average Shares":5379000.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-231000.0,"Net Income Common Stockholders":-231000.0,"Net Income":-231000.0,"Net Income Including Noncontrolling Interests":-231000.0,"Net Income Continuous Operations":-231000.0,"Pretax Income":-231000.0,"Other Income Expense":-8000.0,"Other Non Operating Income Expenses":-8000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":1000.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":1000.0,"Operating Income":-224000.0,"Operating Expense":371000.0,"Research And Development":74000.0,"Selling General And Administration":297000.0,"Gross Profit":147000.0,"Cost Of Revenue":996000.0,"Total Revenue":1143000.0,"Operating Revenue":1143000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-259000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-268000.0,"Reconciled Depreciation":9000.0,"Reconciled Cost Of Revenue":422000.0,"EBITDA":-259000.0,"EBIT":-268000.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Interest Income":0.0,"Normalized Income":-268000.0,"Net Income From Continuing And Discontinued Operation":-268000.0,"Total Expenses":884000.0,"Total Operating Income As Reported":-268000.0,"Diluted Average Shares":5266000.0,"Basic Average Shares":5266000.0,"Diluted EPS":-0.05,"Basic EPS":-0.05,"Diluted NI Availto Com Stockholders":-268000.0,"Net Income Common Stockholders":-268000.0,"Net Income":-268000.0,"Net Income Including Noncontrolling Interests":-268000.0,"Net Income Continuous Operations":-268000.0,"Pretax Income":-268000.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Gain On Sale Of Ppe":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":0.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":0.0,"Operating Income":-268000.0,"Operating Expense":462000.0,"Research And Development":50000.0,"Selling General And Administration":412000.0,"Gross Profit":194000.0,"Cost Of Revenue":422000.0,"Total Revenue":616000.0,"Operating Revenue":616000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"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":0.0,"Interest Income":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,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Pretax Income":null,"Other Income Expense":-4000.0,"Other Non Operating Income Expenses":-4000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":null,"Other Special Charges":0.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":69000.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"End Cash Position":1126000.0,"Beginning Cash Position":1064000.0,"Effect Of Exchange Rate Changes":-7000.0,"Changes In Cash":69000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"Operating Cash Flow":69000.0,"Cash Flow From Continuing Operating Activities":69000.0,"Change In Working Capital":168000.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":1044000.0,"Change In Accrued Expense":112000.0,"Change In Payable":932000.0,"Change In Account Payable":932000.0,"Change In Prepaid Assets":-97000.0,"Change In Inventory":-837000.0,"Change In Receivables":58000.0,"Changes In Account Receivables":58000.0,"Other Non Cash Items":null,"Stock Based Compensation":0.0,"Provisionand Write Offof Assets":27000.0,"Depreciation Amortization Depletion":8000.0,"Depreciation And Amortization":8000.0,"Depreciation":8000.0,"Operating Gains Losses":6000.0,"Net Foreign Currency Exchange Gain Loss":6000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-140000.0},"2025-12-31":{"Free Cash Flow":-862000.0,"Repayment Of Debt":0.0,"Issuance Of Capital Stock":1200000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"End Cash Position":1064000.0,"Beginning Cash Position":897000.0,"Effect Of Exchange Rate Changes":-15000.0,"Changes In Cash":182000.0,"Financing Cash Flow":1200000.0,"Cash Flow From Continuing Financing Activities":1200000.0,"Net Common Stock Issuance":1200000.0,"Common Stock Issuance":1200000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":-156000.0,"Cash Flow From Continuing Investing Activities":-156000.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-862000.0,"Cash Flow From Continuing Operating Activities":-862000.0,"Change In Working Capital":-761000.0,"Change In Other Working Capital":-2000.0,"Change In Payables And Accrued Expense":-962000.0,"Change In Accrued Expense":-204000.0,"Change In Payable":-758000.0,"Change In Account Payable":-758000.0,"Change In Prepaid Assets":82000.0,"Change In Inventory":-26000.0,"Change In Receivables":147000.0,"Changes In Account Receivables":147000.0,"Other Non Cash Items":-2000.0,"Stock Based Compensation":125000.0,"Provisionand Write Offof Assets":104000.0,"Depreciation Amortization Depletion":9000.0,"Depreciation And Amortization":9000.0,"Depreciation":9000.0,"Operating Gains Losses":19000.0,"Net Foreign Currency Exchange Gain Loss":19000.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-356000.0},"2025-09-30":{"Free Cash Flow":-104000.0,"Repayment Of Debt":0.0,"Issuance Of Capital Stock":500000.0,"Capital Expenditure":-49000.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":897000.0,"Beginning Cash Position":499000.0,"Effect Of Exchange Rate Changes":-11000.0,"Changes In Cash":409000.0,"Financing Cash Flow":500000.0,"Cash Flow From Continuing Financing Activities":500000.0,"Net Common Stock Issuance":500000.0,"Common Stock Issuance":500000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":-36000.0,"Cash Flow From Continuing Investing Activities":-36000.0,"Net PPE Purchase And Sale":-36000.0,"Sale Of PPE":13000.0,"Purchase Of PPE":-49000.0,"Operating Cash Flow":-55000.0,"Cash Flow From Continuing Operating Activities":-55000.0,"Change In Working Capital":53000.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":133000.0,"Change In Accrued Expense":24000.0,"Change In Payable":109000.0,"Change In Account Payable":109000.0,"Change In Prepaid Assets":-53000.0,"Change In Inventory":-337000.0,"Change In Receivables":310000.0,"Changes In Account Receivables":310000.0,"Other Non Cash Items":null,"Stock Based Compensation":0.0,"Provisionand Write Offof Assets":31000.0,"Depreciation Amortization Depletion":9000.0,"Depreciation And Amortization":9000.0,"Depreciation":9000.0,"Operating Gains Losses":24000.0,"Net Foreign Currency Exchange Gain Loss":27000.0,"Gain Loss On Sale Of PPE":-3000.0,"Net Income From Continuing Operations":-172000.0},"2025-06-30":{"Free Cash Flow":-215000.0,"Repayment Of Debt":0.0,"Issuance Of Capital Stock":200000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"End Cash Position":499000.0,"Beginning Cash Position":488000.0,"Effect Of Exchange Rate Changes":26000.0,"Changes In Cash":-15000.0,"Financing Cash Flow":200000.0,"Cash Flow From Continuing Financing Activities":200000.0,"Net Common Stock Issuance":200000.0,"Common Stock Issuance":200000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"Operating Cash Flow":-215000.0,"Cash Flow From Continuing Operating Activities":-215000.0,"Change In Working Capital":-75000.0,"Change In Other Working Capital":-2000.0,"Change In Payables And Accrued Expense":57000.0,"Change In Accrued Expense":26000.0,"Change In Payable":31000.0,"Change In Account Payable":31000.0,"Change In Prepaid Assets":199000.0,"Change In Inventory":85000.0,"Change In Receivables":-414000.0,"Changes In Account Receivables":-414000.0,"Other Non Cash Items":8000.0,"Stock Based Compensation":0.0,"Provisionand Write Offof Assets":118000.0,"Depreciation Amortization Depletion":10000.0,"Depreciation And Amortization":10000.0,"Depreciation":10000.0,"Operating Gains Losses":-45000.0,"Net Foreign Currency Exchange Gain Loss":-45000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-231000.0},"2025-03-31":{"Free Cash Flow":-277000.0,"Repayment Of Debt":0.0,"Issuance Of Capital Stock":200000.0,"Capital Expenditure":-5000.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":488000.0,"Beginning Cash Position":565000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":-77000.0,"Financing Cash Flow":200000.0,"Cash Flow From Continuing Financing Activities":200000.0,"Net Common Stock Issuance":200000.0,"Common Stock Issuance":200000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":-5000.0,"Cash Flow From Continuing Investing Activities":-5000.0,"Net PPE Purchase And Sale":-5000.0,"Sale Of PPE":null,"Purchase Of PPE":-5000.0,"Operating Cash Flow":-272000.0,"Cash Flow From Continuing Operating Activities":-272000.0,"Change In Working Capital":17000.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":-25000.0,"Change In Accrued Expense":-5000.0,"Change In Payable":-20000.0,"Change In Account Payable":-20000.0,"Change In Prepaid Assets":-197000.0,"Change In Inventory":16000.0,"Change In Receivables":223000.0,"Changes In Account Receivables":223000.0,"Other Non Cash Items":null,"Stock Based Compensation":-4000.0,"Provisionand Write Offof Assets":-26000.0,"Depreciation Amortization Depletion":9000.0,"Depreciation And Amortization":9000.0,"Depreciation":9000.0,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":0.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-268000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":-1000000.0,"Short Term Debt Payments":-1000000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":-17000.0,"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":0.0,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":0.0,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}