{"ticker":"EGAN","downloaded_at":"2026-08-28","balance_sheet":{"2026-03-31":{"Treasury Shares Number":6385000.0,"Ordinary Shares Number":27450000.0,"Share Issued":33835000.0,"Total Debt":3135000.0,"Tangible Book Value":78371000.0,"Invested Capital":91557000.0,"Working Capital":49815000.0,"Net Tangible Assets":78371000.0,"Capital Lease Obligations":3135000.0,"Common Stock Equity":91557000.0,"Total Capitalization":91557000.0,"Total Equity Gross Minority Interest":91557000.0,"Stockholders Equity":91557000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-1660000.0,"Other Equity Adjustments":null,"Treasury Stock":40252000.0,"Retained Earnings":-283835000.0,"Additional Paid In Capital":417270000.0,"Capital Stock":34000.0,"Common Stock":34000.0,"Total Liabilities Net Minority Interest":48128000.0,"Total Non Current Liabilities Net Minority Interest":4797000.0,"Other Non Current Liabilities":987000.0,"Non Current Deferred Liabilities":2180000.0,"Non Current Deferred Revenue":2180000.0,"Long Term Debt And Capital Lease Obligation":1630000.0,"Long Term Capital Lease Obligation":1630000.0,"Current Liabilities":43331000.0,"Current Deferred Liabilities":31872000.0,"Current Deferred Revenue":31872000.0,"Current Debt And Capital Lease Obligation":1505000.0,"Current Capital Lease Obligation":1505000.0,"Pensionand Other Post Retirement Benefit Plans Current":4925000.0,"Payables And Accrued Expenses":5029000.0,"Current Accrued Expenses":3505000.0,"Payables":1524000.0,"Total Tax Payable":null,"Accounts Payable":1524000.0,"Total Assets":139685000.0,"Total Non Current Assets":46539000.0,"Other Non Current Assets":28337000.0,"Non Current Deferred Assets":1274000.0,"Goodwill And Other Intangible Assets":13186000.0,"Goodwill":13186000.0,"Net PPE":3742000.0,"Gross PPE":3742000.0,"Leases":null,"Other Properties":880000.0,"Buildings And Improvements":2862000.0,"Properties":0.0,"Current Assets":93146000.0,"Other Current Assets":903000.0,"Current Deferred Assets":876000.0,"Restricted Cash":8000.0,"Prepaid Assets":2182000.0,"Receivables":8715000.0,"Accounts Receivable":8715000.0,"Allowance For Doubtful Accounts Receivable":-25000.0,"Gross Accounts Receivable":8740000.0,"Cash Cash Equivalents And Short Term Investments":80462000.0,"Cash And Cash Equivalents":80462000.0},"2025-12-31":{"Treasury Shares Number":6385000.0,"Ordinary Shares Number":27381000.0,"Share Issued":33766000.0,"Total Debt":3512000.0,"Tangible Book Value":75599000.0,"Invested Capital":88785000.0,"Working Capital":47304000.0,"Net Tangible Assets":75599000.0,"Capital Lease Obligations":3512000.0,"Common Stock Equity":88785000.0,"Total Capitalization":88785000.0,"Total Equity Gross Minority Interest":88785000.0,"Stockholders Equity":88785000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-1004000.0,"Other Equity Adjustments":null,"Treasury Stock":40252000.0,"Retained Earnings":-286251000.0,"Additional Paid In Capital":416258000.0,"Capital Stock":34000.0,"Common Stock":34000.0,"Total Liabilities Net Minority Interest":57982000.0,"Total Non Current Liabilities Net Minority Interest":5198000.0,"Other Non Current Liabilities":845000.0,"Non Current Deferred Liabilities":2358000.0,"Non Current Deferred Revenue":2358000.0,"Long Term Debt And Capital Lease Obligation":1995000.0,"Long Term Capital Lease Obligation":1995000.0,"Current Liabilities":52784000.0,"Current Deferred Liabilities":42089000.0,"Current Deferred Revenue":42089000.0,"Current Debt And Capital Lease Obligation":1517000.0,"Current Capital Lease Obligation":1517000.0,"Pensionand Other Post Retirement Benefit Plans Current":4782000.0,"Payables And Accrued Expenses":4396000.0,"Current Accrued Expenses":2974000.0,"Payables":1422000.0,"Total Tax Payable":null,"Accounts Payable":1422000.0,"Total Assets":146767000.0,"Total Non Current Assets":46679000.0,"Other Non Current Assets":28042000.0,"Non Current Deferred Assets":1291000.0,"Goodwill And Other Intangible Assets":13186000.0,"Goodwill":13186000.0,"Net PPE":4160000.0,"Gross PPE":4160000.0,"Leases":null,"Other Properties":930000.0,"Buildings And Improvements":3230000.0,"Properties":0.0,"Current Assets":100088000.0,"Other Current Assets":682000.0,"Current Deferred Assets":970000.0,"Restricted Cash":8000.0,"Prepaid Assets":1600000.0,"Receivables":13769000.0,"Accounts Receivable":13769000.0,"Allowance For Doubtful Accounts Receivable":-2000.0,"Gross Accounts Receivable":13771000.0,"Cash Cash Equivalents And Short Term Investments":83059000.0,"Cash And Cash Equivalents":83059000.0},"2025-09-30":{"Treasury Shares Number":6385000.0,"Ordinary Shares Number":26914000.0,"Share Issued":33299000.0,"Total Debt":3392000.0,"Tangible Book Value":70342000.0,"Invested Capital":83528000.0,"Working Capital":42307000.0,"Net Tangible Assets":70342000.0,"Capital Lease Obligations":3392000.0,"Common Stock Equity":83528000.0,"Total Capitalization":83528000.0,"Total Equity Gross Minority Interest":83528000.0,"Stockholders Equity":83528000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-1007000.0,"Other Equity Adjustments":null,"Treasury Stock":40283000.0,"Retained Earnings":-288587000.0,"Additional Paid In Capital":413372000.0,"Capital Stock":33000.0,"Common Stock":33000.0,"Total Liabilities Net Minority Interest":61080000.0,"Total Non Current Liabilities Net Minority Interest":5172000.0,"Other Non Current Liabilities":806000.0,"Non Current Deferred Liabilities":2210000.0,"Non Current Deferred Revenue":2210000.0,"Long Term Debt And Capital Lease Obligation":2156000.0,"Long Term Capital Lease Obligation":2156000.0,"Current Liabilities":55908000.0,"Current Deferred Liabilities":45204000.0,"Current Deferred Revenue":45204000.0,"Current Debt And Capital Lease Obligation":1236000.0,"Current Capital Lease Obligation":1236000.0,"Pensionand Other Post Retirement Benefit Plans Current":5595000.0,"Payables And Accrued Expenses":3873000.0,"Current Accrued Expenses":2366000.0,"Payables":1507000.0,"Total Tax Payable":null,"Accounts Payable":1507000.0,"Total Assets":144608000.0,"Total Non Current Assets":46393000.0,"Other Non Current Assets":27886000.0,"Non Current Deferred Assets":1314000.0,"Goodwill And Other Intangible Assets":13186000.0,"Goodwill":13186000.0,"Net PPE":4007000.0,"Gross PPE":4007000.0,"Leases":null,"Other Properties":795000.0,"Buildings And Improvements":3212000.0,"Properties":0.0,"Current Assets":98215000.0,"Other Current Assets":605000.0,"Current Deferred Assets":1051000.0,"Restricted Cash":8000.0,"Prepaid Assets":2251000.0,"Receivables":23399000.0,"Accounts Receivable":23399000.0,"Allowance For Doubtful Accounts Receivable":-8000.0,"Gross Accounts Receivable":23407000.0,"Cash Cash Equivalents And Short Term Investments":70901000.0,"Cash And Cash Equivalents":70901000.0},"2025-06-30":{"Treasury Shares Number":6154000.0,"Ordinary Shares Number":27083000.0,"Share Issued":33237000.0,"Total Debt":null,"Tangible Book Value":67545000.0,"Invested Capital":80731000.0,"Working Capital":38416000.0,"Net Tangible Assets":null,"Capital Lease Obligations":3669000.0,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":80731000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-336000.0,"Other Equity Adjustments":-336000.0,"Treasury Stock":null,"Retained Earnings":-291407000.0,"Additional Paid In Capital":411253000.0,"Capital Stock":33000.0,"Common Stock":33000.0,"Total Liabilities Net Minority Interest":67274000.0,"Total Non Current Liabilities Net Minority Interest":5123000.0,"Other Non Current Liabilities":908000.0,"Non Current Deferred Liabilities":1766000.0,"Non Current Deferred Revenue":null,"Long Term Debt And Capital Lease Obligation":2449000.0,"Long Term Capital Lease Obligation":2449000.0,"Current Liabilities":null,"Current Deferred Liabilities":49105000.0,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":1220000.0,"Current Capital Lease Obligation":1220000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":5077000.0,"Current Accrued Expenses":1449000.0,"Payables":null,"Total Tax Payable":1032000.0,"Accounts Payable":2596000.0,"Total Assets":148005000.0,"Total Non Current Assets":47438000.0,"Other Non Current Assets":null,"Non Current Deferred Assets":1460000.0,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":4200000.0,"Gross PPE":8904000.0,"Leases":750000.0,"Other Properties":null,"Buildings And Improvements":null,"Properties":0.0,"Current Assets":100567000.0,"Other Current Assets":886000.0,"Current Deferred Assets":null,"Restricted Cash":null,"Prepaid Assets":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":62909000.0},"2025-03-31":{"Treasury Shares Number":5524000.0,"Ordinary Shares Number":27598000.0,"Share Issued":33122000.0,"Total Debt":3797000.0,"Tangible Book Value":38400000.0,"Invested Capital":51586000.0,"Working Capital":36019000.0,"Net Tangible Assets":38400000.0,"Capital Lease Obligations":3797000.0,"Common Stock Equity":51586000.0,"Total Capitalization":51586000.0,"Total Equity Gross Minority Interest":51586000.0,"Stockholders Equity":51586000.0,"Other Equity Interest":-21000.0,"Gains Losses Not Affecting Retained Earnings":-1387000.0,"Other Equity Adjustments":null,"Treasury Stock":35048000.0,"Retained Earnings":-322272000.0,"Additional Paid In Capital":410281000.0,"Capital Stock":33000.0,"Common Stock":33000.0,"Total Liabilities Net Minority Interest":54634000.0,"Total Non Current Liabilities Net Minority Interest":4894000.0,"Other Non Current Liabilities":899000.0,"Non Current Deferred Liabilities":1384000.0,"Non Current Deferred Revenue":1384000.0,"Long Term Debt And Capital Lease Obligation":2611000.0,"Long Term Capital Lease Obligation":2611000.0,"Current Liabilities":49740000.0,"Current Deferred Liabilities":35373000.0,"Current Deferred Revenue":35373000.0,"Current Debt And Capital Lease Obligation":1186000.0,"Current Capital Lease Obligation":1186000.0,"Pensionand Other Post Retirement Benefit Plans Current":7225000.0,"Payables And Accrued Expenses":5956000.0,"Current Accrued Expenses":3985000.0,"Payables":1971000.0,"Total Tax Payable":null,"Accounts Payable":1971000.0,"Total Assets":106220000.0,"Total Non Current Assets":20461000.0,"Other Non Current Assets":1615000.0,"Non Current Deferred Assets":1422000.0,"Goodwill And Other Intangible Assets":13186000.0,"Goodwill":13186000.0,"Net PPE":4238000.0,"Gross PPE":4238000.0,"Leases":null,"Other Properties":533000.0,"Buildings And Improvements":3705000.0,"Properties":0.0,"Current Assets":85759000.0,"Other Current Assets":939000.0,"Current Deferred Assets":1157000.0,"Restricted Cash":8000.0,"Prepaid Assets":2493000.0,"Receivables":12425000.0,"Accounts Receivable":12425000.0,"Allowance For Doubtful Accounts Receivable":-7000.0,"Gross Accounts Receivable":12432000.0,"Cash Cash Equivalents And Short Term Investments":68737000.0,"Cash And Cash Equivalents":68737000.0},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":3879000.0,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":42072000.0,"Capital Lease Obligations":null,"Common Stock Equity":55258000.0,"Total Capitalization":55258000.0,"Total Equity Gross Minority Interest":55258000.0,"Stockholders Equity":null,"Other Equity Interest":-21000.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":30025000.0,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":3008000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":49283000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":37358000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":6227000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":1838000.0,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":1427000.0,"Non Current Deferred Assets":null,"Goodwill And Other Intangible Assets":13186000.0,"Goodwill":13186000.0,"Net PPE":null,"Gross PPE":null,"Leases":null,"Other Properties":515000.0,"Buildings And Improvements":3834000.0,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":1231000.0,"Restricted Cash":8000.0,"Prepaid Assets":2230000.0,"Receivables":15795000.0,"Accounts Receivable":15795000.0,"Allowance For Doubtful Accounts Receivable":-67000.0,"Gross Accounts Receivable":15862000.0,"Cash Cash Equivalents And Short Term Investments":70531000.0,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.133118,"Normalized EBITDA":2415000.0,"Net Income From Continuing Operation Net Minority Interest":2416000.0,"Reconciled Depreciation":407000.0,"Reconciled Cost Of Revenue":5994000.0,"EBITDA":2415000.0,"EBIT":2008000.0,"Net Interest Income":603000.0,"Interest Income":603000.0,"Normalized Income":2416000.0,"Net Income From Continuing And Discontinued Operation":2416000.0,"Total Expenses":20491000.0,"Total Operating Income As Reported":2008000.0,"Diluted Average Shares":28140000.0,"Basic Average Shares":27420000.0,"Diluted EPS":0.09,"Basic EPS":0.09,"Diluted NI Availto Com Stockholders":2416000.0,"Net Income Common Stockholders":2416000.0,"Net Income":2416000.0,"Net Income Including Noncontrolling Interests":2416000.0,"Net Income Continuous Operations":2416000.0,"Tax Provision":371000.0,"Pretax Income":2787000.0,"Other Income Expense":176000.0,"Other Non Operating Income Expenses":176000.0,"Net Non Operating Interest Income Expense":603000.0,"Interest Income Non Operating":603000.0,"Operating Income":2008000.0,"Operating Expense":14497000.0,"Research And Development":7566000.0,"Selling General And Administration":6931000.0,"Selling And Marketing Expense":4644000.0,"General And Administrative Expense":2287000.0,"Other Gand A":2287000.0,"Gross Profit":16505000.0,"Cost Of Revenue":5994000.0,"Total Revenue":22499000.0,"Operating Revenue":22499000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.114481,"Normalized EBITDA":2455000.0,"Net Income From Continuing Operation Net Minority Interest":2336000.0,"Reconciled Depreciation":409000.0,"Reconciled Cost Of Revenue":6172000.0,"EBITDA":2455000.0,"EBIT":2046000.0,"Net Interest Income":624000.0,"Interest Income":624000.0,"Normalized Income":2336000.0,"Net Income From Continuing And Discontinued Operation":2336000.0,"Total Expenses":20933000.0,"Total Operating Income As Reported":2046000.0,"Diluted Average Shares":28349000.0,"Basic Average Shares":27186000.0,"Diluted EPS":0.08,"Basic EPS":0.09,"Diluted NI Availto Com Stockholders":2336000.0,"Net Income Common Stockholders":2336000.0,"Net Income":2336000.0,"Net Income Including Noncontrolling Interests":2336000.0,"Net Income Continuous Operations":2336000.0,"Tax Provision":302000.0,"Pretax Income":2638000.0,"Other Income Expense":-32000.0,"Other Non Operating Income Expenses":-32000.0,"Net Non Operating Interest Income Expense":624000.0,"Interest Income Non Operating":624000.0,"Operating Income":2046000.0,"Operating Expense":14761000.0,"Research And Development":7277000.0,"Selling General And Administration":7484000.0,"Selling And Marketing Expense":5174000.0,"General And Administrative Expense":2310000.0,"Other Gand A":2310000.0,"Gross Profit":16807000.0,"Cost Of Revenue":6172000.0,"Total Revenue":22979000.0,"Operating Revenue":22979000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.248,"Normalized EBITDA":3179000.0,"Net Income From Continuing Operation Net Minority Interest":2820000.0,"Reconciled Depreciation":346000.0,"Reconciled Cost Of Revenue":5831000.0,"EBITDA":3179000.0,"EBIT":2833000.0,"Net Interest Income":462000.0,"Interest Income":462000.0,"Normalized Income":2820000.0,"Net Income From Continuing And Discontinued Operation":2820000.0,"Total Expenses":20675000.0,"Total Operating Income As Reported":2833000.0,"Diluted Average Shares":27525000.0,"Basic Average Shares":26961000.0,"Diluted EPS":0.1,"Basic EPS":0.1,"Diluted NI Availto Com Stockholders":2820000.0,"Net Income Common Stockholders":2820000.0,"Net Income":2820000.0,"Net Income Including Noncontrolling Interests":2820000.0,"Net Income Continuous Operations":2820000.0,"Tax Provision":930000.0,"Pretax Income":3750000.0,"Other Income Expense":455000.0,"Other Non Operating Income Expenses":455000.0,"Net Non Operating Interest Income Expense":462000.0,"Interest Income Non Operating":462000.0,"Operating Income":2833000.0,"Operating Expense":14844000.0,"Research And Development":7315000.0,"Selling General And Administration":7529000.0,"Selling And Marketing Expense":4029000.0,"General And Administrative Expense":3500000.0,"Other Gand A":3500000.0,"Gross Profit":17677000.0,"Cost Of Revenue":5831000.0,"Total Revenue":23508000.0,"Operating Revenue":23508000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":null,"Net Income From Continuing Operation Net Minority Interest":30865000.0,"Reconciled Depreciation":338000.0,"Reconciled Cost Of Revenue":6354000.0,"EBITDA":null,"EBIT":3247000.0,"Net Interest Income":440000.0,"Interest Income":440000.0,"Normalized Income":30865000.0,"Net Income From Continuing And Discontinued Operation":30865000.0,"Total Expenses":19987000.0,"Total Operating Income As Reported":3247000.0,"Diluted Average Shares":27750000.0,"Basic Average Shares":27324000.0,"Diluted EPS":1.11,"Basic EPS":1.13,"Diluted NI Availto Com Stockholders":30865000.0,"Net Income Common Stockholders":null,"Net Income":30865000.0,"Net Income Including Noncontrolling Interests":30865000.0,"Net Income Continuous Operations":30865000.0,"Tax Provision":null,"Pretax Income":3297000.0,"Other Income Expense":-390000.0,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":440000.0,"Interest Income Non Operating":440000.0,"Operating Income":3247000.0,"Operating Expense":13633000.0,"Research And Development":6961000.0,"Selling General And Administration":6672000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":2031000.0,"Other Gand A":2031000.0,"Gross Profit":16880000.0,"Cost Of Revenue":null,"Total Revenue":23234000.0,"Operating Revenue":23234000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":373000.0,"Net Income From Continuing Operation Net Minority Interest":66000.0,"Reconciled Depreciation":346000.0,"Reconciled Cost Of Revenue":6723000.0,"EBITDA":373000.0,"EBIT":27000.0,"Net Interest Income":597000.0,"Interest Income":597000.0,"Normalized Income":66000.0,"Net Income From Continuing And Discontinued Operation":66000.0,"Total Expenses":20982000.0,"Total Operating Income As Reported":27000.0,"Diluted Average Shares":28482000.0,"Basic Average Shares":28065000.0,"Diluted EPS":0.0,"Basic EPS":0.0,"Diluted NI Availto Com Stockholders":66000.0,"Net Income Common Stockholders":66000.0,"Net Income":66000.0,"Net Income Including Noncontrolling Interests":66000.0,"Net Income Continuous Operations":66000.0,"Tax Provision":254000.0,"Pretax Income":320000.0,"Other Income Expense":-304000.0,"Other Non Operating Income Expenses":-304000.0,"Net Non Operating Interest Income Expense":597000.0,"Interest Income Non Operating":597000.0,"Operating Income":27000.0,"Operating Expense":14259000.0,"Research And Development":7514000.0,"Selling General And Administration":6745000.0,"Selling And Marketing Expense":4704000.0,"General And Administrative Expense":2041000.0,"Other Gand A":2041000.0,"Gross Profit":14286000.0,"Cost Of Revenue":6723000.0,"Total Revenue":21009000.0,"Operating Revenue":21009000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":1003000.0,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":1003000.0,"EBIT":null,"Net Interest Income":null,"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":671000.0,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":209000.0,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":-431000.0,"Net Non Operating Interest Income Expense":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":5251000.0,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":6680000.0,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1873000.0,"Repurchase Of Capital Stock":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-64000.0,"Income Tax Paid Supplemental Data":294000.0,"End Cash Position":80470000.0,"Beginning Cash Position":83067000.0,"Effect Of Exchange Rate Changes":-947000.0,"Changes In Cash":-1650000.0,"Financing Cash Flow":223000.0,"Cash Flow From Continuing Financing Activities":223000.0,"Proceeds From Stock Option Exercised":223000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Investing Cash Flow":-64000.0,"Cash Flow From Continuing Investing Activities":-64000.0,"Net PPE Purchase And Sale":-64000.0,"Purchase Of PPE":-64000.0,"Operating Cash Flow":-1809000.0,"Cash Flow From Continuing Operating Activities":-1809000.0,"Change In Working Capital":-5405000.0,"Change In Other Working Capital":-10450000.0,"Change In Other Current Liabilities":-140000.0,"Change In Other Current Assets":-230000.0,"Change In Payables And Accrued Expense":1064000.0,"Change In Accrued Expense":958000.0,"Change In Payable":106000.0,"Change In Account Payable":106000.0,"Change In Prepaid Assets":-597000.0,"Change In Receivables":4948000.0,"Changes In Account Receivables":4948000.0,"Other Non Cash Items":281000.0,"Stock Based Compensation":789000.0,"Provisionand Write Offof Assets":23000.0,"Deferred Tax":-320000.0,"Deferred Income Tax":-320000.0,"Depreciation Amortization Depletion":407000.0,"Depreciation And Amortization":407000.0,"Depreciation":407000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":2416000.0},"2025-12-31":{"Free Cash Flow":9874000.0,"Repurchase Of Capital Stock":31000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-234000.0,"Income Tax Paid Supplemental Data":41000.0,"End Cash Position":83067000.0,"Beginning Cash Position":70909000.0,"Effect Of Exchange Rate Changes":11000.0,"Changes In Cash":12147000.0,"Financing Cash Flow":2273000.0,"Cash Flow From Continuing Financing Activities":2273000.0,"Proceeds From Stock Option Exercised":2242000.0,"Net Common Stock Issuance":31000.0,"Common Stock Payments":31000.0,"Common Stock Issuance":null,"Investing Cash Flow":-234000.0,"Cash Flow From Continuing Investing Activities":-234000.0,"Net PPE Purchase And Sale":-234000.0,"Purchase Of PPE":-234000.0,"Operating Cash Flow":10108000.0,"Cash Flow From Continuing Operating Activities":10108000.0,"Change In Working Capital":6597000.0,"Change In Other Working Capital":-3199000.0,"Change In Other Current Liabilities":-170000.0,"Change In Other Current Assets":-60000.0,"Change In Payables And Accrued Expense":-324000.0,"Change In Accrued Expense":-239000.0,"Change In Payable":-85000.0,"Change In Account Payable":-85000.0,"Change In Prepaid Assets":652000.0,"Change In Receivables":9698000.0,"Changes In Account Receivables":9698000.0,"Other Non Cash Items":306000.0,"Stock Based Compensation":645000.0,"Provisionand Write Offof Assets":-6000.0,"Deferred Tax":-179000.0,"Deferred Income Tax":-179000.0,"Depreciation Amortization Depletion":409000.0,"Depreciation And Amortization":409000.0,"Depreciation":409000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":2336000.0},"2025-09-30":{"Free Cash Flow":10208000.0,"Repurchase Of Capital Stock":-1471000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-224000.0,"Income Tax Paid Supplemental Data":92000.0,"End Cash Position":70909000.0,"Beginning Cash Position":62917000.0,"Effect Of Exchange Rate Changes":-991000.0,"Changes In Cash":8983000.0,"Financing Cash Flow":-1225000.0,"Cash Flow From Continuing Financing Activities":-1225000.0,"Proceeds From Stock Option Exercised":246000.0,"Net Common Stock Issuance":-1471000.0,"Common Stock Payments":-1471000.0,"Common Stock Issuance":null,"Investing Cash Flow":-224000.0,"Cash Flow From Continuing Investing Activities":-224000.0,"Net PPE Purchase And Sale":-224000.0,"Purchase Of PPE":-224000.0,"Operating Cash Flow":10432000.0,"Cash Flow From Continuing Operating Activities":10432000.0,"Change In Working Capital":4409000.0,"Change In Other Working Capital":-3001000.0,"Change In Other Current Liabilities":-291000.0,"Change In Other Current Assets":301000.0,"Change In Payables And Accrued Expense":-2905000.0,"Change In Accrued Expense":-1299000.0,"Change In Payable":-1606000.0,"Change In Account Payable":-1606000.0,"Change In Prepaid Assets":1098000.0,"Change In Receivables":9207000.0,"Changes In Account Receivables":9207000.0,"Other Non Cash Items":1670000.0,"Stock Based Compensation":523000.0,"Provisionand Write Offof Assets":1000.0,"Deferred Tax":663000.0,"Deferred Income Tax":663000.0,"Depreciation Amortization Depletion":346000.0,"Depreciation And Amortization":346000.0,"Depreciation":346000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":2820000.0},"2025-06-30":{"Free Cash Flow":-4538000.0,"Repurchase Of Capital Stock":-3764000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Income Tax Paid Supplemental Data":106000.0,"End Cash Position":null,"Beginning Cash Position":68745000.0,"Effect Of Exchange Rate Changes":1998000.0,"Changes In Cash":null,"Financing Cash Flow":-3288000.0,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-3764000.0,"Common Stock Payments":-3764000.0,"Common Stock Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":-213000.0,"Purchase Of PPE":-213000.0,"Operating Cash Flow":-4325000.0,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":-9411000.0,"Change In Other Working Capital":12764000.0,"Change In Other Current Liabilities":-233000.0,"Change In Other Current Assets":88000.0,"Change In Payables And Accrued Expense":-1834000.0,"Change In Accrued Expense":-2453000.0,"Change In Payable":619000.0,"Change In Account Payable":619000.0,"Change In Prepaid Assets":-337000.0,"Change In Receivables":null,"Changes In Account Receivables":-19859000.0,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Deferred Tax":-27003000.0,"Deferred Income Tax":null,"Depreciation Amortization Depletion":338000.0,"Depreciation And Amortization":338000.0,"Depreciation":338000.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null},"2025-03-31":{"Free Cash Flow":2106000.0,"Repurchase Of Capital Stock":-5023000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-104000.0,"Income Tax Paid Supplemental Data":229000.0,"End Cash Position":68745000.0,"Beginning Cash Position":70539000.0,"Effect Of Exchange Rate Changes":1092000.0,"Changes In Cash":-2886000.0,"Financing Cash Flow":-4992000.0,"Cash Flow From Continuing Financing Activities":-4992000.0,"Proceeds From Stock Option Exercised":31000.0,"Net Common Stock Issuance":-5023000.0,"Common Stock Payments":-5023000.0,"Common Stock Issuance":0.0,"Investing Cash Flow":-104000.0,"Cash Flow From Continuing Investing Activities":-104000.0,"Net PPE Purchase And Sale":-104000.0,"Purchase Of PPE":-104000.0,"Operating Cash Flow":2210000.0,"Cash Flow From Continuing Operating Activities":2210000.0,"Change In Working Capital":955000.0,"Change In Other Working Capital":-3947000.0,"Change In Other Current Liabilities":-244000.0,"Change In Other Current Assets":-62000.0,"Change In Payables And Accrued Expense":1855000.0,"Change In Accrued Expense":1732000.0,"Change In Payable":123000.0,"Change In Account Payable":123000.0,"Change In Prepaid Assets":-246000.0,"Change In Receivables":3599000.0,"Changes In Account Receivables":3599000.0,"Other Non Cash Items":362000.0,"Stock Based Compensation":699000.0,"Provisionand Write Offof Assets":-10000.0,"Deferred Tax":-209000.0,"Deferred Income Tax":-209000.0,"Depreciation Amortization Depletion":346000.0,"Depreciation And Amortization":346000.0,"Depreciation":346000.0,"Operating Gains Losses":1000.0,"Gain Loss On Sale Of PPE":1000.0,"Net Income From Continuing Operations":66000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-139000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":70539000.0,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":4594000.0,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":-1691000.0,"Proceeds From Stock Option Exercised":718000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Investing Cash Flow":-139000.0,"Cash Flow From Continuing Investing Activities":-139000.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":6424000.0,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":6885000.0,"Changes In Account Receivables":null,"Other Non Cash Items":330000.0,"Stock Based Compensation":622000.0,"Provisionand Write Offof Assets":2000.0,"Deferred Tax":null,"Deferred Income Tax":-260000.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":671000.0}}}