{"ticker":"ELSE","downloaded_at":"2026-08-11","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":3532423.0,"Share Issued":3532423.0,"Tangible Book Value":14898000.0,"Invested Capital":14898000.0,"Working Capital":13511000.0,"Net Tangible Assets":14898000.0,"Common Stock Equity":14898000.0,"Total Capitalization":14898000.0,"Total Equity Gross Minority Interest":14898000.0,"Stockholders Equity":14898000.0,"Retained Earnings":11819000.0,"Additional Paid In Capital":2726000.0,"Capital Stock":353000.0,"Common Stock":353000.0,"Total Liabilities Net Minority Interest":1161000.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":1161000.0,"Payables And Accrued Expenses":1161000.0,"Current Accrued Expenses":887000.0,"Payables":274000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":274000.0,"Total Assets":16059000.0,"Total Non Current Assets":1387000.0,"Non Current Deferred Assets":495000.0,"Non Current Deferred Taxes Assets":495000.0,"Net PPE":892000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":14672000.0,"Other Current Assets":315000.0,"Inventory":2080000.0,"Inventories Adjustments Allowances":-20000.0,"Finished Goods":439000.0,"Work In Process":342000.0,"Raw Materials":1319000.0,"Receivables":1465000.0,"Taxes Receivable":72000.0,"Accounts Receivable":1393000.0,"Allowance For Doubtful Accounts Receivable":-11000.0,"Gross Accounts Receivable":1404000.0,"Cash Cash Equivalents And Short Term Investments":10812000.0,"Other Short Term Investments":56000.0,"Cash And Cash Equivalents":10756000.0},"2025-12-31":{"Ordinary Shares Number":3482423.0,"Share Issued":3482423.0,"Tangible Book Value":14817000.0,"Invested Capital":14817000.0,"Working Capital":13468000.0,"Net Tangible Assets":14817000.0,"Common Stock Equity":14817000.0,"Total Capitalization":14817000.0,"Total Equity Gross Minority Interest":14817000.0,"Stockholders Equity":14817000.0,"Retained Earnings":11935000.0,"Additional Paid In Capital":2534000.0,"Capital Stock":348000.0,"Common Stock":348000.0,"Total Liabilities Net Minority Interest":885000.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":885000.0,"Payables And Accrued Expenses":885000.0,"Current Accrued Expenses":631000.0,"Payables":254000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":254000.0,"Total Assets":15702000.0,"Total Non Current Assets":1349000.0,"Non Current Deferred Assets":464000.0,"Non Current Deferred Taxes Assets":464000.0,"Net PPE":885000.0,"Accumulated Depreciation":-1728000.0,"Gross PPE":2613000.0,"Other Properties":262000.0,"Machinery Furniture Equipment":524000.0,"Buildings And Improvements":1412000.0,"Land And Improvements":415000.0,"Properties":0.0,"Current Assets":14353000.0,"Other Current Assets":248000.0,"Inventory":2028000.0,"Inventories Adjustments Allowances":-20000.0,"Finished Goods":386000.0,"Work In Process":353000.0,"Raw Materials":1309000.0,"Receivables":1476000.0,"Taxes Receivable":72000.0,"Accounts Receivable":1404000.0,"Allowance For Doubtful Accounts Receivable":-11000.0,"Gross Accounts Receivable":1415000.0,"Cash Cash Equivalents And Short Term Investments":10601000.0,"Other Short Term Investments":56000.0,"Cash And Cash Equivalents":10545000.0},"2025-09-30":{"Ordinary Shares Number":3480521.0,"Share Issued":3480521.0,"Tangible Book Value":14688000.0,"Invested Capital":14688000.0,"Working Capital":13391000.0,"Net Tangible Assets":14688000.0,"Common Stock Equity":14688000.0,"Total Capitalization":14688000.0,"Total Equity Gross Minority Interest":14688000.0,"Stockholders Equity":14688000.0,"Retained Earnings":11832000.0,"Additional Paid In Capital":2508000.0,"Capital Stock":348000.0,"Common Stock":348000.0,"Total Liabilities Net Minority Interest":1049000.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":1049000.0,"Payables And Accrued Expenses":1049000.0,"Current Accrued Expenses":668000.0,"Payables":381000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":381000.0,"Total Assets":15737000.0,"Total Non Current Assets":1297000.0,"Non Current Deferred Assets":437000.0,"Non Current Deferred Taxes Assets":437000.0,"Net PPE":860000.0,"Accumulated Depreciation":-1708000.0,"Gross PPE":2568000.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":14440000.0,"Other Current Assets":246000.0,"Inventory":2070000.0,"Inventories Adjustments Allowances":-20000.0,"Finished Goods":435000.0,"Work In Process":304000.0,"Raw Materials":1351000.0,"Receivables":1497000.0,"Taxes Receivable":72000.0,"Accounts Receivable":1425000.0,"Allowance For Doubtful Accounts Receivable":-36000.0,"Gross Accounts Receivable":1461000.0,"Cash Cash Equivalents And Short Term Investments":10627000.0,"Other Short Term Investments":56000.0,"Cash And Cash Equivalents":10571000.0},"2025-06-30":{"Ordinary Shares Number":3449021.0,"Share Issued":3449021.0,"Tangible Book Value":14391000.0,"Invested Capital":14391000.0,"Working Capital":13013000.0,"Net Tangible Assets":14391000.0,"Common Stock Equity":14391000.0,"Total Capitalization":14391000.0,"Total Equity Gross Minority Interest":14391000.0,"Stockholders Equity":14391000.0,"Retained Earnings":11624000.0,"Additional Paid In Capital":2423000.0,"Capital Stock":344000.0,"Common Stock":344000.0,"Total Liabilities Net Minority Interest":769000.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":769000.0,"Payables And Accrued Expenses":769000.0,"Current Accrued Expenses":482000.0,"Payables":287000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":287000.0,"Total Assets":15160000.0,"Total Non Current Assets":1378000.0,"Non Current Deferred Assets":501000.0,"Non Current Deferred Taxes Assets":501000.0,"Net PPE":877000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":13782000.0,"Other Current Assets":180000.0,"Inventory":2010000.0,"Inventories Adjustments Allowances":-20000.0,"Finished Goods":365000.0,"Work In Process":365000.0,"Raw Materials":1300000.0,"Receivables":1354000.0,"Taxes Receivable":72000.0,"Accounts Receivable":1282000.0,"Allowance For Doubtful Accounts Receivable":-28000.0,"Gross Accounts Receivable":1310000.0,"Cash Cash Equivalents And Short Term Investments":10238000.0,"Other Short Term Investments":56000.0,"Cash And Cash Equivalents":10182000.0},"2025-03-31":{"Ordinary Shares Number":3449021.0,"Share Issued":3449021.0,"Tangible Book Value":14300000.0,"Invested Capital":14300000.0,"Working Capital":12953000.0,"Net Tangible Assets":14300000.0,"Common Stock Equity":14300000.0,"Total Capitalization":14300000.0,"Total Equity Gross Minority Interest":14300000.0,"Stockholders Equity":14300000.0,"Retained Earnings":11565000.0,"Additional Paid In Capital":2391000.0,"Capital Stock":344000.0,"Common Stock":344000.0,"Total Liabilities Net Minority Interest":786000.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":786000.0,"Payables And Accrued Expenses":786000.0,"Current Accrued Expenses":480000.0,"Payables":306000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":306000.0,"Total Assets":15086000.0,"Total Non Current Assets":1347000.0,"Non Current Deferred Assets":460000.0,"Non Current Deferred Taxes Assets":460000.0,"Net PPE":887000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":13739000.0,"Other Current Assets":233000.0,"Inventory":2010000.0,"Inventories Adjustments Allowances":-20000.0,"Finished Goods":381000.0,"Work In Process":307000.0,"Raw Materials":1342000.0,"Receivables":1522000.0,"Taxes Receivable":17000.0,"Accounts Receivable":1505000.0,"Allowance For Doubtful Accounts Receivable":-16000.0,"Gross Accounts Receivable":1521000.0,"Cash Cash Equivalents And Short Term Investments":9974000.0,"Other Short Term Investments":56000.0,"Cash And Cash Equivalents":9918000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"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,"Current Liabilities":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":41000.0,"Income Tax Payable":41000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Net PPE":null,"Accumulated Depreciation":-1633000.0,"Gross PPE":2543000.0,"Other Properties":260000.0,"Machinery Furniture Equipment":495000.0,"Buildings And Improvements":1373000.0,"Land And Improvements":415000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other 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":0.211,"Normalized EBITDA":-123000.0,"Net Income From Continuing Operation Net Minority Interest":-116000.0,"Reconciled Depreciation":21000.0,"Reconciled Cost Of Revenue":1257000.0,"EBITDA":-123000.0,"EBIT":-144000.0,"Net Interest Income":71000.0,"Interest Expense":3000.0,"Interest Income":74000.0,"Normalized Income":-116000.0,"Net Income From Continuing And Discontinued Operation":-116000.0,"Total Expenses":2797000.0,"Total Operating Income As Reported":-218000.0,"Diluted Average Shares":3511867.0,"Basic Average Shares":3511867.0,"Diluted EPS":-0.03,"Basic EPS":-0.03,"Diluted NI Availto Com Stockholders":-116000.0,"Net Income Common Stockholders":-116000.0,"Net Income":-116000.0,"Net Income Including Noncontrolling Interests":-116000.0,"Net Income Continuous Operations":-116000.0,"Tax Provision":-31000.0,"Pretax Income":-147000.0,"Net Non Operating Interest Income Expense":71000.0,"Interest Expense Non Operating":3000.0,"Interest Income Non Operating":74000.0,"Operating Income":-218000.0,"Operating Expense":1540000.0,"Research And Development":274000.0,"Selling General And Administration":1266000.0,"Selling And Marketing Expense":517000.0,"General And Administrative Expense":749000.0,"Other Gand A":749000.0,"Gross Profit":1322000.0,"Cost Of Revenue":1257000.0,"Total Revenue":2579000.0,"Operating Revenue":2579000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":97000.0,"Net Income From Continuing Operation Net Minority Interest":103000.0,"Reconciled Depreciation":21000.0,"Reconciled Cost Of Revenue":1368000.0,"EBITDA":97000.0,"EBIT":76000.0,"Net Interest Income":84000.0,"Interest Expense":0.0,"Interest Income":84000.0,"Normalized Income":103000.0,"Net Income From Continuing And Discontinued Operation":103000.0,"Total Expenses":2763000.0,"Total Operating Income As Reported":-8000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":103000.0,"Net Income Common Stockholders":103000.0,"Net Income":103000.0,"Net Income Including Noncontrolling Interests":103000.0,"Net Income Continuous Operations":103000.0,"Tax Provision":-27000.0,"Pretax Income":76000.0,"Net Non Operating Interest Income Expense":84000.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":84000.0,"Operating Income":-8000.0,"Operating Expense":1395000.0,"Research And Development":294000.0,"Selling General And Administration":1101000.0,"Selling And Marketing Expense":447000.0,"General And Administrative Expense":654000.0,"Other Gand A":654000.0,"Gross Profit":1387000.0,"Cost Of Revenue":1368000.0,"Total Revenue":2755000.0,"Operating Revenue":2755000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.235,"Normalized EBITDA":295000.0,"Net Income From Continuing Operation Net Minority Interest":208000.0,"Reconciled Depreciation":23000.0,"Reconciled Cost Of Revenue":1290000.0,"EBITDA":295000.0,"EBIT":272000.0,"Net Interest Income":91000.0,"Interest Expense":0.0,"Interest Income":91000.0,"Normalized Income":208000.0,"Net Income From Continuing And Discontinued Operation":208000.0,"Total Expenses":2567000.0,"Total Operating Income As Reported":181000.0,"Diluted Average Shares":3473921.0,"Basic Average Shares":3462564.0,"Diluted EPS":0.06,"Basic EPS":0.06,"Diluted NI Availto Com Stockholders":208000.0,"Net Income Common Stockholders":208000.0,"Net Income":208000.0,"Net Income Including Noncontrolling Interests":208000.0,"Net Income Continuous Operations":208000.0,"Tax Provision":64000.0,"Pretax Income":272000.0,"Net Non Operating Interest Income Expense":91000.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":91000.0,"Operating Income":181000.0,"Operating Expense":1277000.0,"Research And Development":237000.0,"Selling General And Administration":1040000.0,"Selling And Marketing Expense":434000.0,"General And Administrative Expense":606000.0,"Other Gand A":606000.0,"Gross Profit":1458000.0,"Cost Of Revenue":1290000.0,"Total Revenue":2748000.0,"Operating Revenue":2748000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.2625,"Normalized EBITDA":108000.0,"Net Income From Continuing Operation Net Minority Interest":59000.0,"Reconciled Depreciation":22000.0,"Reconciled Cost Of Revenue":1172000.0,"EBITDA":108000.0,"EBIT":86000.0,"Net Interest Income":82000.0,"Interest Expense":6000.0,"Interest Income":88000.0,"Normalized Income":59000.0,"Net Income From Continuing And Discontinued Operation":59000.0,"Total Expenses":2402000.0,"Total Operating Income As Reported":-2000.0,"Diluted Average Shares":3550957.0,"Basic Average Shares":3449021.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":59000.0,"Net Income Common Stockholders":59000.0,"Net Income":59000.0,"Net Income Including Noncontrolling Interests":59000.0,"Net Income Continuous Operations":59000.0,"Tax Provision":21000.0,"Pretax Income":80000.0,"Net Non Operating Interest Income Expense":82000.0,"Interest Expense Non Operating":6000.0,"Interest Income Non Operating":88000.0,"Operating Income":-2000.0,"Operating Expense":1230000.0,"Research And Development":214000.0,"Selling General And Administration":1016000.0,"Selling And Marketing Expense":441000.0,"General And Administrative Expense":575000.0,"Other Gand A":575000.0,"Gross Profit":1228000.0,"Cost Of Revenue":1172000.0,"Total Revenue":2400000.0,"Operating Revenue":2400000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-58000.0,"Net Income From Continuing Operation Net Minority Interest":-64000.0,"Reconciled Depreciation":23000.0,"Reconciled Cost Of Revenue":1155000.0,"EBITDA":-58000.0,"EBIT":-81000.0,"Net Interest Income":88000.0,"Interest Expense":0.0,"Interest Income":88000.0,"Normalized Income":-64000.0,"Net Income From Continuing And Discontinued Operation":-64000.0,"Total Expenses":2408000.0,"Total Operating Income As Reported":-169000.0,"Diluted Average Shares":3449021.0,"Basic Average Shares":3449021.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-64000.0,"Net Income Common Stockholders":-64000.0,"Net Income":-64000.0,"Net Income Including Noncontrolling Interests":-64000.0,"Net Income Continuous Operations":-64000.0,"Tax Provision":-17000.0,"Pretax Income":-81000.0,"Net Non Operating Interest Income Expense":88000.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":88000.0,"Operating Income":-169000.0,"Operating Expense":1253000.0,"Research And Development":246000.0,"Selling General And Administration":1007000.0,"Selling And Marketing Expense":420000.0,"General And Administrative Expense":587000.0,"Other Gand A":587000.0,"Gross Profit":1084000.0,"Cost Of Revenue":1155000.0,"Total Revenue":2239000.0,"Operating Revenue":2239000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":40000.0,"Repayment Of Debt":null,"Capital Expenditure":-28000.0,"Interest Paid Supplemental Data":3000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":10756000.0,"Beginning Cash Position":10545000.0,"Changes In Cash":211000.0,"Financing Cash Flow":171000.0,"Cash Flow From Continuing Financing Activities":171000.0,"Proceeds From Stock Option Exercised":171000.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-28000.0,"Cash Flow From Continuing Investing Activities":-28000.0,"Net PPE Purchase And Sale":-28000.0,"Purchase Of PPE":-28000.0,"Operating Cash Flow":68000.0,"Cash Flow From Continuing Operating Activities":68000.0,"Change In Working Capital":168000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":-67000.0,"Change In Payables And Accrued Expense":276000.0,"Change In Accrued Expense":256000.0,"Change In Payable":20000.0,"Change In Account Payable":20000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Inventory":-52000.0,"Change In Receivables":11000.0,"Changes In Account Receivables":11000.0,"Stock Based Compensation":26000.0,"Provisionand Write Offof Assets":null,"Deferred Tax":-31000.0,"Deferred Income Tax":-31000.0,"Depreciation Amortization Depletion":21000.0,"Depreciation And Amortization":21000.0,"Depreciation":21000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-116000.0},"2025-12-31":{"Free Cash Flow":-26000.0,"Repayment Of Debt":null,"Capital Expenditure":-46000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":-3000.0,"End Cash Position":10545000.0,"Beginning Cash Position":10571000.0,"Changes In Cash":-26000.0,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-46000.0,"Cash Flow From Continuing Investing Activities":-46000.0,"Net PPE Purchase And Sale":-46000.0,"Purchase Of PPE":-46000.0,"Operating Cash Flow":20000.0,"Cash Flow From Continuing Operating Activities":20000.0,"Change In Working Capital":-88000.0,"Change In Other Working Capital":0.0,"Change In Other Current Assets":-2000.0,"Change In Payables And Accrued Expense":-164000.0,"Change In Accrued Expense":-37000.0,"Change In Payable":-127000.0,"Change In Account Payable":-127000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":32000.0,"Change In Receivables":46000.0,"Changes In Account Receivables":46000.0,"Stock Based Compensation":26000.0,"Provisionand Write Offof Assets":-15000.0,"Deferred Tax":-27000.0,"Deferred Income Tax":-27000.0,"Depreciation Amortization Depletion":21000.0,"Depreciation And Amortization":21000.0,"Depreciation":21000.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":103000.0},"2025-09-30":{"Free Cash Flow":389000.0,"Repayment Of Debt":null,"Capital Expenditure":-6000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":10571000.0,"Beginning Cash Position":10182000.0,"Changes In Cash":389000.0,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-6000.0,"Cash Flow From Continuing Investing Activities":-6000.0,"Net PPE Purchase And Sale":-6000.0,"Purchase Of PPE":-6000.0,"Operating Cash Flow":395000.0,"Cash Flow From Continuing Operating Activities":395000.0,"Change In Working Capital":3000.0,"Change In Other Working Capital":0.0,"Change In Other Current Assets":-66000.0,"Change In Payables And Accrued Expense":280000.0,"Change In Accrued Expense":186000.0,"Change In Payable":94000.0,"Change In Account Payable":94000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":-60000.0,"Change In Receivables":-151000.0,"Changes In Account Receivables":-151000.0,"Stock Based Compensation":89000.0,"Provisionand Write Offof Assets":8000.0,"Deferred Tax":64000.0,"Deferred Income Tax":64000.0,"Depreciation Amortization Depletion":23000.0,"Depreciation And Amortization":23000.0,"Depreciation":23000.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":208000.0},"2025-06-30":{"Free Cash Flow":264000.0,"Repayment Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":6000.0,"Income Tax Paid Supplemental Data":117000.0,"End Cash Position":10182000.0,"Beginning Cash Position":9918000.0,"Changes In Cash":264000.0,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-13000.0,"Cash Flow From Continuing Investing Activities":-13000.0,"Net PPE Purchase And Sale":-13000.0,"Purchase Of PPE":-13000.0,"Operating Cash Flow":277000.0,"Cash Flow From Continuing Operating Activities":277000.0,"Change In Working Capital":187000.0,"Change In Other Working Capital":-118000.0,"Change In Other Current Assets":53000.0,"Change In Payables And Accrued Expense":41000.0,"Change In Accrued Expense":2000.0,"Change In Payable":39000.0,"Change In Account Payable":-19000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":0.0,"Change In Receivables":211000.0,"Changes In Account Receivables":211000.0,"Stock Based Compensation":32000.0,"Provisionand Write Offof Assets":null,"Deferred Tax":-41000.0,"Deferred Income Tax":-41000.0,"Depreciation Amortization Depletion":22000.0,"Depreciation And Amortization":22000.0,"Depreciation":22000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":59000.0},"2025-03-31":{"Free Cash Flow":-30000.0,"Repayment Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":9918000.0,"Beginning Cash Position":9948000.0,"Changes In Cash":-30000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Proceeds From Stock Option Exercised":0.0,"Net Issuance Payments Of Debt":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,"Purchase Of PPE":0.0,"Operating Cash Flow":-30000.0,"Cash Flow From Continuing Operating Activities":-30000.0,"Change In Working Capital":-61000.0,"Change In Other Working Capital":5000.0,"Change In Other Current Assets":-36000.0,"Change In Payables And Accrued Expense":217000.0,"Change In Accrued Expense":115000.0,"Change In Payable":102000.0,"Change In Account Payable":160000.0,"Change In Tax Payable":-58000.0,"Change In Income Tax Payable":-58000.0,"Change In Inventory":-46000.0,"Change In Receivables":-201000.0,"Changes In Account Receivables":-201000.0,"Stock Based Compensation":31000.0,"Provisionand Write Offof Assets":null,"Deferred Tax":41000.0,"Deferred Income Tax":41000.0,"Depreciation Amortization Depletion":23000.0,"Depreciation And Amortization":23000.0,"Depreciation":23000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-64000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"Capital Expenditure":-21000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":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":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 Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Deferred Tax":null,"Deferred Income Tax":null,"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":null}}}