{"ticker":"ELVA","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":49507480.0,"Share Issued":49507480.0,"Net Debt":11556000.0,"Total Debt":34270000.0,"Tangible Book Value":62784000.0,"Invested Capital":94717000.0,"Working Capital":57826000.0,"Net Tangible Assets":62784000.0,"Capital Lease Obligations":2337000.0,"Common Stock Equity":62784000.0,"Total Capitalization":94717000.0,"Total Equity Gross Minority Interest":62784000.0,"Stockholders Equity":62784000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":6059000.0,"Other Equity Adjustments":6059000.0,"Retained Earnings":-123825000.0,"Additional Paid In Capital":11392000.0,"Capital Stock":169158000.0,"Common Stock":169158000.0,"Total Liabilities Net Minority Interest":43253000.0,"Total Non Current Liabilities Net Minority Interest":34564000.0,"Tradeand Other Payables Non Current":865000.0,"Long Term Debt And Capital Lease Obligation":33699000.0,"Long Term Capital Lease Obligation":1766000.0,"Long Term Debt":31933000.0,"Current Liabilities":8689000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":571000.0,"Current Capital Lease Obligation":571000.0,"Current Debt":null,"Line Of Credit":null,"Current Notes Payable":null,"Payables And Accrued Expenses":8118000.0,"Current Accrued Expenses":2151000.0,"Payables":5967000.0,"Other Payable":902000.0,"Accounts Payable":5065000.0,"Total Assets":106037000.0,"Total Non Current Assets":39522000.0,"Non Current Prepaid Assets":21922000.0,"Non Current Deferred Assets":2166000.0,"Non Current Deferred Taxes Assets":2166000.0,"Net PPE":15434000.0,"Accumulated Depreciation":-5641000.0,"Gross PPE":21075000.0,"Leases":489000.0,"Construction In Progress":3869000.0,"Other Properties":4893000.0,"Machinery Furniture Equipment":144000.0,"Buildings And Improvements":11465000.0,"Land And Improvements":215000.0,"Properties":0.0,"Current Assets":66515000.0,"Restricted Cash":3160000.0,"Prepaid Assets":8502000.0,"Inventory":15008000.0,"Finished Goods":2052000.0,"Work In Process":0.0,"Raw Materials":12956000.0,"Receivables":19468000.0,"Other Receivables":1761000.0,"Accounts Receivable":17707000.0,"Allowance For Doubtful Accounts Receivable":-82000.0,"Gross Accounts Receivable":17789000.0,"Cash Cash Equivalents And Short Term Investments":20377000.0,"Cash And Cash Equivalents":20377000.0},"2025-12-31":{"Ordinary Shares Number":47964096.0,"Share Issued":47964096.0,"Net Debt":4586000.0,"Total Debt":28979000.0,"Tangible Book Value":60320000.0,"Invested Capital":87583000.0,"Working Capital":51895000.0,"Net Tangible Assets":60320000.0,"Capital Lease Obligations":1716000.0,"Common Stock Equity":60320000.0,"Total Capitalization":87583000.0,"Total Equity Gross Minority Interest":60320000.0,"Stockholders Equity":60320000.0,"Other Equity Interest":4725000.0,"Gains Losses Not Affecting Retained Earnings":5967000.0,"Other Equity Adjustments":5967000.0,"Retained Earnings":-124843000.0,"Additional Paid In Capital":11365000.0,"Capital Stock":163106000.0,"Common Stock":163106000.0,"Total Liabilities Net Minority Interest":39616000.0,"Total Non Current Liabilities Net Minority Interest":29277000.0,"Tradeand Other Payables Non Current":619000.0,"Long Term Debt And Capital Lease Obligation":28658000.0,"Long Term Capital Lease Obligation":1395000.0,"Long Term Debt":27263000.0,"Current Liabilities":10339000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":321000.0,"Current Capital Lease Obligation":321000.0,"Current Debt":null,"Line Of Credit":null,"Current Notes Payable":null,"Payables And Accrued Expenses":10018000.0,"Current Accrued Expenses":2590000.0,"Payables":7428000.0,"Other Payable":508000.0,"Accounts Payable":6920000.0,"Total Assets":99936000.0,"Total Non Current Assets":37702000.0,"Non Current Prepaid Assets":20567000.0,"Non Current Deferred Assets":2166000.0,"Non Current Deferred Taxes Assets":2166000.0,"Net PPE":14969000.0,"Accumulated Depreciation":-5268000.0,"Gross PPE":20237000.0,"Leases":379000.0,"Construction In Progress":4101000.0,"Other Properties":4801000.0,"Machinery Furniture Equipment":136000.0,"Buildings And Improvements":10605000.0,"Land And Improvements":215000.0,"Properties":0.0,"Current Assets":62234000.0,"Restricted Cash":2443000.0,"Prepaid Assets":9386000.0,"Inventory":13764000.0,"Finished Goods":1222000.0,"Work In Process":24000.0,"Raw Materials":12518000.0,"Receivables":13964000.0,"Other Receivables":1405000.0,"Accounts Receivable":12559000.0,"Allowance For Doubtful Accounts Receivable":-82000.0,"Gross Accounts Receivable":12641000.0,"Cash Cash Equivalents And Short Term Investments":22677000.0,"Cash And Cash Equivalents":22677000.0},"2025-09-30":{"Ordinary Shares Number":42108920.0,"Share Issued":42108920.0,"Net Debt":14386000.0,"Total Debt":22559000.0,"Tangible Book Value":31127000.0,"Invested Capital":51871000.0,"Working Capital":31878000.0,"Net Tangible Assets":31127000.0,"Capital Lease Obligations":1815000.0,"Common Stock Equity":31127000.0,"Total Capitalization":51871000.0,"Total Equity Gross Minority Interest":31127000.0,"Stockholders Equity":31127000.0,"Other Equity Interest":4725000.0,"Gains Losses Not Affecting Retained Earnings":5909000.0,"Other Equity Adjustments":5909000.0,"Retained Earnings":-125881000.0,"Additional Paid In Capital":11508000.0,"Capital Stock":134866000.0,"Common Stock":134866000.0,"Total Liabilities Net Minority Interest":32804000.0,"Total Non Current Liabilities Net Minority Interest":22726000.0,"Tradeand Other Payables Non Current":525000.0,"Long Term Debt And Capital Lease Obligation":22201000.0,"Long Term Capital Lease Obligation":1457000.0,"Long Term Debt":20744000.0,"Current Liabilities":10078000.0,"Other Current Liabilities":144000.0,"Current Debt And Capital Lease Obligation":358000.0,"Current Capital Lease Obligation":358000.0,"Current Debt":null,"Line Of Credit":0.0,"Current Notes Payable":0.0,"Payables And Accrued Expenses":9576000.0,"Current Accrued Expenses":2046000.0,"Payables":7530000.0,"Other Payable":776000.0,"Accounts Payable":6754000.0,"Total Assets":63931000.0,"Total Non Current Assets":21975000.0,"Non Current Prepaid Assets":6865000.0,"Non Current Deferred Assets":2067000.0,"Non Current Deferred Taxes Assets":2067000.0,"Net PPE":13043000.0,"Accumulated Depreciation":-4793000.0,"Gross PPE":17836000.0,"Leases":329000.0,"Construction In Progress":2049000.0,"Other Properties":7638000.0,"Machinery Furniture Equipment":120000.0,"Buildings And Improvements":7485000.0,"Land And Improvements":215000.0,"Properties":0.0,"Current Assets":41956000.0,"Restricted Cash":656000.0,"Prepaid Assets":6017000.0,"Inventory":12451000.0,"Finished Goods":1103000.0,"Work In Process":0.0,"Raw Materials":11348000.0,"Receivables":16474000.0,"Other Receivables":2760000.0,"Accounts Receivable":13714000.0,"Allowance For Doubtful Accounts Receivable":-82000.0,"Gross Accounts Receivable":13796000.0,"Cash Cash Equivalents And Short Term Investments":6358000.0,"Cash And Cash Equivalents":6358000.0},"2025-06-30":{"Ordinary Shares Number":40106915.0,"Share Issued":40106915.0,"Net Debt":17544000.0,"Total Debt":20815000.0,"Tangible Book Value":22334000.0,"Invested Capital":41168000.0,"Working Capital":31795000.0,"Net Tangible Assets":22334000.0,"Capital Lease Obligations":1981000.0,"Common Stock Equity":22334000.0,"Total Capitalization":41168000.0,"Total Equity Gross Minority Interest":22334000.0,"Stockholders Equity":22334000.0,"Other Equity Interest":4725000.0,"Gains Losses Not Affecting Retained Earnings":5356000.0,"Other Equity Adjustments":5356000.0,"Retained Earnings":-127929000.0,"Additional Paid In Capital":12120000.0,"Capital Stock":128062000.0,"Common Stock":128062000.0,"Total Liabilities Net Minority Interest":31537000.0,"Total Non Current Liabilities Net Minority Interest":21047000.0,"Tradeand Other Payables Non Current":641000.0,"Long Term Debt And Capital Lease Obligation":20406000.0,"Long Term Capital Lease Obligation":1572000.0,"Long Term Debt":18834000.0,"Current Liabilities":10490000.0,"Other Current Liabilities":251000.0,"Current Debt And Capital Lease Obligation":409000.0,"Current Capital Lease Obligation":409000.0,"Current Debt":null,"Line Of Credit":0.0,"Current Notes Payable":0.0,"Payables And Accrued Expenses":9830000.0,"Current Accrued Expenses":2188000.0,"Payables":7642000.0,"Other Payable":475000.0,"Accounts Payable":7167000.0,"Total Assets":53871000.0,"Total Non Current Assets":11586000.0,"Non Current Prepaid Assets":259000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Net PPE":11327000.0,"Accumulated Depreciation":-4843000.0,"Gross PPE":16170000.0,"Leases":337000.0,"Construction In Progress":670000.0,"Other Properties":7348000.0,"Machinery Furniture Equipment":115000.0,"Buildings And Improvements":null,"Land And Improvements":7700000.0,"Properties":0.0,"Current Assets":42285000.0,"Restricted Cash":null,"Prepaid Assets":9798000.0,"Inventory":12095000.0,"Finished Goods":1579000.0,"Work In Process":55000.0,"Raw Materials":10461000.0,"Receivables":19102000.0,"Other Receivables":1874000.0,"Accounts Receivable":17228000.0,"Allowance For Doubtful Accounts Receivable":-58000.0,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":1290000.0,"Cash And Cash Equivalents":1290000.0},"2025-03-31":{"Ordinary Shares Number":40106915.0,"Share Issued":40106915.0,"Net Debt":12804000.0,"Total Debt":15077000.0,"Tangible Book Value":21130000.0,"Invested Capital":34217000.0,"Working Capital":26234000.0,"Net Tangible Assets":21130000.0,"Capital Lease Obligations":1990000.0,"Common Stock Equity":21130000.0,"Total Capitalization":34217000.0,"Total Equity Gross Minority Interest":21130000.0,"Stockholders Equity":21130000.0,"Other Equity Interest":4725000.0,"Gains Losses Not Affecting Retained Earnings":5602000.0,"Other Equity Adjustments":5602000.0,"Retained Earnings":-128836000.0,"Additional Paid In Capital":11577000.0,"Capital Stock":128062000.0,"Common Stock":128062000.0,"Total Liabilities Net Minority Interest":24293000.0,"Total Non Current Liabilities Net Minority Interest":15225000.0,"Tradeand Other Payables Non Current":574000.0,"Long Term Debt And Capital Lease Obligation":14651000.0,"Long Term Capital Lease Obligation":1564000.0,"Long Term Debt":13087000.0,"Current Liabilities":9068000.0,"Other Current Liabilities":113000.0,"Current Debt And Capital Lease Obligation":426000.0,"Current Capital Lease Obligation":426000.0,"Current Debt":null,"Line Of Credit":0.0,"Current Notes Payable":0.0,"Payables And Accrued Expenses":8529000.0,"Current Accrued Expenses":1791000.0,"Payables":6738000.0,"Other Payable":628000.0,"Accounts Payable":6110000.0,"Total Assets":45423000.0,"Total Non Current Assets":10121000.0,"Non Current Prepaid Assets":85000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Net PPE":10036000.0,"Accumulated Depreciation":-4316000.0,"Gross PPE":14352000.0,"Leases":118000.0,"Construction In Progress":null,"Other Properties":6426000.0,"Machinery Furniture Equipment":108000.0,"Buildings And Improvements":null,"Land And Improvements":7700000.0,"Properties":0.0,"Current Assets":35302000.0,"Restricted Cash":null,"Prepaid Assets":8966000.0,"Inventory":7980000.0,"Finished Goods":942000.0,"Work In Process":13000.0,"Raw Materials":7025000.0,"Receivables":18073000.0,"Other Receivables":1138000.0,"Accounts Receivable":16935000.0,"Allowance For Doubtful Accounts Receivable":-44000.0,"Gross Accounts Receivable":16979000.0,"Cash Cash Equivalents And Short Term Investments":283000.0,"Cash And Cash Equivalents":283000.0},"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,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Other Equity Interest":4725000.0,"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,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Tradeand Other Payables Non Current":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":138000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":15278000.0,"Line Of Credit":15278000.0,"Current Notes Payable":0.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":10457000.0,"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":0.0,"Normalized EBITDA":2633000.0,"Total Unusual Items":-621000.0,"Total Unusual Items Excluding Goodwill":-621000.0,"Net Income From Continuing Operation Net Minority Interest":1018000.0,"Reconciled Depreciation":448000.0,"Reconciled Cost Of Revenue":12011000.0,"EBITDA":2012000.0,"EBIT":1564000.0,"Net Interest Income":-545000.0,"Interest Expense":545000.0,"Normalized Income":1639000.0,"Net Income From Continuing And Discontinued Operation":1018000.0,"Total Expenses":15864000.0,"Total Operating Income As Reported":2184000.0,"Diluted Average Shares":51659493.0,"Basic Average Shares":49232504.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":1018000.0,"Net Income Common Stockholders":1018000.0,"Net Income":1018000.0,"Net Income Including Noncontrolling Interests":1019000.0,"Net Income Continuous Operations":1019000.0,"Tax Provision":0.0,"Pretax Income":1019000.0,"Other Income Expense":-621000.0,"Gain On Sale Of Security":-621000.0,"Net Non Operating Interest Income Expense":-545000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":545000.0,"Operating Income":2185000.0,"Operating Expense":3853000.0,"Other Operating Expenses":-644000.0,"Depreciation Amortization Depletion Income Statement":448000.0,"Depreciation And Amortization In Income Statement":448000.0,"Depreciation Income Statement":448000.0,"Research And Development":1477000.0,"Selling General And Administration":2572000.0,"Selling And Marketing Expense":1090000.0,"General And Administrative Expense":1482000.0,"Other Gand A":1279000.0,"Salaries And Wages":203000.0,"Gross Profit":6038000.0,"Cost Of Revenue":12011000.0,"Total Revenue":18049000.0,"Operating Revenue":18014000.0},"2025-12-31":{"Tax Effect Of Unusual Items":7650.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":1785000.0,"Total Unusual Items":51000.0,"Total Unusual Items Excluding Goodwill":51000.0,"Net Income From Continuing Operation Net Minority Interest":1038000.0,"Reconciled Depreciation":414000.0,"Reconciled Cost Of Revenue":10440000.0,"EBITDA":1836000.0,"EBIT":1422000.0,"Net Interest Income":-483000.0,"Interest Expense":483000.0,"Normalized Income":994650.0,"Net Income From Continuing And Discontinued Operation":1038000.0,"Total Expenses":14183000.0,"Total Operating Income As Reported":1371000.0,"Diluted Average Shares":45734541.0,"Basic Average Shares":42631729.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":1038000.0,"Net Income Common Stockholders":1038000.0,"Net Income":1038000.0,"Net Income Including Noncontrolling Interests":1038000.0,"Net Income Continuous Operations":1038000.0,"Tax Provision":-99000.0,"Pretax Income":939000.0,"Other Income Expense":51000.0,"Gain On Sale Of Security":51000.0,"Net Non Operating Interest Income Expense":-483000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":483000.0,"Operating Income":1371000.0,"Operating Expense":3743000.0,"Other Operating Expenses":-187000.0,"Depreciation Amortization Depletion Income Statement":414000.0,"Depreciation And Amortization In Income Statement":414000.0,"Depreciation Income Statement":null,"Research And Development":1224000.0,"Selling General And Administration":2292000.0,"Selling And Marketing Expense":734000.0,"General And Administrative Expense":1558000.0,"Other Gand A":1363000.0,"Salaries And Wages":195000.0,"Gross Profit":5114000.0,"Cost Of Revenue":10440000.0,"Total Revenue":15554000.0,"Operating Revenue":15554000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":2765000.0,"Total Unusual Items":-1451000.0,"Total Unusual Items Excluding Goodwill":-1451000.0,"Net Income From Continuing Operation Net Minority Interest":2048000.0,"Reconciled Depreciation":421000.0,"Reconciled Cost Of Revenue":14217000.0,"EBITDA":1314000.0,"EBIT":820000.0,"Net Interest Income":-926000.0,"Interest Expense":825000.0,"Normalized Income":3499000.0,"Net Income From Continuing And Discontinued Operation":2048000.0,"Total Expenses":17884000.0,"Total Operating Income As Reported":2372000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":2048000.0,"Net Income Common Stockholders":2048000.0,"Net Income":2048000.0,"Net Income Including Noncontrolling Interests":2048000.0,"Net Income Continuous Operations":2048000.0,"Tax Provision":null,"Pretax Income":-5000.0,"Other Income Expense":-1451000.0,"Gain On Sale Of Security":-1451000.0,"Net Non Operating Interest Income Expense":-926000.0,"Total Other Finance Cost":101000.0,"Interest Expense Non Operating":825000.0,"Operating Income":2372000.0,"Operating Expense":3740000.0,"Other Operating Expenses":-254000.0,"Depreciation Amortization Depletion Income Statement":494000.0,"Depreciation And Amortization In Income Statement":494000.0,"Depreciation Income Statement":null,"Research And Development":1156000.0,"Selling General And Administration":2344000.0,"Selling And Marketing Expense":1062000.0,"General And Administrative Expense":1282000.0,"Other Gand A":772000.0,"Salaries And Wages":510000.0,"Gross Profit":6112000.0,"Cost Of Revenue":14144000.0,"Total Revenue":20256000.0,"Operating Revenue":20529000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-90300.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":2349000.0,"Total Unusual Items":-602000.0,"Total Unusual Items Excluding Goodwill":-602000.0,"Net Income From Continuing Operation Net Minority Interest":907000.0,"Reconciled Depreciation":388000.0,"Reconciled Cost Of Revenue":11856000.0,"EBITDA":1747000.0,"EBIT":1359000.0,"Net Interest Income":-453000.0,"Interest Expense":452000.0,"Normalized Income":1418700.0,"Net Income From Continuing And Discontinued Operation":907000.0,"Total Expenses":15171000.0,"Total Operating Income As Reported":1962000.0,"Diluted Average Shares":40100715.0,"Basic Average Shares":40100715.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":907000.0,"Net Income Common Stockholders":907000.0,"Net Income":907000.0,"Net Income Including Noncontrolling Interests":907000.0,"Net Income Continuous Operations":907000.0,"Tax Provision":null,"Pretax Income":907000.0,"Other Income Expense":-602000.0,"Gain On Sale Of Security":-602000.0,"Net Non Operating Interest Income Expense":-453000.0,"Total Other Finance Cost":1000.0,"Interest Expense Non Operating":452000.0,"Operating Income":1962000.0,"Operating Expense":3315000.0,"Other Operating Expenses":-1000.0,"Depreciation Amortization Depletion Income Statement":388000.0,"Depreciation And Amortization In Income Statement":388000.0,"Depreciation Income Statement":388000.0,"Research And Development":1169000.0,"Selling General And Administration":1759000.0,"Selling And Marketing Expense":582000.0,"General And Administrative Expense":1177000.0,"Other Gand A":634000.0,"Salaries And Wages":543000.0,"Gross Profit":5277000.0,"Cost Of Revenue":11856000.0,"Total Revenue":17133000.0,"Operating Revenue":17060000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":1675000.0,"Total Unusual Items":123000.0,"Total Unusual Items Excluding Goodwill":123000.0,"Net Income From Continuing Operation Net Minority Interest":828000.0,"Reconciled Depreciation":328000.0,"Reconciled Cost Of Revenue":10345000.0,"EBITDA":1798000.0,"EBIT":1470000.0,"Net Interest Income":-691000.0,"Interest Expense":642000.0,"Normalized Income":705000.0,"Net Income From Continuing And Discontinued Operation":828000.0,"Total Expenses":13622000.0,"Total Operating Income As Reported":1396000.0,"Diluted Average Shares":41898290.0,"Basic Average Shares":40097115.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":828000.0,"Net Income Common Stockholders":828000.0,"Net Income":828000.0,"Net Income Including Noncontrolling Interests":828000.0,"Net Income Continuous Operations":828000.0,"Tax Provision":0.0,"Pretax Income":828000.0,"Other Income Expense":123000.0,"Gain On Sale Of Security":123000.0,"Net Non Operating Interest Income Expense":-691000.0,"Total Other Finance Cost":49000.0,"Interest Expense Non Operating":642000.0,"Operating Income":1396000.0,"Operating Expense":3277000.0,"Other Operating Expenses":-19000.0,"Depreciation Amortization Depletion Income Statement":328000.0,"Depreciation And Amortization In Income Statement":328000.0,"Depreciation Income Statement":328000.0,"Research And Development":1070000.0,"Selling General And Administration":1898000.0,"Selling And Marketing Expense":504000.0,"General And Administrative Expense":1394000.0,"Other Gand A":1106000.0,"Salaries And Wages":288000.0,"Gross Profit":4673000.0,"Cost Of Revenue":10345000.0,"Total Revenue":15018000.0,"Operating Revenue":14604000.0},"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":34978603.0,"Basic Average Shares":34978603.0,"Diluted EPS":-0.01,"Basic EPS":-0.01,"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,"Tax Provision":0.0,"Pretax Income":null,"Other Income Expense":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-8341000.0,"Repayment Of Debt":-11057000.0,"Issuance Of Debt":17376000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1078000.0,"Interest Paid Supplemental Data":227000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":20377000.0,"Beginning Cash Position":22677000.0,"Effect Of Exchange Rate Changes":-486000.0,"Changes In Cash":-1814000.0,"Financing Cash Flow":7244000.0,"Cash Flow From Continuing Financing Activities":7244000.0,"Net Other Financing Charges":0.0,"Interest Paid Cff":-227000.0,"Proceeds From Stock Option Exercised":1152000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":6319000.0,"Net Short Term Debt Issuance":18379000.0,"Short Term Debt Payments":-10901000.0,"Short Term Debt Issuance":29280000.0,"Net Long Term Debt Issuance":-12060000.0,"Long Term Debt Payments":-156000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-1795000.0,"Cash Flow From Continuing Investing Activities":-1795000.0,"Net Other Investing Changes":-717000.0,"Net Investment Purchase And Sale":null,"Net PPE Purchase And Sale":-1078000.0,"Purchase Of PPE":-1078000.0,"Operating Cash Flow":-7263000.0,"Cash Flow From Continuing Operating Activities":-7263000.0,"Change In Working Capital":-9681000.0,"Change In Payables And Accrued Expense":-2233000.0,"Change In Payable":-2233000.0,"Change In Prepaid Assets":-483000.0,"Change In Inventory":-1461000.0,"Change In Receivables":-5504000.0,"Other Non Cash Items":545000.0,"Stock Based Compensation":203000.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":448000.0,"Depreciation And Amortization":448000.0,"Operating Gains Losses":204000.0,"Net Foreign Currency Exchange Gain Loss":204000.0,"Net Income From Continuing Operations":1018000.0},"2025-12-31":{"Free Cash Flow":-14225000.0,"Repayment Of Debt":-17302000.0,"Issuance Of Debt":22114000.0,"Issuance Of Capital Stock":25845000.0,"Capital Expenditure":-15930000.0,"Interest Paid Supplemental Data":305000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":22677000.0,"Beginning Cash Position":6358000.0,"Effect Of Exchange Rate Changes":45000.0,"Changes In Cash":16274000.0,"Financing Cash Flow":32286000.0,"Cash Flow From Continuing Financing Activities":32286000.0,"Net Other Financing Charges":-13000.0,"Interest Paid Cff":-305000.0,"Proceeds From Stock Option Exercised":1947000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":25845000.0,"Common Stock Issuance":25845000.0,"Net Issuance Payments Of Debt":4812000.0,"Net Short Term Debt Issuance":-6856000.0,"Short Term Debt Payments":-17066000.0,"Short Term Debt Issuance":10210000.0,"Net Long Term Debt Issuance":11668000.0,"Long Term Debt Payments":-236000.0,"Long Term Debt Issuance":11904000.0,"Investing Cash Flow":-17717000.0,"Cash Flow From Continuing Investing Activities":-17717000.0,"Net Other Investing Changes":-1787000.0,"Net Investment Purchase And Sale":null,"Net PPE Purchase And Sale":-15930000.0,"Purchase Of PPE":-15930000.0,"Operating Cash Flow":1705000.0,"Cash Flow From Continuing Operating Activities":1705000.0,"Change In Working Capital":-218000.0,"Change In Payables And Accrued Expense":463000.0,"Change In Payable":463000.0,"Change In Prepaid Assets":-2070000.0,"Change In Inventory":-1121000.0,"Change In Receivables":2510000.0,"Other Non Cash Items":448000.0,"Stock Based Compensation":195000.0,"Deferred Tax":-99000.0,"Deferred Income Tax":-99000.0,"Depreciation Amortization Depletion":414000.0,"Depreciation And Amortization":414000.0,"Operating Gains Losses":-73000.0,"Net Foreign Currency Exchange Gain Loss":-73000.0,"Net Income From Continuing Operations":1038000.0},"2025-09-30":{"Free Cash Flow":226000.0,"Repayment Of Debt":-25233000.0,"Issuance Of Debt":28005000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-8805000.0,"Interest Paid Supplemental Data":519000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":6358000.0,"Beginning Cash Position":1290000.0,"Effect Of Exchange Rate Changes":122000.0,"Changes In Cash":4946000.0,"Financing Cash Flow":5369000.0,"Cash Flow From Continuing Financing Activities":5369000.0,"Net Other Financing Charges":-1668000.0,"Interest Paid Cff":-501000.0,"Proceeds From Stock Option Exercised":4766000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":2772000.0,"Net Short Term Debt Issuance":-2830000.0,"Short Term Debt Payments":-26462000.0,"Short Term Debt Issuance":23632000.0,"Net Long Term Debt Issuance":5602000.0,"Long Term Debt Payments":1229000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-9454000.0,"Cash Flow From Continuing Investing Activities":-9454000.0,"Net Other Investing Changes":-649000.0,"Net Investment Purchase And Sale":null,"Net PPE Purchase And Sale":-8805000.0,"Purchase Of PPE":-8805000.0,"Operating Cash Flow":9031000.0,"Cash Flow From Continuing Operating Activities":9031000.0,"Change In Working Capital":5566000.0,"Change In Payables And Accrued Expense":374000.0,"Change In Payable":374000.0,"Change In Prepaid Assets":3132000.0,"Change In Inventory":-568000.0,"Change In Receivables":2628000.0,"Other Non Cash Items":830000.0,"Stock Based Compensation":510000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":421000.0,"Depreciation And Amortization":421000.0,"Operating Gains Losses":1709000.0,"Net Foreign Currency Exchange Gain Loss":721000.0,"Net Income From Continuing Operations":2048000.0},"2025-06-30":{"Free Cash Flow":-4087000.0,"Repayment Of Debt":-20820000.0,"Issuance Of Debt":26594000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1525000.0,"Interest Paid Supplemental Data":557000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1290000.0,"Beginning Cash Position":283000.0,"Effect Of Exchange Rate Changes":-67000.0,"Changes In Cash":1074000.0,"Financing Cash Flow":5335000.0,"Cash Flow From Continuing Financing Activities":5335000.0,"Net Other Financing Charges":-27000.0,"Interest Paid Cff":-412000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":5774000.0,"Net Short Term Debt Issuance":7377000.0,"Short Term Debt Payments":-19217000.0,"Short Term Debt Issuance":26594000.0,"Net Long Term Debt Issuance":-1603000.0,"Long Term Debt Payments":-1603000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-1699000.0,"Cash Flow From Continuing Investing Activities":-1699000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Net PPE Purchase And Sale":-1525000.0,"Purchase Of PPE":-1525000.0,"Operating Cash Flow":-2562000.0,"Cash Flow From Continuing Operating Activities":-2562000.0,"Change In Working Capital":-4713000.0,"Change In Payables And Accrued Expense":725000.0,"Change In Payable":725000.0,"Change In Prepaid Assets":-799000.0,"Change In Inventory":-3610000.0,"Change In Receivables":-1029000.0,"Other Non Cash Items":591000.0,"Stock Based Compensation":543000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":388000.0,"Depreciation And Amortization":388000.0,"Operating Gains Losses":-278000.0,"Net Foreign Currency Exchange Gain Loss":-278000.0,"Net Income From Continuing Operations":907000.0},"2025-03-31":{"Free Cash Flow":-5354000.0,"Repayment Of Debt":-19823000.0,"Issuance Of Debt":17977000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-879000.0,"Interest Paid Supplemental Data":519000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":283000.0,"Beginning Cash Position":8170000.0,"Effect Of Exchange Rate Changes":-50000.0,"Changes In Cash":-7837000.0,"Financing Cash Flow":-2483000.0,"Cash Flow From Continuing Financing Activities":-2483000.0,"Net Other Financing Charges":0.0,"Interest Paid Cff":-667000.0,"Proceeds From Stock Option Exercised":30000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-1846000.0,"Net Short Term Debt Issuance":-1666000.0,"Short Term Debt Payments":-19643000.0,"Short Term Debt Issuance":17977000.0,"Net Long Term Debt Issuance":-180000.0,"Long Term Debt Payments":-180000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-879000.0,"Cash Flow From Continuing Investing Activities":-879000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Net PPE Purchase And Sale":-879000.0,"Purchase Of PPE":-879000.0,"Operating Cash Flow":-4475000.0,"Cash Flow From Continuing Operating Activities":-4475000.0,"Change In Working Capital":-6694000.0,"Change In Payables And Accrued Expense":864000.0,"Change In Payable":864000.0,"Change In Prepaid Assets":-713000.0,"Change In Inventory":100000.0,"Change In Receivables":-6945000.0,"Other Non Cash Items":632000.0,"Stock Based Compensation":288000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":328000.0,"Depreciation And Amortization":328000.0,"Operating Gains Losses":143000.0,"Net Foreign Currency Exchange Gain Loss":143000.0,"Net Income From Continuing Operations":828000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":0.0,"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 Payables And Accrued Expense":null,"Change In Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null}}}