{"ticker":"EOLS","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":66013698.0,"Share Issued":66013698.0,"Net Debt":111574000.0,"Total Debt":164804000.0,"Tangible Book Value":-97804000.0,"Invested Capital":125841000.0,"Working Capital":68813000.0,"Net Tangible Assets":-97804000.0,"Capital Lease Obligations":8060000.0,"Common Stock Equity":-30903000.0,"Total Capitalization":125841000.0,"Total Equity Gross Minority Interest":-30903000.0,"Stockholders Equity":-30903000.0,"Gains Losses Not Affecting Retained Earnings":-529000.0,"Other Equity Adjustments":-529000.0,"Retained Earnings":-679766000.0,"Additional Paid In Capital":649391000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":278927000.0,"Total Non Current Liabilities Net Minority Interest":180196000.0,"Dueto Related Parties Non Current":16406000.0,"Tradeand Other Payables Non Current":1544000.0,"Non Current Deferred Liabilities":15000.0,"Non Current Deferred Taxes Liabilities":15000.0,"Long Term Debt And Capital Lease Obligation":162231000.0,"Long Term Capital Lease Obligation":5487000.0,"Long Term Debt":156744000.0,"Current Liabilities":98731000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":11586000.0,"Current Deferred Revenue":11586000.0,"Current Debt And Capital Lease Obligation":2573000.0,"Current Capital Lease Obligation":2573000.0,"Payables And Accrued Expenses":84572000.0,"Current Accrued Expenses":26138000.0,"Payables":58434000.0,"Other Payable":1325000.0,"Dueto Related Parties Current":12629000.0,"Accounts Payable":44480000.0,"Total Assets":248024000.0,"Total Non Current Assets":80480000.0,"Other Non Current Assets":2097000.0,"Goodwill And Other Intangible Assets":66901000.0,"Other Intangible Assets":45693000.0,"Goodwill":21208000.0,"Net PPE":11482000.0,"Accumulated Depreciation":-5667000.0,"Gross PPE":17149000.0,"Leases":6402000.0,"Other Properties":7272000.0,"Machinery Furniture Equipment":3475000.0,"Properties":0.0,"Current Assets":167544000.0,"Other Current Assets":14643000.0,"Prepaid Assets":4452000.0,"Inventory":40896000.0,"Receivables":62383000.0,"Accounts Receivable":62383000.0,"Allowance For Doubtful Accounts Receivable":-4915000.0,"Gross Accounts Receivable":67298000.0,"Cash Cash Equivalents And Short Term Investments":45170000.0,"Cash And Cash Equivalents":45170000.0},"2026-03-31":{"Ordinary Shares Number":65839803.0,"Share Issued":65839803.0,"Net Debt":106622000.0,"Total Debt":164903000.0,"Tangible Book Value":-96730000.0,"Invested Capital":127633000.0,"Working Capital":70900000.0,"Net Tangible Assets":-96730000.0,"Capital Lease Obligations":8489000.0,"Common Stock Equity":-28781000.0,"Total Capitalization":127633000.0,"Total Equity Gross Minority Interest":-28781000.0,"Stockholders Equity":-28781000.0,"Gains Losses Not Affecting Retained Earnings":-278000.0,"Other Equity Adjustments":-278000.0,"Retained Earnings":-671714000.0,"Additional Paid In Capital":643210000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":249427000.0,"Total Non Current Liabilities Net Minority Interest":181403000.0,"Dueto Related Parties Non Current":17512000.0,"Tradeand Other Payables Non Current":1516000.0,"Non Current Deferred Liabilities":23000.0,"Non Current Deferred Taxes Liabilities":23000.0,"Long Term Debt And Capital Lease Obligation":162352000.0,"Long Term Capital Lease Obligation":5938000.0,"Long Term Debt":156414000.0,"Current Liabilities":68024000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":8619000.0,"Current Deferred Revenue":8619000.0,"Current Debt And Capital Lease Obligation":2551000.0,"Current Capital Lease Obligation":2551000.0,"Payables And Accrued Expenses":56854000.0,"Current Accrued Expenses":23260000.0,"Payables":33594000.0,"Other Payable":1302000.0,"Dueto Related Parties Current":12763000.0,"Accounts Payable":19529000.0,"Total Assets":220646000.0,"Total Non Current Assets":81722000.0,"Other Non Current Assets":1648000.0,"Goodwill And Other Intangible Assets":67949000.0,"Other Intangible Assets":46741000.0,"Goodwill":21208000.0,"Net PPE":12125000.0,"Accumulated Depreciation":-5207000.0,"Gross PPE":17332000.0,"Leases":6327000.0,"Other Properties":7551000.0,"Machinery Furniture Equipment":3454000.0,"Properties":0.0,"Current Assets":138924000.0,"Other Current Assets":7500000.0,"Prepaid Assets":4617000.0,"Inventory":24796000.0,"Receivables":52219000.0,"Accounts Receivable":52219000.0,"Allowance For Doubtful Accounts Receivable":-4878000.0,"Gross Accounts Receivable":57097000.0,"Cash Cash Equivalents And Short Term Investments":49792000.0,"Cash And Cash Equivalents":49792000.0},"2025-12-31":{"Ordinary Shares Number":65008183.0,"Share Issued":65008183.0,"Net Debt":92270000.0,"Total Debt":154996000.0,"Tangible Book Value":-92354000.0,"Invested Capital":122990000.0,"Working Capital":67612000.0,"Net Tangible Assets":-92354000.0,"Capital Lease Obligations":8900000.0,"Common Stock Equity":-23106000.0,"Total Capitalization":122990000.0,"Total Equity Gross Minority Interest":-23106000.0,"Stockholders Equity":-23106000.0,"Gains Losses Not Affecting Retained Earnings":-156000.0,"Other Equity Adjustments":-156000.0,"Retained Earnings":-661040000.0,"Additional Paid In Capital":638089000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":248974000.0,"Total Non Current Liabilities Net Minority Interest":173669000.0,"Dueto Related Parties Non Current":19659000.0,"Tradeand Other Payables Non Current":1515000.0,"Non Current Deferred Liabilities":28000.0,"Non Current Deferred Taxes Liabilities":28000.0,"Long Term Debt And Capital Lease Obligation":152467000.0,"Long Term Capital Lease Obligation":6371000.0,"Long Term Debt":146096000.0,"Current Liabilities":75305000.0,"Other Current Liabilities":1302000.0,"Current Deferred Liabilities":11548000.0,"Current Deferred Revenue":11548000.0,"Current Debt And Capital Lease Obligation":2529000.0,"Current Capital Lease Obligation":2529000.0,"Payables And Accrued Expenses":59926000.0,"Current Accrued Expenses":24043000.0,"Payables":35883000.0,"Other Payable":null,"Dueto Related Parties Current":12523000.0,"Accounts Payable":23360000.0,"Total Assets":225868000.0,"Total Non Current Assets":82951000.0,"Other Non Current Assets":1199000.0,"Goodwill And Other Intangible Assets":69248000.0,"Other Intangible Assets":48040000.0,"Goodwill":21208000.0,"Net PPE":12504000.0,"Accumulated Depreciation":-4759000.0,"Gross PPE":17263000.0,"Leases":6100000.0,"Other Properties":7902000.0,"Machinery Furniture Equipment":3261000.0,"Properties":0.0,"Current Assets":142917000.0,"Other Current Assets":3674000.0,"Prepaid Assets":3757000.0,"Inventory":26963000.0,"Receivables":54697000.0,"Accounts Receivable":54697000.0,"Allowance For Doubtful Accounts Receivable":-5289000.0,"Gross Accounts Receivable":59986000.0,"Cash Cash Equivalents And Short Term Investments":53826000.0,"Cash And Cash Equivalents":53826000.0},"2025-09-30":{"Ordinary Shares Number":64766471.0,"Share Issued":64766471.0,"Net Debt":102257000.0,"Total Debt":154892000.0,"Tangible Book Value":-98687000.0,"Invested Capital":117020000.0,"Working Capital":68178000.0,"Net Tangible Assets":-98687000.0,"Capital Lease Obligations":9112000.0,"Common Stock Equity":-28760000.0,"Total Capitalization":117020000.0,"Total Equity Gross Minority Interest":-28760000.0,"Stockholders Equity":-28760000.0,"Gains Losses Not Affecting Retained Earnings":-137000.0,"Other Equity Adjustments":-137000.0,"Retained Earnings":-661170000.0,"Additional Paid In Capital":632546000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":247757000.0,"Total Non Current Liabilities Net Minority Interest":181046000.0,"Dueto Related Parties Non Current":25878000.0,"Tradeand Other Payables Non Current":2752000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":152416000.0,"Long Term Capital Lease Obligation":6636000.0,"Long Term Debt":145780000.0,"Current Liabilities":66711000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":8581000.0,"Current Deferred Revenue":8581000.0,"Current Debt And Capital Lease Obligation":2476000.0,"Current Capital Lease Obligation":2476000.0,"Payables And Accrued Expenses":55654000.0,"Current Accrued Expenses":21881000.0,"Payables":33773000.0,"Other Payable":null,"Dueto Related Parties Current":10815000.0,"Accounts Payable":22958000.0,"Total Assets":218997000.0,"Total Non Current Assets":84108000.0,"Other Non Current Assets":1582000.0,"Goodwill And Other Intangible Assets":69927000.0,"Other Intangible Assets":48719000.0,"Goodwill":21208000.0,"Net PPE":12599000.0,"Accumulated Depreciation":-4328000.0,"Gross PPE":16927000.0,"Leases":5535000.0,"Other Properties":8211000.0,"Machinery Furniture Equipment":3181000.0,"Properties":0.0,"Current Assets":134889000.0,"Other Current Assets":3456000.0,"Prepaid Assets":4604000.0,"Inventory":32871000.0,"Receivables":50435000.0,"Accounts Receivable":50435000.0,"Allowance For Doubtful Accounts Receivable":-4866000.0,"Gross Accounts Receivable":55301000.0,"Cash Cash Equivalents And Short Term Investments":43523000.0,"Cash And Cash Equivalents":43523000.0},"2025-06-30":{"Ordinary Shares Number":64638978.0,"Share Issued":64638978.0,"Net Debt":83737000.0,"Total Debt":154906000.0,"Tangible Book Value":-89207000.0,"Invested Capital":126823000.0,"Working Capital":81220000.0,"Net Tangible Assets":-89207000.0,"Capital Lease Obligations":9431000.0,"Common Stock Equity":-18652000.0,"Total Capitalization":126823000.0,"Total Equity Gross Minority Interest":-18652000.0,"Stockholders Equity":-18652000.0,"Gains Losses Not Affecting Retained Earnings":-599000.0,"Other Equity Adjustments":-599000.0,"Retained Earnings":-645433000.0,"Additional Paid In Capital":627379000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":247455000.0,"Total Non Current Liabilities Net Minority Interest":183705000.0,"Dueto Related Parties Non Current":28489000.0,"Tradeand Other Payables Non Current":2681000.0,"Non Current Deferred Liabilities":21000.0,"Non Current Deferred Taxes Liabilities":21000.0,"Long Term Debt And Capital Lease Obligation":152514000.0,"Long Term Capital Lease Obligation":7039000.0,"Long Term Debt":145475000.0,"Current Liabilities":63750000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":8726000.0,"Current Deferred Revenue":8726000.0,"Current Debt And Capital Lease Obligation":2392000.0,"Current Capital Lease Obligation":2392000.0,"Payables And Accrued Expenses":52632000.0,"Current Accrued Expenses":19223000.0,"Payables":33409000.0,"Other Payable":null,"Dueto Related Parties Current":10097000.0,"Accounts Payable":23312000.0,"Total Assets":228803000.0,"Total Non Current Assets":83833000.0,"Other Non Current Assets":1798000.0,"Goodwill And Other Intangible Assets":70555000.0,"Other Intangible Assets":49347000.0,"Goodwill":21208000.0,"Net PPE":11480000.0,"Accumulated Depreciation":-4057000.0,"Gross PPE":15537000.0,"Leases":4209000.0,"Other Properties":8367000.0,"Machinery Furniture Equipment":2961000.0,"Properties":0.0,"Current Assets":144970000.0,"Other Current Assets":4274000.0,"Prepaid Assets":4792000.0,"Inventory":26457000.0,"Receivables":47709000.0,"Accounts Receivable":47709000.0,"Allowance For Doubtful Accounts Receivable":-3532000.0,"Gross Accounts Receivable":51241000.0,"Cash Cash Equivalents And Short Term Investments":61738000.0,"Cash And Cash Equivalents":61738000.0}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.018767,"Normalized EBITDA":-1344000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-8052000.0,"Reconciled Depreciation":2690000.0,"Reconciled Cost Of Revenue":25743000.0,"EBITDA":-1344000.0,"EBIT":-4034000.0,"Net Interest Income":-3876000.0,"Interest Expense":4172000.0,"Interest Income":296000.0,"Normalized Income":-8052000.0,"Net Income From Continuing And Discontinued Operation":-8052000.0,"Total Expenses":87377000.0,"Total Operating Income As Reported":-4543000.0,"Diluted Average Shares":65929112.0,"Basic Average Shares":65929112.0,"Diluted EPS":-0.12,"Basic EPS":-0.12,"Diluted NI Availto Com Stockholders":-8052000.0,"Net Income Common Stockholders":-8052000.0,"Net Income":-8052000.0,"Net Income Including Noncontrolling Interests":-8052000.0,"Net Income Continuous Operations":-8052000.0,"Tax Provision":-154000.0,"Pretax Income":-8206000.0,"Other Income Expense":-1037000.0,"Other Non Operating Income Expenses":-1037000.0,"Special Income Charges":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-3876000.0,"Interest Expense Non Operating":4172000.0,"Interest Income Non Operating":296000.0,"Operating Income":-3293000.0,"Operating Expense":60473000.0,"Depreciation Amortization Depletion Income Statement":1529000.0,"Depreciation And Amortization In Income Statement":1529000.0,"Research And Development":1892000.0,"Selling General And Administration":57052000.0,"Gross Profit":57180000.0,"Cost Of Revenue":26904000.0,"Total Revenue":84084000.0,"Operating Revenue":84084000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-3754000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-10674000.0,"Reconciled Depreciation":2689000.0,"Reconciled Cost Of Revenue":23089000.0,"EBITDA":-3754000.0,"EBIT":-6443000.0,"Net Interest Income":-3690000.0,"Interest Expense":3975000.0,"Interest Income":285000.0,"Normalized Income":-10674000.0,"Net Income From Continuing And Discontinued Operation":-10674000.0,"Total Expenses":79999000.0,"Total Operating Income As Reported":-6848000.0,"Diluted Average Shares":65186643.0,"Basic Average Shares":65186643.0,"Diluted EPS":-0.16,"Basic EPS":-0.16,"Diluted NI Availto Com Stockholders":-10674000.0,"Net Income Common Stockholders":-10674000.0,"Net Income":-10674000.0,"Net Income Including Noncontrolling Interests":-10674000.0,"Net Income Continuous Operations":-10674000.0,"Tax Provision":256000.0,"Pretax Income":-10418000.0,"Other Income Expense":134000.0,"Other Non Operating Income Expenses":134000.0,"Special Income Charges":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-3690000.0,"Interest Expense Non Operating":3975000.0,"Interest Income Non Operating":285000.0,"Operating Income":-6862000.0,"Operating Expense":55759000.0,"Depreciation Amortization Depletion Income Statement":1538000.0,"Depreciation And Amortization In Income Statement":1538000.0,"Research And Development":2240000.0,"Selling General And Administration":51981000.0,"Gross Profit":48897000.0,"Cost Of Revenue":24240000.0,"Total Revenue":73137000.0,"Operating Revenue":73137000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":7082000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":130000.0,"Reconciled Depreciation":2589000.0,"Reconciled Cost Of Revenue":29866000.0,"EBITDA":7082000.0,"EBIT":4493000.0,"Net Interest Income":-3715000.0,"Interest Expense":3978000.0,"Interest Income":263000.0,"Normalized Income":130000.0,"Net Income From Continuing And Discontinued Operation":130000.0,"Total Expenses":90591000.0,"Total Operating Income As Reported":4220000.0,"Diluted Average Shares":65351000.0,"Basic Average Shares":64897000.0,"Diluted EPS":0.0,"Basic EPS":0.0,"Diluted NI Availto Com Stockholders":130000.0,"Net Income Common Stockholders":130000.0,"Net Income":130000.0,"Net Income Including Noncontrolling Interests":130000.0,"Net Income Continuous Operations":130000.0,"Tax Provision":385000.0,"Pretax Income":515000.0,"Other Income Expense":4521000.0,"Other Non Operating Income Expenses":4521000.0,"Special Income Charges":0.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-3715000.0,"Interest Expense Non Operating":3978000.0,"Interest Income Non Operating":263000.0,"Operating Income":-291000.0,"Operating Expense":59582000.0,"Depreciation Amortization Depletion Income Statement":1446000.0,"Depreciation And Amortization In Income Statement":1446000.0,"Research And Development":3481000.0,"Selling General And Administration":54655000.0,"Gross Profit":59291000.0,"Cost Of Revenue":31009000.0,"Total Revenue":90300000.0,"Operating Revenue":90300000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-303030.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-7752000.0,"Total Unusual Items":-1443000.0,"Total Unusual Items Excluding Goodwill":-1443000.0,"Net Income From Continuing Operation Net Minority Interest":-15737000.0,"Reconciled Depreciation":2281000.0,"Reconciled Cost Of Revenue":21988000.0,"EBITDA":-9195000.0,"EBIT":-11476000.0,"Net Interest Income":-3615000.0,"Interest Expense":4094000.0,"Interest Income":479000.0,"Normalized Income":-14597030.0,"Net Income From Continuing And Discontinued Operation":-15737000.0,"Total Expenses":79131000.0,"Total Operating Income As Reported":-11500000.0,"Diluted Average Shares":64726239.0,"Basic Average Shares":64726239.0,"Diluted EPS":-0.24,"Basic EPS":-0.24,"Diluted NI Availto Com Stockholders":-15737000.0,"Net Income Common Stockholders":-15737000.0,"Net Income":-15737000.0,"Net Income Including Noncontrolling Interests":-15737000.0,"Net Income Continuous Operations":-15737000.0,"Tax Provision":167000.0,"Pretax Income":-15570000.0,"Other Income Expense":-1791000.0,"Other Non Operating Income Expenses":-348000.0,"Special Income Charges":-1443000.0,"Restructuring And Mergern Acquisition":1443000.0,"Net Non Operating Interest Income Expense":-3615000.0,"Interest Expense Non Operating":4094000.0,"Interest Income Non Operating":479000.0,"Operating Income":-10164000.0,"Operating Expense":56005000.0,"Depreciation Amortization Depletion Income Statement":1143000.0,"Depreciation And Amortization In Income Statement":1143000.0,"Research And Development":2046000.0,"Selling General And Administration":52816000.0,"Gross Profit":45841000.0,"Cost Of Revenue":23126000.0,"Total Revenue":68967000.0,"Operating Revenue":68967000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-7834000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-17142000.0,"Reconciled Depreciation":2048000.0,"Reconciled Cost Of Revenue":22951000.0,"EBITDA":-7834000.0,"EBIT":-9882000.0,"Net Interest Income":-6728000.0,"Interest Expense":7207000.0,"Interest Income":479000.0,"Normalized Income":-17142000.0,"Net Income From Continuing And Discontinued Operation":-17142000.0,"Total Expenses":83511000.0,"Total Operating Income As Reported":-10210000.0,"Diluted Average Shares":64539000.0,"Basic Average Shares":64539000.0,"Diluted EPS":-0.27,"Basic EPS":-0.27,"Diluted NI Availto Com Stockholders":-17142000.0,"Net Income Common Stockholders":-17142000.0,"Net Income":-17142000.0,"Net Income Including Noncontrolling Interests":-17142000.0,"Net Income Continuous Operations":-17142000.0,"Tax Provision":53000.0,"Pretax Income":-17089000.0,"Other Income Expense":3763000.0,"Other Non Operating Income Expenses":3763000.0,"Special Income Charges":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-6728000.0,"Interest Expense Non Operating":7207000.0,"Interest Income Non Operating":479000.0,"Operating Income":-14124000.0,"Operating Expense":59444000.0,"Depreciation Amortization Depletion Income Statement":932000.0,"Depreciation And Amortization In Income Statement":932000.0,"Research And Development":1837000.0,"Selling General And Administration":56675000.0,"Gross Profit":45320000.0,"Cost Of Revenue":24067000.0,"Total Revenue":69387000.0,"Operating Revenue":69387000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":-4087000.0,"Repayment Of Debt":-4000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-500000.0,"Interest Paid Supplemental Data":298000.0,"Income Tax Paid Supplemental Data":200000.0,"End Cash Position":45170000.0,"Beginning Cash Position":49792000.0,"Effect Of Exchange Rate Changes":-170000.0,"Changes In Cash":-4452000.0,"Financing Cash Flow":-365000.0,"Cash Flow From Continuing Financing Activities":-365000.0,"Net Other Financing Charges":-674000.0,"Proceeds From Stock Option Exercised":313000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-4000.0,"Net Long Term Debt Issuance":-4000.0,"Long Term Debt Payments":-4000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-500000.0,"Cash Flow From Continuing Investing Activities":-500000.0,"Net PPE Purchase And Sale":-50000.0,"Purchase Of PPE":-50000.0,"Capital Expenditure Reported":-450000.0,"Operating Cash Flow":-3587000.0,"Cash Flow From Continuing Operating Activities":-3587000.0,"Change In Working Capital":-5605000.0,"Change In Other Current Liabilities":-429000.0,"Change In Other Current Assets":-1940000.0,"Change In Payables And Accrued Expense":8870000.0,"Change In Accrued Expense":6241000.0,"Change In Payable":2629000.0,"Change In Account Payable":2629000.0,"Change In Prepaid Assets":165000.0,"Change In Inventory":-1330000.0,"Change In Receivables":-10941000.0,"Changes In Account Receivables":-10941000.0,"Other Non Cash Items":1833000.0,"Stock Based Compensation":5622000.0,"Provisionand Write Offof Assets":509000.0,"Deferred Tax":-584000.0,"Deferred Income Tax":-584000.0,"Depreciation Amortization Depletion":2690000.0,"Depreciation And Amortization":2690000.0,"Amortization Cash Flow":1875000.0,"Amortization Of Intangibles":1875000.0,"Depreciation":815000.0,"Net Income From Continuing Operations":-8052000.0},"2026-03-31":{"Free Cash Flow":-11643000.0,"Repayment Of Debt":-4000.0,"Issuance Of Debt":10000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1691000.0,"Interest Paid Supplemental Data":3248000.0,"Income Tax Paid Supplemental Data":30000.0,"End Cash Position":49792000.0,"Beginning Cash Position":53826000.0,"Effect Of Exchange Rate Changes":-10000.0,"Changes In Cash":-4024000.0,"Financing Cash Flow":7619000.0,"Cash Flow From Continuing Financing Activities":7619000.0,"Net Other Financing Charges":-2377000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":9996000.0,"Net Long Term Debt Issuance":9996000.0,"Long Term Debt Payments":-4000.0,"Long Term Debt Issuance":10000000.0,"Investing Cash Flow":-1691000.0,"Cash Flow From Continuing Investing Activities":-1691000.0,"Net PPE Purchase And Sale":-415000.0,"Purchase Of PPE":-415000.0,"Capital Expenditure Reported":-1276000.0,"Operating Cash Flow":-9952000.0,"Cash Flow From Continuing Operating Activities":-9952000.0,"Change In Working Capital":-7977000.0,"Change In Other Current Liabilities":-411000.0,"Change In Other Current Assets":-3872000.0,"Change In Payables And Accrued Expense":-11353000.0,"Change In Accrued Expense":-3744000.0,"Change In Payable":-7609000.0,"Change In Account Payable":-7609000.0,"Change In Prepaid Assets":-873000.0,"Change In Inventory":6378000.0,"Change In Receivables":2154000.0,"Changes In Account Receivables":2154000.0,"Other Non Cash Items":472000.0,"Stock Based Compensation":5116000.0,"Provisionand Write Offof Assets":427000.0,"Deferred Tax":-5000.0,"Deferred Income Tax":-5000.0,"Depreciation Amortization Depletion":2689000.0,"Depreciation And Amortization":2689000.0,"Amortization Cash Flow":1893000.0,"Amortization Of Intangibles":1893000.0,"Depreciation":796000.0,"Net Income From Continuing Operations":-10674000.0},"2025-12-31":{"Free Cash Flow":10661000.0,"Repayment Of Debt":-4000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-2166000.0,"Interest Paid Supplemental Data":3444000.0,"Income Tax Paid Supplemental Data":743000.0,"End Cash Position":53826000.0,"Beginning Cash Position":43523000.0,"Effect Of Exchange Rate Changes":-435000.0,"Changes In Cash":10738000.0,"Financing Cash Flow":77000.0,"Cash Flow From Continuing Financing Activities":77000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":81000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-4000.0,"Net Long Term Debt Issuance":-4000.0,"Long Term Debt Payments":-4000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-2166000.0,"Cash Flow From Continuing Investing Activities":-2166000.0,"Net PPE Purchase And Sale":-1479000.0,"Purchase Of PPE":-1479000.0,"Capital Expenditure Reported":-687000.0,"Operating Cash Flow":12827000.0,"Cash Flow From Continuing Operating Activities":12827000.0,"Change In Working Capital":6315000.0,"Change In Other Current Liabilities":-212000.0,"Change In Other Current Assets":-240000.0,"Change In Payables And Accrued Expense":6000000.0,"Change In Accrued Expense":3954000.0,"Change In Payable":2046000.0,"Change In Account Payable":2046000.0,"Change In Prepaid Assets":900000.0,"Change In Inventory":4659000.0,"Change In Receivables":-4792000.0,"Changes In Account Receivables":-4792000.0,"Other Non Cash Items":-3932000.0,"Stock Based Compensation":5147000.0,"Provisionand Write Offof Assets":2551000.0,"Deferred Tax":27000.0,"Deferred Income Tax":27000.0,"Depreciation Amortization Depletion":2589000.0,"Depreciation And Amortization":2589000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":2589000.0,"Net Income From Continuing Operations":130000.0},"2025-09-30":{"Free Cash Flow":-16827000.0,"Repayment Of Debt":-4000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-2158000.0,"Interest Paid Supplemental Data":3562000.0,"Income Tax Paid Supplemental Data":155000.0,"End Cash Position":43523000.0,"Beginning Cash Position":61738000.0,"Effect Of Exchange Rate Changes":384000.0,"Changes In Cash":-18599000.0,"Financing Cash Flow":-1772000.0,"Cash Flow From Continuing Financing Activities":-1772000.0,"Net Other Financing Charges":-1786000.0,"Proceeds From Stock Option Exercised":18000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-4000.0,"Net Long Term Debt Issuance":-4000.0,"Long Term Debt Payments":-4000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-2158000.0,"Cash Flow From Continuing Investing Activities":-2158000.0,"Net PPE Purchase And Sale":-955000.0,"Purchase Of PPE":-955000.0,"Capital Expenditure Reported":-1203000.0,"Operating Cash Flow":-14669000.0,"Cash Flow From Continuing Operating Activities":-14669000.0,"Change In Working Capital":-9017000.0,"Change In Other Current Liabilities":-290000.0,"Change In Other Current Assets":884000.0,"Change In Payables And Accrued Expense":6629000.0,"Change In Accrued Expense":2517000.0,"Change In Payable":4112000.0,"Change In Account Payable":4112000.0,"Change In Prepaid Assets":188000.0,"Change In Inventory":-11492000.0,"Change In Receivables":-4936000.0,"Changes In Account Receivables":-4936000.0,"Other Non Cash Items":480000.0,"Stock Based Compensation":5135000.0,"Provisionand Write Offof Assets":2210000.0,"Deferred Tax":-21000.0,"Deferred Income Tax":-21000.0,"Depreciation Amortization Depletion":2281000.0,"Depreciation And Amortization":2281000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":5051000.0,"Net Income From Continuing Operations":-15737000.0},"2025-06-30":{"Free Cash Flow":-27058000.0,"Repayment Of Debt":-7000.0,"Issuance Of Debt":25000000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-2267000.0,"Interest Paid Supplemental Data":3730000.0,"Income Tax Paid Supplemental Data":271000.0,"End Cash Position":61738000.0,"Beginning Cash Position":67894000.0,"Effect Of Exchange Rate Changes":239000.0,"Changes In Cash":-6395000.0,"Financing Cash Flow":20663000.0,"Cash Flow From Continuing Financing Activities":20663000.0,"Net Other Financing Charges":-4653000.0,"Proceeds From Stock Option Exercised":323000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":24993000.0,"Net Long Term Debt Issuance":24993000.0,"Long Term Debt Payments":-7000.0,"Long Term Debt Issuance":25000000.0,"Investing Cash Flow":-2267000.0,"Cash Flow From Continuing Investing Activities":-2267000.0,"Net PPE Purchase And Sale":-688000.0,"Purchase Of PPE":-688000.0,"Capital Expenditure Reported":-1579000.0,"Operating Cash Flow":-24791000.0,"Cash Flow From Continuing Operating Activities":-24790000.0,"Change In Working Capital":-11636000.0,"Change In Other Current Liabilities":-177000.0,"Change In Other Current Assets":-1380000.0,"Change In Payables And Accrued Expense":560000.0,"Change In Accrued Expense":1337000.0,"Change In Payable":-777000.0,"Change In Account Payable":-777000.0,"Change In Prepaid Assets":-1340000.0,"Change In Inventory":-8341000.0,"Change In Receivables":-958000.0,"Changes In Account Receivables":-958000.0,"Other Non Cash Items":-3272000.0,"Stock Based Compensation":4488000.0,"Provisionand Write Offof Assets":703000.0,"Deferred Tax":20000.0,"Deferred Income Tax":20000.0,"Depreciation Amortization Depletion":2048000.0,"Depreciation And Amortization":2048000.0,"Amortization Cash Flow":1495000.0,"Amortization Of Intangibles":1495000.0,"Depreciation":553000.0,"Net Income From Continuing Operations":-17142000.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":1275000.0,"Amortization Of Intangibles":1275000.0,"Depreciation":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}