{"ticker":"ESTA","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":29793053.0,"Share Issued":29793053.0,"Net Debt":190545000.0,"Total Debt":263674000.0,"Tangible Book Value":10968000.0,"Invested Capital":283309000.0,"Working Capital":183172000.0,"Net Tangible Assets":10968000.0,"Capital Lease Obligations":1972000.0,"Common Stock Equity":21607000.0,"Total Capitalization":283309000.0,"Total Equity Gross Minority Interest":21607000.0,"Stockholders Equity":21607000.0,"Gains Losses Not Affecting Retained Earnings":2157000.0,"Other Equity Adjustments":2157000.0,"Treasury Stock":2854000.0,"Retained Earnings":-520886000.0,"Additional Paid In Capital":92603000.0,"Capital Stock":450587000.0,"Common Stock":450587000.0,"Total Liabilities Net Minority Interest":330319000.0,"Total Non Current Liabilities Net Minority Interest":265761000.0,"Other Non Current Liabilities":2087000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Long Term Debt And Capital Lease Obligation":263674000.0,"Long Term Capital Lease Obligation":1972000.0,"Long Term Debt":261702000.0,"Current Liabilities":64558000.0,"Other Current Liabilities":14373000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":50185000.0,"Current Accrued Expenses":17344000.0,"Payables":32841000.0,"Other Payable":null,"Total Tax Payable":null,"Accounts Payable":32841000.0,"Total Assets":351926000.0,"Total Non Current Assets":104196000.0,"Other Non Current Assets":16051000.0,"Goodwill And Other Intangible Assets":10639000.0,"Other Intangible Assets":9430000.0,"Goodwill":1209000.0,"Net PPE":77506000.0,"Accumulated Depreciation":null,"Gross PPE":77506000.0,"Leases":null,"Construction In Progress":null,"Other Properties":77506000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":247730000.0,"Other Current Assets":15940000.0,"Prepaid Assets":null,"Inventory":84983000.0,"Finished Goods":48699000.0,"Work In Process":2502000.0,"Raw Materials":33782000.0,"Receivables":75650000.0,"Accounts Receivable":75650000.0,"Allowance For Doubtful Accounts Receivable":-6500000.0,"Gross Accounts Receivable":82150000.0,"Cash Cash Equivalents And Short Term Investments":71157000.0,"Cash And Cash Equivalents":71157000.0,"Cash Financial":null},"2026-03-31":{"Treasury Shares Number":408070.0,"Ordinary Shares Number":29385011.0,"Share Issued":29793081.0,"Net Debt":191734000.0,"Total Debt":263957000.0,"Tangible Book Value":4271000.0,"Invested Capital":274618000.0,"Working Capital":162674000.0,"Net Tangible Assets":4271000.0,"Capital Lease Obligations":4122000.0,"Common Stock Equity":14783000.0,"Total Capitalization":263375000.0,"Total Equity Gross Minority Interest":14783000.0,"Stockholders Equity":14783000.0,"Gains Losses Not Affecting Retained Earnings":2367000.0,"Other Equity Adjustments":2367000.0,"Treasury Stock":2854000.0,"Retained Earnings":-509138000.0,"Additional Paid In Capital":89879000.0,"Capital Stock":434529000.0,"Common Stock":434529000.0,"Total Liabilities Net Minority Interest":336254000.0,"Total Non Current Liabilities Net Minority Interest":253101000.0,"Other Non Current Liabilities":888000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":1214000.0,"Non Current Deferred Revenue":1214000.0,"Long Term Debt And Capital Lease Obligation":250999000.0,"Long Term Capital Lease Obligation":2407000.0,"Long Term Debt":248592000.0,"Current Liabilities":83153000.0,"Other Current Liabilities":2210000.0,"Current Deferred Liabilities":966000.0,"Current Deferred Revenue":966000.0,"Current Debt And Capital Lease Obligation":12958000.0,"Current Capital Lease Obligation":1715000.0,"Current Debt":11243000.0,"Current Notes Payable":11243000.0,"Pensionand Other Post Retirement Benefit Plans Current":8980000.0,"Current Provisions":215000.0,"Payables And Accrued Expenses":57824000.0,"Current Accrued Expenses":10994000.0,"Payables":46830000.0,"Other Payable":4710000.0,"Total Tax Payable":307000.0,"Accounts Payable":41813000.0,"Total Assets":351037000.0,"Total Non Current Assets":105210000.0,"Other Non Current Assets":16114000.0,"Goodwill And Other Intangible Assets":10512000.0,"Other Intangible Assets":9303000.0,"Goodwill":1209000.0,"Net PPE":78584000.0,"Accumulated Depreciation":-26424000.0,"Gross PPE":105008000.0,"Leases":1597000.0,"Construction In Progress":null,"Other Properties":3930000.0,"Machinery Furniture Equipment":41151000.0,"Buildings And Improvements":54636000.0,"Land And Improvements":3694000.0,"Properties":0.0,"Current Assets":245827000.0,"Other Current Assets":3373000.0,"Prepaid Assets":10618000.0,"Inventory":86659000.0,"Finished Goods":49485000.0,"Work In Process":2681000.0,"Raw Materials":34493000.0,"Receivables":77076000.0,"Accounts Receivable":77076000.0,"Allowance For Doubtful Accounts Receivable":-7000000.0,"Gross Accounts Receivable":84076000.0,"Cash Cash Equivalents And Short Term Investments":68101000.0,"Cash And Cash Equivalents":68101000.0,"Cash Financial":null},"2025-12-31":{"Treasury Shares Number":408070.0,"Ordinary Shares Number":29304954.0,"Share Issued":29713024.0,"Net Debt":184363000.0,"Total Debt":264467000.0,"Tangible Book Value":12396000.0,"Invested Capital":283482000.0,"Working Capital":167798000.0,"Net Tangible Assets":12396000.0,"Capital Lease Obligations":4532000.0,"Common Stock Equity":23547000.0,"Total Capitalization":271069000.0,"Total Equity Gross Minority Interest":23547000.0,"Stockholders Equity":23547000.0,"Gains Losses Not Affecting Retained Earnings":1155000.0,"Other Equity Adjustments":1155000.0,"Treasury Stock":2854000.0,"Retained Earnings":-495756000.0,"Additional Paid In Capital":87624000.0,"Capital Stock":433378000.0,"Common Stock":433378000.0,"Total Liabilities Net Minority Interest":333620000.0,"Total Non Current Liabilities Net Minority Interest":251478000.0,"Other Non Current Liabilities":null,"Tradeand Other Payables Non Current":0.0,"Non Current Deferred Liabilities":1136000.0,"Non Current Deferred Revenue":1136000.0,"Long Term Debt And Capital Lease Obligation":250342000.0,"Long Term Capital Lease Obligation":2820000.0,"Long Term Debt":247522000.0,"Current Liabilities":82142000.0,"Other Current Liabilities":1767000.0,"Current Deferred Liabilities":1208000.0,"Current Deferred Revenue":1208000.0,"Current Debt And Capital Lease Obligation":14125000.0,"Current Capital Lease Obligation":1712000.0,"Current Debt":12413000.0,"Current Notes Payable":12413000.0,"Pensionand Other Post Retirement Benefit Plans Current":6703000.0,"Current Provisions":288000.0,"Payables And Accrued Expenses":58051000.0,"Current Accrued Expenses":9776000.0,"Payables":48275000.0,"Other Payable":4789000.0,"Total Tax Payable":377000.0,"Accounts Payable":43109000.0,"Total Assets":357167000.0,"Total Non Current Assets":107227000.0,"Other Non Current Assets":16122000.0,"Goodwill And Other Intangible Assets":11151000.0,"Other Intangible Assets":9942000.0,"Goodwill":1209000.0,"Net PPE":79954000.0,"Accumulated Depreciation":-26213000.0,"Gross PPE":106167000.0,"Leases":2537000.0,"Construction In Progress":null,"Other Properties":4339000.0,"Machinery Furniture Equipment":41009000.0,"Buildings And Improvements":54588000.0,"Land And Improvements":3694000.0,"Properties":0.0,"Current Assets":249940000.0,"Other Current Assets":2485000.0,"Prepaid Assets":8775000.0,"Inventory":85611000.0,"Finished Goods":47608000.0,"Work In Process":2842000.0,"Raw Materials":35161000.0,"Receivables":77497000.0,"Accounts Receivable":77497000.0,"Allowance For Doubtful Accounts Receivable":-6835000.0,"Gross Accounts Receivable":84332000.0,"Cash Cash Equivalents And Short Term Investments":75572000.0,"Cash And Cash Equivalents":75572000.0,"Cash Financial":75572000.0},"2025-09-30":{"Treasury Shares Number":408070.0,"Ordinary Shares Number":29055781.0,"Share Issued":29463851.0,"Net Debt":185834000.0,"Total Debt":261161000.0,"Tangible Book Value":4755000.0,"Invested Capital":272821000.0,"Working Capital":167616000.0,"Net Tangible Assets":4755000.0,"Capital Lease Obligations":4703000.0,"Common Stock Equity":16363000.0,"Total Capitalization":262821000.0,"Total Equity Gross Minority Interest":16363000.0,"Stockholders Equity":16363000.0,"Gains Losses Not Affecting Retained Earnings":1427000.0,"Other Equity Adjustments":1427000.0,"Treasury Stock":2854000.0,"Retained Earnings":-493141000.0,"Additional Paid In Capital":84864000.0,"Capital Stock":426067000.0,"Common Stock":426067000.0,"Total Liabilities Net Minority Interest":322532000.0,"Total Non Current Liabilities Net Minority Interest":250551000.0,"Other Non Current Liabilities":9000.0,"Tradeand Other Payables Non Current":0.0,"Non Current Deferred Liabilities":1102000.0,"Non Current Deferred Revenue":1102000.0,"Long Term Debt And Capital Lease Obligation":249440000.0,"Long Term Capital Lease Obligation":2982000.0,"Long Term Debt":246458000.0,"Current Liabilities":71981000.0,"Other Current Liabilities":1618000.0,"Current Deferred Liabilities":1409000.0,"Current Deferred Revenue":1409000.0,"Current Debt And Capital Lease Obligation":11721000.0,"Current Capital Lease Obligation":1721000.0,"Current Debt":10000000.0,"Current Notes Payable":10000000.0,"Pensionand Other Post Retirement Benefit Plans Current":5118000.0,"Current Provisions":213000.0,"Payables And Accrued Expenses":51902000.0,"Current Accrued Expenses":10756000.0,"Payables":41146000.0,"Other Payable":1128000.0,"Total Tax Payable":299000.0,"Accounts Payable":39719000.0,"Total Assets":338895000.0,"Total Non Current Assets":99298000.0,"Other Non Current Assets":6942000.0,"Goodwill And Other Intangible Assets":11608000.0,"Other Intangible Assets":10399000.0,"Goodwill":1209000.0,"Net PPE":80748000.0,"Accumulated Depreciation":-24897000.0,"Gross PPE":105645000.0,"Leases":2623000.0,"Construction In Progress":null,"Other Properties":4507000.0,"Machinery Furniture Equipment":40285000.0,"Buildings And Improvements":54536000.0,"Land And Improvements":3694000.0,"Properties":0.0,"Current Assets":239597000.0,"Other Current Assets":2976000.0,"Prepaid Assets":6397000.0,"Inventory":88158000.0,"Finished Goods":46396000.0,"Work In Process":2535000.0,"Raw Materials":39227000.0,"Receivables":71442000.0,"Accounts Receivable":71442000.0,"Allowance For Doubtful Accounts Receivable":-6000000.0,"Gross Accounts Receivable":77442000.0,"Cash Cash Equivalents And Short Term Investments":70624000.0,"Cash And Cash Equivalents":70624000.0,"Cash Financial":null},"2025-06-30":{"Treasury Shares Number":408070.0,"Ordinary Shares Number":28969533.0,"Share Issued":29377603.0,"Net Debt":171494000.0,"Total Debt":231115000.0,"Tangible Book Value":10368000.0,"Invested Capital":248896000.0,"Working Capital":148426000.0,"Net Tangible Assets":10368000.0,"Capital Lease Obligations":4982000.0,"Common Stock Equity":22763000.0,"Total Capitalization":243896000.0,"Total Equity Gross Minority Interest":22763000.0,"Stockholders Equity":22763000.0,"Gains Losses Not Affecting Retained Earnings":-373000.0,"Other Equity Adjustments":-373000.0,"Treasury Stock":2854000.0,"Retained Earnings":-481995000.0,"Additional Paid In Capital":82130000.0,"Capital Stock":425855000.0,"Common Stock":425855000.0,"Total Liabilities Net Minority Interest":306905000.0,"Total Non Current Liabilities Net Minority Interest":226163000.0,"Other Non Current Liabilities":65000.0,"Tradeand Other Payables Non Current":515000.0,"Non Current Deferred Liabilities":1086000.0,"Non Current Deferred Revenue":1086000.0,"Long Term Debt And Capital Lease Obligation":224497000.0,"Long Term Capital Lease Obligation":3364000.0,"Long Term Debt":221133000.0,"Current Liabilities":80742000.0,"Other Current Liabilities":736000.0,"Current Deferred Liabilities":1833000.0,"Current Deferred Revenue":1833000.0,"Current Debt And Capital Lease Obligation":6618000.0,"Current Capital Lease Obligation":1618000.0,"Current Debt":5000000.0,"Current Notes Payable":5000000.0,"Pensionand Other Post Retirement Benefit Plans Current":4705000.0,"Current Provisions":171000.0,"Payables And Accrued Expenses":66679000.0,"Current Accrued Expenses":10619000.0,"Payables":56060000.0,"Other Payable":null,"Total Tax Payable":254000.0,"Accounts Payable":55806000.0,"Total Assets":329668000.0,"Total Non Current Assets":100500000.0,"Other Non Current Assets":6941000.0,"Goodwill And Other Intangible Assets":12395000.0,"Other Intangible Assets":11186000.0,"Goodwill":1209000.0,"Net PPE":81164000.0,"Accumulated Depreciation":-23395000.0,"Gross PPE":104559000.0,"Leases":2617000.0,"Construction In Progress":0.0,"Other Properties":4802000.0,"Machinery Furniture Equipment":39179000.0,"Buildings And Improvements":54267000.0,"Land And Improvements":3694000.0,"Properties":0.0,"Current Assets":229168000.0,"Other Current Assets":3641000.0,"Prepaid Assets":6113000.0,"Inventory":94683000.0,"Finished Goods":43014000.0,"Work In Process":2693000.0,"Raw Materials":48976000.0,"Receivables":70092000.0,"Accounts Receivable":70092000.0,"Allowance For Doubtful Accounts Receivable":-5500000.0,"Gross Accounts Receivable":75592000.0,"Cash Cash Equivalents And Short Term Investments":54639000.0,"Cash And Cash Equivalents":54639000.0,"Cash Financial":null},"2025-03-31":{"Treasury Shares Number":408070.0,"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,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":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,"Other Non Current Liabilities":81000.0,"Tradeand Other Payables Non Current":472000.0,"Non Current Deferred Liabilities":1080000.0,"Non Current Deferred Revenue":1080000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":1444000.0,"Current Deferred Revenue":1444000.0,"Current Debt And Capital Lease Obligation":1558000.0,"Current Capital Lease Obligation":1558000.0,"Current Debt":null,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":8001000.0,"Current Provisions":153000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":851000.0,"Total Tax Payable":177000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-21791000.0,"Gross PPE":null,"Leases":2561000.0,"Construction In Progress":0.0,"Other Properties":null,"Machinery Furniture Equipment":37658000.0,"Buildings And Improvements":54268000.0,"Land And Improvements":3694000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":6325000.0,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Treasury Shares Number":null,"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,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":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,"Other Non Current Liabilities":null,"Tradeand Other Payables Non Current":452000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":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":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Current Notes Payable":0.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":3511000.0,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":0.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-2040000.0,"Net Income From Continuing Operation Net Minority Interest":-11748000.0,"Reconciled Depreciation":2668000.0,"Reconciled Cost Of Revenue":19831000.0,"EBITDA":-2040000.0,"EBIT":-4708000.0,"Net Interest Income":-6998000.0,"Interest Expense":7034000.0,"Interest Income":36000.0,"Normalized Income":-11748000.0,"Net Income From Continuing And Discontinued Operation":-11748000.0,"Total Expenses":71832000.0,"Total Operating Income As Reported":-4290000.0,"Diluted Average Shares":30121685.0,"Basic Average Shares":30121685.0,"Diluted EPS":-0.39,"Basic EPS":-0.39,"Diluted NI Availto Com Stockholders":-11748000.0,"Net Income Common Stockholders":-11748000.0,"Net Income":-11748000.0,"Net Income Including Noncontrolling Interests":-11748000.0,"Net Income Continuous Operations":-11748000.0,"Tax Provision":6000.0,"Pretax Income":-11742000.0,"Other Income Expense":-454000.0,"Other Non Operating Income Expenses":-454000.0,"Net Non Operating Interest Income Expense":-6998000.0,"Interest Expense Non Operating":7034000.0,"Interest Income Non Operating":36000.0,"Operating Income":-4290000.0,"Operating Expense":52001000.0,"Research And Development":5096000.0,"Selling General And Administration":46905000.0,"Gross Profit":47711000.0,"Cost Of Revenue":19831000.0,"Total Revenue":67542000.0,"Operating Revenue":67542000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-3314000.0,"Net Income From Continuing Operation Net Minority Interest":-13382000.0,"Reconciled Depreciation":2692000.0,"Reconciled Cost Of Revenue":17542000.0,"EBITDA":-3314000.0,"EBIT":-6006000.0,"Net Interest Income":-7062000.0,"Interest Expense":7088000.0,"Interest Income":26000.0,"Normalized Income":-13382000.0,"Net Income From Continuing And Discontinued Operation":-13382000.0,"Total Expenses":66388000.0,"Total Operating Income As Reported":-6511000.0,"Diluted Average Shares":29947157.0,"Basic Average Shares":29947157.0,"Diluted EPS":-0.45,"Basic EPS":-0.45,"Diluted NI Availto Com Stockholders":-13382000.0,"Net Income Common Stockholders":-13382000.0,"Net Income":-13382000.0,"Net Income Including Noncontrolling Interests":-13382000.0,"Net Income Continuous Operations":-13382000.0,"Tax Provision":288000.0,"Pretax Income":-13094000.0,"Other Income Expense":479000.0,"Other Non Operating Income Expenses":479000.0,"Net Non Operating Interest Income Expense":-7062000.0,"Interest Expense Non Operating":7088000.0,"Interest Income Non Operating":26000.0,"Operating Income":-6511000.0,"Operating Expense":48846000.0,"Research And Development":5241000.0,"Selling General And Administration":43605000.0,"Gross Profit":42335000.0,"Cost Of Revenue":17542000.0,"Total Revenue":59877000.0,"Operating Revenue":59877000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-1901000.0,"Net Income From Continuing Operation Net Minority Interest":-2615000.0,"Reconciled Depreciation":2770000.0,"Reconciled Cost Of Revenue":19085000.0,"EBITDA":-1901000.0,"EBIT":-4671000.0,"Net Interest Income":-7210000.0,"Interest Expense":7244000.0,"Interest Income":34000.0,"Normalized Income":-2615000.0,"Net Income From Continuing And Discontinued Operation":-2615000.0,"Total Expenses":68547000.0,"Total Operating Income As Reported":-3930000.0,"Diluted Average Shares":29795770.0,"Basic Average Shares":29795770.0,"Diluted EPS":-0.09,"Basic EPS":-0.09,"Diluted NI Availto Com Stockholders":-2615000.0,"Net Income Common Stockholders":-2615000.0,"Net Income":-2615000.0,"Net Income Including Noncontrolling Interests":-2615000.0,"Net Income Continuous Operations":-2615000.0,"Tax Provision":-9300000.0,"Pretax Income":-11915000.0,"Other Income Expense":-775000.0,"Other Non Operating Income Expenses":-775000.0,"Net Non Operating Interest Income Expense":-7210000.0,"Interest Expense Non Operating":7244000.0,"Interest Income Non Operating":34000.0,"Operating Income":-3930000.0,"Operating Expense":49462000.0,"Research And Development":5434000.0,"Selling General And Administration":44028000.0,"Gross Profit":45532000.0,"Cost Of Revenue":19085000.0,"Total Revenue":64617000.0,"Operating Revenue":64617000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-1977000.0,"Net Income From Continuing Operation Net Minority Interest":-11146000.0,"Reconciled Depreciation":2542000.0,"Reconciled Cost Of Revenue":16086000.0,"EBITDA":-1977000.0,"EBIT":-4519000.0,"Net Interest Income":-6155000.0,"Interest Expense":6203000.0,"Interest Income":48000.0,"Normalized Income":-11146000.0,"Net Income From Continuing And Discontinued Operation":-11146000.0,"Total Expenses":57807000.0,"Total Operating Income As Reported":-4025000.0,"Diluted Average Shares":29622101.0,"Basic Average Shares":29622101.0,"Diluted EPS":-0.38,"Basic EPS":-0.38,"Diluted NI Availto Com Stockholders":-11146000.0,"Net Income Common Stockholders":-11146000.0,"Net Income":-11146000.0,"Net Income Including Noncontrolling Interests":-11146000.0,"Net Income Continuous Operations":-11146000.0,"Tax Provision":424000.0,"Pretax Income":-10722000.0,"Other Income Expense":-542000.0,"Other Non Operating Income Expenses":-542000.0,"Net Non Operating Interest Income Expense":-6155000.0,"Interest Expense Non Operating":6203000.0,"Interest Income Non Operating":48000.0,"Operating Income":-4025000.0,"Operating Expense":41721000.0,"Research And Development":4555000.0,"Selling General And Administration":37166000.0,"Gross Profit":37696000.0,"Cost Of Revenue":16086000.0,"Total Revenue":53782000.0,"Operating Revenue":53782000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-7037000.0,"Net Income From Continuing Operation Net Minority Interest":-16593000.0,"Reconciled Depreciation":2596000.0,"Reconciled Cost Of Revenue":16028000.0,"EBITDA":-7037000.0,"EBIT":-9633000.0,"Net Interest Income":-5865000.0,"Interest Expense":5956000.0,"Interest Income":91000.0,"Normalized Income":-16593000.0,"Net Income From Continuing And Discontinued Operation":-16593000.0,"Total Expenses":65407000.0,"Total Operating Income As Reported":-14107000.0,"Diluted Average Shares":28913811.0,"Basic Average Shares":28913811.0,"Diluted EPS":-0.57,"Basic EPS":-0.57,"Diluted NI Availto Com Stockholders":-16593000.0,"Net Income Common Stockholders":-16593000.0,"Net Income":-16593000.0,"Net Income Including Noncontrolling Interests":-16593000.0,"Net Income Continuous Operations":-16593000.0,"Tax Provision":1004000.0,"Pretax Income":-15589000.0,"Other Income Expense":4383000.0,"Other Non Operating Income Expenses":4383000.0,"Net Non Operating Interest Income Expense":-5865000.0,"Interest Expense Non Operating":5956000.0,"Interest Income Non Operating":91000.0,"Operating Income":-14107000.0,"Operating Expense":49379000.0,"Research And Development":5203000.0,"Selling General And Administration":44176000.0,"Gross Profit":35272000.0,"Cost Of Revenue":16028000.0,"Total Revenue":51300000.0,"Operating Revenue":51300000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":-20251000.0,"Repayment Of Debt":-247178000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-3649000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":71157000.0,"Beginning Cash Position":68101000.0,"Effect Of Exchange Rate Changes":-156000.0,"Changes In Cash":3212000.0,"Financing Cash Flow":23463000.0,"Cash Flow From Continuing Financing Activities":23463000.0,"Net Other Financing Charges":-10281000.0,"Proceeds From Stock Option Exercised":15922000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":17822000.0,"Net Short Term Debt Issuance":-811000.0,"Short Term Debt Payments":-811000.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-3649000.0,"Cash Flow From Continuing Investing Activities":-3649000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":9000.0,"Purchase Of Intangibles":9000.0,"Net PPE Purchase And Sale":-3658000.0,"Purchase Of PPE":-3658000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":-16602000.0,"Cash Flow From Continuing Operating Activities":-16602000.0,"Change In Working Capital":-16744000.0,"Change In Other Current Liabilities":-4230000.0,"Change In Other Current Assets":57000.0,"Change In Payables And Accrued Expense":-12726000.0,"Change In Accrued Expense":-5068000.0,"Change In Payable":-7658000.0,"Change In Account Payable":-7658000.0,"Change In Prepaid Assets":-2878000.0,"Change In Inventory":1510000.0,"Change In Receivables":1523000.0,"Changes In Account Receivables":1523000.0,"Other Non Cash Items":4649000.0,"Stock Based Compensation":3135000.0,"Provisionand Write Offof Assets":-1731000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":2668000.0,"Depreciation And Amortization":2668000.0,"Depreciation":2668000.0,"Operating Gains Losses":3169000.0,"Net Foreign Currency Exchange Gain Loss":3103000.0,"Gain Loss On Sale Of PPE":66000.0,"Net Income From Continuing Operations":-11748000.0},"2026-03-31":{"Free Cash Flow":-6270000.0,"Repayment Of Debt":-1170000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-1960000.0,"Interest Paid Supplemental Data":5857000.0,"Income Tax Paid Supplemental Data":1042000.0,"End Cash Position":68101000.0,"Beginning Cash Position":75572000.0,"Effect Of Exchange Rate Changes":-337000.0,"Changes In Cash":-7134000.0,"Financing Cash Flow":-864000.0,"Cash Flow From Continuing Financing Activities":-864000.0,"Net Other Financing Charges":-702000.0,"Proceeds From Stock Option Exercised":1008000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-1170000.0,"Net Short Term Debt Issuance":-1170000.0,"Short Term Debt Payments":-1170000.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-1960000.0,"Cash Flow From Continuing Investing Activities":-1960000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-107000.0,"Purchase Of Intangibles":-107000.0,"Net PPE Purchase And Sale":-1853000.0,"Purchase Of PPE":-1853000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":-4310000.0,"Cash Flow From Continuing Operating Activities":-4310000.0,"Change In Working Capital":1074000.0,"Change In Other Current Liabilities":816000.0,"Change In Other Current Assets":5000.0,"Change In Payables And Accrued Expense":761000.0,"Change In Accrued Expense":3341000.0,"Change In Payable":-2580000.0,"Change In Account Payable":-2580000.0,"Change In Prepaid Assets":-186000.0,"Change In Inventory":-624000.0,"Change In Receivables":302000.0,"Changes In Account Receivables":302000.0,"Other Non Cash Items":1070000.0,"Stock Based Compensation":3100000.0,"Provisionand Write Offof Assets":1517000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":2692000.0,"Depreciation And Amortization":2692000.0,"Depreciation":2692000.0,"Operating Gains Losses":-381000.0,"Net Foreign Currency Exchange Gain Loss":-428000.0,"Gain Loss On Sale Of PPE":47000.0,"Net Income From Continuing Operations":-13382000.0},"2025-12-31":{"Free Cash Flow":-1823000.0,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1661000.0,"Interest Paid Supplemental Data":5173000.0,"Income Tax Paid Supplemental Data":131000.0,"End Cash Position":75572000.0,"Beginning Cash Position":70624000.0,"Effect Of Exchange Rate Changes":717000.0,"Changes In Cash":4231000.0,"Financing Cash Flow":6054000.0,"Cash Flow From Continuing Financing Activities":6054000.0,"Net Other Financing Charges":-134000.0,"Proceeds From Stock Option Exercised":7206000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-1018000.0,"Net Short Term Debt Issuance":-1018000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-1661000.0,"Cash Flow From Continuing Investing Activities":-1661000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":163000.0,"Purchase Of Intangibles":163000.0,"Net PPE Purchase And Sale":-1824000.0,"Purchase Of PPE":-1824000.0,"Capital Expenditure Reported":0.0,"Operating Cash Flow":-162000.0,"Cash Flow From Continuing Operating Activities":-162000.0,"Change In Working Capital":3768000.0,"Change In Other Current Liabilities":5653000.0,"Change In Other Current Assets":-8000.0,"Change In Payables And Accrued Expense":1950000.0,"Change In Accrued Expense":-692000.0,"Change In Payable":2642000.0,"Change In Account Payable":2642000.0,"Change In Prepaid Assets":1539000.0,"Change In Inventory":1107000.0,"Change In Receivables":-6473000.0,"Changes In Account Receivables":-6473000.0,"Other Non Cash Items":887000.0,"Stock Based Compensation":2999000.0,"Provisionand Write Offof Assets":1006000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":2770000.0,"Depreciation And Amortization":2770000.0,"Depreciation":2770000.0,"Operating Gains Losses":153000.0,"Net Foreign Currency Exchange Gain Loss":56000.0,"Gain Loss On Sale Of PPE":97000.0,"Net Income From Continuing Operations":-2615000.0},"2025-09-30":{"Free Cash Flow":-13210000.0,"Repayment Of Debt":null,"Issuance Of Debt":29500000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1960000.0,"Interest Paid Supplemental Data":5144000.0,"Income Tax Paid Supplemental Data":154000.0,"End Cash Position":70624000.0,"Beginning Cash Position":54639000.0,"Effect Of Exchange Rate Changes":-259000.0,"Changes In Cash":16244000.0,"Financing Cash Flow":29454000.0,"Cash Flow From Continuing Financing Activities":29454000.0,"Net Other Financing Charges":-77000.0,"Proceeds From Stock Option Exercised":31000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":29500000.0,"Net Short Term Debt Issuance":5000000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":5000000.0,"Net Long Term Debt Issuance":24500000.0,"Long Term Debt Issuance":24500000.0,"Investing Cash Flow":-1960000.0,"Cash Flow From Continuing Investing Activities":-1960000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-112000.0,"Purchase Of Intangibles":-112000.0,"Net PPE Purchase And Sale":-1848000.0,"Purchase Of PPE":-1848000.0,"Capital Expenditure Reported":0.0,"Operating Cash Flow":-11250000.0,"Cash Flow From Continuing Operating Activities":-11250000.0,"Change In Working Capital":-9201000.0,"Change In Other Current Liabilities":-502000.0,"Change In Other Current Assets":12000.0,"Change In Payables And Accrued Expense":-14430000.0,"Change In Accrued Expense":1893000.0,"Change In Payable":-16323000.0,"Change In Account Payable":-16323000.0,"Change In Prepaid Assets":1078000.0,"Change In Inventory":5951000.0,"Change In Receivables":-1310000.0,"Changes In Account Receivables":-1310000.0,"Other Non Cash Items":1002000.0,"Stock Based Compensation":2992000.0,"Provisionand Write Offof Assets":3028000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":2542000.0,"Depreciation And Amortization":2542000.0,"Depreciation":2542000.0,"Operating Gains Losses":-467000.0,"Net Foreign Currency Exchange Gain Loss":-531000.0,"Gain Loss On Sale Of PPE":64000.0,"Net Income From Continuing Operations":-11146000.0},"2025-06-30":{"Free Cash Flow":-20824000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-2071000.0,"Interest Paid Supplemental Data":5080000.0,"Income Tax Paid Supplemental Data":56000.0,"End Cash Position":54639000.0,"Beginning Cash Position":69178000.0,"Effect Of Exchange Rate Changes":1156000.0,"Changes In Cash":-15695000.0,"Financing Cash Flow":5129000.0,"Cash Flow From Continuing Financing Activities":5129000.0,"Net Other Financing Charges":-144000.0,"Proceeds From Stock Option Exercised":273000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":5000000.0,"Net Short Term Debt Issuance":5000000.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-2071000.0,"Cash Flow From Continuing Investing Activities":-2071000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-447000.0,"Purchase Of Intangibles":-447000.0,"Net PPE Purchase And Sale":-1624000.0,"Purchase Of PPE":-1624000.0,"Capital Expenditure Reported":0.0,"Operating Cash Flow":-18753000.0,"Cash Flow From Continuing Operating Activities":-18753000.0,"Change In Working Capital":-2548000.0,"Change In Other Current Liabilities":-260000.0,"Change In Other Current Assets":416000.0,"Change In Payables And Accrued Expense":6639000.0,"Change In Accrued Expense":-3392000.0,"Change In Payable":10031000.0,"Change In Account Payable":10031000.0,"Change In Prepaid Assets":-946000.0,"Change In Inventory":-3936000.0,"Change In Receivables":-4461000.0,"Changes In Account Receivables":-4461000.0,"Other Non Cash Items":1336000.0,"Stock Based Compensation":3283000.0,"Provisionand Write Offof Assets":-412000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":2596000.0,"Depreciation And Amortization":2596000.0,"Depreciation":2596000.0,"Operating Gains Losses":-6415000.0,"Net Foreign Currency Exchange Gain Loss":-5971000.0,"Gain Loss On Sale Of PPE":-444000.0,"Net Income From Continuing Operations":-16593000.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":5142000.0,"Income Tax Paid Supplemental Data":79000.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net 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 Short Term Debt Issuance":null,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":0.0,"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,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":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":49748000.0,"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":49748000.0,"Common Stock Issuance":49748000.0,"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 Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":-88000.0,"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,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}