{"ticker":"FGI","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":1927326.0,"Share Issued":1927326.0,"Net Debt":10484500.0,"Total Debt":24449043.0,"Tangible Book Value":14484551.0,"Invested Capital":29304989.0,"Working Capital":6679826.0,"Net Tangible Assets":14484551.0,"Capital Lease Obligations":11305353.0,"Common Stock Equity":16161299.0,"Total Capitalization":16161299.0,"Total Equity Gross Minority Interest":14314431.0,"Minority Interest":-1846868.0,"Stockholders Equity":16161299.0,"Gains Losses Not Affecting Retained Earnings":-1438997.0,"Other Equity Adjustments":-1438997.0,"Retained Earnings":-3896496.0,"Additional Paid In Capital":21495828.0,"Capital Stock":964.0,"Common Stock":964.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":53836171.0,"Total Non Current Liabilities Net Minority Interest":9579585.0,"Long Term Debt And Capital Lease Obligation":9579585.0,"Long Term Capital Lease Obligation":9579585.0,"Current Liabilities":44256586.0,"Current Debt And Capital Lease Obligation":14869458.0,"Current Capital Lease Obligation":1725768.0,"Current Debt":13143690.0,"Line Of Credit":13143690.0,"Payables And Accrued Expenses":29387128.0,"Current Accrued Expenses":5473531.0,"Payables":23913597.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":23913597.0,"Total Assets":68150602.0,"Total Non Current Assets":17214190.0,"Other Non Current Assets":1005031.0,"Non Current Deferred Assets":211760.0,"Non Current Deferred Taxes Assets":211760.0,"Goodwill And Other Intangible Assets":1676748.0,"Other Intangible Assets":1676748.0,"Net PPE":14320651.0,"Accumulated Depreciation":-4066100.0,"Gross PPE":18386751.0,"Leases":2396142.0,"Construction In Progress":null,"Other Properties":10596006.0,"Machinery Furniture Equipment":4448537.0,"Buildings And Improvements":946066.0,"Properties":0.0,"Current Assets":50936412.0,"Other Current Assets":1439414.0,"Prepaid Assets":2308298.0,"Inventory":14228751.0,"Finished Goods":null,"Receivables":30300759.0,"Duefrom Related Parties Current":16658889.0,"Accounts Receivable":13641870.0,"Allowance For Doubtful Accounts Receivable":-1564289.0,"Gross Accounts Receivable":15206159.0,"Cash Cash Equivalents And Short Term Investments":2659190.0,"Cash And Cash Equivalents":2659190.0,"Cash Financial":2659190.0},"2025-12-31":{"Ordinary Shares Number":1920140.0,"Share Issued":1920140.0,"Net Debt":9969027.0,"Total Debt":23582380.0,"Tangible Book Value":15549533.0,"Invested Capital":29151977.0,"Working Capital":7628499.0,"Net Tangible Assets":15549533.0,"Capital Lease Obligations":11713552.0,"Common Stock Equity":17283149.0,"Total Capitalization":17283149.0,"Total Equity Gross Minority Interest":15610041.0,"Minority Interest":-1673108.0,"Stockholders Equity":17283149.0,"Gains Losses Not Affecting Retained Earnings":-1402946.0,"Other Equity Adjustments":-1402946.0,"Retained Earnings":-2927091.0,"Additional Paid In Capital":21612226.0,"Capital Stock":960.0,"Common Stock":960.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":53927540.0,"Total Non Current Liabilities Net Minority Interest":10012616.0,"Long Term Debt And Capital Lease Obligation":10012616.0,"Long Term Capital Lease Obligation":10012616.0,"Current Liabilities":43914924.0,"Current Debt And Capital Lease Obligation":13569764.0,"Current Capital Lease Obligation":1700936.0,"Current Debt":11868828.0,"Line Of Credit":11868828.0,"Payables And Accrued Expenses":30345160.0,"Current Accrued Expenses":5607405.0,"Payables":24737755.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":24737755.0,"Total Assets":69537581.0,"Total Non Current Assets":17994158.0,"Other Non Current Assets":1163205.0,"Non Current Deferred Assets":211581.0,"Non Current Deferred Taxes Assets":211581.0,"Goodwill And Other Intangible Assets":1733616.0,"Other Intangible Assets":1733616.0,"Net PPE":14885756.0,"Accumulated Depreciation":-3889397.0,"Gross PPE":18775153.0,"Leases":2387353.0,"Construction In Progress":0.0,"Other Properties":11058269.0,"Machinery Furniture Equipment":4383465.0,"Buildings And Improvements":946066.0,"Properties":0.0,"Current Assets":51543423.0,"Other Current Assets":1300858.0,"Prepaid Assets":1927401.0,"Inventory":15292742.0,"Finished Goods":null,"Receivables":31122621.0,"Duefrom Related Parties Current":17274859.0,"Accounts Receivable":13847762.0,"Allowance For Doubtful Accounts Receivable":-1210930.0,"Gross Accounts Receivable":15058692.0,"Cash Cash Equivalents And Short Term Investments":1899801.0,"Cash And Cash Equivalents":1899801.0,"Cash Financial":1899801.0},"2025-09-30":{"Ordinary Shares Number":1918311.0,"Share Issued":1918311.0,"Net Debt":12200664.0,"Total Debt":26122072.0,"Tangible Book Value":17956880.0,"Invested Capital":33817982.0,"Working Capital":8459770.0,"Net Tangible Assets":17956880.0,"Capital Lease Obligations":12045726.0,"Common Stock Equity":19741636.0,"Total Capitalization":19741636.0,"Total Equity Gross Minority Interest":18438268.0,"Minority Interest":-1303368.0,"Stockholders Equity":19741636.0,"Gains Losses Not Affecting Retained Earnings":-1553835.0,"Other Equity Adjustments":-1553835.0,"Retained Earnings":-299513.0,"Additional Paid In Capital":21594025.0,"Capital Stock":959.0,"Common Stock":959.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":54599747.0,"Total Non Current Liabilities Net Minority Interest":10369324.0,"Long Term Debt And Capital Lease Obligation":10369324.0,"Long Term Capital Lease Obligation":10369324.0,"Current Liabilities":44230423.0,"Current Debt And Capital Lease Obligation":15752748.0,"Current Capital Lease Obligation":1676402.0,"Current Debt":14076346.0,"Line Of Credit":14076346.0,"Payables And Accrued Expenses":28477675.0,"Current Accrued Expenses":5781342.0,"Payables":22696333.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":22696333.0,"Total Assets":73038015.0,"Total Non Current Assets":20347822.0,"Other Non Current Assets":1143633.0,"Non Current Deferred Assets":2024825.0,"Non Current Deferred Taxes Assets":2024825.0,"Goodwill And Other Intangible Assets":1784756.0,"Other Intangible Assets":null,"Net PPE":15394608.0,"Accumulated Depreciation":-3753591.0,"Gross PPE":19148199.0,"Leases":2353001.0,"Construction In Progress":13094.0,"Other Properties":11460717.0,"Machinery Furniture Equipment":4375321.0,"Buildings And Improvements":946066.0,"Properties":0.0,"Current Assets":52690193.0,"Other Current Assets":839667.0,"Prepaid Assets":1768297.0,"Inventory":12335902.0,"Finished Goods":null,"Receivables":35870645.0,"Duefrom Related Parties Current":17735791.0,"Accounts Receivable":18134854.0,"Allowance For Doubtful Accounts Receivable":-1523591.0,"Gross Accounts Receivable":19658445.0,"Cash Cash Equivalents And Short Term Investments":1875682.0,"Cash And Cash Equivalents":1875682.0,"Cash Financial":1875682.0},"2025-06-30":{"Ordinary Shares Number":1918311.0,"Share Issued":1918311.0,"Net Debt":10039383.0,"Total Debt":25009948.0,"Tangible Book Value":19441201.0,"Invested Capital":33841158.0,"Working Capital":8502705.0,"Net Tangible Assets":19441201.0,"Capital Lease Obligations":12451448.0,"Common Stock Equity":21282658.0,"Total Capitalization":21282658.0,"Total Equity Gross Minority Interest":20276024.0,"Minority Interest":-1006634.0,"Stockholders Equity":21282658.0,"Gains Losses Not Affecting Retained Earnings":-1550093.0,"Other Equity Adjustments":-1550093.0,"Retained Earnings":1351819.0,"Additional Paid In Capital":21479973.0,"Capital Stock":959.0,"Common Stock":959.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":51425660.0,"Total Non Current Liabilities Net Minority Interest":10803301.0,"Long Term Debt And Capital Lease Obligation":10803301.0,"Long Term Capital Lease Obligation":10803301.0,"Current Liabilities":40622359.0,"Current Debt And Capital Lease Obligation":14206647.0,"Current Capital Lease Obligation":1648147.0,"Current Debt":12558500.0,"Line Of Credit":12558500.0,"Payables And Accrued Expenses":26415712.0,"Current Accrued Expenses":4713393.0,"Payables":21702319.0,"Total Tax Payable":51371.0,"Income Tax Payable":51371.0,"Accounts Payable":21650948.0,"Total Assets":71701684.0,"Total Non Current Assets":22576620.0,"Other Non Current Assets":1301956.0,"Non Current Deferred Assets":3668198.0,"Non Current Deferred Taxes Assets":3668198.0,"Goodwill And Other Intangible Assets":1841457.0,"Other Intangible Assets":null,"Net PPE":15765009.0,"Accumulated Depreciation":-3583803.0,"Gross PPE":19348812.0,"Leases":2329581.0,"Construction In Progress":13836.0,"Other Properties":11910990.0,"Machinery Furniture Equipment":4148339.0,"Buildings And Improvements":946066.0,"Properties":0.0,"Current Assets":49125064.0,"Other Current Assets":391687.0,"Prepaid Assets":2033719.0,"Inventory":12680481.0,"Finished Goods":12680481.0,"Receivables":31500060.0,"Duefrom Related Parties Current":15795678.0,"Accounts Receivable":15704382.0,"Allowance For Doubtful Accounts Receivable":-1310654.0,"Gross Accounts Receivable":17015036.0,"Cash Cash Equivalents And Short Term Investments":2519117.0,"Cash And Cash Equivalents":2519117.0,"Cash Financial":2519117.0},"2025-03-31":{"Ordinary Shares Number":1917900.0,"Share Issued":1917900.0,"Net Debt":11945190.0,"Total Debt":25020068.0,"Tangible Book Value":19909109.0,"Invested Capital":34958079.0,"Working Capital":9315962.0,"Net Tangible Assets":19909109.0,"Capital Lease Obligations":11848513.0,"Common Stock Equity":21786524.0,"Total Capitalization":21786524.0,"Total Equity Gross Minority Interest":20912831.0,"Minority Interest":-873693.0,"Stockholders Equity":21786524.0,"Gains Losses Not Affecting Retained Earnings":-2153128.0,"Other Equity Adjustments":-2153128.0,"Retained Earnings":2583343.0,"Additional Paid In Capital":21355350.0,"Capital Stock":959.0,"Common Stock":959.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":47549401.0,"Total Non Current Liabilities Net Minority Interest":10334602.0,"Long Term Debt And Capital Lease Obligation":10334602.0,"Long Term Capital Lease Obligation":10334602.0,"Current Liabilities":37214799.0,"Current Debt And Capital Lease Obligation":14685466.0,"Current Capital Lease Obligation":1513911.0,"Current Debt":13171555.0,"Line Of Credit":13171555.0,"Payables And Accrued Expenses":22529333.0,"Current Accrued Expenses":5299634.0,"Payables":17229699.0,"Total Tax Payable":40975.0,"Income Tax Payable":40975.0,"Accounts Payable":17188724.0,"Total Assets":68462232.0,"Total Non Current Assets":21931471.0,"Other Non Current Assets":1415145.0,"Non Current Deferred Assets":3424283.0,"Non Current Deferred Taxes Assets":3424283.0,"Goodwill And Other Intangible Assets":1877415.0,"Other Intangible Assets":null,"Net PPE":15214628.0,"Accumulated Depreciation":-3460623.0,"Gross PPE":18675251.0,"Leases":2132199.0,"Construction In Progress":154550.0,"Other Properties":11404723.0,"Machinery Furniture Equipment":4037713.0,"Buildings And Improvements":946066.0,"Properties":0.0,"Current Assets":46530761.0,"Other Current Assets":542660.0,"Prepaid Assets":1842402.0,"Inventory":12550585.0,"Finished Goods":12550585.0,"Receivables":30368749.0,"Duefrom Related Parties Current":11436719.0,"Accounts Receivable":18932030.0,"Allowance For Doubtful Accounts Receivable":-1309489.0,"Gross Accounts Receivable":20241519.0,"Cash Cash Equivalents And Short Term Investments":1226365.0,"Cash And Cash Equivalents":1226365.0,"Cash Financial":1226365.0},"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,"Minority Interest":null,"Stockholders Equity":null,"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,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":23189.0,"Income Tax Payable":23189.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":1849951.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":81784.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":13957867.0,"Receivables":null,"Duefrom Related Parties Current":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":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-55074.0,"Net Income From Continuing Operation Net Minority Interest":-969405.0,"Reconciled Depreciation":708511.0,"Reconciled Cost Of Revenue":22340769.0,"EBITDA":-55074.0,"EBIT":-763585.0,"Net Interest Income":-354027.0,"Interest Expense":354902.0,"Interest Income":875.0,"Normalized Income":-969405.0,"Net Income From Continuing And Discontinued Operation":-969405.0,"Total Expenses":31192869.0,"Total Operating Income As Reported":-691409.0,"Diluted Average Shares":1920619.0,"Basic Average Shares":1920619.0,"Diluted EPS":-0.5,"Basic EPS":-0.5,"Diluted NI Availto Com Stockholders":-969405.0,"Net Income Common Stockholders":-969405.0,"Net Income":-969405.0,"Minority Interests":173760.0,"Net Income Including Noncontrolling Interests":-1143165.0,"Net Income Continuous Operations":-1143165.0,"Tax Provision":24678.0,"Pretax Income":-1118487.0,"Other Income Expense":-73051.0,"Other Non Operating Income Expenses":-73051.0,"Net Non Operating Interest Income Expense":-354027.0,"Interest Expense Non Operating":354902.0,"Interest Income Non Operating":875.0,"Operating Income":-691409.0,"Operating Expense":8852100.0,"Research And Development":282610.0,"Selling General And Administration":8569490.0,"Selling And Marketing Expense":6215257.0,"General And Administrative Expense":2354233.0,"Other Gand A":2354233.0,"Gross Profit":8160691.0,"Cost Of Revenue":22340769.0,"Total Revenue":30501460.0,"Operating Revenue":27152818.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-43417.0,"Net Income From Continuing Operation Net Minority Interest":-2627578.0,"Reconciled Depreciation":750075.0,"Reconciled Cost Of Revenue":22323424.0,"EBITDA":-43417.0,"EBIT":-793492.0,"Net Interest Income":-340575.0,"Interest Expense":342927.0,"Interest Income":2352.0,"Normalized Income":-2627578.0,"Net Income From Continuing And Discontinued Operation":-2627578.0,"Total Expenses":31127565.0,"Total Operating Income As Reported":-658582.0,"Diluted Average Shares":1919842.0,"Basic Average Shares":1919842.0,"Diluted EPS":-1.37,"Basic EPS":-1.37,"Diluted NI Availto Com Stockholders":-2627578.0,"Net Income Common Stockholders":-2627578.0,"Net Income":-2627578.0,"Minority Interests":369740.0,"Net Income Including Noncontrolling Interests":-2997318.0,"Net Income Continuous Operations":-2997318.0,"Tax Provision":1860899.0,"Pretax Income":-1136419.0,"Other Income Expense":-137262.0,"Other Non Operating Income Expenses":-137262.0,"Net Non Operating Interest Income Expense":-340575.0,"Interest Expense Non Operating":342927.0,"Interest Income Non Operating":2352.0,"Operating Income":-658582.0,"Operating Expense":8804141.0,"Research And Development":332234.0,"Selling General And Administration":8471907.0,"Selling And Marketing Expense":5695779.0,"General And Administrative Expense":2776128.0,"Other Gand A":2776128.0,"Gross Profit":8145559.0,"Cost Of Revenue":22323424.0,"Total Revenue":30468983.0,"Operating Revenue":27190859.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":1040893.0,"Net Income From Continuing Operation Net Minority Interest":-1651332.0,"Reconciled Depreciation":706524.0,"Reconciled Cost Of Revenue":26350193.0,"EBITDA":1040893.0,"EBIT":334369.0,"Net Interest Income":-402175.0,"Interest Expense":402836.0,"Interest Income":661.0,"Normalized Income":-1651332.0,"Net Income From Continuing And Discontinued Operation":-1651332.0,"Total Expenses":35479138.0,"Total Operating Income As Reported":369723.0,"Diluted Average Shares":1918311.0,"Basic Average Shares":1918311.0,"Diluted EPS":-0.86,"Basic EPS":-0.86,"Diluted NI Availto Com Stockholders":-1651332.0,"Net Income Common Stockholders":-1651332.0,"Net Income":-1651332.0,"Minority Interests":296734.0,"Net Income Including Noncontrolling Interests":-1948066.0,"Net Income Continuous Operations":-1948066.0,"Tax Provision":1879599.0,"Pretax Income":-68467.0,"Other Income Expense":-36015.0,"Other Non Operating Income Expenses":-36015.0,"Net Non Operating Interest Income Expense":-402175.0,"Interest Expense Non Operating":402836.0,"Interest Income Non Operating":661.0,"Operating Income":369723.0,"Operating Expense":9128945.0,"Research And Development":283867.0,"Selling General And Administration":8845078.0,"Selling And Marketing Expense":6060571.0,"General And Administrative Expense":2784507.0,"Other Gand A":2784507.0,"Gross Profit":9498668.0,"Cost Of Revenue":26350193.0,"Total Revenue":35848861.0,"Operating Revenue":32528734.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.13589,"Normalized EBITDA":-557691.0,"Net Income From Continuing Operation Net Minority Interest":-1231524.0,"Reconciled Depreciation":739159.0,"Reconciled Cost Of Revenue":22291653.0,"EBITDA":-557691.0,"EBIT":-1296850.0,"Net Interest Income":-280503.0,"Interest Expense":282191.0,"Interest Income":1688.0,"Normalized Income":-1231524.0,"Net Income From Continuing And Discontinued Operation":-1231524.0,"Total Expenses":31830598.0,"Total Operating Income As Reported":-832338.0,"Diluted Average Shares":1918248.0,"Basic Average Shares":1918248.0,"Diluted EPS":-0.64,"Basic EPS":-0.64,"Diluted NI Availto Com Stockholders":-1231524.0,"Net Income Common Stockholders":-1231524.0,"Net Income":-1231524.0,"Minority Interests":132941.0,"Net Income Including Noncontrolling Interests":-1364465.0,"Net Income Continuous Operations":-1364465.0,"Tax Provision":-214576.0,"Pretax Income":-1579041.0,"Other Income Expense":-466200.0,"Other Non Operating Income Expenses":-466200.0,"Net Non Operating Interest Income Expense":-280503.0,"Interest Expense Non Operating":282191.0,"Interest Income Non Operating":1688.0,"Operating Income":-832338.0,"Operating Expense":9538945.0,"Research And Development":484502.0,"Selling General And Administration":9054443.0,"Selling And Marketing Expense":6209728.0,"General And Administrative Expense":2844715.0,"Other Gand A":2844715.0,"Gross Profit":8706607.0,"Cost Of Revenue":22291653.0,"Total Revenue":30998260.0,"Operating Revenue":27451990.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-541923.0,"Net Income From Continuing Operation Net Minority Interest":-629092.0,"Reconciled Depreciation":710404.0,"Reconciled Cost Of Revenue":24312290.0,"EBITDA":-541923.0,"EBIT":-1252327.0,"Net Interest Income":-302319.0,"Interest Expense":302760.0,"Interest Income":441.0,"Normalized Income":-629092.0,"Net Income From Continuing And Discontinued Operation":-629092.0,"Total Expenses":34493407.0,"Total Operating Income As Reported":-1280859.0,"Diluted Average Shares":1915796.0,"Basic Average Shares":1915796.0,"Diluted EPS":-0.35,"Basic EPS":-0.35,"Diluted NI Availto Com Stockholders":-629092.0,"Net Income Common Stockholders":-629092.0,"Net Income":-629092.0,"Minority Interests":186465.0,"Net Income Including Noncontrolling Interests":-815557.0,"Net Income Continuous Operations":-815557.0,"Tax Provision":-739530.0,"Pretax Income":-1555087.0,"Other Income Expense":28091.0,"Other Non Operating Income Expenses":28091.0,"Net Non Operating Interest Income Expense":-302319.0,"Interest Expense Non Operating":302760.0,"Interest Income Non Operating":441.0,"Operating Income":-1280859.0,"Operating Expense":10181117.0,"Research And Development":316726.0,"Selling General And Administration":9864391.0,"Selling And Marketing Expense":7163178.0,"General And Administrative Expense":2701213.0,"Other Gand A":2701213.0,"Gross Profit":8900258.0,"Cost Of Revenue":24312290.0,"Total Revenue":33212548.0,"Operating Revenue":29946551.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-405439.0,"Repayment Of Debt":-26693975.0,"Issuance Of Debt":27968836.0,"Capital Expenditure":-79726.0,"Interest Paid Supplemental Data":354928.0,"Income Tax Paid Supplemental Data":4769.0,"End Cash Position":2659190.0,"Beginning Cash Position":1899801.0,"Effect Of Exchange Rate Changes":-110033.0,"Changes In Cash":869422.0,"Financing Cash Flow":1274861.0,"Cash Flow From Continuing Financing Activities":1274861.0,"Net Issuance Payments Of Debt":1274861.0,"Net Short Term Debt Issuance":1274861.0,"Short Term Debt Payments":-26693975.0,"Short Term Debt Issuance":27968836.0,"Net Long Term Debt Issuance":null,"Investing Cash Flow":-79726.0,"Cash Flow From Continuing Investing Activities":-79726.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-79726.0,"Purchase Of PPE":-79726.0,"Operating Cash Flow":-325713.0,"Cash Flow From Continuing Operating Activities":-325713.0,"Change In Working Capital":-212333.0,"Change In Other Working Capital":21134.0,"Change In Other Current Liabilities":-420451.0,"Change In Other Current Assets":158174.0,"Change In Payables And Accrued Expense":-958030.0,"Change In Accrued Expense":-133872.0,"Change In Payable":-824158.0,"Change In Account Payable":-824158.0,"Change In Prepaid Assets":75381.0,"Change In Inventory":1063992.0,"Change In Receivables":-152533.0,"Changes In Account Receivables":-152533.0,"Stock Based Compensation":-116394.0,"Provisionand Write Offof Assets":358426.0,"Deferred Tax":-179.0,"Deferred Income Tax":-179.0,"Depreciation Amortization Depletion":708511.0,"Depreciation And Amortization":708511.0,"Amortization Cash Flow":531383.0,"Amortization Of Intangibles":531383.0,"Depreciation":177128.0,"Operating Gains Losses":79421.0,"Net Foreign Currency Exchange Gain Loss":79421.0,"Net Income From Continuing Operations":-1143165.0},"2025-12-31":{"Free Cash Flow":2221955.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":-122001.0,"Interest Paid Supplemental Data":346569.0,"Income Tax Paid Supplemental Data":252929.0,"End Cash Position":1899801.0,"Beginning Cash Position":1875682.0,"Effect Of Exchange Rate Changes":9682.0,"Changes In Cash":14437.0,"Financing Cash Flow":-2207518.0,"Cash Flow From Continuing Financing Activities":-2207518.0,"Net Issuance Payments Of Debt":-2207518.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Investing Cash Flow":-122001.0,"Cash Flow From Continuing Investing Activities":-122001.0,"Net Intangibles Purchase And Sale":-54911.0,"Purchase Of Intangibles":-54911.0,"Net PPE Purchase And Sale":-67090.0,"Purchase Of PPE":-67090.0,"Operating Cash Flow":2343956.0,"Cash Flow From Continuing Operating Activities":2343956.0,"Change In Working Capital":2864610.0,"Change In Other Working Capital":-210943.0,"Change In Other Current Liabilities":-410729.0,"Change In Other Current Assets":-19572.0,"Change In Payables And Accrued Expense":1867484.0,"Change In Accrued Expense":-173938.0,"Change In Payable":2041422.0,"Change In Account Payable":2041422.0,"Change In Prepaid Assets":51581.0,"Change In Inventory":-2956840.0,"Change In Receivables":4543629.0,"Changes In Account Receivables":4543629.0,"Stock Based Compensation":18202.0,"Provisionand Write Offof Assets":-256537.0,"Deferred Tax":1813244.0,"Deferred Income Tax":1813244.0,"Depreciation Amortization Depletion":750075.0,"Depreciation And Amortization":750075.0,"Amortization Cash Flow":576620.0,"Amortization Of Intangibles":576620.0,"Depreciation":173455.0,"Operating Gains Losses":151680.0,"Net Foreign Currency Exchange Gain Loss":151680.0,"Net Income From Continuing Operations":-2997318.0},"2025-09-30":{"Free Cash Flow":-2129099.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":-262696.0,"Interest Paid Supplemental Data":400168.0,"Income Tax Paid Supplemental Data":491821.0,"End Cash Position":1875682.0,"Beginning Cash Position":2519117.0,"Effect Of Exchange Rate Changes":-32182.0,"Changes In Cash":-611253.0,"Financing Cash Flow":1517846.0,"Cash Flow From Continuing Financing Activities":1517846.0,"Net Issuance Payments Of Debt":1517846.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":1517846.0,"Investing Cash Flow":-262696.0,"Cash Flow From Continuing Investing Activities":-262696.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-262696.0,"Purchase Of PPE":-262696.0,"Operating Cash Flow":-1866403.0,"Cash Flow From Continuing Operating Activities":-1866403.0,"Change In Working Capital":-2711238.0,"Change In Other Working Capital":-264510.0,"Change In Other Current Liabilities":-422489.0,"Change In Other Current Assets":158323.0,"Change In Payables And Accrued Expense":2113335.0,"Change In Accrued Expense":1067950.0,"Change In Payable":1045385.0,"Change In Account Payable":1045385.0,"Change In Prepaid Assets":-1909533.0,"Change In Inventory":344579.0,"Change In Receivables":-2730943.0,"Changes In Account Receivables":-2730943.0,"Stock Based Compensation":114052.0,"Provisionand Write Offof Assets":300471.0,"Deferred Tax":1643373.0,"Deferred Income Tax":1643373.0,"Depreciation Amortization Depletion":706524.0,"Depreciation And Amortization":706524.0,"Amortization Cash Flow":523765.0,"Amortization Of Intangibles":523765.0,"Depreciation":182759.0,"Operating Gains Losses":28481.0,"Net Foreign Currency Exchange Gain Loss":28481.0,"Net Income From Continuing Operations":-1948066.0},"2025-06-30":{"Free Cash Flow":1666358.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":-180995.0,"Interest Paid Supplemental Data":286857.0,"Income Tax Paid Supplemental Data":21303.0,"End Cash Position":2519117.0,"Beginning Cash Position":1226365.0,"Effect Of Exchange Rate Changes":239449.0,"Changes In Cash":1053303.0,"Financing Cash Flow":-613055.0,"Cash Flow From Continuing Financing Activities":-613055.0,"Net Issuance Payments Of Debt":-613055.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Investing Cash Flow":-180995.0,"Cash Flow From Continuing Investing Activities":-180995.0,"Net Intangibles Purchase And Sale":25084.0,"Purchase Of Intangibles":25084.0,"Net PPE Purchase And Sale":-206079.0,"Purchase Of PPE":-206079.0,"Operating Cash Flow":1847353.0,"Cash Flow From Continuing Operating Activities":1847353.0,"Change In Working Capital":2192769.0,"Change In Other Working Capital":10396.0,"Change In Other Current Liabilities":-503424.0,"Change In Other Current Assets":113189.0,"Change In Payables And Accrued Expense":3875982.0,"Change In Accrued Expense":-586242.0,"Change In Payable":4462224.0,"Change In Account Payable":4462224.0,"Change In Prepaid Assets":-4812180.0,"Change In Inventory":-129896.0,"Change In Receivables":3638702.0,"Changes In Account Receivables":3638702.0,"Stock Based Compensation":124623.0,"Provisionand Write Offof Assets":1822.0,"Deferred Tax":-243915.0,"Deferred Income Tax":-243915.0,"Depreciation Amortization Depletion":739159.0,"Depreciation And Amortization":739159.0,"Amortization Cash Flow":575228.0,"Amortization Of Intangibles":575228.0,"Depreciation":163931.0,"Operating Gains Losses":397360.0,"Net Foreign Currency Exchange Gain Loss":397360.0,"Net Income From Continuing Operations":-1364465.0},"2025-03-31":{"Free Cash Flow":-2101841.0,"Repayment Of Debt":-18175996.0,"Issuance Of Debt":16845184.0,"Capital Expenditure":-450155.0,"Interest Paid Supplemental Data":302819.0,"Income Tax Paid Supplemental Data":850.0,"End Cash Position":1226365.0,"Beginning Cash Position":4558160.0,"Effect Of Exchange Rate Changes":100858.0,"Changes In Cash":-3432653.0,"Financing Cash Flow":-1330812.0,"Cash Flow From Continuing Financing Activities":-1330812.0,"Net Issuance Payments Of Debt":-1330812.0,"Net Short Term Debt Issuance":-1330812.0,"Short Term Debt Payments":-18175996.0,"Short Term Debt Issuance":16845184.0,"Net Long Term Debt Issuance":null,"Investing Cash Flow":-450155.0,"Cash Flow From Continuing Investing Activities":-450155.0,"Net Intangibles Purchase And Sale":-100280.0,"Purchase Of Intangibles":-100280.0,"Net PPE Purchase And Sale":-349875.0,"Purchase Of PPE":-349875.0,"Operating Cash Flow":-1651686.0,"Cash Flow From Continuing Operating Activities":-1651686.0,"Change In Working Capital":-975797.0,"Change In Other Working Capital":17786.0,"Change In Other Current Liabilities":-417283.0,"Change In Other Current Assets":174685.0,"Change In Payables And Accrued Expense":-3660955.0,"Change In Accrued Expense":-605489.0,"Change In Payable":-3055466.0,"Change In Account Payable":-3055466.0,"Change In Prepaid Assets":679476.0,"Change In Inventory":1407282.0,"Change In Receivables":823212.0,"Changes In Account Receivables":823212.0,"Stock Based Compensation":76306.0,"Provisionand Write Offof Assets":125437.0,"Deferred Tax":-758698.0,"Deferred Income Tax":-758698.0,"Depreciation Amortization Depletion":710404.0,"Depreciation And Amortization":710404.0,"Amortization Cash Flow":563117.0,"Amortization Of Intangibles":563117.0,"Depreciation":147287.0,"Operating Gains Losses":-13781.0,"Net Foreign Currency Exchange Gain Loss":-13781.0,"Net Income From Continuing Operations":-815557.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":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 Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":2016870.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current 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,"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,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null}}}