{"ticker":"FLUX","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":21361383.0,"Share Issued":21361383.0,"Net Debt":5350000.0,"Total Debt":6535000.0,"Tangible Book Value":4613000.0,"Invested Capital":10335000.0,"Working Capital":2839000.0,"Net Tangible Assets":4613000.0,"Capital Lease Obligations":813000.0,"Common Stock Equity":4613000.0,"Total Capitalization":4613000.0,"Total Equity Gross Minority Interest":4613000.0,"Stockholders Equity":4613000.0,"Retained Earnings":-111522000.0,"Additional Paid In Capital":116114000.0,"Capital Stock":21000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":20989000.0,"Total Non Current Liabilities Net Minority Interest":397000.0,"Non Current Deferred Liabilities":292000.0,"Non Current Deferred Revenue":292000.0,"Long Term Debt And Capital Lease Obligation":105000.0,"Long Term Capital Lease Obligation":105000.0,"Current Liabilities":20592000.0,"Current Deferred Liabilities":204000.0,"Current Deferred Revenue":204000.0,"Current Debt And Capital Lease Obligation":6430000.0,"Current Capital Lease Obligation":708000.0,"Current Debt":5722000.0,"Other Current Borrowings":null,"Line Of Credit":5722000.0,"Current Provisions":2833000.0,"Payables And Accrued Expenses":11125000.0,"Current Accrued Expenses":2857000.0,"Interest Payable":53000.0,"Payables":8268000.0,"Accounts Payable":8268000.0,"Total Assets":25602000.0,"Total Non Current Assets":2171000.0,"Other Non Current Assets":92000.0,"Net PPE":2079000.0,"Accumulated Depreciation":null,"Gross PPE":2079000.0,"Leases":null,"Construction In Progress":null,"Other Properties":2079000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":23431000.0,"Other Current Assets":2539000.0,"Prepaid Assets":null,"Inventory":16656000.0,"Finished Goods":3530000.0,"Work In Process":591000.0,"Raw Materials":12535000.0,"Receivables":3864000.0,"Other Receivables":null,"Accounts Receivable":3864000.0,"Allowance For Doubtful Accounts Receivable":-86000.0,"Gross Accounts Receivable":3950000.0,"Cash Cash Equivalents And Short Term Investments":372000.0,"Cash And Cash Equivalents":372000.0,"Cash Financial":372000.0},"2025-12-31":{"Ordinary Shares Number":21340135.0,"Share Issued":21340135.0,"Net Debt":3812000.0,"Total Debt":5803000.0,"Tangible Book Value":7536000.0,"Invested Capital":12276000.0,"Working Capital":5499000.0,"Net Tangible Assets":7536000.0,"Capital Lease Obligations":1063000.0,"Common Stock Equity":7536000.0,"Total Capitalization":7536000.0,"Total Equity Gross Minority Interest":7536000.0,"Stockholders Equity":7536000.0,"Retained Earnings":-108347000.0,"Additional Paid In Capital":115862000.0,"Capital Stock":21000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":22576000.0,"Total Non Current Liabilities Net Minority Interest":450000.0,"Non Current Deferred Liabilities":323000.0,"Non Current Deferred Revenue":323000.0,"Long Term Debt And Capital Lease Obligation":127000.0,"Long Term Capital Lease Obligation":127000.0,"Current Liabilities":22126000.0,"Current Deferred Liabilities":197000.0,"Current Deferred Revenue":197000.0,"Current Debt And Capital Lease Obligation":5676000.0,"Current Capital Lease Obligation":936000.0,"Current Debt":4740000.0,"Other Current Borrowings":null,"Line Of Credit":4740000.0,"Current Provisions":2995000.0,"Payables And Accrued Expenses":13258000.0,"Current Accrued Expenses":3064000.0,"Interest Payable":40000.0,"Payables":10194000.0,"Accounts Payable":10194000.0,"Total Assets":30112000.0,"Total Non Current Assets":2487000.0,"Other Non Current Assets":95000.0,"Net PPE":2392000.0,"Accumulated Depreciation":null,"Gross PPE":2392000.0,"Leases":null,"Construction In Progress":null,"Other Properties":2392000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":27625000.0,"Other Current Assets":2486000.0,"Prepaid Assets":null,"Inventory":15705000.0,"Finished Goods":2633000.0,"Work In Process":602000.0,"Raw Materials":12470000.0,"Receivables":8506000.0,"Other Receivables":null,"Accounts Receivable":8506000.0,"Allowance For Doubtful Accounts Receivable":-44000.0,"Gross Accounts Receivable":8550000.0,"Cash Cash Equivalents And Short Term Investments":928000.0,"Cash And Cash Equivalents":928000.0,"Cash Financial":928000.0},"2025-09-30":{"Ordinary Shares Number":16862010.0,"Share Issued":16862010.0,"Net Debt":8347000.0,"Total Debt":11522000.0,"Tangible Book Value":-3320000.0,"Invested Capital":6615000.0,"Working Capital":-5212000.0,"Net Tangible Assets":-3320000.0,"Capital Lease Obligations":1587000.0,"Common Stock Equity":-3320000.0,"Total Capitalization":-3320000.0,"Total Equity Gross Minority Interest":-3320000.0,"Stockholders Equity":-3320000.0,"Retained Earnings":-108948000.0,"Additional Paid In Capital":105611000.0,"Capital Stock":17000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":33015000.0,"Total Non Current Liabilities Net Minority Interest":846000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Long Term Debt And Capital Lease Obligation":846000.0,"Long Term Capital Lease Obligation":846000.0,"Current Liabilities":32169000.0,"Current Deferred Liabilities":167000.0,"Current Deferred Revenue":167000.0,"Current Debt And Capital Lease Obligation":10676000.0,"Current Capital Lease Obligation":741000.0,"Current Debt":9935000.0,"Other Current Borrowings":null,"Line Of Credit":9935000.0,"Current Provisions":3259000.0,"Payables And Accrued Expenses":18067000.0,"Current Accrued Expenses":4328000.0,"Interest Payable":83000.0,"Payables":13739000.0,"Accounts Payable":13739000.0,"Total Assets":29695000.0,"Total Non Current Assets":2738000.0,"Other Non Current Assets":108000.0,"Net PPE":2630000.0,"Accumulated Depreciation":null,"Gross PPE":2630000.0,"Leases":null,"Construction In Progress":null,"Other Properties":2630000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":26957000.0,"Other Current Assets":2146000.0,"Prepaid Assets":null,"Inventory":15726000.0,"Finished Goods":2585000.0,"Work In Process":820000.0,"Raw Materials":12321000.0,"Receivables":7497000.0,"Other Receivables":null,"Accounts Receivable":7497000.0,"Allowance For Doubtful Accounts Receivable":-68000.0,"Gross Accounts Receivable":7565000.0,"Cash Cash Equivalents And Short Term Investments":1588000.0,"Cash And Cash Equivalents":1588000.0,"Cash Financial":1588000.0},"2025-06-30":{"Ordinary Shares Number":16835698.0,"Share Issued":16835698.0,"Net Debt":13293000.0,"Total Debt":16060000.0,"Tangible Book Value":-5404000.0,"Invested Capital":9223000.0,"Working Capital":-7814000.0,"Net Tangible Assets":-5404000.0,"Capital Lease Obligations":1433000.0,"Common Stock Equity":-5404000.0,"Total Capitalization":-5404000.0,"Total Equity Gross Minority Interest":-5404000.0,"Stockholders Equity":-5404000.0,"Retained Earnings":-106386000.0,"Additional Paid In Capital":100965000.0,"Capital Stock":17000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":40156000.0,"Total Non Current Liabilities Net Minority Interest":538000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Long Term Debt And Capital Lease Obligation":538000.0,"Long Term Capital Lease Obligation":538000.0,"Current Liabilities":39618000.0,"Current Deferred Liabilities":497000.0,"Current Deferred Revenue":497000.0,"Current Debt And Capital Lease Obligation":15522000.0,"Current Capital Lease Obligation":895000.0,"Current Debt":14627000.0,"Other Current Borrowings":1000000.0,"Line Of Credit":13627000.0,"Current Provisions":3377000.0,"Payables And Accrued Expenses":20222000.0,"Current Accrued Expenses":3927000.0,"Interest Payable":246000.0,"Payables":16295000.0,"Accounts Payable":16295000.0,"Total Assets":34752000.0,"Total Non Current Assets":2948000.0,"Other Non Current Assets":119000.0,"Net PPE":2829000.0,"Accumulated Depreciation":-3669000.0,"Gross PPE":6498000.0,"Leases":150000.0,"Construction In Progress":4000.0,"Other Properties":1275000.0,"Machinery Furniture Equipment":5069000.0,"Properties":0.0,"Current Assets":31804000.0,"Other Current Assets":258000.0,"Prepaid Assets":121000.0,"Inventory":17231000.0,"Finished Goods":3247000.0,"Work In Process":513000.0,"Raw Materials":13471000.0,"Receivables":12860000.0,"Other Receivables":1486000.0,"Accounts Receivable":11374000.0,"Allowance For Doubtful Accounts Receivable":-68000.0,"Gross Accounts Receivable":11442000.0,"Cash Cash Equivalents And Short Term Investments":1334000.0,"Cash And Cash Equivalents":1334000.0,"Cash Financial":1334000.0},"2025-03-31":{"Ordinary Shares Number":16767470.0,"Share Issued":16767470.0,"Net Debt":11499000.0,"Total Debt":13668000.0,"Tangible Book Value":-4372000.0,"Invested Capital":7632000.0,"Working Capital":-6844000.0,"Net Tangible Assets":-4372000.0,"Capital Lease Obligations":1664000.0,"Common Stock Equity":-4372000.0,"Total Capitalization":-4372000.0,"Total Equity Gross Minority Interest":-4372000.0,"Stockholders Equity":-4372000.0,"Retained Earnings":-105207000.0,"Additional Paid In Capital":100818000.0,"Capital Stock":17000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":34938000.0,"Total Non Current Liabilities Net Minority Interest":747000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Long Term Debt And Capital Lease Obligation":747000.0,"Long Term Capital Lease Obligation":747000.0,"Current Liabilities":34191000.0,"Current Deferred Liabilities":647000.0,"Current Deferred Revenue":647000.0,"Current Debt And Capital Lease Obligation":12921000.0,"Current Capital Lease Obligation":917000.0,"Current Debt":12004000.0,"Other Current Borrowings":1000000.0,"Line Of Credit":11004000.0,"Current Provisions":3301000.0,"Payables And Accrued Expenses":17322000.0,"Current Accrued Expenses":2578000.0,"Interest Payable":194000.0,"Payables":14744000.0,"Accounts Payable":14744000.0,"Total Assets":30566000.0,"Total Non Current Assets":3219000.0,"Other Non Current Assets":119000.0,"Net PPE":3100000.0,"Accumulated Depreciation":null,"Gross PPE":3100000.0,"Leases":null,"Construction In Progress":null,"Other Properties":3100000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":27347000.0,"Other Current Assets":562000.0,"Prepaid Assets":null,"Inventory":16433000.0,"Finished Goods":2724000.0,"Work In Process":1192000.0,"Raw Materials":12517000.0,"Receivables":9847000.0,"Other Receivables":null,"Accounts Receivable":9847000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":505000.0,"Cash And Cash Equivalents":505000.0,"Cash Financial":505000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"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,"Other Current Borrowings":1000000.0,"Line Of Credit":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":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,"Other 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":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2746000.0,"Net Income From Continuing Operation Net Minority Interest":-3175000.0,"Reconciled Depreciation":245000.0,"Reconciled Cost Of Revenue":4788000.0,"EBITDA":-2746000.0,"EBIT":-2991000.0,"Net Interest Income":-184000.0,"Interest Expense":null,"Normalized Income":-3175000.0,"Net Income From Continuing And Discontinued Operation":-3175000.0,"Total Expenses":9579000.0,"Total Operating Income As Reported":-2991000.0,"Diluted Average Shares":21340371.0,"Basic Average Shares":21340371.0,"Diluted EPS":-0.15,"Basic EPS":-0.15,"Diluted NI Availto Com Stockholders":-3175000.0,"Net Income Common Stockholders":-3175000.0,"Net Income":-3175000.0,"Net Income Including Noncontrolling Interests":-3175000.0,"Net Income Continuous Operations":-3175000.0,"Pretax Income":-3175000.0,"Net Non Operating Interest Income Expense":-184000.0,"Total Other Finance Cost":184000.0,"Interest Expense Non Operating":null,"Operating Income":-2991000.0,"Operating Expense":4791000.0,"Research And Development":623000.0,"Selling General And Administration":4168000.0,"Gross Profit":1800000.0,"Cost Of Revenue":4788000.0,"Total Revenue":6588000.0,"Operating Revenue":6588000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":1046000.0,"Net Income From Continuing Operation Net Minority Interest":601000.0,"Reconciled Depreciation":251000.0,"Reconciled Cost Of Revenue":9226000.0,"EBITDA":1046000.0,"EBIT":795000.0,"Net Interest Income":-194000.0,"Interest Expense":194000.0,"Normalized Income":601000.0,"Net Income From Continuing And Discontinued Operation":601000.0,"Total Expenses":13326000.0,"Total Operating Income As Reported":795000.0,"Diluted Average Shares":22858593.0,"Basic Average Shares":19686961.0,"Diluted EPS":0.03,"Basic EPS":0.03,"Diluted NI Availto Com Stockholders":601000.0,"Net Income Common Stockholders":601000.0,"Net Income":601000.0,"Net Income Including Noncontrolling Interests":601000.0,"Net Income Continuous Operations":601000.0,"Pretax Income":601000.0,"Net Non Operating Interest Income Expense":-194000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":194000.0,"Operating Income":795000.0,"Operating Expense":4100000.0,"Research And Development":536000.0,"Selling General And Administration":3564000.0,"Gross Profit":4895000.0,"Cost Of Revenue":9226000.0,"Total Revenue":14121000.0,"Operating Revenue":14121000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1927000.0,"Net Income From Continuing Operation Net Minority Interest":-2562000.0,"Reconciled Depreciation":251000.0,"Reconciled Cost Of Revenue":9410000.0,"EBITDA":-1927000.0,"EBIT":-2178000.0,"Net Interest Income":-384000.0,"Interest Expense":null,"Normalized Income":-2562000.0,"Net Income From Continuing And Discontinued Operation":-2562000.0,"Total Expenses":15353000.0,"Total Operating Income As Reported":-2178000.0,"Diluted Average Shares":16835698.0,"Basic Average Shares":16835698.0,"Diluted EPS":-0.15,"Basic EPS":-0.15,"Diluted NI Availto Com Stockholders":-2562000.0,"Net Income Common Stockholders":-2562000.0,"Net Income":-2562000.0,"Net Income Including Noncontrolling Interests":-2562000.0,"Net Income Continuous Operations":-2562000.0,"Pretax Income":-2562000.0,"Net Non Operating Interest Income Expense":-384000.0,"Total Other Finance Cost":384000.0,"Interest Expense Non Operating":null,"Operating Income":-2178000.0,"Operating Expense":5943000.0,"Research And Development":1037000.0,"Selling General And Administration":4906000.0,"Gross Profit":3765000.0,"Cost Of Revenue":9410000.0,"Total Revenue":13175000.0,"Operating Revenue":13175000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-508000.0,"Net Income From Continuing Operation Net Minority Interest":-1179000.0,"Reconciled Depreciation":252000.0,"Reconciled Cost Of Revenue":10965000.0,"EBITDA":-508000.0,"EBIT":-760000.0,"Net Interest Income":-419000.0,"Interest Expense":null,"Normalized Income":-1179000.0,"Net Income From Continuing And Discontinued Operation":-1179000.0,"Total Expenses":17497000.0,"Total Operating Income As Reported":-760000.0,"Diluted Average Shares":16822202.0,"Basic Average Shares":16822202.0,"Diluted EPS":-0.07,"Basic EPS":-0.07,"Diluted NI Availto Com Stockholders":-1179000.0,"Net Income Common Stockholders":-1179000.0,"Net Income":-1179000.0,"Net Income Including Noncontrolling Interests":-1179000.0,"Net Income Continuous Operations":-1179000.0,"Pretax Income":-1179000.0,"Net Non Operating Interest Income Expense":-419000.0,"Total Other Finance Cost":419000.0,"Interest Expense Non Operating":null,"Operating Income":-760000.0,"Operating Expense":6532000.0,"Research And Development":1045000.0,"Selling General And Administration":5487000.0,"Gross Profit":5772000.0,"Cost Of Revenue":10965000.0,"Total Revenue":16737000.0,"Operating Revenue":16737000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1329000.0,"Net Income From Continuing Operation Net Minority Interest":-1939000.0,"Reconciled Depreciation":248000.0,"Reconciled Cost Of Revenue":11455000.0,"EBITDA":-1329000.0,"EBIT":-1577000.0,"Net Interest Income":-362000.0,"Interest Expense":null,"Normalized Income":-1939000.0,"Net Income From Continuing And Discontinued Operation":-1939000.0,"Total Expenses":18319000.0,"Total Operating Income As Reported":-1577000.0,"Diluted Average Shares":16684320.0,"Basic Average Shares":16684320.0,"Diluted EPS":-0.12,"Basic EPS":-0.12,"Diluted NI Availto Com Stockholders":-1939000.0,"Net Income Common Stockholders":-1939000.0,"Net Income":-1939000.0,"Net Income Including Noncontrolling Interests":-1939000.0,"Net Income Continuous Operations":-1939000.0,"Pretax Income":-1939000.0,"Net Non Operating Interest Income Expense":-362000.0,"Total Other Finance Cost":362000.0,"Interest Expense Non Operating":null,"Operating Income":-1577000.0,"Operating Expense":6864000.0,"Research And Development":1147000.0,"Selling General And Administration":5717000.0,"Gross Profit":5287000.0,"Cost Of Revenue":11455000.0,"Total Revenue":16742000.0,"Operating Revenue":16742000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":408000.0,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Pretax Income":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":408000.0,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1511000.0,"Repayment Of Debt":-10809000.0,"Issuance Of Debt":11752000.0,"Issuance Of Capital Stock":1925000.0,"Capital Expenditure":-120000.0,"Interest Paid Supplemental Data":134000.0,"End Cash Position":372000.0,"Beginning Cash Position":928000.0,"Changes In Cash":-556000.0,"Financing Cash Flow":955000.0,"Cash Flow From Continuing Financing Activities":955000.0,"Proceeds From Stock Option Exercised":19000.0,"Net Preferred Stock Issuance":645000.0,"Preferred Stock Issuance":645000.0,"Net Common Stock Issuance":1280000.0,"Common Stock Issuance":1280000.0,"Net Issuance Payments Of Debt":943000.0,"Net Short Term Debt Issuance":-7905000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":46831000.0,"Net Long Term Debt Issuance":8848000.0,"Long Term Debt Payments":43927000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-120000.0,"Cash Flow From Continuing Investing Activities":-120000.0,"Net PPE Purchase And Sale":-120000.0,"Purchase Of PPE":-120000.0,"Operating Cash Flow":-1391000.0,"Cash Flow From Continuing Operating Activities":-1391000.0,"Change In Working Capital":1285000.0,"Change In Other Working Capital":-24000.0,"Change In Other Current Assets":-64000.0,"Change In Payables And Accrued Expense":-2506000.0,"Change In Accrued Expense":-369000.0,"Change In Interest Payable":13000.0,"Change In Payable":-2137000.0,"Change In Account Payable":-1926000.0,"Change In Inventory":-751000.0,"Change In Receivables":4630000.0,"Changes In Account Receivables":4630000.0,"Other Non Cash Items":202000.0,"Stock Based Compensation":240000.0,"Asset Impairment Charge":-200000.0,"Depreciation Amortization Depletion":245000.0,"Depreciation And Amortization":245000.0,"Depreciation":245000.0,"Net Income From Continuing Operations":-3175000.0},"2025-12-31":{"Free Cash Flow":-5285000.0,"Repayment Of Debt":-23447000.0,"Issuance Of Debt":18102000.0,"Issuance Of Capital Stock":9715000.0,"Capital Expenditure":-122000.0,"Interest Paid Supplemental Data":196000.0,"End Cash Position":928000.0,"Beginning Cash Position":1588000.0,"Changes In Cash":-660000.0,"Financing Cash Flow":4625000.0,"Cash Flow From Continuing Financing Activities":4625000.0,"Proceeds From Stock Option Exercised":255000.0,"Net Preferred Stock Issuance":-45000.0,"Preferred Stock Issuance":-45000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-5345000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-5345000.0,"Long Term Debt Payments":-23447000.0,"Long Term Debt Issuance":18102000.0,"Investing Cash Flow":-122000.0,"Cash Flow From Continuing Investing Activities":-122000.0,"Net PPE Purchase And Sale":-122000.0,"Purchase Of PPE":-122000.0,"Operating Cash Flow":-5163000.0,"Cash Flow From Continuing Operating Activities":-5163000.0,"Change In Working Capital":-6823000.0,"Change In Other Working Capital":13000.0,"Change In Other Current Assets":-289000.0,"Change In Payables And Accrued Expense":-5279000.0,"Change In Accrued Expense":-1528000.0,"Change In Interest Payable":-43000.0,"Change In Payable":-3751000.0,"Change In Account Payable":-3545000.0,"Change In Inventory":-259000.0,"Change In Receivables":-1009000.0,"Changes In Account Receivables":-1009000.0,"Other Non Cash Items":243000.0,"Stock Based Compensation":285000.0,"Asset Impairment Charge":280000.0,"Depreciation Amortization Depletion":251000.0,"Depreciation And Amortization":251000.0,"Depreciation":251000.0,"Net Income From Continuing Operations":601000.0},"2025-09-30":{"Free Cash Flow":726000.0,"Repayment Of Debt":-20713000.0,"Issuance Of Debt":16977000.0,"Issuance Of Capital Stock":3227000.0,"Capital Expenditure":-163000.0,"Interest Paid Supplemental Data":436000.0,"End Cash Position":1588000.0,"Beginning Cash Position":1334000.0,"Changes In Cash":254000.0,"Financing Cash Flow":-472000.0,"Cash Flow From Continuing Financing Activities":-472000.0,"Proceeds From Stock Option Exercised":37000.0,"Net Preferred Stock Issuance":3227000.0,"Preferred Stock Issuance":3227000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-3736000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-3736000.0,"Long Term Debt Payments":-20713000.0,"Long Term Debt Issuance":16977000.0,"Investing Cash Flow":-163000.0,"Cash Flow From Continuing Investing Activities":-163000.0,"Net PPE Purchase And Sale":-163000.0,"Purchase Of PPE":-163000.0,"Operating Cash Flow":889000.0,"Cash Flow From Continuing Operating Activities":889000.0,"Change In Working Capital":2826000.0,"Change In Other Working Capital":10000.0,"Change In Other Current Assets":-260000.0,"Change In Payables And Accrued Expense":-2300000.0,"Change In Accrued Expense":456000.0,"Change In Interest Payable":10000.0,"Change In Payable":-2756000.0,"Change In Account Payable":-2556000.0,"Change In Inventory":1499000.0,"Change In Receivables":3877000.0,"Changes In Account Receivables":3877000.0,"Other Non Cash Items":159000.0,"Stock Based Compensation":209000.0,"Asset Impairment Charge":6000.0,"Depreciation Amortization Depletion":251000.0,"Depreciation And Amortization":251000.0,"Depreciation":251000.0,"Net Income From Continuing Operations":-2562000.0},"2025-06-30":{"Free Cash Flow":-1753000.0,"Repayment Of Debt":-14966000.0,"Issuance Of Debt":17549000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-155000.0,"Interest Paid Supplemental Data":288000.0,"End Cash Position":1334000.0,"Beginning Cash Position":505000.0,"Changes In Cash":829000.0,"Financing Cash Flow":2582000.0,"Cash Flow From Continuing Financing Activities":2582000.0,"Proceeds From Stock Option Exercised":-1000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":2583000.0,"Net Short Term Debt Issuance":2623000.0,"Short Term Debt Payments":-14926000.0,"Short Term Debt Issuance":17549000.0,"Net Long Term Debt Issuance":-40000.0,"Long Term Debt Payments":-40000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-155000.0,"Cash Flow From Continuing Investing Activities":-155000.0,"Net PPE Purchase And Sale":-155000.0,"Purchase Of PPE":-155000.0,"Operating Cash Flow":-1598000.0,"Cash Flow From Continuing Operating Activities":-1598000.0,"Change In Working Capital":-976000.0,"Change In Other Working Capital":-150000.0,"Change In Other Current Assets":-1344000.0,"Change In Payables And Accrued Expense":2785000.0,"Change In Accrued Expense":1425000.0,"Change In Interest Payable":52000.0,"Change In Payable":1360000.0,"Change In Account Payable":1551000.0,"Change In Inventory":-740000.0,"Change In Receivables":-1527000.0,"Changes In Account Receivables":-1527000.0,"Other Non Cash Items":215000.0,"Stock Based Compensation":148000.0,"Asset Impairment Charge":-58000.0,"Depreciation Amortization Depletion":252000.0,"Depreciation And Amortization":252000.0,"Depreciation":null,"Net Income From Continuing Operations":-1179000.0},"2025-03-31":{"Free Cash Flow":-1747000.0,"Repayment Of Debt":-15592000.0,"Issuance Of Debt":16863000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-181000.0,"Interest Paid Supplemental Data":263000.0,"End Cash Position":505000.0,"Beginning Cash Position":883000.0,"Changes In Cash":-378000.0,"Financing Cash Flow":1369000.0,"Cash Flow From Continuing Financing Activities":1369000.0,"Proceeds From Stock Option Exercised":98000.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":1271000.0,"Net Short Term Debt Issuance":-2830000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":46914000.0,"Net Long Term Debt Issuance":4101000.0,"Long Term Debt Payments":34152000.0,"Long Term Debt Issuance":-30051000.0,"Investing Cash Flow":-181000.0,"Cash Flow From Continuing Investing Activities":-181000.0,"Net PPE Purchase And Sale":-181000.0,"Purchase Of PPE":-181000.0,"Operating Cash Flow":-1566000.0,"Cash Flow From Continuing Operating Activities":-1566000.0,"Change In Working Capital":-476000.0,"Change In Other Working Capital":-176000.0,"Change In Other Current Assets":235000.0,"Change In Payables And Accrued Expense":2147000.0,"Change In Accrued Expense":623000.0,"Change In Interest Payable":24000.0,"Change In Payable":1524000.0,"Change In Account Payable":1710000.0,"Change In Inventory":-1296000.0,"Change In Receivables":-1386000.0,"Changes In Account Receivables":-1386000.0,"Other Non Cash Items":208000.0,"Stock Based Compensation":206000.0,"Asset Impairment Charge":186000.0,"Depreciation Amortization Depletion":248000.0,"Depreciation And Amortization":248000.0,"Depreciation":248000.0,"Net Income From Continuing Operations":-1939000.0},"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,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":16296000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Interest Payable":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":250000.0,"Net Income From Continuing Operations":null}}}