{"ticker":"FRTT","downloaded_at":"2026-08-20","balance_sheet":{"2025-12-31":{"Ordinary Shares Number":11362352.0,"Share Issued":11362352.0,"Net Debt":2780000.0,"Total Debt":3598000.0,"Tangible Book Value":2793000.0,"Invested Capital":6178000.0,"Working Capital":3358000.0,"Net Tangible Assets":2793000.0,"Capital Lease Obligations":213000.0,"Common Stock Equity":2793000.0,"Total Capitalization":5920000.0,"Total Equity Gross Minority Interest":2793000.0,"Stockholders Equity":2793000.0,"Other Equity Interest":335000.0,"Retained Earnings":-4426000.0,"Capital Stock":6884000.0,"Common Stock":6884000.0,"Total Liabilities Net Minority Interest":4699000.0,"Total Non Current Liabilities Net Minority Interest":3285000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":3285000.0,"Long Term Capital Lease Obligation":158000.0,"Long Term Debt":3127000.0,"Current Liabilities":1414000.0,"Current Debt And Capital Lease Obligation":313000.0,"Current Capital Lease Obligation":55000.0,"Current Debt":258000.0,"Other Current Borrowings":258000.0,"Payables And Accrued Expenses":1101000.0,"Current Accrued Expenses":389000.0,"Interest Payable":92000.0,"Payables":712000.0,"Other Payable":169000.0,"Accounts Payable":543000.0,"Total Assets":7492000.0,"Total Non Current Assets":2720000.0,"Non Current Deferred Assets":134000.0,"Non Current Deferred Taxes Assets":134000.0,"Non Current Note Receivables":2285000.0,"Net PPE":301000.0,"Accumulated Depreciation":-140000.0,"Gross PPE":441000.0,"Other Properties":111000.0,"Buildings And Improvements":330000.0,"Properties":0.0,"Current Assets":4772000.0,"Inventory":3862000.0,"Finished Goods":3862000.0,"Receivables":305000.0,"Other Receivables":203000.0,"Duefrom Related Parties Current":null,"Accrued Interest Receivable":null,"Accounts Receivable":102000.0,"Cash Cash Equivalents And Short Term Investments":605000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":605000.0,"Cash Financial":null},"2025-09-30":{"Ordinary Shares Number":9661548.0,"Share Issued":9661548.0,"Net Debt":2962000.0,"Total Debt":3548000.0,"Tangible Book Value":1394000.0,"Invested Capital":4715000.0,"Working Capital":1369000.0,"Net Tangible Assets":1394000.0,"Capital Lease Obligations":227000.0,"Common Stock Equity":1394000.0,"Total Capitalization":4457000.0,"Total Equity Gross Minority Interest":1394000.0,"Stockholders Equity":1394000.0,"Other Equity Interest":195000.0,"Retained Earnings":-3222000.0,"Capital Stock":4421000.0,"Common Stock":4421000.0,"Total Liabilities Net Minority Interest":6829000.0,"Total Non Current Liabilities Net Minority Interest":3266000.0,"Non Current Deferred Liabilities":30000.0,"Non Current Deferred Taxes Liabilities":30000.0,"Long Term Debt And Capital Lease Obligation":3236000.0,"Long Term Capital Lease Obligation":173000.0,"Long Term Debt":3063000.0,"Current Liabilities":3563000.0,"Current Debt And Capital Lease Obligation":312000.0,"Current Capital Lease Obligation":54000.0,"Current Debt":258000.0,"Other Current Borrowings":258000.0,"Payables And Accrued Expenses":3251000.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":3251000.0,"Other Payable":2654000.0,"Accounts Payable":597000.0,"Total Assets":8223000.0,"Total Non Current Assets":3291000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Note Receivables":2970000.0,"Net PPE":321000.0,"Accumulated Depreciation":null,"Gross PPE":321000.0,"Other Properties":321000.0,"Buildings And Improvements":null,"Properties":null,"Current Assets":4932000.0,"Inventory":3451000.0,"Finished Goods":3451000.0,"Receivables":770000.0,"Other Receivables":516000.0,"Duefrom Related Parties Current":null,"Accrued Interest Receivable":null,"Accounts Receivable":254000.0,"Cash Cash Equivalents And Short Term Investments":711000.0,"Other Short Term Investments":352000.0,"Cash And Cash Equivalents":359000.0,"Cash Financial":null},"2025-06-30":{"Ordinary Shares Number":2021428.0,"Share Issued":2021428.0,"Net Debt":null,"Total Debt":null,"Tangible Book Value":627397.230241,"Invested Capital":627397.230241,"Working Capital":627397.230241,"Net Tangible Assets":627397.230241,"Capital Lease Obligations":null,"Common Stock Equity":627397.230241,"Total Capitalization":627397.230241,"Total Equity Gross Minority Interest":627397.230241,"Stockholders Equity":627397.230241,"Other Equity Interest":48050.571857,"Retained Earnings":-355889.209632,"Capital Stock":935235.868016,"Common Stock":935235.868016,"Total Liabilities Net Minority Interest":25030.145796,"Total Non Current Liabilities Net Minority Interest":0.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":25030.145796,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":25030.145796,"Current Accrued Expenses":6504.183871,"Interest Payable":null,"Payables":18525.961925,"Other Payable":null,"Accounts Payable":18525.961925,"Total Assets":652427.376037,"Total Non Current Assets":0.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Note Receivables":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":652427.376037,"Inventory":null,"Finished Goods":null,"Receivables":51316.549129,"Other Receivables":null,"Duefrom Related Parties Current":null,"Accrued Interest Receivable":51316.549129,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":601110.826908,"Other Short Term Investments":null,"Cash And Cash Equivalents":601110.826908,"Cash Financial":601110.826908},"2025-03-31":{"Ordinary Shares Number":2021428.0,"Share Issued":2021428.0,"Net Debt":null,"Total Debt":243000.0,"Tangible Book Value":1476000.0,"Invested Capital":1476000.0,"Working Capital":1337000.0,"Net Tangible Assets":1476000.0,"Capital Lease Obligations":243000.0,"Common Stock Equity":1476000.0,"Total Capitalization":1476000.0,"Total Equity Gross Minority Interest":1476000.0,"Stockholders Equity":1476000.0,"Other Equity Interest":null,"Retained Earnings":1476000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":3024000.0,"Total Non Current Liabilities Net Minority Interest":227000.0,"Non Current Deferred Liabilities":34000.0,"Non Current Deferred Taxes Liabilities":34000.0,"Long Term Debt And Capital Lease Obligation":193000.0,"Long Term Capital Lease Obligation":193000.0,"Long Term Debt":null,"Current Liabilities":2797000.0,"Current Debt And Capital Lease Obligation":50000.0,"Current Capital Lease Obligation":50000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":2747000.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":2747000.0,"Other Payable":2375000.0,"Accounts Payable":372000.0,"Total Assets":4500000.0,"Total Non Current Assets":366000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Note Receivables":null,"Net PPE":366000.0,"Accumulated Depreciation":null,"Gross PPE":366000.0,"Other Properties":232000.0,"Buildings And Improvements":null,"Properties":134000.0,"Current Assets":4134000.0,"Inventory":3500000.0,"Finished Goods":3500000.0,"Receivables":364000.0,"Other Receivables":47000.0,"Duefrom Related Parties Current":null,"Accrued Interest Receivable":null,"Accounts Receivable":317000.0,"Cash Cash Equivalents And Short Term Investments":270000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":270000.0,"Cash Financial":null},"2024-12-31":{"Ordinary Shares Number":2021428.0,"Share Issued":2021428.0,"Net Debt":null,"Total Debt":247000.0,"Tangible Book Value":1404000.0,"Invested Capital":1404000.0,"Working Capital":1251000.0,"Net Tangible Assets":1404000.0,"Capital Lease Obligations":247000.0,"Common Stock Equity":1404000.0,"Total Capitalization":1404000.0,"Total Equity Gross Minority Interest":1404000.0,"Stockholders Equity":1404000.0,"Other Equity Interest":null,"Retained Earnings":1404000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":2813000.0,"Total Non Current Liabilities Net Minority Interest":232000.0,"Non Current Deferred Liabilities":33000.0,"Non Current Deferred Taxes Liabilities":33000.0,"Long Term Debt And Capital Lease Obligation":199000.0,"Long Term Capital Lease Obligation":199000.0,"Long Term Debt":null,"Current Liabilities":2581000.0,"Current Debt And Capital Lease Obligation":48000.0,"Current Capital Lease Obligation":48000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":2533000.0,"Current Accrued Expenses":59000.0,"Interest Payable":7000.0,"Payables":2474000.0,"Other Payable":1969000.0,"Accounts Payable":505000.0,"Total Assets":4217000.0,"Total Non Current Assets":385000.0,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Non Current Note Receivables":0.0,"Net PPE":385000.0,"Accumulated Depreciation":-80000.0,"Gross PPE":465000.0,"Other Properties":135000.0,"Buildings And Improvements":330000.0,"Properties":0.0,"Current Assets":3832000.0,"Inventory":3119000.0,"Finished Goods":3119000.0,"Receivables":167000.0,"Other Receivables":51000.0,"Duefrom Related Parties Current":0.0,"Accrued Interest Receivable":null,"Accounts Receivable":116000.0,"Cash Cash Equivalents And Short Term Investments":546000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":546000.0,"Cash Financial":null}},"income_stmt":{"2025-12-31":{"Tax Effect Of Unusual Items":-6869.978086,"Tax Rate For Calcs":0.120526,"Normalized EBITDA":-1186000.0,"Total Unusual Items":-57000.0,"Total Unusual Items Excluding Goodwill":-57000.0,"Net Income From Continuing Operation Net Minority Interest":-1204000.0,"Reconciled Depreciation":24000.0,"Reconciled Cost Of Revenue":2410000.0,"EBITDA":-1243000.0,"EBIT":-1267000.0,"Net Interest Income":-783000.0,"Interest Expense":102000.0,"Interest Income":-18000.0,"Normalized Income":-1153869.978086,"Net Income From Continuing And Discontinued Operation":-1204000.0,"Total Expenses":3325000.0,"Total Operating Income As Reported":-529000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1204000.0,"Net Income Common Stockholders":-1204000.0,"Net Income":-1204000.0,"Net Income Including Noncontrolling Interests":-1204000.0,"Net Income Continuous Operations":-1204000.0,"Tax Provision":-165000.0,"Pretax Income":-1369000.0,"Other Income Expense":-57000.0,"Special Income Charges":0.0,"Other Special Charges":0.0,"Net Non Operating Interest Income Expense":-783000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":102000.0,"Interest Income Non Operating":-18000.0,"Operating Income":-529000.0,"Operating Expense":915000.0,"Other Operating Expenses":null,"Selling General And Administration":824000.0,"Selling And Marketing Expense":14000.0,"General And Administrative Expense":810000.0,"Other Gand A":413000.0,"Gross Profit":386000.0,"Cost Of Revenue":2410000.0,"Total Revenue":2796000.0,"Operating Revenue":2796000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.017937,"Normalized EBITDA":249000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":219000.0,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":1474000.0,"EBITDA":249000.0,"EBIT":249000.0,"Net Interest Income":-26000.0,"Interest Expense":26000.0,"Interest Income":0.0,"Normalized Income":219000.0,"Net Income From Continuing And Discontinued Operation":219000.0,"Total Expenses":1736000.0,"Total Operating Income As Reported":249000.0,"Diluted Average Shares":9661548.0,"Basic Average Shares":9661548.0,"Diluted EPS":0.022667,"Basic EPS":0.022667,"Diluted NI Availto Com Stockholders":219000.0,"Net Income Common Stockholders":219000.0,"Net Income":219000.0,"Net Income Including Noncontrolling Interests":219000.0,"Net Income Continuous Operations":219000.0,"Tax Provision":4000.0,"Pretax Income":223000.0,"Other Income Expense":null,"Special Income Charges":0.0,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-26000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":26000.0,"Interest Income Non Operating":0.0,"Operating Income":249000.0,"Operating Expense":262000.0,"Other Operating Expenses":39000.0,"Selling General And Administration":223000.0,"Selling And Marketing Expense":152000.0,"General And Administrative Expense":71000.0,"Other Gand A":71000.0,"Gross Profit":511000.0,"Cost Of Revenue":1474000.0,"Total Revenue":1985000.0,"Operating Revenue":1985000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-77925.238426,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-72500.456754,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":-77925.238426,"EBIT":-77925.238426,"Net Interest Income":5424.781671,"Interest Expense":null,"Interest Income":5488.361896,"Normalized Income":-72500.456754,"Net Income From Continuing And Discontinued Operation":-72500.456754,"Total Expenses":77925.238426,"Total Operating Income As Reported":null,"Diluted Average Shares":2021428.0,"Basic Average Shares":2021428.0,"Diluted EPS":-0.035866,"Basic EPS":-0.035866,"Diluted NI Availto Com Stockholders":-72500.456754,"Net Income Common Stockholders":-72500.456754,"Net Income":-72500.456754,"Net Income Including Noncontrolling Interests":-72500.456754,"Net Income Continuous Operations":-72500.456754,"Tax Provision":null,"Pretax Income":-72500.456754,"Other Income Expense":null,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":5424.781671,"Total Other Finance Cost":63.580224,"Interest Expense Non Operating":null,"Interest Income Non Operating":5488.361896,"Operating Income":-77925.238426,"Operating Expense":77925.238426,"Other Operating Expenses":11079.767603,"Selling General And Administration":66845.470823,"Selling And Marketing Expense":null,"General And Administrative Expense":66845.470823,"Other Gand A":66845.470823,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.257732,"Normalized EBITDA":133000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":72000.0,"Reconciled Depreciation":25000.0,"Reconciled Cost Of Revenue":1862000.0,"EBITDA":133000.0,"EBIT":108000.0,"Net Interest Income":-11000.0,"Interest Expense":11000.0,"Interest Income":0.0,"Normalized Income":72000.0,"Net Income From Continuing And Discontinued Operation":72000.0,"Total Expenses":2190000.0,"Total Operating Income As Reported":108000.0,"Diluted Average Shares":2021428.0,"Basic Average Shares":2021428.0,"Diluted EPS":0.035618,"Basic EPS":0.035618,"Diluted NI Availto Com Stockholders":72000.0,"Net Income Common Stockholders":72000.0,"Net Income":72000.0,"Net Income Including Noncontrolling Interests":72000.0,"Net Income Continuous Operations":72000.0,"Tax Provision":25000.0,"Pretax Income":97000.0,"Other Income Expense":null,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-11000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":11000.0,"Interest Income Non Operating":0.0,"Operating Income":108000.0,"Operating Expense":328000.0,"Other Operating Expenses":46000.0,"Selling General And Administration":282000.0,"Selling And Marketing Expense":157000.0,"General And Administrative Expense":125000.0,"Other Gand A":125000.0,"Gross Profit":436000.0,"Cost Of Revenue":1862000.0,"Total Revenue":2298000.0,"Operating Revenue":2298000.0},"2024-12-31":{"Tax Effect Of Unusual Items":-1650.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":14000.0,"Total Unusual Items":-11000.0,"Total Unusual Items Excluding Goodwill":-11000.0,"Net Income From Continuing Operation Net Minority Interest":-40000.0,"Reconciled Depreciation":26000.0,"Reconciled Cost Of Revenue":3038000.0,"EBITDA":3000.0,"EBIT":-23000.0,"Net Interest Income":24000.0,"Interest Expense":-27000.0,"Interest Income":10000.0,"Normalized Income":-30650.0,"Net Income From Continuing And Discontinued Operation":-40000.0,"Total Expenses":3301000.0,"Total Operating Income As Reported":-9000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-40000.0,"Net Income Common Stockholders":-40000.0,"Net Income":-40000.0,"Net Income Including Noncontrolling Interests":-40000.0,"Net Income Continuous Operations":-40000.0,"Tax Provision":44000.0,"Pretax Income":4000.0,"Other Income Expense":null,"Special Income Charges":0.0,"Other Special Charges":null,"Net Non Operating Interest Income Expense":24000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":-27000.0,"Interest Income Non Operating":10000.0,"Operating Income":130000.0,"Operating Expense":263000.0,"Other Operating Expenses":-67000.0,"Selling General And Administration":272000.0,"Selling And Marketing Expense":221000.0,"General And Administrative Expense":51000.0,"Other Gand A":26000.0,"Gross Profit":393000.0,"Cost Of Revenue":3038000.0,"Total Revenue":3431000.0,"Operating Revenue":3666000.0}},"cashflow":{"2025-12-31":{"Free Cash Flow":79000.0,"Repayment Of Debt":-18000.0,"Issuance Of Debt":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":43000.0,"End Cash Position":605000.0,"Beginning Cash Position":359000.0,"Effect Of Exchange Rate Changes":-167000.0,"Changes In Cash":413000.0,"Financing Cash Flow":-14000.0,"Cash Flow From Continuing Financing Activities":-14000.0,"Proceeds From Stock Option Exercised":0.0,"Net Issuance Payments Of Debt":-18000.0,"Net Long Term Debt Issuance":-18000.0,"Long Term Debt Payments":-18000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":348000.0,"Cash Flow From Continuing Investing Activities":348000.0,"Net Other Investing Changes":-4000.0,"Net Investment Purchase And Sale":352000.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":79000.0,"Cash Flow From Continuing Operating Activities":79000.0,"Change In Working Capital":275000.0,"Change In Payables And Accrued Expense":-619000.0,"Change In Payable":-619000.0,"Change In Account Payable":-54000.0,"Change In Inventory":-411000.0,"Change In Receivables":1305000.0,"Changes In Account Receivables":152000.0,"Other Non Cash Items":841000.0,"Stock Based Compensation":140000.0,"Deferred Tax":-164000.0,"Deferred Income Tax":-164000.0,"Depreciation Amortization Depletion":24000.0,"Depreciation And Amortization":24000.0,"Depreciation":24000.0,"Operating Gains Losses":167000.0,"Net Foreign Currency Exchange Gain Loss":167000.0,"Net Income From Continuing Operations":-1204000.0},"2025-09-30":{"Free Cash Flow":-1147250.55724,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"End Cash Position":359000.0,"Beginning Cash Position":601110.826908,"Effect Of Exchange Rate Changes":null,"Changes In Cash":-200250.55724,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-1141250.55724,"Cash Flow From Continuing Operating Activities":-1141250.55724,"Change In Working Capital":-61353.454891,"Change In Payables And Accrued Expense":873646.545109,"Change In Payable":825180.874776,"Change In Account Payable":63180.874776,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-4493897.10235},"2025-06-30":{"Free Cash Flow":102250.55724,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"End Cash Position":601110.826908,"Beginning Cash Position":270000.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":119250.55724,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":97250.55724,"Cash Flow From Continuing Operating Activities":97250.55724,"Change In Working Capital":325353.454891,"Change In Payables And Accrued Expense":-252646.545109,"Change In Payable":-204180.874776,"Change In Account Payable":79819.125224,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-204102.89765},"2025-03-31":{"Free Cash Flow":-273000.0,"Repayment Of Debt":-17000.0,"Issuance Of Debt":null,"Capital Expenditure":-5000.0,"Interest Paid Supplemental Data":2000.0,"End Cash Position":270000.0,"Beginning Cash Position":546000.0,"Effect Of Exchange Rate Changes":14000.0,"Changes In Cash":-290000.0,"Financing Cash Flow":-17000.0,"Cash Flow From Continuing Financing Activities":-17000.0,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":-17000.0,"Net Long Term Debt Issuance":-17000.0,"Long Term Debt Payments":-17000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-5000.0,"Cash Flow From Continuing Investing Activities":-5000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Net PPE Purchase And Sale":-5000.0,"Purchase Of PPE":-5000.0,"Operating Cash Flow":-268000.0,"Cash Flow From Continuing Operating Activities":-268000.0,"Change In Working Capital":-364000.0,"Change In Payables And Accrued Expense":214000.0,"Change In Payable":214000.0,"Change In Account Payable":-70000.0,"Change In Inventory":-381000.0,"Change In Receivables":-197000.0,"Changes In Account Receivables":-201000.0,"Other Non Cash Items":12000.0,"Stock Based Compensation":null,"Deferred Tax":1000.0,"Deferred Income Tax":1000.0,"Depreciation Amortization Depletion":25000.0,"Depreciation And Amortization":25000.0,"Depreciation":25000.0,"Operating Gains Losses":-14000.0,"Net Foreign Currency Exchange Gain Loss":-14000.0,"Net Income From Continuing Operations":72000.0},"2024-12-31":{"Free Cash Flow":456000.0,"Repayment Of Debt":-21000.0,"Issuance Of Debt":null,"Capital Expenditure":-121000.0,"Interest Paid Supplemental Data":15000.0,"End Cash Position":546000.0,"Beginning Cash Position":120000.0,"Effect Of Exchange Rate Changes":-9000.0,"Changes In Cash":435000.0,"Financing Cash Flow":-21000.0,"Cash Flow From Continuing Financing Activities":-21000.0,"Proceeds From Stock Option Exercised":null,"Net Issuance Payments Of Debt":-21000.0,"Net Long Term Debt Issuance":-21000.0,"Long Term Debt Payments":-21000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-121000.0,"Cash Flow From Continuing Investing Activities":-121000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Net PPE Purchase And Sale":-121000.0,"Purchase Of PPE":-121000.0,"Operating Cash Flow":577000.0,"Cash Flow From Continuing Operating Activities":578000.0,"Change In Working Capital":571000.0,"Change In Payables And Accrued Expense":-1788000.0,"Change In Payable":-1788000.0,"Change In Account Payable":null,"Change In Inventory":49000.0,"Change In Receivables":2310000.0,"Changes In Account Receivables":243000.0,"Other Non Cash Items":-18000.0,"Stock Based Compensation":null,"Deferred Tax":29000.0,"Deferred Income Tax":29000.0,"Depreciation Amortization Depletion":26000.0,"Depreciation And Amortization":26000.0,"Depreciation":26000.0,"Operating Gains Losses":9000.0,"Net Foreign Currency Exchange Gain Loss":9000.0,"Net Income From Continuing Operations":-40000.0}}}