{"ticker":"FSI","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":12737498.0,"Share Issued":12737498.0,"Net Debt":3314689.0,"Total Debt":13334255.0,"Tangible Book Value":34360387.0,"Invested Capital":47951130.0,"Working Capital":20878345.0,"Net Tangible Assets":34360387.0,"Capital Lease Obligations":4197787.0,"Common Stock Equity":38814662.0,"Total Capitalization":42740481.0,"Total Equity Gross Minority Interest":42627313.0,"Minority Interest":3812651.0,"Stockholders Equity":38814662.0,"Gains Losses Not Affecting Retained Earnings":-434170.0,"Other Equity Adjustments":-434170.0,"Retained Earnings":19107248.0,"Additional Paid In Capital":20128846.0,"Capital Stock":12738.0,"Common Stock":12738.0,"Total Liabilities Net Minority Interest":21304250.0,"Total Non Current Liabilities Net Minority Interest":7934051.0,"Non Current Deferred Liabilities":277417.0,"Non Current Deferred Taxes Liabilities":277417.0,"Long Term Debt And Capital Lease Obligation":7656634.0,"Long Term Capital Lease Obligation":3730815.0,"Long Term Debt":3925819.0,"Current Liabilities":13370199.0,"Current Deferred Liabilities":132881.0,"Current Deferred Revenue":132881.0,"Current Debt And Capital Lease Obligation":5677621.0,"Current Capital Lease Obligation":466972.0,"Current Debt":5210649.0,"Other Current Borrowings":414205.0,"Line Of Credit":4796444.0,"Payables And Accrued Expenses":7559697.0,"Current Accrued Expenses":171097.0,"Payables":7388600.0,"Total Tax Payable":4803244.0,"Income Tax Payable":4803244.0,"Accounts Payable":2585356.0,"Total Assets":63931563.0,"Total Non Current Assets":29683019.0,"Non Current Prepaid Assets":1643595.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Investments And Advances":2000236.0,"Investmentin Financial Assets":470000.0,"Available For Sale Securities":470000.0,"Long Term Equity Investment":1530236.0,"Investments In Other Ventures Under Equity Method":1530236.0,"Goodwill And Other Intangible Assets":4454275.0,"Other Intangible Assets":1920000.0,"Goodwill":2534275.0,"Net PPE":21584913.0,"Accumulated Depreciation":-13752533.0,"Gross PPE":35337446.0,"Leases":null,"Other Properties":23496208.0,"Machinery Furniture Equipment":322361.0,"Buildings And Improvements":11219850.0,"Land And Improvements":299027.0,"Properties":0.0,"Current Assets":34248544.0,"Assets Held For Sale Current":425000.0,"Prepaid Assets":1436211.0,"Inventory":12522356.0,"Finished Goods":2358839.0,"Work In Process":194792.0,"Raw Materials":9968725.0,"Receivables":13390388.0,"Accounts Receivable":13390388.0,"Allowance For Doubtful Accounts Receivable":-289247.0,"Gross Accounts Receivable":13679635.0,"Cash Cash Equivalents And Short Term Investments":6474589.0,"Other Short Term Investments":652810.0,"Cash And Cash Equivalents":5821779.0,"Cash Financial":5821779.0},"2025-12-31":{"Ordinary Shares Number":12722498.0,"Share Issued":12722498.0,"Net Debt":null,"Total Debt":10813429.0,"Tangible Book Value":34415164.0,"Invested Capital":45499485.0,"Working Capital":22173434.0,"Net Tangible Assets":34415164.0,"Capital Lease Obligations":4223383.0,"Common Stock Equity":38909439.0,"Total Capitalization":42954138.0,"Total Equity Gross Minority Interest":42832686.0,"Minority Interest":3923247.0,"Stockholders Equity":38909439.0,"Gains Losses Not Affecting Retained Earnings":-347887.0,"Other Equity Adjustments":-347887.0,"Retained Earnings":19348668.0,"Additional Paid In Capital":19895935.0,"Capital Stock":12723.0,"Common Stock":12723.0,"Total Liabilities Net Minority Interest":18999693.0,"Total Non Current Liabilities Net Minority Interest":8246054.0,"Non Current Deferred Liabilities":277417.0,"Non Current Deferred Taxes Liabilities":277417.0,"Long Term Debt And Capital Lease Obligation":7968637.0,"Long Term Capital Lease Obligation":3923938.0,"Long Term Debt":4044699.0,"Current Liabilities":10753639.0,"Current Deferred Liabilities":124944.0,"Current Deferred Revenue":124944.0,"Current Debt And Capital Lease Obligation":2844792.0,"Current Capital Lease Obligation":299445.0,"Current Debt":2545347.0,"Other Current Borrowings":396961.0,"Line Of Credit":2148386.0,"Payables And Accrued Expenses":7783903.0,"Current Accrued Expenses":501175.0,"Payables":7282728.0,"Total Tax Payable":5061317.0,"Income Tax Payable":5061317.0,"Accounts Payable":2221411.0,"Total Assets":61832379.0,"Total Non Current Assets":28905306.0,"Non Current Prepaid Assets":2423928.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Investments And Advances":2054324.0,"Investmentin Financial Assets":470000.0,"Available For Sale Securities":470000.0,"Long Term Equity Investment":1584324.0,"Investments In Other Ventures Under Equity Method":1584324.0,"Goodwill And Other Intangible Assets":4494275.0,"Other Intangible Assets":1960000.0,"Goodwill":2534275.0,"Net PPE":19932779.0,"Accumulated Depreciation":-13305212.0,"Gross PPE":33237991.0,"Leases":null,"Other Properties":22268829.0,"Machinery Furniture Equipment":324923.0,"Buildings And Improvements":10345212.0,"Land And Improvements":299027.0,"Properties":0.0,"Current Assets":32927073.0,"Assets Held For Sale Current":425000.0,"Prepaid Assets":1326637.0,"Inventory":10541637.0,"Finished Goods":2090720.0,"Work In Process":231407.0,"Raw Materials":8219510.0,"Receivables":12621901.0,"Accounts Receivable":12621901.0,"Allowance For Doubtful Accounts Receivable":-288853.0,"Gross Accounts Receivable":12910754.0,"Cash Cash Equivalents And Short Term Investments":8011898.0,"Other Short Term Investments":1386150.0,"Cash And Cash Equivalents":6625748.0,"Cash Financial":6625748.0},"2025-09-30":{"Ordinary Shares Number":12690498.0,"Share Issued":12690498.0,"Net Debt":null,"Total Debt":7636657.0,"Tangible Book Value":34433062.0,"Invested Capital":46603994.0,"Working Capital":21780752.0,"Net Tangible Assets":34433062.0,"Capital Lease Obligations":null,"Common Stock Equity":38967337.0,"Total Capitalization":43114129.0,"Total Equity Gross Minority Interest":42991817.0,"Minority Interest":4024480.0,"Stockholders Equity":38967337.0,"Gains Losses Not Affecting Retained Earnings":-405477.0,"Other Equity Adjustments":-405477.0,"Retained Earnings":19809594.0,"Additional Paid In Capital":19550530.0,"Capital Stock":12690.0,"Common Stock":12690.0,"Total Liabilities Net Minority Interest":15360969.0,"Total Non Current Liabilities Net Minority Interest":4268811.0,"Non Current Deferred Liabilities":122019.0,"Non Current Deferred Taxes Liabilities":122019.0,"Long Term Debt And Capital Lease Obligation":4146792.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":4146792.0,"Current Liabilities":11092158.0,"Current Deferred Liabilities":74026.0,"Current Deferred Revenue":74026.0,"Current Debt And Capital Lease Obligation":3489865.0,"Current Capital Lease Obligation":null,"Current Debt":3489865.0,"Other Current Borrowings":2932752.0,"Line Of Credit":557113.0,"Payables And Accrued Expenses":7528267.0,"Current Accrued Expenses":292463.0,"Payables":7235804.0,"Total Tax Payable":5102488.0,"Income Tax Payable":5102488.0,"Accounts Payable":2133316.0,"Total Assets":58352786.0,"Total Non Current Assets":25479876.0,"Non Current Prepaid Assets":1594578.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Investments And Advances":2978860.0,"Investmentin Financial Assets":1470000.0,"Available For Sale Securities":1470000.0,"Long Term Equity Investment":1508860.0,"Investments In Other Ventures Under Equity Method":1508860.0,"Goodwill And Other Intangible Assets":4534275.0,"Other Intangible Assets":2000000.0,"Goodwill":2534275.0,"Net PPE":16372163.0,"Accumulated Depreciation":-12867066.0,"Gross PPE":29239229.0,"Leases":null,"Other Properties":17508117.0,"Machinery Furniture Equipment":331701.0,"Buildings And Improvements":11015384.0,"Land And Improvements":384027.0,"Properties":0.0,"Current Assets":32872910.0,"Assets Held For Sale Current":2759174.0,"Prepaid Assets":1287435.0,"Inventory":9486798.0,"Finished Goods":2307887.0,"Work In Process":null,"Raw Materials":7178911.0,"Receivables":9471701.0,"Accounts Receivable":9471701.0,"Allowance For Doubtful Accounts Receivable":-288230.0,"Gross Accounts Receivable":9759931.0,"Cash Cash Equivalents And Short Term Investments":9867802.0,"Other Short Term Investments":1386150.0,"Cash And Cash Equivalents":8481652.0,"Cash Financial":8481652.0},"2025-06-30":{"Ordinary Shares Number":12647532.0,"Share Issued":12652532.0,"Net Debt":null,"Total Debt":8235451.0,"Tangible Book Value":34793206.0,"Invested Capital":47602932.0,"Working Capital":21940799.0,"Net Tangible Assets":34793206.0,"Capital Lease Obligations":null,"Common Stock Equity":39367481.0,"Total Capitalization":45748675.0,"Total Equity Gross Minority Interest":42579381.0,"Minority Interest":3211900.0,"Stockholders Equity":39367481.0,"Gains Losses Not Affecting Retained Earnings":-337632.0,"Other Equity Adjustments":-337632.0,"Retained Earnings":20312952.0,"Additional Paid In Capital":19379508.0,"Capital Stock":12653.0,"Common Stock":12653.0,"Total Liabilities Net Minority Interest":15654667.0,"Total Non Current Liabilities Net Minority Interest":6503213.0,"Non Current Deferred Liabilities":122019.0,"Non Current Deferred Taxes Liabilities":122019.0,"Long Term Debt And Capital Lease Obligation":6381194.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":6381194.0,"Current Liabilities":9151454.0,"Current Deferred Liabilities":38200.0,"Current Deferred Revenue":38200.0,"Current Debt And Capital Lease Obligation":1854257.0,"Current Capital Lease Obligation":null,"Current Debt":1854257.0,"Other Current Borrowings":1144165.0,"Line Of Credit":710092.0,"Payables And Accrued Expenses":7258997.0,"Current Accrued Expenses":208285.0,"Payables":7050712.0,"Total Tax Payable":5332799.0,"Income Tax Payable":5332799.0,"Accounts Payable":1717913.0,"Total Assets":58234048.0,"Total Non Current Assets":27141795.0,"Non Current Prepaid Assets":1460346.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Investments And Advances":3510041.0,"Investmentin Financial Assets":1970000.0,"Available For Sale Securities":1970000.0,"Long Term Equity Investment":1540041.0,"Investments In Other Ventures Under Equity Method":1540041.0,"Goodwill And Other Intangible Assets":4574275.0,"Other Intangible Assets":2040000.0,"Goodwill":2534275.0,"Net PPE":17597133.0,"Accumulated Depreciation":-12669105.0,"Gross PPE":30266238.0,"Leases":null,"Other Properties":16265138.0,"Machinery Furniture Equipment":329525.0,"Buildings And Improvements":13230983.0,"Land And Improvements":440592.0,"Properties":0.0,"Current Assets":31092253.0,"Assets Held For Sale Current":null,"Prepaid Assets":1158939.0,"Inventory":11334901.0,"Finished Goods":4251908.0,"Work In Process":null,"Raw Materials":7082993.0,"Receivables":8599081.0,"Accounts Receivable":8599081.0,"Allowance For Doubtful Accounts Receivable":-289025.0,"Gross Accounts Receivable":8888106.0,"Cash Cash Equivalents And Short Term Investments":9999332.0,"Other Short Term Investments":1386150.0,"Cash And Cash Equivalents":8613182.0,"Cash Financial":8613182.0},"2025-03-31":{"Ordinary Shares Number":12647532.0,"Share Issued":12647532.0,"Net Debt":2489077.0,"Total Debt":12134334.0,"Tangible Book Value":33808413.0,"Invested Capital":50557022.0,"Working Capital":22796690.0,"Net Tangible Assets":33808413.0,"Capital Lease Obligations":null,"Common Stock Equity":38422688.0,"Total Capitalization":44931517.0,"Total Equity Gross Minority Interest":41770435.0,"Minority Interest":3347747.0,"Stockholders Equity":38422688.0,"Gains Losses Not Affecting Retained Earnings":-418146.0,"Other Equity Adjustments":-418146.0,"Retained Earnings":19558793.0,"Additional Paid In Capital":19269393.0,"Capital Stock":12648.0,"Common Stock":12648.0,"Total Liabilities Net Minority Interest":19918823.0,"Total Non Current Liabilities Net Minority Interest":6630848.0,"Non Current Deferred Liabilities":122019.0,"Non Current Deferred Taxes Liabilities":122019.0,"Long Term Debt And Capital Lease Obligation":6508829.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":6508829.0,"Current Liabilities":13287975.0,"Current Deferred Liabilities":77433.0,"Current Deferred Revenue":77433.0,"Current Debt And Capital Lease Obligation":5625505.0,"Current Capital Lease Obligation":null,"Current Debt":5625505.0,"Other Current Borrowings":1634676.0,"Line Of Credit":3990829.0,"Payables And Accrued Expenses":7585037.0,"Current Accrued Expenses":179974.0,"Payables":7405063.0,"Total Tax Payable":5247653.0,"Income Tax Payable":5247653.0,"Accounts Payable":2157410.0,"Total Assets":61689258.0,"Total Non Current Assets":25604593.0,"Non Current Prepaid Assets":426905.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Investments And Advances":3488306.0,"Investmentin Financial Assets":1970000.0,"Available For Sale Securities":1970000.0,"Long Term Equity Investment":1518306.0,"Investments In Other Ventures Under Equity Method":1518306.0,"Goodwill And Other Intangible Assets":4614275.0,"Other Intangible Assets":2080000.0,"Goodwill":2534275.0,"Net PPE":17075107.0,"Accumulated Depreciation":-12250061.0,"Gross PPE":29325168.0,"Leases":null,"Other Properties":15767845.0,"Machinery Furniture Equipment":320788.0,"Buildings And Improvements":12795943.0,"Land And Improvements":440592.0,"Properties":0.0,"Current Assets":36084665.0,"Assets Held For Sale Current":null,"Prepaid Assets":1954024.0,"Inventory":11127739.0,"Finished Goods":4147979.0,"Work In Process":null,"Raw Materials":6979760.0,"Receivables":11976489.0,"Accounts Receivable":11976489.0,"Allowance For Doubtful Accounts Receivable":-287132.0,"Gross Accounts Receivable":12263621.0,"Cash Cash Equivalents And Short Term Investments":11026413.0,"Other Short Term Investments":1381156.0,"Cash And Cash Equivalents":9645257.0,"Cash Financial":9645257.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":3180952.0,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":0.0,"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,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":0.0,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":0.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":10000.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Assets Held For Sale Current":0.0,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":0.0,"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,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-21635.2,"Tax Rate For Calcs":0.4,"Normalized EBITDA":460976.0,"Total Unusual Items":-54088.0,"Total Unusual Items Excluding Goodwill":-54088.0,"Net Income From Continuing Operation Net Minority Interest":-241420.0,"Reconciled Depreciation":509495.0,"Reconciled Cost Of Revenue":6407691.0,"EBITDA":406888.0,"EBIT":-102607.0,"Net Interest Income":-96623.0,"Interest Expense":134069.0,"Interest Income":37446.0,"Normalized Income":-208967.2,"Net Income From Continuing And Discontinued Operation":-241420.0,"Total Expenses":8382962.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-85965.0,"Diluted Average Shares":12735609.0,"Basic Average Shares":12735609.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-241420.0,"Net Income Common Stockholders":-241420.0,"Net Income":-241420.0,"Minority Interests":41937.0,"Net Income Including Noncontrolling Interests":-283357.0,"Net Income Continuous Operations":-283357.0,"Tax Provision":46681.0,"Pretax Income":-236676.0,"Other Income Expense":-54088.0,"Special Income Charges":null,"Other Special Charges":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":-54088.0,"Net Non Operating Interest Income Expense":-96623.0,"Interest Expense Non Operating":134069.0,"Interest Income Non Operating":37446.0,"Operating Income":-85965.0,"Operating Expense":1975271.0,"Other Operating Expenses":null,"Research And Development":116533.0,"Selling General And Administration":1858738.0,"Selling And Marketing Expense":null,"General And Administrative Expense":1858738.0,"Other Gand A":831652.0,"Insurance And Claims":null,"Rent And Landing Fees":null,"Salaries And Wages":1027086.0,"Gross Profit":1889306.0,"Cost Of Revenue":6407691.0,"Total Revenue":8296997.0,"Operating Revenue":8296997.0},"2025-12-31":{"Tax Effect Of Unusual Items":14855.85,"Tax Rate For Calcs":0.15,"Normalized EBITDA":571593.0,"Total Unusual Items":99039.0,"Total Unusual Items Excluding Goodwill":99039.0,"Net Income From Continuing Operation Net Minority Interest":-460926.0,"Reconciled Depreciation":520673.0,"Reconciled Cost Of Revenue":6439220.0,"EBITDA":670632.0,"EBIT":149959.0,"Net Interest Income":-82541.0,"Interest Expense":95242.0,"Interest Income":12701.0,"Normalized Income":-545109.15,"Net Income From Continuing And Discontinued Operation":-460926.0,"Total Expenses":9079724.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":1061794.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-460926.0,"Net Income Common Stockholders":-460926.0,"Net Income":-460926.0,"Minority Interests":-560840.0,"Net Income Including Noncontrolling Interests":99914.0,"Net Income Continuous Operations":99914.0,"Tax Provision":-45197.0,"Pretax Income":54717.0,"Other Income Expense":99039.0,"Special Income Charges":26516.0,"Other Special Charges":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":72523.0,"Net Non Operating Interest Income Expense":-82541.0,"Interest Expense Non Operating":95242.0,"Interest Income Non Operating":12701.0,"Operating Income":38219.0,"Operating Expense":2640504.0,"Other Operating Expenses":null,"Research And Development":85587.0,"Selling General And Administration":3889009.0,"Selling And Marketing Expense":3402573.0,"General And Administrative Expense":486436.0,"Other Gand A":190806.0,"Insurance And Claims":null,"Rent And Landing Fees":null,"Salaries And Wages":1139668.0,"Gross Profit":2678723.0,"Cost Of Revenue":6439220.0,"Total Revenue":9117943.0,"Operating Revenue":9117943.0},"2025-09-30":{"Tax Effect Of Unusual Items":924.15,"Tax Rate For Calcs":0.15,"Normalized EBITDA":820175.0,"Total Unusual Items":6161.0,"Total Unusual Items Excluding Goodwill":6161.0,"Net Income From Continuing Operation Net Minority Interest":-503358.0,"Reconciled Depreciation":484922.0,"Reconciled Cost Of Revenue":8032516.0,"EBITDA":826336.0,"EBIT":341414.0,"Net Interest Income":-75173.0,"Interest Expense":136465.0,"Interest Income":61292.0,"Normalized Income":-508594.85,"Net Income From Continuing And Discontinued Operation":-503358.0,"Total Expenses":10282330.0,"Rent Expense Supplemental":34583.0,"Total Operating Income As Reported":311303.0,"Diluted Average Shares":12660923.0,"Basic Average Shares":12660923.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-503358.0,"Net Income Common Stockholders":-503358.0,"Net Income":-503358.0,"Minority Interests":-890046.0,"Net Income Including Noncontrolling Interests":386688.0,"Net Income Continuous Operations":386688.0,"Tax Provision":-181739.0,"Pretax Income":204949.0,"Other Income Expense":6161.0,"Special Income Charges":0.0,"Other Special Charges":null,"Earnings From Equity Interest":0.0,"Gain On Sale Of Security":6161.0,"Net Non Operating Interest Income Expense":-75173.0,"Interest Expense Non Operating":136465.0,"Interest Income Non Operating":61292.0,"Operating Income":273961.0,"Operating Expense":2249814.0,"Other Operating Expenses":532905.0,"Research And Development":255657.0,"Selling General And Administration":1461252.0,"Selling And Marketing Expense":73358.0,"General And Administrative Expense":1387894.0,"Other Gand A":186235.0,"Insurance And Claims":256358.0,"Rent And Landing Fees":34583.0,"Salaries And Wages":910718.0,"Gross Profit":2523775.0,"Cost Of Revenue":8032516.0,"Total Revenue":10556291.0,"Operating Revenue":10556291.0},"2025-06-30":{"Tax Effect Of Unusual Items":-4247.978799,"Tax Rate For Calcs":0.321427,"Normalized EBITDA":3853627.0,"Total Unusual Items":-13216.0,"Total Unusual Items Excluding Goodwill":-13216.0,"Net Income From Continuing Operation Net Minority Interest":2028912.0,"Reconciled Depreciation":494895.0,"Reconciled Cost Of Revenue":5981866.0,"EBITDA":3840411.0,"EBIT":3345516.0,"Net Interest Income":-157459.0,"Interest Expense":184126.0,"Interest Income":26667.0,"Normalized Income":2037880.021201,"Net Income From Continuing And Discontinued Operation":2028912.0,"Total Expenses":8035067.0,"Rent Expense Supplemental":31108.0,"Total Operating Income As Reported":3297114.0,"Diluted Average Shares":13267333.0,"Basic Average Shares":12647532.0,"Diluted EPS":0.15,"Basic EPS":0.16,"Diluted NI Availto Com Stockholders":2028912.0,"Net Income Common Stockholders":2028912.0,"Net Income":2028912.0,"Minority Interests":-116322.0,"Net Income Including Noncontrolling Interests":2145234.0,"Net Income Continuous Operations":2145234.0,"Tax Provision":1016156.0,"Pretax Income":3161390.0,"Other Income Expense":-13216.0,"Special Income Charges":null,"Other Special Charges":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":-13216.0,"Net Non Operating Interest Income Expense":-157459.0,"Interest Expense Non Operating":184126.0,"Interest Income Non Operating":26667.0,"Operating Income":3332065.0,"Operating Expense":2053201.0,"Other Operating Expenses":421739.0,"Research And Development":167247.0,"Selling General And Administration":1464215.0,"Selling And Marketing Expense":75647.0,"General And Administrative Expense":1388568.0,"Other Gand A":215038.0,"Insurance And Claims":247632.0,"Rent And Landing Fees":31108.0,"Salaries And Wages":894790.0,"Gross Profit":5385266.0,"Cost Of Revenue":5981866.0,"Total Revenue":11367132.0,"Operating Revenue":11367132.0},"2025-03-31":{"Tax Effect Of Unusual Items":9588.75,"Tax Rate For Calcs":0.15,"Normalized EBITDA":445614.0,"Total Unusual Items":63925.0,"Total Unusual Items Excluding Goodwill":63925.0,"Net Income From Continuing Operation Net Minority Interest":-277734.0,"Reconciled Depreciation":465198.0,"Reconciled Cost Of Revenue":5522128.0,"EBITDA":509539.0,"EBIT":44341.0,"Net Interest Income":-148446.0,"Interest Expense":198019.0,"Interest Income":49573.0,"Normalized Income":-332070.25,"Net Income From Continuing And Discontinued Operation":-277734.0,"Total Expenses":7542849.0,"Rent Expense Supplemental":22160.0,"Total Operating Income As Reported":-69157.0,"Diluted Average Shares":12587476.0,"Basic Average Shares":12587476.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-277734.0,"Net Income Common Stockholders":-277734.0,"Net Income":-277734.0,"Minority Interests":-13693.0,"Net Income Including Noncontrolling Interests":-264041.0,"Net Income Continuous Operations":-264041.0,"Tax Provision":110363.0,"Pretax Income":-153678.0,"Other Income Expense":63925.0,"Special Income Charges":0.0,"Other Special Charges":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":63925.0,"Net Non Operating Interest Income Expense":-148446.0,"Interest Expense Non Operating":198019.0,"Interest Income Non Operating":49573.0,"Operating Income":-69157.0,"Operating Expense":2020721.0,"Other Operating Expenses":379448.0,"Research And Development":106801.0,"Selling General And Administration":1913920.0,"Selling And Marketing Expense":91030.0,"General And Administrative Expense":1913920.0,"Other Gand A":1018683.0,"Insurance And Claims":252197.0,"Rent And Landing Fees":22160.0,"Salaries And Wages":895237.0,"Gross Profit":1951564.0,"Cost Of Revenue":5522128.0,"Total Revenue":7473692.0,"Operating Revenue":7473692.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":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":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Rent Expense Supplemental":16726.0,"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,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Special Income Charges":-353076.0,"Other Special Charges":0.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":394759.0,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":35165.0,"General And Administrative Expense":null,"Other Gand A":null,"Insurance And Claims":203805.0,"Rent And Landing Fees":16726.0,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-4051942.0,"Repayment Of Debt":-101636.0,"Issuance Of Debt":2648058.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-2233765.0,"End Cash Position":5821779.0,"Beginning Cash Position":6625748.0,"Effect Of Exchange Rate Changes":-86283.0,"Changes In Cash":-717686.0,"Financing Cash Flow":2600916.0,"Cash Flow From Continuing Financing Activities":2600916.0,"Net Other Financing Charges":4294.0,"Proceeds From Stock Option Exercised":50200.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":2546422.0,"Net Short Term Debt Issuance":2648058.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":2648058.0,"Net Long Term Debt Issuance":-101636.0,"Long Term Debt Payments":-101636.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-1500425.0,"Cash Flow From Continuing Investing Activities":-1500425.0,"Dividends Received Cfi":null,"Net Investment Purchase And Sale":733340.0,"Sale Of Investment":733340.0,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-2233765.0,"Purchase Of PPE":-2233765.0,"Operating Cash Flow":-1818177.0,"Cash Flow From Continuing Operating Activities":-1818177.0,"Change In Working Capital":-2294715.0,"Change In Other Working Capital":7937.0,"Change In Payables And Accrued Expense":-224205.0,"Change In Accrued Expense":-330078.0,"Change In Payable":105873.0,"Change In Account Payable":363946.0,"Change In Tax Payable":-258073.0,"Change In Income Tax Payable":-258073.0,"Change In Prepaid Assets":670759.0,"Change In Inventory":-1980719.0,"Change In Receivables":-768487.0,"Changes In Account Receivables":-768487.0,"Other Non Cash Items":86539.0,"Stock Based Compensation":109773.0,"Depreciation Amortization Depletion":509495.0,"Depreciation And Amortization":509495.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":54088.0,"Gain Loss On Investment Securities":54088.0,"Net Income From Continuing Operations":-283357.0},"2025-12-31":{"Free Cash Flow":-4038740.0,"Repayment Of Debt":-1142838.0,"Issuance Of Debt":96227.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1063735.0,"End Cash Position":6625748.0,"Beginning Cash Position":8481652.0,"Effect Of Exchange Rate Changes":57590.0,"Changes In Cash":-1913494.0,"Financing Cash Flow":-1624754.0,"Cash Flow From Continuing Financing Activities":-1624754.0,"Net Other Financing Charges":-662073.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-1046611.0,"Net Short Term Debt Issuance":1591273.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-2637884.0,"Long Term Debt Payments":-2637884.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":2686265.0,"Cash Flow From Continuing Investing Activities":2686265.0,"Dividends Received Cfi":0.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":2686265.0,"Purchase Of PPE":-1063735.0,"Operating Cash Flow":-2975005.0,"Cash Flow From Continuing Operating Activities":-2975005.0,"Change In Working Capital":-4343215.0,"Change In Other Working Capital":50918.0,"Change In Payables And Accrued Expense":679458.0,"Change In Accrued Expense":208712.0,"Change In Payable":470746.0,"Change In Account Payable":511917.0,"Change In Tax Payable":-41171.0,"Change In Income Tax Payable":-41171.0,"Change In Prepaid Assets":-868552.0,"Change In Inventory":-1054839.0,"Change In Receivables":-3150200.0,"Changes In Account Receivables":-3150200.0,"Other Non Cash Items":null,"Stock Based Compensation":261508.0,"Depreciation Amortization Depletion":520673.0,"Depreciation And Amortization":520673.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":-1285403.0,"Gain Loss On Investment Securities":-75464.0,"Net Income From Continuing Operations":99914.0},"2025-09-30":{"Free Cash Flow":39435.0,"Repayment Of Debt":-598794.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1979126.0,"End Cash Position":8481652.0,"Beginning Cash Position":9999332.0,"Effect Of Exchange Rate Changes":-67845.0,"Changes In Cash":951081.0,"Financing Cash Flow":-603120.0,"Cash Flow From Continuing Financing Activities":-603120.0,"Net Other Financing Charges":-77466.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-598794.0,"Net Short Term Debt Issuance":-152979.0,"Short Term Debt Payments":-152979.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-445815.0,"Long Term Debt Payments":-445815.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-464360.0,"Cash Flow From Continuing Investing Activities":-464360.0,"Dividends Received Cfi":0.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-1979126.0,"Purchase Of PPE":-1979126.0,"Operating Cash Flow":2018561.0,"Cash Flow From Continuing Operating Activities":2018561.0,"Change In Working Capital":1017851.0,"Change In Other Working Capital":35826.0,"Change In Payables And Accrued Expense":269270.0,"Change In Accrued Expense":84178.0,"Change In Payable":185092.0,"Change In Account Payable":415403.0,"Change In Tax Payable":-230311.0,"Change In Income Tax Payable":-230311.0,"Change In Prepaid Assets":-262728.0,"Change In Inventory":1848103.0,"Change In Receivables":-872620.0,"Changes In Account Receivables":-872620.0,"Other Non Cash Items":null,"Stock Based Compensation":97919.0,"Depreciation Amortization Depletion":484922.0,"Depreciation And Amortization":484922.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":31181.0,"Gain Loss On Investment Securities":31181.0,"Net Income From Continuing Operations":386688.0},"2025-06-30":{"Free Cash Flow":4306010.0,"Repayment Of Debt":-1960213.0,"Issuance Of Debt":-1938670.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-976921.0,"End Cash Position":9999332.0,"Beginning Cash Position":9645257.0,"Effect Of Exchange Rate Changes":80514.0,"Changes In Cash":-2127355.0,"Financing Cash Flow":-5413605.0,"Cash Flow From Continuing Financing Activities":-5413605.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-3898883.0,"Net Short Term Debt Issuance":-3280737.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-618146.0,"Long Term Debt Payments":-618146.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-1996681.0,"Cash Flow From Continuing Investing Activities":-1996681.0,"Dividends Received Cfi":0.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-976921.0,"Purchase Of PPE":-976921.0,"Operating Cash Flow":5282931.0,"Cash Flow From Continuing Operating Activities":5282931.0,"Change In Working Capital":2566617.0,"Change In Other Working Capital":-39233.0,"Change In Payables And Accrued Expense":-326040.0,"Change In Accrued Expense":28311.0,"Change In Payable":-354351.0,"Change In Account Payable":-439497.0,"Change In Tax Payable":85146.0,"Change In Income Tax Payable":85146.0,"Change In Prepaid Assets":-238356.0,"Change In Inventory":-207162.0,"Change In Receivables":3377408.0,"Changes In Account Receivables":3377408.0,"Other Non Cash Items":null,"Stock Based Compensation":97920.0,"Depreciation Amortization Depletion":494895.0,"Depreciation And Amortization":494895.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":-21735.0,"Gain Loss On Investment Securities":-21735.0,"Net Income From Continuing Operations":2145234.0},"2025-03-31":{"Free Cash Flow":-898415.0,"Repayment Of Debt":-616343.0,"Issuance Of Debt":1938670.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-354121.0,"End Cash Position":9645257.0,"Beginning Cash Position":7631055.0,"Effect Of Exchange Rate Changes":188840.0,"Changes In Cash":1825362.0,"Financing Cash Flow":1704017.0,"Cash Flow From Continuing Financing Activities":1704017.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":381690.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":1322327.0,"Net Short Term Debt Issuance":1938670.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":1938670.0,"Net Long Term Debt Issuance":-616343.0,"Long Term Debt Payments":-616343.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":665639.0,"Cash Flow From Continuing Investing Activities":665639.0,"Dividends Received Cfi":0.0,"Net Investment Purchase And Sale":1019760.0,"Sale Of Investment":1019760.0,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-354121.0,"Purchase Of PPE":-354121.0,"Operating Cash Flow":-544294.0,"Cash Flow From Continuing Operating Activities":-544294.0,"Change In Working Capital":-779446.0,"Change In Other Working Capital":-1222.0,"Change In Payables And Accrued Expense":-4835.0,"Change In Accrued Expense":-223183.0,"Change In Payable":218348.0,"Change In Account Payable":107985.0,"Change In Tax Payable":110363.0,"Change In Income Tax Payable":110363.0,"Change In Prepaid Assets":-255454.0,"Change In Inventory":-237544.0,"Change In Receivables":-280391.0,"Changes In Account Receivables":-280391.0,"Other Non Cash Items":null,"Stock Based Compensation":97920.0,"Depreciation Amortization Depletion":465198.0,"Depreciation And Amortization":465198.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":-63925.0,"Gain Loss On Investment Securities":-63925.0,"Net Income From Continuing Operations":-264041.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":158600.0,"Capital Expenditure":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":-429078.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":158600.0,"Common Stock Issuance":158600.0,"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 Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Dividends Received Cfi":null,"Net Investment Purchase And Sale":-430402.0,"Sale Of Investment":-430402.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":0.0,"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 Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax 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,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":40000.0,"Amortization Of Intangibles":40000.0,"Depreciation":476127.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}