{"ticker":"FTK","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":36217709.0,"Share Issued":36217709.0,"Net Debt":45630000.0,"Total Debt":56507000.0,"Tangible Book Value":129213000.0,"Invested Capital":179245000.0,"Working Capital":73392000.0,"Net Tangible Assets":129213000.0,"Capital Lease Obligations":6475000.0,"Common Stock Equity":129213000.0,"Total Capitalization":168845000.0,"Total Equity Gross Minority Interest":129213000.0,"Stockholders Equity":129213000.0,"Gains Losses Not Affecting Retained Earnings":153000.0,"Other Equity Adjustments":153000.0,"Treasury Stock":36869000.0,"Retained Earnings":-271163000.0,"Additional Paid In Capital":437088000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":138823000.0,"Total Non Current Liabilities Net Minority Interest":44678000.0,"Non Current Deferred Liabilities":55000.0,"Non Current Deferred Revenue":55000.0,"Long Term Debt And Capital Lease Obligation":44623000.0,"Long Term Capital Lease Obligation":4991000.0,"Long Term Debt":39632000.0,"Current Liabilities":94145000.0,"Current Deferred Liabilities":1376000.0,"Current Deferred Revenue":1376000.0,"Current Debt And Capital Lease Obligation":11884000.0,"Current Capital Lease Obligation":1484000.0,"Current Debt":10400000.0,"Other Current Borrowings":null,"Line Of Credit":10400000.0,"Pensionand Other Post Retirement Benefit Plans Current":586000.0,"Current Provisions":null,"Payables And Accrued Expenses":80299000.0,"Current Accrued Expenses":5156000.0,"Interest Payable":997000.0,"Payables":75143000.0,"Total Tax Payable":593000.0,"Income Tax Payable":593000.0,"Accounts Payable":74550000.0,"Total Assets":268036000.0,"Total Non Current Assets":100499000.0,"Other Non Current Assets":1546000.0,"Non Current Deferred Assets":24410000.0,"Non Current Deferred Taxes Assets":24410000.0,"Non Current Accounts Receivable":48593000.0,"Net PPE":25950000.0,"Accumulated Depreciation":-15378000.0,"Gross PPE":41328000.0,"Other Properties":2705000.0,"Machinery Furniture Equipment":30553000.0,"Buildings And Improvements":6664000.0,"Land And Improvements":1406000.0,"Properties":0.0,"Current Assets":167537000.0,"Other Current Assets":3273000.0,"Restricted Cash":104000.0,"Inventory":26626000.0,"Inventories Adjustments Allowances":-4042000.0,"Finished Goods":24763000.0,"Raw Materials":5905000.0,"Receivables":133132000.0,"Other Receivables":9485000.0,"Duefrom Related Parties Current":9521000.0,"Accounts Receivable":114126000.0,"Allowance For Doubtful Accounts Receivable":-961000.0,"Gross Accounts Receivable":115087000.0,"Cash Cash Equivalents And Short Term Investments":4402000.0,"Cash And Cash Equivalents":4402000.0},"2026-03-31":{"Treasury Shares Number":1215994.0,"Ordinary Shares Number":36174338.0,"Share Issued":37390332.0,"Net Debt":38598000.0,"Total Debt":51050000.0,"Tangible Book Value":118175000.0,"Invested Capital":162449000.0,"Working Capital":57066000.0,"Net Tangible Assets":118175000.0,"Capital Lease Obligations":6776000.0,"Common Stock Equity":118175000.0,"Total Capitalization":157783000.0,"Total Equity Gross Minority Interest":118175000.0,"Stockholders Equity":118175000.0,"Gains Losses Not Affecting Retained Earnings":130000.0,"Other Equity Adjustments":130000.0,"Treasury Stock":36681000.0,"Retained Earnings":-281116000.0,"Additional Paid In Capital":435838000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":113668000.0,"Total Non Current Liabilities Net Minority Interest":44941000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Long Term Debt And Capital Lease Obligation":44941000.0,"Long Term Capital Lease Obligation":5333000.0,"Long Term Debt":39608000.0,"Current Liabilities":68727000.0,"Current Deferred Liabilities":1670000.0,"Current Deferred Revenue":1670000.0,"Current Debt And Capital Lease Obligation":6109000.0,"Current Capital Lease Obligation":1443000.0,"Current Debt":4666000.0,"Other Current Borrowings":null,"Line Of Credit":4666000.0,"Pensionand Other Post Retirement Benefit Plans Current":655000.0,"Current Provisions":null,"Payables And Accrued Expenses":60293000.0,"Current Accrued Expenses":7432000.0,"Interest Payable":986000.0,"Payables":52861000.0,"Total Tax Payable":295000.0,"Income Tax Payable":295000.0,"Accounts Payable":52566000.0,"Total Assets":231843000.0,"Total Non Current Assets":106050000.0,"Other Non Current Assets":1561000.0,"Non Current Deferred Assets":27580000.0,"Non Current Deferred Taxes Assets":27580000.0,"Non Current Accounts Receivable":52102000.0,"Net PPE":24807000.0,"Accumulated Depreciation":-14715000.0,"Gross PPE":39522000.0,"Other Properties":17147000.0,"Machinery Furniture Equipment":14375000.0,"Buildings And Improvements":6594000.0,"Land And Improvements":1406000.0,"Properties":0.0,"Current Assets":125793000.0,"Other Current Assets":2709000.0,"Restricted Cash":104000.0,"Inventory":14303000.0,"Inventories Adjustments Allowances":-3938000.0,"Finished Goods":13782000.0,"Raw Materials":4459000.0,"Receivables":103001000.0,"Other Receivables":8402000.0,"Duefrom Related Parties Current":11782000.0,"Accounts Receivable":82817000.0,"Allowance For Doubtful Accounts Receivable":-820000.0,"Gross Accounts Receivable":83637000.0,"Cash Cash Equivalents And Short Term Investments":5676000.0,"Cash And Cash Equivalents":5676000.0},"2025-12-31":{"Treasury Shares Number":1190480.0,"Ordinary Shares Number":30130480.0,"Share Issued":31320960.0,"Net Debt":37185000.0,"Total Debt":50152000.0,"Tangible Book Value":113058000.0,"Invested Capital":155974000.0,"Working Capital":49202000.0,"Net Tangible Assets":113058000.0,"Capital Lease Obligations":7236000.0,"Common Stock Equity":113058000.0,"Total Capitalization":152642000.0,"Total Equity Gross Minority Interest":113058000.0,"Stockholders Equity":113058000.0,"Gains Losses Not Affecting Retained Earnings":96000.0,"Other Equity Adjustments":96000.0,"Treasury Stock":36225000.0,"Retained Earnings":-285780000.0,"Additional Paid In Capital":434964000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":106991000.0,"Total Non Current Liabilities Net Minority Interest":45416000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Revenue":0.0,"Long Term Debt And Capital Lease Obligation":45416000.0,"Long Term Capital Lease Obligation":5832000.0,"Long Term Debt":39584000.0,"Current Liabilities":61575000.0,"Current Deferred Liabilities":716000.0,"Current Deferred Revenue":716000.0,"Current Debt And Capital Lease Obligation":4736000.0,"Current Capital Lease Obligation":1404000.0,"Current Debt":3332000.0,"Other Current Borrowings":null,"Line Of Credit":3332000.0,"Pensionand Other Post Retirement Benefit Plans Current":750000.0,"Current Provisions":null,"Payables And Accrued Expenses":55373000.0,"Current Accrued Expenses":6798000.0,"Interest Payable":1008000.0,"Payables":48575000.0,"Total Tax Payable":258000.0,"Income Tax Payable":258000.0,"Accounts Payable":48317000.0,"Total Assets":220049000.0,"Total Non Current Assets":109272000.0,"Other Non Current Assets":1578000.0,"Non Current Deferred Assets":29152000.0,"Non Current Deferred Taxes Assets":29152000.0,"Non Current Accounts Receivable":55115000.0,"Net PPE":23427000.0,"Accumulated Depreciation":-14083000.0,"Gross PPE":37510000.0,"Other Properties":17335000.0,"Machinery Furniture Equipment":12175000.0,"Buildings And Improvements":6594000.0,"Land And Improvements":1406000.0,"Properties":0.0,"Current Assets":110777000.0,"Other Current Assets":3445000.0,"Restricted Cash":104000.0,"Inventory":10629000.0,"Inventories Adjustments Allowances":-3903000.0,"Finished Goods":9711000.0,"Raw Materials":4821000.0,"Receivables":90868000.0,"Other Receivables":7621000.0,"Duefrom Related Parties Current":null,"Accounts Receivable":83247000.0,"Allowance For Doubtful Accounts Receivable":-764000.0,"Gross Accounts Receivable":84011000.0,"Cash Cash Equivalents And Short Term Investments":5731000.0,"Cash And Cash Equivalents":5731000.0},"2025-09-30":{"Treasury Shares Number":1112584.0,"Ordinary Shares Number":29989657.0,"Share Issued":31102241.0,"Net Debt":41619000.0,"Total Debt":53738000.0,"Tangible Book Value":110498000.0,"Invested Capital":156720000.0,"Working Capital":43542000.0,"Net Tangible Assets":110498000.0,"Capital Lease Obligations":7516000.0,"Common Stock Equity":110498000.0,"Total Capitalization":150058000.0,"Total Equity Gross Minority Interest":110498000.0,"Stockholders Equity":110498000.0,"Gains Losses Not Affecting Retained Earnings":109000.0,"Other Equity Adjustments":109000.0,"Treasury Stock":34748000.0,"Retained Earnings":-288805000.0,"Additional Paid In Capital":433939000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":102189000.0,"Total Non Current Liabilities Net Minority Interest":45711000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Revenue":0.0,"Long Term Debt And Capital Lease Obligation":45711000.0,"Long Term Capital Lease Obligation":6151000.0,"Long Term Debt":39560000.0,"Current Liabilities":56478000.0,"Current Deferred Liabilities":735000.0,"Current Deferred Revenue":735000.0,"Current Debt And Capital Lease Obligation":8027000.0,"Current Capital Lease Obligation":1365000.0,"Current Debt":6662000.0,"Other Current Borrowings":null,"Line Of Credit":6662000.0,"Pensionand Other Post Retirement Benefit Plans Current":406000.0,"Current Provisions":null,"Payables And Accrued Expenses":47310000.0,"Current Accrued Expenses":12040000.0,"Interest Payable":1008000.0,"Payables":35270000.0,"Total Tax Payable":197000.0,"Income Tax Payable":197000.0,"Accounts Payable":35073000.0,"Total Assets":212687000.0,"Total Non Current Assets":112667000.0,"Other Non Current Assets":1573000.0,"Non Current Deferred Assets":30351000.0,"Non Current Deferred Taxes Assets":30351000.0,"Non Current Accounts Receivable":56655000.0,"Net PPE":24088000.0,"Accumulated Depreciation":-13477000.0,"Gross PPE":37565000.0,"Other Properties":17518000.0,"Machinery Furniture Equipment":11998000.0,"Buildings And Improvements":6643000.0,"Land And Improvements":1406000.0,"Properties":0.0,"Current Assets":100020000.0,"Other Current Assets":2305000.0,"Restricted Cash":103000.0,"Inventory":13232000.0,"Inventories Adjustments Allowances":-4456000.0,"Finished Goods":12858000.0,"Raw Materials":4830000.0,"Receivables":79777000.0,"Other Receivables":8179000.0,"Duefrom Related Parties Current":null,"Accounts Receivable":71598000.0,"Allowance For Doubtful Accounts Receivable":-716000.0,"Gross Accounts Receivable":72314000.0,"Cash Cash Equivalents And Short Term Investments":4603000.0,"Cash And Cash Equivalents":4603000.0},"2025-06-30":{"Treasury Shares Number":1114387.0,"Ordinary Shares Number":29854440.0,"Share Issued":30968827.0,"Net Debt":39563000.0,"Total Debt":52104000.0,"Tangible Book Value":71850000.0,"Invested Capital":116441000.0,"Working Capital":32155000.0,"Net Tangible Assets":71850000.0,"Capital Lease Obligations":7513000.0,"Common Stock Equity":71850000.0,"Total Capitalization":111386000.0,"Total Equity Gross Minority Interest":71850000.0,"Stockholders Equity":71850000.0,"Gains Losses Not Affecting Retained Earnings":96000.0,"Other Equity Adjustments":96000.0,"Treasury Stock":34726000.0,"Retained Earnings":-309160000.0,"Additional Paid In Capital":415637000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":100393000.0,"Total Non Current Liabilities Net Minority Interest":45717000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Revenue":0.0,"Long Term Debt And Capital Lease Obligation":45717000.0,"Long Term Capital Lease Obligation":6181000.0,"Long Term Debt":39536000.0,"Current Liabilities":54676000.0,"Current Deferred Liabilities":878000.0,"Current Deferred Revenue":878000.0,"Current Debt And Capital Lease Obligation":6387000.0,"Current Capital Lease Obligation":1332000.0,"Current Debt":5055000.0,"Other Current Borrowings":null,"Line Of Credit":5055000.0,"Pensionand Other Post Retirement Benefit Plans Current":398000.0,"Current Provisions":null,"Payables And Accrued Expenses":47013000.0,"Current Accrued Expenses":10578000.0,"Interest Payable":701000.0,"Payables":36435000.0,"Total Tax Payable":85000.0,"Income Tax Payable":85000.0,"Accounts Payable":36350000.0,"Total Assets":172243000.0,"Total Non Current Assets":85412000.0,"Other Non Current Assets":1594000.0,"Non Current Deferred Assets":35000.0,"Non Current Deferred Taxes Assets":35000.0,"Non Current Accounts Receivable":59386000.0,"Net PPE":24397000.0,"Accumulated Depreciation":-12896000.0,"Gross PPE":37293000.0,"Other Properties":17649000.0,"Machinery Furniture Equipment":11556000.0,"Buildings And Improvements":6682000.0,"Land And Improvements":1406000.0,"Properties":0.0,"Current Assets":86831000.0,"Other Current Assets":3084000.0,"Restricted Cash":103000.0,"Inventory":12302000.0,"Inventories Adjustments Allowances":-4961000.0,"Finished Goods":12214000.0,"Raw Materials":5049000.0,"Receivables":66314000.0,"Other Receivables":6743000.0,"Duefrom Related Parties Current":null,"Accounts Receivable":59571000.0,"Allowance For Doubtful Accounts Receivable":-430000.0,"Gross Accounts Receivable":60001000.0,"Cash Cash Equivalents And Short Term Investments":5028000.0,"Cash And Cash Equivalents":5028000.0},"2025-03-31":{"Treasury Shares Number":1113945.0,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Non Current Deferred Liabilities":14000.0,"Non Current Deferred Revenue":14000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"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":null,"Current Debt":null,"Other Current Borrowings":15000.0,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":2000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Accounts Receivable":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Inventory":null,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Duefrom Related Parties Current":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"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,"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":null,"Current Debt":null,"Other Current Borrowings":60000.0,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":127000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Accounts Receivable":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Inventory":null,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Duefrom Related Parties Current":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.264593,"Normalized EBITDA":15569000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":9953000.0,"Reconciled Depreciation":664000.0,"Reconciled Cost Of Revenue":75584000.0,"EBITDA":15569000.0,"EBIT":14905000.0,"Net Interest Income":-1371000.0,"Interest Expense":1371000.0,"Normalized Income":9953000.0,"Net Income From Continuing And Discontinued Operation":9953000.0,"Total Expenses":84481000.0,"Total Operating Income As Reported":14886000.0,"Diluted Average Shares":38472000.0,"Basic Average Shares":36151000.0,"Diluted EPS":0.26,"Basic EPS":0.28,"Diluted NI Availto Com Stockholders":9953000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":9953000.0,"Net Income":9953000.0,"Net Income Including Noncontrolling Interests":9953000.0,"Net Income Continuous Operations":9953000.0,"Tax Provision":3581000.0,"Pretax Income":13534000.0,"Other Income Expense":19000.0,"Other Non Operating Income Expenses":19000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-1371000.0,"Interest Expense Non Operating":1371000.0,"Operating Income":14886000.0,"Operating Expense":8897000.0,"Depreciation Amortization Depletion Income Statement":664000.0,"Depreciation And Amortization In Income Statement":664000.0,"Depreciation Income Statement":664000.0,"Research And Development":497000.0,"Selling General And Administration":7736000.0,"Gross Profit":23783000.0,"Cost Of Revenue":75584000.0,"Total Revenue":99367000.0,"Operating Revenue":99367000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.256,"Normalized EBITDA":8236000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":4664000.0,"Reconciled Depreciation":631000.0,"Reconciled Cost Of Revenue":54510000.0,"EBITDA":8236000.0,"EBIT":7605000.0,"Net Interest Income":-1332000.0,"Interest Expense":1332000.0,"Normalized Income":4664000.0,"Net Income From Continuing And Discontinued Operation":4664000.0,"Total Expenses":62462000.0,"Total Operating Income As Reported":7589000.0,"Diluted Average Shares":38340000.0,"Basic Average Shares":36100000.0,"Diluted EPS":0.12,"Basic EPS":0.13,"Diluted NI Availto Com Stockholders":4664000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":4664000.0,"Net Income":4664000.0,"Net Income Including Noncontrolling Interests":4664000.0,"Net Income Continuous Operations":4664000.0,"Tax Provision":1609000.0,"Pretax Income":6273000.0,"Other Income Expense":16000.0,"Other Non Operating Income Expenses":16000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-1332000.0,"Interest Expense Non Operating":1332000.0,"Operating Income":7589000.0,"Operating Expense":7952000.0,"Depreciation Amortization Depletion Income Statement":631000.0,"Depreciation And Amortization In Income Statement":631000.0,"Depreciation Income Statement":631000.0,"Research And Development":396000.0,"Selling General And Administration":6925000.0,"Gross Profit":15541000.0,"Cost Of Revenue":54510000.0,"Total Revenue":70051000.0,"Operating Revenue":null},"2025-12-31":{"Tax Effect Of Unusual Items":-187644.672219,"Tax Rate For Calcs":0.354047,"Normalized EBITDA":7216000.0,"Total Unusual Items":-530000.0,"Total Unusual Items Excluding Goodwill":-530000.0,"Net Income From Continuing Operation Net Minority Interest":3025000.0,"Reconciled Depreciation":629000.0,"Reconciled Cost Of Revenue":52325000.0,"EBITDA":6686000.0,"EBIT":6057000.0,"Net Interest Income":-1374000.0,"Interest Expense":1374000.0,"Normalized Income":3367355.327781,"Net Income From Continuing And Discontinued Operation":3025000.0,"Total Expenses":61001000.0,"Total Operating Income As Reported":5988000.0,"Diluted Average Shares":38268000.0,"Basic Average Shares":36023000.0,"Diluted EPS":0.08,"Basic EPS":0.08,"Diluted NI Availto Com Stockholders":3025000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":3025000.0,"Net Income":3025000.0,"Net Income Including Noncontrolling Interests":3025000.0,"Net Income Continuous Operations":3025000.0,"Tax Provision":1658000.0,"Pretax Income":4683000.0,"Other Income Expense":-461000.0,"Other Non Operating Income Expenses":69000.0,"Special Income Charges":-530000.0,"Gain On Sale Of Ppe":0.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-1374000.0,"Interest Expense Non Operating":1374000.0,"Operating Income":6518000.0,"Operating Expense":8676000.0,"Depreciation Amortization Depletion Income Statement":629000.0,"Depreciation And Amortization In Income Statement":629000.0,"Depreciation Income Statement":629000.0,"Research And Development":463000.0,"Selling General And Administration":7584000.0,"Gross Profit":15194000.0,"Cost Of Revenue":52325000.0,"Total Revenue":67519000.0,"Operating Revenue":null},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":9675000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":20355000.0,"Reconciled Depreciation":581000.0,"Reconciled Cost Of Revenue":38248000.0,"EBITDA":9675000.0,"EBIT":9094000.0,"Net Interest Income":-1351000.0,"Interest Expense":1351000.0,"Normalized Income":20355000.0,"Net Income From Continuing And Discontinued Operation":20355000.0,"Total Expenses":46762000.0,"Total Operating Income As Reported":9102000.0,"Diluted Average Shares":38137000.0,"Basic Average Shares":35868000.0,"Diluted EPS":0.53,"Basic EPS":0.57,"Diluted NI Availto Com Stockholders":20355000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":20355000.0,"Net Income":20355000.0,"Net Income Including Noncontrolling Interests":20355000.0,"Net Income Continuous Operations":20355000.0,"Tax Provision":-12612000.0,"Pretax Income":7743000.0,"Other Income Expense":-175000.0,"Other Non Operating Income Expenses":-175000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Restructuring And Mergern Acquisition":167000.0,"Net Non Operating Interest Income Expense":-1351000.0,"Interest Expense Non Operating":1351000.0,"Operating Income":9269000.0,"Operating Expense":8514000.0,"Depreciation Amortization Depletion Income Statement":581000.0,"Depreciation And Amortization In Income Statement":581000.0,"Depreciation Income Statement":581000.0,"Research And Development":549000.0,"Selling General And Administration":7384000.0,"Gross Profit":17783000.0,"Cost Of Revenue":38248000.0,"Total Revenue":56031000.0,"Operating Revenue":null},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.009524,"Normalized EBITDA":3142000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":1768000.0,"Reconciled Depreciation":374000.0,"Reconciled Cost Of Revenue":43943000.0,"EBITDA":3142000.0,"EBIT":2768000.0,"Net Interest Income":-983000.0,"Interest Expense":983000.0,"Normalized Income":1768000.0,"Net Income From Continuing And Discontinued Operation":1768000.0,"Total Expenses":51568000.0,"Total Operating Income As Reported":2587000.0,"Diluted Average Shares":36231000.0,"Basic Average Shares":33947000.0,"Diluted EPS":0.05,"Basic EPS":0.05,"Diluted NI Availto Com Stockholders":1768000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":1768000.0,"Net Income":1768000.0,"Net Income Including Noncontrolling Interests":1768000.0,"Net Income Continuous Operations":1768000.0,"Tax Provision":17000.0,"Pretax Income":1785000.0,"Other Income Expense":-4014000.0,"Other Non Operating Income Expenses":-4014000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Restructuring And Mergern Acquisition":4195000.0,"Net Non Operating Interest Income Expense":-983000.0,"Interest Expense Non Operating":983000.0,"Operating Income":6782000.0,"Operating Expense":7625000.0,"Depreciation Amortization Depletion Income Statement":374000.0,"Depreciation And Amortization In Income Statement":374000.0,"Depreciation Income Statement":374000.0,"Research And Development":455000.0,"Selling General And Administration":6796000.0,"Gross Profit":14407000.0,"Cost Of Revenue":43943000.0,"Total Revenue":58350000.0,"Operating Revenue":null},"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,"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,"Average Dilution Earnings":0.0,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Research And Development":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":-6838000.0,"Repayment Of Debt":-61354000.0,"Issuance Of Debt":67050000.0,"Capital Expenditure":-237000.0,"Interest Paid Supplemental Data":null,"End Cash Position":4402000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":5780000.0,"Effect Of Exchange Rate Changes":23000.0,"Changes In Cash":-1297000.0,"Financing Cash Flow":5541000.0,"Cash Flow From Continuing Financing Activities":5541000.0,"Net Other Financing Charges":-196000.0,"Proceeds From Stock Option Exercised":-42000.0,"Net Issuance Payments Of Debt":5696000.0,"Net Short Term Debt Issuance":5734000.0,"Short Term Debt Payments":-61316000.0,"Short Term Debt Issuance":67050000.0,"Net Long Term Debt Issuance":-38000.0,"Long Term Debt Payments":-38000.0,"Investing Cash Flow":-237000.0,"Cash Flow From Continuing Investing Activities":-237000.0,"Net Other Investing Changes":null,"Capital Expenditure Reported":-237000.0,"Operating Cash Flow":-6601000.0,"Cash Flow From Continuing Operating Activities":-6601000.0,"Change In Working Capital":-25141000.0,"Change In Other Current Liabilities":-263000.0,"Change In Other Current Assets":-611000.0,"Change In Payables And Accrued Expense":19698000.0,"Change In Accrued Expense":-2584000.0,"Change In Interest Payable":11000.0,"Change In Payable":22282000.0,"Change In Account Payable":21984000.0,"Change In Tax Payable":298000.0,"Change In Income Tax Payable":298000.0,"Change In Inventory":-12515000.0,"Change In Receivables":-31450000.0,"Changes In Account Receivables":-31450000.0,"Other Non Cash Items":2710000.0,"Stock Based Compensation":1209000.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":834000.0,"Deferred Tax":3170000.0,"Deferred Income Tax":3170000.0,"Depreciation Amortization Depletion":664000.0,"Depreciation And Amortization":664000.0,"Depreciation":664000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":9953000.0},"2026-03-31":{"Free Cash Flow":-981000.0,"Repayment Of Debt":-53803000.0,"Issuance Of Debt":55100000.0,"Capital Expenditure":-1002000.0,"Interest Paid Supplemental Data":1265000.0,"End Cash Position":5780000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":5835000.0,"Effect Of Exchange Rate Changes":34000.0,"Changes In Cash":-89000.0,"Financing Cash Flow":892000.0,"Cash Flow From Continuing Financing Activities":892000.0,"Net Other Financing Charges":-456000.0,"Proceeds From Stock Option Exercised":51000.0,"Net Issuance Payments Of Debt":1297000.0,"Net Short Term Debt Issuance":1334000.0,"Short Term Debt Payments":-53766000.0,"Short Term Debt Issuance":55100000.0,"Net Long Term Debt Issuance":-37000.0,"Long Term Debt Payments":-37000.0,"Investing Cash Flow":-1002000.0,"Cash Flow From Continuing Investing Activities":-1002000.0,"Net Other Investing Changes":null,"Capital Expenditure Reported":-1002000.0,"Operating Cash Flow":21000.0,"Cash Flow From Continuing Operating Activities":21000.0,"Change In Working Capital":-10637000.0,"Change In Other Current Liabilities":-423000.0,"Change In Other Current Assets":663000.0,"Change In Payables And Accrued Expense":5779000.0,"Change In Accrued Expense":1493000.0,"Change In Interest Payable":-22000.0,"Change In Payable":4286000.0,"Change In Account Payable":4249000.0,"Change In Tax Payable":37000.0,"Change In Income Tax Payable":37000.0,"Change In Inventory":-4070000.0,"Change In Receivables":-12586000.0,"Changes In Account Receivables":-12606000.0,"Other Non Cash Items":2515000.0,"Stock Based Compensation":824000.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":452000.0,"Deferred Tax":1572000.0,"Deferred Income Tax":1572000.0,"Depreciation Amortization Depletion":631000.0,"Depreciation And Amortization":631000.0,"Depreciation":631000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":4664000.0},"2025-12-31":{"Free Cash Flow":5960000.0,"Repayment Of Debt":-43316000.0,"Issuance Of Debt":39950000.0,"Capital Expenditure":-287000.0,"Interest Paid Supplemental Data":null,"End Cash Position":5835000.0,"Other Cash Adjustment Outside Changein Cash":105000.0,"Beginning Cash Position":4603000.0,"Effect Of Exchange Rate Changes":-13000.0,"Changes In Cash":1140000.0,"Financing Cash Flow":-4818000.0,"Cash Flow From Continuing Financing Activities":-4818000.0,"Net Other Financing Charges":-1496000.0,"Proceeds From Stock Option Exercised":44000.0,"Net Issuance Payments Of Debt":-3366000.0,"Net Short Term Debt Issuance":-3330000.0,"Short Term Debt Payments":-43280000.0,"Short Term Debt Issuance":39950000.0,"Net Long Term Debt Issuance":-36000.0,"Long Term Debt Payments":-36000.0,"Investing Cash Flow":-287000.0,"Cash Flow From Continuing Investing Activities":-287000.0,"Net Other Investing Changes":0.0,"Capital Expenditure Reported":-287000.0,"Operating Cash Flow":6247000.0,"Cash Flow From Continuing Operating Activities":6247000.0,"Change In Working Capital":-2148000.0,"Change In Other Current Liabilities":-246000.0,"Change In Other Current Assets":-1197000.0,"Change In Payables And Accrued Expense":15636000.0,"Change In Accrued Expense":2331000.0,"Change In Interest Payable":0.0,"Change In Payable":13305000.0,"Change In Account Payable":13244000.0,"Change In Tax Payable":61000.0,"Change In Income Tax Payable":61000.0,"Change In Inventory":2604000.0,"Change In Receivables":-18945000.0,"Changes In Account Receivables":-18945000.0,"Other Non Cash Items":2376000.0,"Stock Based Compensation":594000.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":183000.0,"Deferred Tax":1588000.0,"Deferred Income Tax":1588000.0,"Depreciation Amortization Depletion":629000.0,"Depreciation And Amortization":629000.0,"Depreciation":629000.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":3025000.0},"2025-09-30":{"Free Cash Flow":-2253000.0,"Repayment Of Debt":-38477000.0,"Issuance Of Debt":40050000.0,"Capital Expenditure":-388000.0,"Interest Paid Supplemental Data":null,"End Cash Position":4603000.0,"Other Cash Adjustment Outside Changein Cash":0.0,"Beginning Cash Position":5028000.0,"Effect Of Exchange Rate Changes":13000.0,"Changes In Cash":-438000.0,"Financing Cash Flow":1815000.0,"Cash Flow From Continuing Financing Activities":1815000.0,"Net Other Financing Charges":-172000.0,"Proceeds From Stock Option Exercised":482000.0,"Net Issuance Payments Of Debt":1573000.0,"Net Short Term Debt Issuance":1608000.0,"Short Term Debt Payments":-38442000.0,"Short Term Debt Issuance":40050000.0,"Net Long Term Debt Issuance":-35000.0,"Long Term Debt Payments":-35000.0,"Investing Cash Flow":-388000.0,"Cash Flow From Continuing Investing Activities":-388000.0,"Net Other Investing Changes":0.0,"Capital Expenditure Reported":-388000.0,"Operating Cash Flow":-1865000.0,"Cash Flow From Continuing Operating Activities":-1865000.0,"Change In Working Capital":-12537000.0,"Change In Other Current Liabilities":-269000.0,"Change In Other Current Assets":879000.0,"Change In Payables And Accrued Expense":160000.0,"Change In Accrued Expense":1326000.0,"Change In Interest Payable":307000.0,"Change In Payable":-1166000.0,"Change In Account Payable":-1278000.0,"Change In Tax Payable":112000.0,"Change In Income Tax Payable":112000.0,"Change In Inventory":-986000.0,"Change In Receivables":-12321000.0,"Changes In Account Receivables":-12321000.0,"Other Non Cash Items":1605000.0,"Stock Based Compensation":569000.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":351000.0,"Deferred Tax":-12789000.0,"Deferred Income Tax":-12789000.0,"Depreciation Amortization Depletion":581000.0,"Depreciation And Amortization":581000.0,"Depreciation":581000.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":20355000.0},"2025-06-30":{"Free Cash Flow":-5202000.0,"Repayment Of Debt":-48589000.0,"Issuance Of Debt":53605000.0,"Capital Expenditure":-711000.0,"Interest Paid Supplemental Data":null,"End Cash Position":5028000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":6355000.0,"Effect Of Exchange Rate Changes":-110000.0,"Changes In Cash":-1114000.0,"Financing Cash Flow":4088000.0,"Cash Flow From Continuing Financing Activities":4088000.0,"Net Other Financing Charges":-517000.0,"Proceeds From Stock Option Exercised":-479000.0,"Net Issuance Payments Of Debt":5016000.0,"Net Short Term Debt Issuance":5056000.0,"Short Term Debt Payments":-48549000.0,"Short Term Debt Issuance":53605000.0,"Net Long Term Debt Issuance":-40000.0,"Long Term Debt Payments":-40000.0,"Investing Cash Flow":-711000.0,"Cash Flow From Continuing Investing Activities":-711000.0,"Net Other Investing Changes":0.0,"Capital Expenditure Reported":-711000.0,"Operating Cash Flow":-4491000.0,"Cash Flow From Continuing Operating Activities":-4491000.0,"Change In Working Capital":-9516000.0,"Change In Other Current Liabilities":-367000.0,"Change In Other Current Assets":385000.0,"Change In Payables And Accrued Expense":-2041000.0,"Change In Accrued Expense":619000.0,"Change In Interest Payable":701000.0,"Change In Payable":-2660000.0,"Change In Account Payable":-2615000.0,"Change In Tax Payable":-45000.0,"Change In Income Tax Payable":-45000.0,"Change In Inventory":1802000.0,"Change In Receivables":-9295000.0,"Changes In Account Receivables":-9263000.0,"Other Non Cash Items":1824000.0,"Stock Based Compensation":676000.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":381000.0,"Deferred Tax":2000.0,"Deferred Income Tax":2000.0,"Depreciation Amortization Depletion":374000.0,"Depreciation And Amortization":374000.0,"Depreciation":374000.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":1768000.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":169000.0,"End Cash Position":null,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net 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,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":7000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Interest Payable":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":-7000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"End Cash Position":null,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net 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,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":90000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Interest Payable":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":0.0,"Provisionand Write Offof Assets":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":-90000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}