{"ticker":"FTLF","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":9391072.0,"Share Issued":9391072.0,"Net Debt":40436000.0,"Total Debt":42227000.0,"Tangible Book Value":-25178000.0,"Invested Capital":87009000.0,"Working Capital":10828000.0,"Net Tangible Assets":-25178000.0,"Capital Lease Obligations":599000.0,"Common Stock Equity":45381000.0,"Total Capitalization":80915000.0,"Total Equity Gross Minority Interest":45381000.0,"Stockholders Equity":45381000.0,"Gains Losses Not Affecting Retained Earnings":-556000.0,"Foreign Currency Translation Adjustments":-556000.0,"Retained Earnings":13613000.0,"Additional Paid In Capital":32230000.0,"Capital Stock":94000.0,"Common Stock":94000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":58888000.0,"Total Non Current Liabilities Net Minority Interest":38076000.0,"Derivative Product Liabilities":0.0,"Non Current Deferred Liabilities":2284000.0,"Non Current Deferred Taxes Liabilities":2284000.0,"Long Term Debt And Capital Lease Obligation":35792000.0,"Long Term Capital Lease Obligation":258000.0,"Long Term Debt":35534000.0,"Current Liabilities":20812000.0,"Current Debt And Capital Lease Obligation":6435000.0,"Current Capital Lease Obligation":341000.0,"Current Debt":6094000.0,"Other Current Borrowings":6094000.0,"Line Of Credit":null,"Current Provisions":830000.0,"Payables And Accrued Expenses":13547000.0,"Current Accrued Expenses":5602000.0,"Payables":7945000.0,"Total Tax Payable":1494000.0,"Income Tax Payable":1494000.0,"Accounts Payable":6451000.0,"Total Assets":104269000.0,"Total Non Current Assets":72629000.0,"Other Non Current Assets":89000.0,"Non Current Deferred Assets":1222000.0,"Non Current Deferred Taxes Assets":1222000.0,"Financial Assets":72000.0,"Goodwill And Other Intangible Assets":70559000.0,"Other Intangible Assets":51196000.0,"Goodwill":19363000.0,"Net PPE":687000.0,"Accumulated Depreciation":-764000.0,"Gross PPE":1451000.0,"Other Properties":1451000.0,"Current Assets":31640000.0,"Other Current Assets":1142000.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":21528000.0,"Inventories Adjustments Allowances":-142000.0,"Other Inventories":2430000.0,"Finished Goods":19240000.0,"Receivables":7778000.0,"Taxes Receivable":null,"Accounts Receivable":7778000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":1192000.0,"Cash And Cash Equivalents":1192000.0,"Cash Financial":null},"2025-12-31":{"Ordinary Shares Number":9391072.0,"Share Issued":9391072.0,"Net Debt":42897000.0,"Total Debt":45248000.0,"Tangible Book Value":-27194000.0,"Invested Capital":88182000.0,"Working Capital":11459000.0,"Net Tangible Assets":-27194000.0,"Capital Lease Obligations":705000.0,"Common Stock Equity":43639000.0,"Total Capitalization":82088000.0,"Total Equity Gross Minority Interest":43639000.0,"Stockholders Equity":43639000.0,"Gains Losses Not Affecting Retained Earnings":-561000.0,"Foreign Currency Translation Adjustments":-561000.0,"Retained Earnings":11893000.0,"Additional Paid In Capital":32213000.0,"Capital Stock":94000.0,"Common Stock":94000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":62681000.0,"Total Non Current Liabilities Net Minority Interest":41071000.0,"Derivative Product Liabilities":26000.0,"Non Current Deferred Liabilities":2324000.0,"Non Current Deferred Taxes Liabilities":2324000.0,"Long Term Debt And Capital Lease Obligation":38721000.0,"Long Term Capital Lease Obligation":272000.0,"Long Term Debt":38449000.0,"Current Liabilities":21610000.0,"Current Debt And Capital Lease Obligation":6527000.0,"Current Capital Lease Obligation":433000.0,"Current Debt":6094000.0,"Other Current Borrowings":6094000.0,"Line Of Credit":null,"Current Provisions":1039000.0,"Payables And Accrued Expenses":14044000.0,"Current Accrued Expenses":5429000.0,"Payables":8615000.0,"Total Tax Payable":1704000.0,"Income Tax Payable":1704000.0,"Accounts Payable":6911000.0,"Total Assets":106320000.0,"Total Non Current Assets":73251000.0,"Other Non Current Assets":83000.0,"Non Current Deferred Assets":1525000.0,"Non Current Deferred Taxes Assets":1525000.0,"Financial Assets":null,"Goodwill And Other Intangible Assets":70833000.0,"Other Intangible Assets":51440000.0,"Goodwill":19393000.0,"Net PPE":810000.0,"Accumulated Depreciation":-741000.0,"Gross PPE":1551000.0,"Other Properties":1551000.0,"Current Assets":33069000.0,"Other Current Assets":1334000.0,"Restricted Cash":0.0,"Prepaid Assets":null,"Inventory":21324000.0,"Inventories Adjustments Allowances":-247000.0,"Other Inventories":2559000.0,"Finished Goods":19012000.0,"Receivables":8765000.0,"Taxes Receivable":null,"Accounts Receivable":8765000.0,"Allowance For Doubtful Accounts Receivable":-9000.0,"Gross Accounts Receivable":8774000.0,"Cash Cash Equivalents And Short Term Investments":1646000.0,"Cash And Cash Equivalents":1646000.0,"Cash Financial":null},"2025-09-30":{"Ordinary Shares Number":9391072.0,"Share Issued":9391072.0,"Net Debt":42945000.0,"Total Debt":47271000.0,"Tangible Book Value":-29122000.0,"Invested Capital":88349000.0,"Working Capital":4375000.0,"Net Tangible Assets":-29122000.0,"Capital Lease Obligations":814000.0,"Common Stock Equity":41892000.0,"Total Capitalization":74255000.0,"Total Equity Gross Minority Interest":41892000.0,"Stockholders Equity":41892000.0,"Gains Losses Not Affecting Retained Earnings":-596000.0,"Foreign Currency Translation Adjustments":-596000.0,"Retained Earnings":10253000.0,"Additional Paid In Capital":32141000.0,"Capital Stock":94000.0,"Common Stock":94000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":68092000.0,"Total Non Current Liabilities Net Minority Interest":35067000.0,"Derivative Product Liabilities":32000.0,"Non Current Deferred Liabilities":2287000.0,"Non Current Deferred Taxes Liabilities":2287000.0,"Long Term Debt And Capital Lease Obligation":32748000.0,"Long Term Capital Lease Obligation":385000.0,"Long Term Debt":32363000.0,"Current Liabilities":33025000.0,"Current Debt And Capital Lease Obligation":14523000.0,"Current Capital Lease Obligation":429000.0,"Current Debt":14094000.0,"Other Current Borrowings":8094000.0,"Line Of Credit":6000000.0,"Current Provisions":863000.0,"Payables And Accrued Expenses":17639000.0,"Current Accrued Expenses":6803000.0,"Payables":10836000.0,"Total Tax Payable":1688000.0,"Income Tax Payable":1688000.0,"Accounts Payable":9148000.0,"Total Assets":109984000.0,"Total Non Current Assets":72584000.0,"Other Non Current Assets":83000.0,"Non Current Deferred Assets":567000.0,"Non Current Deferred Taxes Assets":567000.0,"Financial Assets":null,"Goodwill And Other Intangible Assets":71014000.0,"Other Intangible Assets":51648000.0,"Goodwill":19366000.0,"Net PPE":920000.0,"Accumulated Depreciation":-934000.0,"Gross PPE":1854000.0,"Other Properties":1854000.0,"Current Assets":37400000.0,"Other Current Assets":2021000.0,"Restricted Cash":0.0,"Prepaid Assets":null,"Inventory":22227000.0,"Inventories Adjustments Allowances":-254000.0,"Other Inventories":2549000.0,"Finished Goods":19932000.0,"Receivables":9640000.0,"Taxes Receivable":null,"Accounts Receivable":9640000.0,"Allowance For Doubtful Accounts Receivable":-22000.0,"Gross Accounts Receivable":9662000.0,"Cash Cash Equivalents And Short Term Investments":3512000.0,"Cash And Cash Equivalents":3512000.0,"Cash Financial":null},"2025-06-30":{"Ordinary Shares Number":9391072.0,"Share Issued":9391072.0,"Net Debt":9291000.0,"Total Debt":11194000.0,"Tangible Book Value":1518000.0,"Invested Capital":51740000.0,"Working Capital":9209000.0,"Net Tangible Assets":1518000.0,"Capital Lease Obligations":373000.0,"Common Stock Equity":40919000.0,"Total Capitalization":47240000.0,"Total Equity Gross Minority Interest":40919000.0,"Stockholders Equity":40919000.0,"Gains Losses Not Affecting Retained Earnings":-522000.0,"Foreign Currency Translation Adjustments":-522000.0,"Retained Earnings":9332000.0,"Additional Paid In Capital":32015000.0,"Capital Stock":94000.0,"Common Stock":94000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":21928000.0,"Total Non Current Liabilities Net Minority Interest":8960000.0,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":2340000.0,"Non Current Deferred Taxes Liabilities":2340000.0,"Long Term Debt And Capital Lease Obligation":6620000.0,"Long Term Capital Lease Obligation":299000.0,"Long Term Debt":6321000.0,"Current Liabilities":12968000.0,"Current Debt And Capital Lease Obligation":4574000.0,"Current Capital Lease Obligation":74000.0,"Current Debt":4500000.0,"Other Current Borrowings":4500000.0,"Line Of Credit":null,"Current Provisions":524000.0,"Payables And Accrued Expenses":7870000.0,"Current Accrued Expenses":1409000.0,"Payables":6461000.0,"Total Tax Payable":1521000.0,"Income Tax Payable":1521000.0,"Accounts Payable":4940000.0,"Total Assets":62847000.0,"Total Non Current Assets":40670000.0,"Other Non Current Assets":null,"Non Current Deferred Assets":821000.0,"Non Current Deferred Taxes Assets":821000.0,"Financial Assets":null,"Goodwill And Other Intangible Assets":39401000.0,"Other Intangible Assets":26285000.0,"Goodwill":13116000.0,"Net PPE":448000.0,"Accumulated Depreciation":-912000.0,"Gross PPE":1360000.0,"Other Properties":1360000.0,"Current Assets":22177000.0,"Other Current Assets":1382000.0,"Restricted Cash":55000.0,"Prepaid Assets":5000000.0,"Inventory":11722000.0,"Inventories Adjustments Allowances":-78000.0,"Other Inventories":1524000.0,"Finished Goods":10276000.0,"Receivables":2488000.0,"Taxes Receivable":null,"Accounts Receivable":2488000.0,"Allowance For Doubtful Accounts Receivable":-19000.0,"Gross Accounts Receivable":2507000.0,"Cash Cash Equivalents And Short Term Investments":1530000.0,"Cash And Cash Equivalents":1530000.0,"Cash Financial":null},"2025-03-31":{"Ordinary Shares Number":9383000.0,"Share Issued":9383000.0,"Net Debt":5995000.0,"Total Debt":12329000.0,"Tangible Book Value":-351000.0,"Invested Capital":50854000.0,"Working Capital":8463000.0,"Net Tangible Assets":-351000.0,"Capital Lease Obligations":393000.0,"Common Stock Equity":38918000.0,"Total Capitalization":46354000.0,"Total Equity Gross Minority Interest":38918000.0,"Stockholders Equity":38918000.0,"Gains Losses Not Affecting Retained Earnings":-633000.0,"Foreign Currency Translation Adjustments":-633000.0,"Retained Earnings":7585000.0,"Additional Paid In Capital":31872000.0,"Capital Stock":94000.0,"Common Stock":94000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":23275000.0,"Total Non Current Liabilities Net Minority Interest":9979000.0,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":2231000.0,"Non Current Deferred Taxes Liabilities":2231000.0,"Long Term Debt And Capital Lease Obligation":7748000.0,"Long Term Capital Lease Obligation":312000.0,"Long Term Debt":7436000.0,"Current Liabilities":13296000.0,"Current Debt And Capital Lease Obligation":4581000.0,"Current Capital Lease Obligation":81000.0,"Current Debt":4500000.0,"Other Current Borrowings":4500000.0,"Line Of Credit":null,"Current Provisions":574000.0,"Payables And Accrued Expenses":8141000.0,"Current Accrued Expenses":1121000.0,"Payables":7020000.0,"Total Tax Payable":1745000.0,"Income Tax Payable":1745000.0,"Accounts Payable":5275000.0,"Total Assets":62193000.0,"Total Non Current Assets":40434000.0,"Other Non Current Assets":null,"Non Current Deferred Assets":691000.0,"Non Current Deferred Taxes Assets":691000.0,"Financial Assets":null,"Goodwill And Other Intangible Assets":39269000.0,"Other Intangible Assets":26234000.0,"Goodwill":13035000.0,"Net PPE":474000.0,"Accumulated Depreciation":-899000.0,"Gross PPE":1373000.0,"Other Properties":1373000.0,"Current Assets":21759000.0,"Other Current Assets":941000.0,"Restricted Cash":53000.0,"Prepaid Assets":null,"Inventory":12131000.0,"Inventories Adjustments Allowances":-76000.0,"Other Inventories":1326000.0,"Finished Goods":10881000.0,"Receivables":2693000.0,"Taxes Receivable":null,"Accounts Receivable":2693000.0,"Allowance For Doubtful Accounts Receivable":-38000.0,"Gross Accounts Receivable":2731000.0,"Cash Cash Equivalents And Short Term Investments":5941000.0,"Cash And Cash Equivalents":5941000.0,"Cash Financial":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Foreign Currency Translation Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Derivative Product Liabilities":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":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Current Provisions":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,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":52000.0,"Prepaid Assets":null,"Inventory":null,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Finished Goods":null,"Receivables":null,"Taxes Receivable":25000.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-41000.0,"Gross Accounts Receivable":1667000.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":4468000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":5607.0,"Tax Rate For Calcs":0.267,"Normalized EBITDA":3309000.0,"Total Unusual Items":21000.0,"Total Unusual Items Excluding Goodwill":21000.0,"Net Income From Continuing Operation Net Minority Interest":1720000.0,"Reconciled Depreciation":248000.0,"Reconciled Cost Of Revenue":15808000.0,"EBITDA":3330000.0,"EBIT":3082000.0,"Net Interest Income":-735000.0,"Interest Expense":735000.0,"Interest Income":null,"Normalized Income":1704607.0,"Net Income From Continuing And Discontinued Operation":1720000.0,"Total Expenses":22264000.0,"Total Operating Income As Reported":3061000.0,"Diluted Average Shares":9991000.0,"Basic Average Shares":9391000.0,"Diluted EPS":0.17,"Basic EPS":0.18,"Diluted NI Availto Com Stockholders":1720000.0,"Net Income Common Stockholders":1720000.0,"Net Income":1720000.0,"Net Income Including Noncontrolling Interests":1720000.0,"Net Income Continuous Operations":1720000.0,"Tax Provision":627000.0,"Pretax Income":2347000.0,"Other Income Expense":21000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":21000.0,"Net Non Operating Interest Income Expense":-735000.0,"Interest Expense Non Operating":735000.0,"Interest Income Non Operating":null,"Operating Income":3061000.0,"Operating Expense":6456000.0,"Depreciation Amortization Depletion Income Statement":248000.0,"Depreciation And Amortization In Income Statement":248000.0,"Selling General And Administration":6208000.0,"Selling And Marketing Expense":1245000.0,"General And Administrative Expense":4963000.0,"Other Gand A":4963000.0,"Gross Profit":9517000.0,"Cost Of Revenue":15808000.0,"Total Revenue":25325000.0,"Operating Revenue":25325000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-63630.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":2750000.0,"Total Unusual Items":-303000.0,"Total Unusual Items Excluding Goodwill":-303000.0,"Net Income From Continuing Operation Net Minority Interest":1640000.0,"Reconciled Depreciation":251000.0,"Reconciled Cost Of Revenue":16971000.0,"EBITDA":2447000.0,"EBIT":2196000.0,"Net Interest Income":-810000.0,"Interest Expense":814000.0,"Interest Income":4000.0,"Normalized Income":1879370.0,"Net Income From Continuing And Discontinued Operation":1640000.0,"Total Expenses":23415000.0,"Total Operating Income As Reported":2268000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":1640000.0,"Net Income Common Stockholders":1640000.0,"Net Income":1640000.0,"Net Income Including Noncontrolling Interests":1640000.0,"Net Income Continuous Operations":1640000.0,"Tax Provision":-258000.0,"Pretax Income":1382000.0,"Other Income Expense":-303000.0,"Other Non Operating Income Expenses":0.0,"Special Income Charges":-227000.0,"Restructuring And Mergern Acquisition":227000.0,"Gain On Sale Of Security":-76000.0,"Net Non Operating Interest Income Expense":-810000.0,"Interest Expense Non Operating":814000.0,"Interest Income Non Operating":4000.0,"Operating Income":2495000.0,"Operating Expense":6444000.0,"Depreciation Amortization Depletion Income Statement":251000.0,"Depreciation And Amortization In Income Statement":251000.0,"Selling General And Administration":6193000.0,"Selling And Marketing Expense":1259000.0,"General And Administrative Expense":4934000.0,"Other Gand A":4934000.0,"Gross Profit":8939000.0,"Cost Of Revenue":16971000.0,"Total Revenue":25910000.0,"Operating Revenue":25910000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-163170.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":3243000.0,"Total Unusual Items":-777000.0,"Total Unusual Items Excluding Goodwill":-777000.0,"Net Income From Continuing Operation Net Minority Interest":921000.0,"Reconciled Depreciation":136000.0,"Reconciled Cost Of Revenue":14749000.0,"EBITDA":2466000.0,"EBIT":2330000.0,"Net Interest Income":-562000.0,"Interest Expense":580000.0,"Interest Income":18000.0,"Normalized Income":1534830.0,"Net Income From Continuing And Discontinued Operation":921000.0,"Total Expenses":20347000.0,"Total Operating Income As Reported":2318000.0,"Diluted Average Shares":9997000.0,"Basic Average Shares":9391000.0,"Diluted EPS":0.09,"Basic EPS":0.1,"Diluted NI Availto Com Stockholders":921000.0,"Net Income Common Stockholders":921000.0,"Net Income":921000.0,"Net Income Including Noncontrolling Interests":921000.0,"Net Income Continuous Operations":921000.0,"Tax Provision":829000.0,"Pretax Income":1750000.0,"Other Income Expense":-826000.0,"Other Non Operating Income Expenses":-49000.0,"Special Income Charges":-820000.0,"Restructuring And Mergern Acquisition":820000.0,"Gain On Sale Of Security":43000.0,"Net Non Operating Interest Income Expense":-562000.0,"Interest Expense Non Operating":580000.0,"Interest Income Non Operating":18000.0,"Operating Income":3138000.0,"Operating Expense":5598000.0,"Depreciation Amortization Depletion Income Statement":136000.0,"Depreciation And Amortization In Income Statement":136000.0,"Selling General And Administration":5462000.0,"Selling And Marketing Expense":1357000.0,"General And Administrative Expense":4105000.0,"Other Gand A":4105000.0,"Gross Profit":8736000.0,"Cost Of Revenue":14749000.0,"Total Revenue":23485000.0,"Operating Revenue":23485000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-175395.710681,"Tax Rate For Calcs":0.265349,"Normalized EBITDA":3278000.0,"Total Unusual Items":-661000.0,"Total Unusual Items Excluding Goodwill":-661000.0,"Net Income From Continuing Operation Net Minority Interest":1747000.0,"Reconciled Depreciation":14000.0,"Reconciled Cost Of Revenue":9223000.0,"EBITDA":2617000.0,"EBIT":2603000.0,"Net Interest Income":-175000.0,"Interest Expense":225000.0,"Interest Income":50000.0,"Normalized Income":2232604.289319,"Net Income From Continuing And Discontinued Operation":1747000.0,"Total Expenses":12913000.0,"Total Operating Income As Reported":2518000.0,"Diluted Average Shares":9961000.0,"Basic Average Shares":9389000.0,"Diluted EPS":0.18,"Basic EPS":0.19,"Diluted NI Availto Com Stockholders":1747000.0,"Net Income Common Stockholders":1747000.0,"Net Income":1747000.0,"Net Income Including Noncontrolling Interests":1747000.0,"Net Income Continuous Operations":1747000.0,"Tax Provision":631000.0,"Pretax Income":2378000.0,"Other Income Expense":-661000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-696000.0,"Restructuring And Mergern Acquisition":696000.0,"Gain On Sale Of Security":35000.0,"Net Non Operating Interest Income Expense":-175000.0,"Interest Expense Non Operating":225000.0,"Interest Income Non Operating":50000.0,"Operating Income":3214000.0,"Operating Expense":3690000.0,"Depreciation Amortization Depletion Income Statement":14000.0,"Depreciation And Amortization In Income Statement":14000.0,"Selling General And Administration":3676000.0,"Selling And Marketing Expense":1191000.0,"General And Administrative Expense":2485000.0,"Other Gand A":2485000.0,"Gross Profit":6904000.0,"Cost Of Revenue":9223000.0,"Total Revenue":16127000.0,"Operating Revenue":16127000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-91074.0,"Tax Rate For Calcs":0.258,"Normalized EBITDA":3309000.0,"Total Unusual Items":-353000.0,"Total Unusual Items Excluding Goodwill":-353000.0,"Net Income From Continuing Operation Net Minority Interest":2018000.0,"Reconciled Depreciation":19000.0,"Reconciled Cost Of Revenue":9062000.0,"EBITDA":2956000.0,"EBIT":2937000.0,"Net Interest Income":-218000.0,"Interest Expense":218000.0,"Interest Income":26000.0,"Normalized Income":2279926.0,"Net Income From Continuing And Discontinued Operation":2018000.0,"Total Expenses":12646000.0,"Total Operating Income As Reported":2958000.0,"Diluted Average Shares":9926000.0,"Basic Average Shares":9213000.0,"Diluted EPS":0.2,"Basic EPS":0.22,"Diluted NI Availto Com Stockholders":2018000.0,"Net Income Common Stockholders":2018000.0,"Net Income":2018000.0,"Net Income Including Noncontrolling Interests":2018000.0,"Net Income Continuous Operations":2018000.0,"Tax Provision":701000.0,"Pretax Income":2719000.0,"Other Income Expense":-353000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-332000.0,"Restructuring And Mergern Acquisition":332000.0,"Gain On Sale Of Security":-21000.0,"Net Non Operating Interest Income Expense":-218000.0,"Interest Expense Non Operating":218000.0,"Interest Income Non Operating":26000.0,"Operating Income":3290000.0,"Operating Expense":3584000.0,"Depreciation Amortization Depletion Income Statement":19000.0,"Depreciation And Amortization In Income Statement":19000.0,"Selling General And Administration":3565000.0,"Selling And Marketing Expense":1053000.0,"General And Administrative Expense":2512000.0,"Other Gand A":2512000.0,"Gross Profit":6874000.0,"Cost Of Revenue":9062000.0,"Total Revenue":15936000.0,"Operating Revenue":15936000.0},"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":28000.0,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":28000.0,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":2484000.0,"Repayment Of Debt":-2924000.0,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":742000.0,"Income Tax Paid Supplemental Data":430000.0,"End Cash Position":1192000.0,"Beginning Cash Position":1646000.0,"Effect Of Exchange Rate Changes":-14000.0,"Changes In Cash":-440000.0,"Financing Cash Flow":-2924000.0,"Cash Flow From Continuing Financing Activities":-2924000.0,"Proceeds From Stock Option Exercised":0.0,"Net Issuance Payments Of Debt":-2924000.0,"Net Long Term Debt Issuance":-2924000.0,"Long Term Debt Payments":-2924000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":2484000.0,"Cash Flow From Continuing Operating Activities":2484000.0,"Change In Working Capital":537000.0,"Change In Other Working Capital":303000.0,"Change In Other Current Liabilities":-314000.0,"Change In Other Current Assets":101000.0,"Change In Payables And Accrued Expense":-584000.0,"Change In Accrued Expense":53000.0,"Change In Payable":-637000.0,"Change In Account Payable":-452000.0,"Change In Tax Payable":-185000.0,"Change In Income Tax Payable":-185000.0,"Change In Prepaid Assets":94000.0,"Change In Inventory":16000.0,"Change In Receivables":921000.0,"Changes In Account Receivables":921000.0,"Other Non Cash Items":9000.0,"Stock Based Compensation":17000.0,"Provisionand Write Offof Assets":-47000.0,"Depreciation Amortization Depletion":248000.0,"Depreciation And Amortization":248000.0,"Net Income From Continuing Operations":1720000.0},"2025-12-31":{"Free Cash Flow":239000.0,"Repayment Of Debt":-1523000.0,"Issuance Of Debt":-400000.0,"Capital Expenditure":-5000.0,"Interest Paid Supplemental Data":661000.0,"Income Tax Paid Supplemental Data":84000.0,"End Cash Position":1646000.0,"Beginning Cash Position":3512000.0,"Effect Of Exchange Rate Changes":-182000.0,"Changes In Cash":-1684000.0,"Financing Cash Flow":-1923000.0,"Cash Flow From Continuing Financing Activities":-1923000.0,"Proceeds From Stock Option Exercised":0.0,"Net Issuance Payments Of Debt":-1923000.0,"Net Long Term Debt Issuance":4077000.0,"Long Term Debt Payments":-1523000.0,"Long Term Debt Issuance":5600000.0,"Investing Cash Flow":-5000.0,"Cash Flow From Continuing Investing Activities":-5000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-5000.0,"Purchase Of PPE":-5000.0,"Operating Cash Flow":244000.0,"Cash Flow From Continuing Operating Activities":244000.0,"Change In Working Capital":-2361000.0,"Change In Other Working Capital":-958000.0,"Change In Other Current Liabilities":67000.0,"Change In Other Current Assets":103000.0,"Change In Payables And Accrued Expense":-3752000.0,"Change In Accrued Expense":-1187000.0,"Change In Payable":-2565000.0,"Change In Account Payable":-2237000.0,"Change In Tax Payable":-328000.0,"Change In Income Tax Payable":-328000.0,"Change In Prepaid Assets":1011000.0,"Change In Inventory":278000.0,"Change In Receivables":890000.0,"Changes In Account Receivables":890000.0,"Other Non Cash Items":662000.0,"Stock Based Compensation":72000.0,"Provisionand Write Offof Assets":-20000.0,"Depreciation Amortization Depletion":251000.0,"Depreciation And Amortization":251000.0,"Net Income From Continuing Operations":1640000.0},"2025-09-30":{"Free Cash Flow":3664000.0,"Repayment Of Debt":-10875000.0,"Issuance Of Debt":null,"Capital Expenditure":-8000.0,"Interest Paid Supplemental Data":629000.0,"Income Tax Paid Supplemental Data":344000.0,"End Cash Position":3512000.0,"Beginning Cash Position":1585000.0,"Effect Of Exchange Rate Changes":186000.0,"Changes In Cash":1741000.0,"Financing Cash Flow":35577000.0,"Cash Flow From Continuing Financing Activities":35577000.0,"Proceeds From Stock Option Exercised":0.0,"Net Issuance Payments Of Debt":35577000.0,"Net Long Term Debt Issuance":29577000.0,"Long Term Debt Payments":-10875000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-37508000.0,"Cash Flow From Continuing Investing Activities":-37508000.0,"Net Business Purchase And Sale":-37500000.0,"Purchase Of Business":-37500000.0,"Net PPE Purchase And Sale":-8000.0,"Purchase Of PPE":-8000.0,"Operating Cash Flow":3672000.0,"Cash Flow From Continuing Operating Activities":3672000.0,"Change In Working Capital":1859000.0,"Change In Other Working Capital":254000.0,"Change In Other Current Liabilities":-267000.0,"Change In Other Current Assets":93000.0,"Change In Payables And Accrued Expense":2364000.0,"Change In Accrued Expense":-36000.0,"Change In Payable":2400000.0,"Change In Account Payable":2152000.0,"Change In Tax Payable":248000.0,"Change In Income Tax Payable":248000.0,"Change In Prepaid Assets":-361000.0,"Change In Inventory":-353000.0,"Change In Receivables":129000.0,"Changes In Account Receivables":129000.0,"Other Non Cash Items":451000.0,"Stock Based Compensation":126000.0,"Provisionand Write Offof Assets":179000.0,"Depreciation Amortization Depletion":136000.0,"Depreciation And Amortization":136000.0,"Net Income From Continuing Operations":921000.0},"2025-06-30":{"Free Cash Flow":1190000.0,"Repayment Of Debt":-1125000.0,"Issuance Of Debt":null,"Capital Expenditure":-5000.0,"Interest Paid Supplemental Data":220000.0,"Income Tax Paid Supplemental Data":1526000.0,"End Cash Position":1585000.0,"Beginning Cash Position":5994000.0,"Effect Of Exchange Rate Changes":103000.0,"Changes In Cash":-4512000.0,"Financing Cash Flow":-702000.0,"Cash Flow From Continuing Financing Activities":-702000.0,"Proceeds From Stock Option Exercised":423000.0,"Net Issuance Payments Of Debt":-1125000.0,"Net Long Term Debt Issuance":-1125000.0,"Long Term Debt Payments":-1125000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-5005000.0,"Cash Flow From Continuing Investing Activities":-5005000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-5000.0,"Purchase Of PPE":-5000.0,"Operating Cash Flow":1195000.0,"Cash Flow From Continuing Operating Activities":1195000.0,"Change In Working Capital":-658000.0,"Change In Other Working Capital":-130000.0,"Change In Other Current Liabilities":-54000.0,"Change In Other Current Assets":19000.0,"Change In Payables And Accrued Expense":-440000.0,"Change In Accrued Expense":192000.0,"Change In Payable":-632000.0,"Change In Account Payable":-340000.0,"Change In Tax Payable":-292000.0,"Change In Income Tax Payable":-292000.0,"Change In Prepaid Assets":-812000.0,"Change In Inventory":506000.0,"Change In Receivables":253000.0,"Changes In Account Receivables":253000.0,"Other Non Cash Items":10000.0,"Stock Based Compensation":99000.0,"Provisionand Write Offof Assets":-17000.0,"Depreciation Amortization Depletion":14000.0,"Depreciation And Amortization":14000.0,"Net Income From Continuing Operations":1747000.0},"2025-03-31":{"Free Cash Flow":2304000.0,"Repayment Of Debt":-1125000.0,"Issuance Of Debt":null,"Capital Expenditure":-24000.0,"Interest Paid Supplemental Data":238000.0,"Income Tax Paid Supplemental Data":408000.0,"End Cash Position":5994000.0,"Beginning Cash Position":4520000.0,"Effect Of Exchange Rate Changes":36000.0,"Changes In Cash":1438000.0,"Financing Cash Flow":-866000.0,"Cash Flow From Continuing Financing Activities":-866000.0,"Proceeds From Stock Option Exercised":259000.0,"Net Issuance Payments Of Debt":-1125000.0,"Net Long Term Debt Issuance":-1125000.0,"Long Term Debt Payments":-1125000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-24000.0,"Cash Flow From Continuing Investing Activities":-24000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-24000.0,"Purchase Of PPE":-24000.0,"Operating Cash Flow":2328000.0,"Cash Flow From Continuing Operating Activities":2328000.0,"Change In Working Capital":200000.0,"Change In Other Working Capital":-47000.0,"Change In Other Current Liabilities":-2000.0,"Change In Other Current Assets":27000.0,"Change In Payables And Accrued Expense":1935000.0,"Change In Accrued Expense":449000.0,"Change In Payable":1486000.0,"Change In Account Payable":1168000.0,"Change In Tax Payable":318000.0,"Change In Income Tax Payable":318000.0,"Change In Prepaid Assets":362000.0,"Change In Inventory":-1013000.0,"Change In Receivables":-1062000.0,"Changes In Account Receivables":-1062000.0,"Other Non Cash Items":11000.0,"Stock Based Compensation":107000.0,"Provisionand Write Offof Assets":-27000.0,"Depreciation Amortization Depletion":19000.0,"Depreciation And Amortization":19000.0,"Net Income From Continuing Operations":2018000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"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":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":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 Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In 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,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Net Income From Continuing Operations":null}}}