{"ticker":"LOCL","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":22751295.0,"Share Issued":22751295.0,"Net Debt":478554000.0,"Total Debt":491231000.0,"Tangible Book Value":-208171000.0,"Invested Capital":312787000.0,"Working Capital":11527000.0,"Net Tangible Assets":-208171000.0,"Capital Lease Obligations":423000.0,"Common Stock Equity":-178021000.0,"Total Capitalization":312787000.0,"Total Equity Gross Minority Interest":-178021000.0,"Stockholders Equity":-178021000.0,"Retained Earnings":-530327000.0,"Additional Paid In Capital":352304000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Total Liabilities Net Minority Interest":592189000.0,"Total Non Current Liabilities Net Minority Interest":573524000.0,"Other Non Current Liabilities":51381000.0,"Preferred Securities Outside Stock Equity":null,"Derivative Product Liabilities":12037000.0,"Non Current Accrued Expenses":19010000.0,"Long Term Debt And Capital Lease Obligation":491096000.0,"Long Term Capital Lease Obligation":288000.0,"Long Term Debt":490808000.0,"Current Liabilities":18665000.0,"Other Current Liabilities":556000.0,"Current Debt And Capital Lease Obligation":135000.0,"Current Capital Lease Obligation":135000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":17974000.0,"Current Accrued Expenses":3596000.0,"Interest Payable":1806000.0,"Payables":14378000.0,"Accounts Payable":14378000.0,"Total Assets":414168000.0,"Total Non Current Assets":383976000.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":30150000.0,"Other Intangible Assets":null,"Net PPE":353826000.0,"Accumulated Depreciation":-52930000.0,"Gross PPE":406756000.0,"Construction In Progress":4260000.0,"Other Properties":390000.0,"Machinery Furniture Equipment":120654000.0,"Buildings And Improvements":262199000.0,"Land And Improvements":19253000.0,"Properties":0.0,"Current Assets":30192000.0,"Other Current Assets":1363000.0,"Restricted Cash":6517000.0,"Inventory":7193000.0,"Inventories Adjustments Allowances":-985000.0,"Finished Goods":5422000.0,"Raw Materials":2756000.0,"Receivables":2865000.0,"Accounts Receivable":2865000.0,"Cash Cash Equivalents And Short Term Investments":12254000.0,"Cash And Cash Equivalents":12254000.0},"2025-12-31":{"Ordinary Shares Number":22223800.0,"Share Issued":22223800.0,"Net Debt":478887000.0,"Total Debt":483413000.0,"Tangible Book Value":-197015000.0,"Invested Capital":316883000.0,"Working Capital":5717000.0,"Net Tangible Assets":-197015000.0,"Capital Lease Obligations":293000.0,"Common Stock Equity":-166237000.0,"Total Capitalization":316883000.0,"Total Equity Gross Minority Interest":-166237000.0,"Stockholders Equity":-166237000.0,"Retained Earnings":-517609000.0,"Additional Paid In Capital":351371000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Total Liabilities Net Minority Interest":576730000.0,"Total Non Current Liabilities Net Minority Interest":560420000.0,"Other Non Current Liabilities":51343000.0,"Preferred Securities Outside Stock Equity":null,"Derivative Product Liabilities":11262000.0,"Non Current Accrued Expenses":14515000.0,"Long Term Debt And Capital Lease Obligation":483300000.0,"Long Term Capital Lease Obligation":180000.0,"Long Term Debt":483120000.0,"Current Liabilities":16310000.0,"Other Current Liabilities":762000.0,"Current Debt And Capital Lease Obligation":113000.0,"Current Capital Lease Obligation":113000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":15435000.0,"Current Accrued Expenses":3653000.0,"Interest Payable":1613000.0,"Payables":11782000.0,"Accounts Payable":11782000.0,"Total Assets":410493000.0,"Total Non Current Assets":388466000.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":30778000.0,"Other Intangible Assets":30778000.0,"Net PPE":357688000.0,"Accumulated Depreciation":-47984000.0,"Gross PPE":405672000.0,"Construction In Progress":4660000.0,"Other Properties":261000.0,"Machinery Furniture Equipment":119440000.0,"Buildings And Improvements":262058000.0,"Land And Improvements":19253000.0,"Properties":0.0,"Current Assets":22027000.0,"Other Current Assets":1686000.0,"Restricted Cash":6486000.0,"Inventory":7419000.0,"Inventories Adjustments Allowances":-1239000.0,"Finished Goods":5972000.0,"Raw Materials":2686000.0,"Receivables":2203000.0,"Accounts Receivable":2203000.0,"Cash Cash Equivalents And Short Term Investments":4233000.0,"Cash And Cash Equivalents":4233000.0},"2025-09-30":{"Ordinary Shares Number":22124733.0,"Share Issued":22124733.0,"Net Debt":478655000.0,"Total Debt":485166000.0,"Tangible Book Value":-189545000.0,"Invested Capital":326715000.0,"Working Capital":9818000.0,"Net Tangible Assets":-189545000.0,"Capital Lease Obligations":312000.0,"Common Stock Equity":-158139000.0,"Total Capitalization":326715000.0,"Total Equity Gross Minority Interest":-158139000.0,"Stockholders Equity":-158139000.0,"Retained Earnings":-508912000.0,"Additional Paid In Capital":350771000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Total Liabilities Net Minority Interest":575900000.0,"Total Non Current Liabilities Net Minority Interest":561585000.0,"Other Non Current Liabilities":50286000.0,"Preferred Securities Outside Stock Equity":null,"Derivative Product Liabilities":16271000.0,"Non Current Accrued Expenses":9974000.0,"Long Term Debt And Capital Lease Obligation":485054000.0,"Long Term Capital Lease Obligation":200000.0,"Long Term Debt":484854000.0,"Current Liabilities":14315000.0,"Other Current Liabilities":79000.0,"Current Debt And Capital Lease Obligation":112000.0,"Current Capital Lease Obligation":112000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":14124000.0,"Current Accrued Expenses":4890000.0,"Interest Payable":0.0,"Payables":9234000.0,"Accounts Payable":9234000.0,"Total Assets":417761000.0,"Total Non Current Assets":393628000.0,"Other Non Current Assets":132000.0,"Goodwill And Other Intangible Assets":31406000.0,"Other Intangible Assets":null,"Net PPE":362090000.0,"Accumulated Depreciation":-43163000.0,"Gross PPE":405253000.0,"Construction In Progress":4743000.0,"Other Properties":283000.0,"Machinery Furniture Equipment":119364000.0,"Buildings And Improvements":261610000.0,"Land And Improvements":19253000.0,"Properties":0.0,"Current Assets":24133000.0,"Other Current Assets":2174000.0,"Restricted Cash":6512000.0,"Inventory":6824000.0,"Inventories Adjustments Allowances":-748000.0,"Finished Goods":4695000.0,"Raw Materials":2877000.0,"Receivables":2424000.0,"Accounts Receivable":2424000.0,"Cash Cash Equivalents And Short Term Investments":6199000.0,"Cash And Cash Equivalents":6199000.0},"2025-06-30":{"Ordinary Shares Number":21784277.0,"Share Issued":21784277.0,"Net Debt":473044000.0,"Total Debt":478663000.0,"Tangible Book Value":-168721000.0,"Invested Capital":345608000.0,"Working Capital":5566000.0,"Net Tangible Assets":-168721000.0,"Capital Lease Obligations":333000.0,"Common Stock Equity":-132722000.0,"Total Capitalization":345608000.0,"Total Equity Gross Minority Interest":-132722000.0,"Stockholders Equity":-132722000.0,"Retained Earnings":-482482000.0,"Additional Paid In Capital":349758000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Total Liabilities Net Minority Interest":559496000.0,"Total Non Current Liabilities Net Minority Interest":540115000.0,"Other Non Current Liabilities":50152000.0,"Preferred Securities Outside Stock Equity":null,"Derivative Product Liabilities":11412000.0,"Non Current Accrued Expenses":null,"Long Term Debt And Capital Lease Obligation":478551000.0,"Long Term Capital Lease Obligation":221000.0,"Long Term Debt":478330000.0,"Current Liabilities":19381000.0,"Other Current Liabilities":69000.0,"Current Debt And Capital Lease Obligation":112000.0,"Current Capital Lease Obligation":112000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":19200000.0,"Current Accrued Expenses":9673000.0,"Interest Payable":4968000.0,"Payables":9527000.0,"Accounts Payable":9527000.0,"Total Assets":426774000.0,"Total Non Current Assets":401827000.0,"Other Non Current Assets":261000.0,"Goodwill And Other Intangible Assets":35999000.0,"Other Intangible Assets":null,"Net PPE":365567000.0,"Accumulated Depreciation":-38204000.0,"Gross PPE":403771000.0,"Construction In Progress":6256000.0,"Other Properties":305000.0,"Machinery Furniture Equipment":116785000.0,"Buildings And Improvements":261172000.0,"Land And Improvements":19253000.0,"Properties":0.0,"Current Assets":24947000.0,"Other Current Assets":2310000.0,"Restricted Cash":7885000.0,"Inventory":7028000.0,"Inventories Adjustments Allowances":-868000.0,"Finished Goods":5026000.0,"Raw Materials":2870000.0,"Receivables":2438000.0,"Accounts Receivable":2438000.0,"Cash Cash Equivalents And Short Term Investments":5286000.0,"Cash And Cash Equivalents":5286000.0},"2025-03-31":{"Ordinary Shares Number":10642968.0,"Share Issued":10642968.0,"Net Debt":462039000.0,"Total Debt":480401000.0,"Tangible Book Value":-171345000.0,"Invested Capital":345593000.0,"Working Capital":20648000.0,"Net Tangible Assets":-171345000.0,"Capital Lease Obligations":354000.0,"Common Stock Equity":-134454000.0,"Total Capitalization":345593000.0,"Total Equity Gross Minority Interest":-134454000.0,"Stockholders Equity":-134454000.0,"Retained Earnings":-460905000.0,"Additional Paid In Capital":326450000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Total Liabilities Net Minority Interest":581651000.0,"Total Non Current Liabilities Net Minority Interest":561670000.0,"Other Non Current Liabilities":50010000.0,"Preferred Securities Outside Stock Equity":21457000.0,"Derivative Product Liabilities":9913000.0,"Non Current Accrued Expenses":null,"Long Term Debt And Capital Lease Obligation":480290000.0,"Long Term Capital Lease Obligation":243000.0,"Long Term Debt":480047000.0,"Current Liabilities":19981000.0,"Other Current Liabilities":60000.0,"Current Debt And Capital Lease Obligation":111000.0,"Current Capital Lease Obligation":111000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":19810000.0,"Current Accrued Expenses":4470000.0,"Interest Payable":0.0,"Payables":15340000.0,"Accounts Payable":15340000.0,"Total Assets":447197000.0,"Total Non Current Assets":406568000.0,"Other Non Current Assets":142000.0,"Goodwill And Other Intangible Assets":36891000.0,"Other Intangible Assets":null,"Net PPE":369535000.0,"Accumulated Depreciation":-33425000.0,"Gross PPE":402960000.0,"Construction In Progress":6566000.0,"Other Properties":327000.0,"Machinery Furniture Equipment":116846000.0,"Buildings And Improvements":259968000.0,"Land And Improvements":19253000.0,"Properties":0.0,"Current Assets":40629000.0,"Other Current Assets":2468000.0,"Restricted Cash":10405000.0,"Inventory":7157000.0,"Inventories Adjustments Allowances":-1196000.0,"Finished Goods":5577000.0,"Raw Materials":2776000.0,"Receivables":2591000.0,"Accounts Receivable":2591000.0,"Cash Cash Equivalents And Short Term Investments":18008000.0,"Cash And Cash Equivalents":18008000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Preferred Securities Outside Stock Equity":null,"Derivative Product Liabilities":null,"Non Current Accrued Expenses":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":20205000.0,"Other Current Borrowings":20205000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":101000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":37783000.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":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,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-8298000.0,"Total Unusual Items":5243000.0,"Total Unusual Items Excluding Goodwill":5243000.0,"Net Income From Continuing Operation Net Minority Interest":-12718000.0,"Reconciled Depreciation":5629000.0,"Reconciled Cost Of Revenue":7179000.0,"EBITDA":-3055000.0,"EBIT":-8684000.0,"Net Interest Income":-4034000.0,"Interest Expense":4034000.0,"Normalized Income":-17961000.0,"Net Income From Continuing And Discontinued Operation":-12718000.0,"Total Expenses":27271000.0,"Total Operating Income As Reported":-13934000.0,"Diluted Average Shares":24125745.0,"Basic Average Shares":24125745.0,"Diluted EPS":-0.53,"Basic EPS":-0.53,"Diluted NI Availto Com Stockholders":-12718000.0,"Net Income Common Stockholders":-12718000.0,"Preferred Stock Dividends":null,"Net Income":-12718000.0,"Net Income Including Noncontrolling Interests":-12718000.0,"Net Income Continuous Operations":-12718000.0,"Pretax Income":-12718000.0,"Other Income Expense":5250000.0,"Other Non Operating Income Expenses":7000.0,"Gain On Sale Of Security":5243000.0,"Net Non Operating Interest Income Expense":-4034000.0,"Interest Expense Non Operating":4034000.0,"Operating Income":-13934000.0,"Operating Expense":15468000.0,"Depreciation Amortization Depletion Income Statement":1005000.0,"Depreciation And Amortization In Income Statement":1005000.0,"Research And Development":5715000.0,"Selling General And Administration":8748000.0,"Selling And Marketing Expense":2244000.0,"General And Administrative Expense":6504000.0,"Other Gand A":6504000.0,"Gross Profit":1534000.0,"Cost Of Revenue":11803000.0,"Total Revenue":13337000.0,"Operating Revenue":13337000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3929000.0,"Total Unusual Items":5009000.0,"Total Unusual Items Excluding Goodwill":5009000.0,"Net Income From Continuing Operation Net Minority Interest":-8697000.0,"Reconciled Depreciation":5610000.0,"Reconciled Cost Of Revenue":10936000.0,"EBITDA":1080000.0,"EBIT":-4530000.0,"Net Interest Income":-4167000.0,"Interest Expense":4167000.0,"Normalized Income":-13706000.0,"Net Income From Continuing And Discontinued Operation":-8697000.0,"Total Expenses":25679000.0,"Total Operating Income As Reported":-13222000.0,"Diluted Average Shares":22808125.0,"Basic Average Shares":22808125.0,"Diluted EPS":-0.38,"Basic EPS":-0.38,"Diluted NI Availto Com Stockholders":-8697000.0,"Net Income Common Stockholders":-8697000.0,"Preferred Stock Dividends":0.0,"Net Income":-8697000.0,"Net Income Including Noncontrolling Interests":-8697000.0,"Net Income Continuous Operations":-8697000.0,"Pretax Income":-8697000.0,"Other Income Expense":8692000.0,"Other Non Operating Income Expenses":3683000.0,"Gain On Sale Of Security":5009000.0,"Net Non Operating Interest Income Expense":-4167000.0,"Interest Expense Non Operating":4167000.0,"Operating Income":-13222000.0,"Operating Expense":14743000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":5436000.0,"Selling General And Administration":13280000.0,"Selling And Marketing Expense":2196000.0,"General And Administrative Expense":11084000.0,"Other Gand A":11084000.0,"Gross Profit":1521000.0,"Cost Of Revenue":10936000.0,"Total Revenue":12457000.0,"Operating Revenue":12457000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-12661000.0,"Total Unusual Items":-3358000.0,"Total Unusual Items Excluding Goodwill":-3358000.0,"Net Income From Continuing Operation Net Minority Interest":-26430000.0,"Reconciled Depreciation":5851000.0,"Reconciled Cost Of Revenue":6358000.0,"EBITDA":-16019000.0,"EBIT":-21870000.0,"Net Interest Income":-4560000.0,"Interest Expense":4560000.0,"Normalized Income":-23072000.0,"Net Income From Continuing And Discontinued Operation":-26430000.0,"Total Expenses":30421000.0,"Total Operating Income As Reported":-18221000.0,"Diluted Average Shares":22481564.0,"Basic Average Shares":22481564.0,"Diluted EPS":-1.18,"Basic EPS":-1.18,"Diluted NI Availto Com Stockholders":-26430000.0,"Net Income Common Stockholders":-26430000.0,"Preferred Stock Dividends":null,"Net Income":-26430000.0,"Net Income Including Noncontrolling Interests":-26430000.0,"Net Income Continuous Operations":-26430000.0,"Pretax Income":-26430000.0,"Other Income Expense":-3649000.0,"Other Non Operating Income Expenses":-291000.0,"Gain On Sale Of Security":-3358000.0,"Net Non Operating Interest Income Expense":-4560000.0,"Interest Expense Non Operating":4560000.0,"Operating Income":-18221000.0,"Operating Expense":19627000.0,"Depreciation Amortization Depletion Income Statement":1415000.0,"Depreciation And Amortization In Income Statement":1415000.0,"Research And Development":6677000.0,"Selling General And Administration":11535000.0,"Selling And Marketing Expense":2441000.0,"General And Administrative Expense":9094000.0,"Other Gand A":9094000.0,"Gross Profit":1406000.0,"Cost Of Revenue":10794000.0,"Total Revenue":12200000.0,"Operating Revenue":12200000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-9620000.0,"Total Unusual Items":-1499000.0,"Total Unusual Items Excluding Goodwill":-1499000.0,"Net Income From Continuing Operation Net Minority Interest":-21577000.0,"Reconciled Depreciation":5856000.0,"Reconciled Cost Of Revenue":6052000.0,"EBITDA":-11119000.0,"EBIT":-16975000.0,"Net Interest Income":-4602000.0,"Interest Expense":4602000.0,"Normalized Income":-20078000.0,"Net Income From Continuing And Discontinued Operation":-21577000.0,"Total Expenses":27553000.0,"Total Operating Income As Reported":-15450000.0,"Diluted Average Shares":13270197.0,"Basic Average Shares":13270197.0,"Diluted EPS":-1.63,"Basic EPS":-1.63,"Diluted NI Availto Com Stockholders":-21577000.0,"Net Income Common Stockholders":-21577000.0,"Preferred Stock Dividends":null,"Net Income":-21577000.0,"Net Income Including Noncontrolling Interests":-21577000.0,"Net Income Continuous Operations":-21577000.0,"Pretax Income":-21577000.0,"Other Income Expense":-1525000.0,"Other Non Operating Income Expenses":-26000.0,"Gain On Sale Of Security":-1499000.0,"Net Non Operating Interest Income Expense":-4602000.0,"Interest Expense Non Operating":4602000.0,"Operating Income":-15450000.0,"Operating Expense":16922000.0,"Depreciation Amortization Depletion Income Statement":1277000.0,"Depreciation And Amortization In Income Statement":1277000.0,"Research And Development":6485000.0,"Selling General And Administration":9160000.0,"Selling And Marketing Expense":2392000.0,"General And Administrative Expense":6768000.0,"Other Gand A":6768000.0,"Gross Profit":1472000.0,"Cost Of Revenue":10631000.0,"Total Revenue":12103000.0,"Operating Revenue":12103000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-9447000.0,"Total Unusual Items":-3510000.0,"Total Unusual Items Excluding Goodwill":-3510000.0,"Net Income From Continuing Operation Net Minority Interest":-37675000.0,"Reconciled Depreciation":5880000.0,"Reconciled Cost Of Revenue":5545000.0,"EBITDA":-12957000.0,"EBIT":-18837000.0,"Net Interest Income":-18838000.0,"Interest Expense":18838000.0,"Normalized Income":-34165000.0,"Net Income From Continuing And Discontinued Operation":-37675000.0,"Total Expenses":27339000.0,"Total Operating Income As Reported":-15734000.0,"Diluted Average Shares":8808594.0,"Basic Average Shares":8808594.0,"Diluted EPS":-4.32,"Basic EPS":-4.32,"Diluted NI Availto Com Stockholders":-38078000.0,"Net Income Common Stockholders":-38078000.0,"Preferred Stock Dividends":403000.0,"Net Income":-37675000.0,"Net Income Including Noncontrolling Interests":-37675000.0,"Net Income Continuous Operations":-37675000.0,"Pretax Income":-37675000.0,"Other Income Expense":-3103000.0,"Other Non Operating Income Expenses":407000.0,"Gain On Sale Of Security":-3510000.0,"Net Non Operating Interest Income Expense":-18838000.0,"Interest Expense Non Operating":18838000.0,"Operating Income":-15734000.0,"Operating Expense":17195000.0,"Depreciation Amortization Depletion Income Statement":1281000.0,"Depreciation And Amortization In Income Statement":1281000.0,"Research And Development":6977000.0,"Selling General And Administration":8937000.0,"Selling And Marketing Expense":2114000.0,"General And Administrative Expense":6823000.0,"Other Gand A":6823000.0,"Gross Profit":1461000.0,"Cost Of Revenue":10144000.0,"Total Revenue":11605000.0,"Operating Revenue":11605000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-7175000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-15000.0,"Issuance Of Debt":15671000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1105000.0,"End Cash Position":18771000.0,"Beginning Cash Position":10719000.0,"Changes In Cash":8052000.0,"Financing Cash Flow":15227000.0,"Cash Flow From Continuing Financing Activities":15227000.0,"Net Other Financing Charges":-429000.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":15656000.0,"Net Long Term Debt Issuance":15656000.0,"Long Term Debt Payments":-15000.0,"Long Term Debt Issuance":15671000.0,"Investing Cash Flow":-1105000.0,"Cash Flow From Continuing Investing Activities":-1105000.0,"Net PPE Purchase And Sale":-1105000.0,"Purchase Of PPE":-1105000.0,"Operating Cash Flow":-6070000.0,"Cash Flow From Continuing Operating Activities":-6070000.0,"Change In Working Capital":7249000.0,"Change In Other Current Liabilities":16000.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":7092000.0,"Change In Accrued Expense":4533000.0,"Change In Payable":2559000.0,"Change In Account Payable":2559000.0,"Change In Prepaid Assets":323000.0,"Change In Inventory":480000.0,"Change In Receivables":-662000.0,"Changes In Account Receivables":-662000.0,"Other Non Cash Items":-1802000.0,"Stock Based Compensation":993000.0,"Provisionand Write Offof Assets":-254000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":5629000.0,"Depreciation And Amortization":5629000.0,"Amortization Cash Flow":628000.0,"Amortization Of Intangibles":628000.0,"Depreciation":5001000.0,"Operating Gains Losses":-5167000.0,"Gain Loss On Investment Securities":-5243000.0,"Gain Loss On Sale Of PPE":76000.0,"Net Income From Continuing Operations":-12718000.0},"2025-12-31":{"Free Cash Flow":-2664000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-11000.0,"Issuance Of Debt":-75000.0,"Issuance Of Capital Stock":-469000.0,"Capital Expenditure":null,"End Cash Position":10719000.0,"Beginning Cash Position":12711000.0,"Changes In Cash":-1992000.0,"Financing Cash Flow":672000.0,"Cash Flow From Continuing Financing Activities":672000.0,"Net Other Financing Charges":1227000.0,"Net Preferred Stock Issuance":-469000.0,"Preferred Stock Issuance":-469000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-86000.0,"Net Long Term Debt Issuance":-86000.0,"Long Term Debt Payments":-11000.0,"Long Term Debt Issuance":-75000.0,"Investing Cash Flow":482000.0,"Cash Flow From Continuing Investing Activities":482000.0,"Net PPE Purchase And Sale":482000.0,"Purchase Of PPE":482000.0,"Operating Cash Flow":-3146000.0,"Cash Flow From Continuing Operating Activities":-3146000.0,"Change In Working Capital":-813000.0,"Change In Other Current Liabilities":17000.0,"Change In Other Current Assets":133000.0,"Change In Payables And Accrued Expense":-388000.0,"Change In Accrued Expense":-3433000.0,"Change In Payable":3045000.0,"Change In Account Payable":3045000.0,"Change In Prepaid Assets":325000.0,"Change In Inventory":-1087000.0,"Change In Receivables":187000.0,"Changes In Account Receivables":187000.0,"Other Non Cash Items":3909000.0,"Stock Based Compensation":1090000.0,"Provisionand Write Offof Assets":527000.0,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":5610000.0,"Depreciation And Amortization":5610000.0,"Amortization Cash Flow":628000.0,"Amortization Of Intangibles":628000.0,"Depreciation":4982000.0,"Operating Gains Losses":-4772000.0,"Gain Loss On Investment Securities":-5009000.0,"Gain Loss On Sale Of PPE":237000.0,"Net Income From Continuing Operations":-8697000.0},"2025-09-30":{"Free Cash Flow":-10107000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-16000.0,"Issuance Of Debt":9975000.0,"Issuance Of Capital Stock":-1000.0,"Capital Expenditure":-1187000.0,"End Cash Position":12711000.0,"Beginning Cash Position":13171000.0,"Changes In Cash":-460000.0,"Financing Cash Flow":9647000.0,"Cash Flow From Continuing Financing Activities":9647000.0,"Net Other Financing Charges":-311000.0,"Net Preferred Stock Issuance":-1000.0,"Preferred Stock Issuance":-1000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":9959000.0,"Net Long Term Debt Issuance":9959000.0,"Long Term Debt Payments":-16000.0,"Long Term Debt Issuance":9975000.0,"Investing Cash Flow":-1187000.0,"Cash Flow From Continuing Investing Activities":-1187000.0,"Net PPE Purchase And Sale":-1187000.0,"Purchase Of PPE":-1187000.0,"Operating Cash Flow":-8920000.0,"Cash Flow From Continuing Operating Activities":-8920000.0,"Change In Working Capital":-4717000.0,"Change In Other Current Liabilities":15000.0,"Change In Other Current Assets":128000.0,"Change In Payables And Accrued Expense":-5333000.0,"Change In Accrued Expense":-4853000.0,"Change In Payable":-480000.0,"Change In Account Payable":-480000.0,"Change In Prepaid Assets":136000.0,"Change In Inventory":324000.0,"Change In Receivables":13000.0,"Changes In Account Receivables":13000.0,"Other Non Cash Items":8174000.0,"Stock Based Compensation":1251000.0,"Provisionand Write Offof Assets":-120000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":5851000.0,"Depreciation And Amortization":5851000.0,"Amortization Cash Flow":892000.0,"Amortization Of Intangibles":892000.0,"Depreciation":4959000.0,"Operating Gains Losses":3371000.0,"Gain Loss On Investment Securities":3358000.0,"Gain Loss On Sale Of PPE":13000.0,"Net Income From Continuing Operations":-26430000.0},"2025-06-30":{"Free Cash Flow":-14639000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-12000.0,"Issuance Of Debt":-6000.0,"Issuance Of Capital Stock":-49000.0,"Capital Expenditure":-5922000.0,"End Cash Position":13171000.0,"Beginning Cash Position":28413000.0,"Changes In Cash":-15242000.0,"Financing Cash Flow":-603000.0,"Cash Flow From Continuing Financing Activities":-603000.0,"Net Other Financing Charges":null,"Net Preferred Stock Issuance":-49000.0,"Preferred Stock Issuance":-49000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-18000.0,"Net Long Term Debt Issuance":-18000.0,"Long Term Debt Payments":-12000.0,"Long Term Debt Issuance":-6000.0,"Investing Cash Flow":-5922000.0,"Cash Flow From Continuing Investing Activities":-5922000.0,"Net PPE Purchase And Sale":-5922000.0,"Purchase Of PPE":-5922000.0,"Operating Cash Flow":-8717000.0,"Cash Flow From Continuing Operating Activities":-8717000.0,"Change In Working Capital":5151000.0,"Change In Other Current Liabilities":13000.0,"Change In Other Current Assets":-119000.0,"Change In Payables And Accrued Expense":4477000.0,"Change In Accrued Expense":5228000.0,"Change In Payable":-751000.0,"Change In Account Payable":-751000.0,"Change In Prepaid Assets":158000.0,"Change In Inventory":457000.0,"Change In Receivables":165000.0,"Changes In Account Receivables":165000.0,"Other Non Cash Items":-1566000.0,"Stock Based Compensation":2260000.0,"Provisionand Write Offof Assets":-340000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":5856000.0,"Depreciation And Amortization":5856000.0,"Amortization Cash Flow":893000.0,"Amortization Of Intangibles":893000.0,"Depreciation":4963000.0,"Operating Gains Losses":1499000.0,"Gain Loss On Investment Securities":1499000.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-21577000.0},"2025-03-31":{"Free Cash Flow":-14515000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-12000.0,"Issuance Of Debt":10474000.0,"Issuance Of Capital Stock":25000000.0,"Capital Expenditure":-4962000.0,"End Cash Position":28413000.0,"Beginning Cash Position":7466000.0,"Changes In Cash":20947000.0,"Financing Cash Flow":35462000.0,"Cash Flow From Continuing Financing Activities":35462000.0,"Net Other Financing Charges":null,"Net Preferred Stock Issuance":21457000.0,"Preferred Stock Issuance":21457000.0,"Net Common Stock Issuance":3543000.0,"Common Stock Payments":null,"Common Stock Issuance":3543000.0,"Net Issuance Payments Of Debt":10462000.0,"Net Long Term Debt Issuance":10462000.0,"Long Term Debt Payments":-12000.0,"Long Term Debt Issuance":10474000.0,"Investing Cash Flow":-4962000.0,"Cash Flow From Continuing Investing Activities":-4962000.0,"Net PPE Purchase And Sale":-4962000.0,"Purchase Of PPE":-4962000.0,"Operating Cash Flow":-9553000.0,"Cash Flow From Continuing Operating Activities":-9553000.0,"Change In Working Capital":634000.0,"Change In Other Current Liabilities":15000.0,"Change In Other Current Assets":-41000.0,"Change In Payables And Accrued Expense":1457000.0,"Change In Accrued Expense":1733000.0,"Change In Payable":-276000.0,"Change In Account Payable":-276000.0,"Change In Prepaid Assets":-207000.0,"Change In Inventory":-287000.0,"Change In Receivables":-303000.0,"Changes In Account Receivables":-303000.0,"Other Non Cash Items":17556000.0,"Stock Based Compensation":590000.0,"Provisionand Write Offof Assets":-62000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":5880000.0,"Depreciation And Amortization":5880000.0,"Amortization Cash Flow":892000.0,"Amortization Of Intangibles":892000.0,"Depreciation":4988000.0,"Operating Gains Losses":3524000.0,"Gain Loss On Investment Securities":3510000.0,"Gain Loss On Sale Of PPE":14000.0,"Net Income From Continuing Operations":-37675000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-9825000.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net 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 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 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,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}