{"ticker":"LVLU","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":146555.0,"Ordinary Shares Number":2856939.0,"Share Issued":3003494.0,"Net Debt":5889000.0,"Total Debt":29534000.0,"Tangible Book Value":-28697000.0,"Invested Capital":12803000.0,"Working Capital":-35207000.0,"Net Tangible Assets":-28697000.0,"Capital Lease Obligations":16206000.0,"Common Stock Equity":-525000.0,"Total Capitalization":-525000.0,"Total Equity Gross Minority Interest":-525000.0,"Stockholders Equity":-525000.0,"Treasury Stock":1382000.0,"Retained Earnings":-266294000.0,"Additional Paid In Capital":267108000.0,"Capital Stock":43000.0,"Common Stock":43000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":101010000.0,"Total Non Current Liabilities Net Minority Interest":10257000.0,"Other Non Current Liabilities":1037000.0,"Long Term Debt And Capital Lease Obligation":9220000.0,"Long Term Capital Lease Obligation":9220000.0,"Current Liabilities":90753000.0,"Other Current Liabilities":2658000.0,"Current Deferred Liabilities":18113000.0,"Current Deferred Revenue":18113000.0,"Current Debt And Capital Lease Obligation":20314000.0,"Current Capital Lease Obligation":6986000.0,"Current Debt":13328000.0,"Line Of Credit":13328000.0,"Pensionand Other Post Retirement Benefit Plans Current":4442000.0,"Current Provisions":15811000.0,"Payables And Accrued Expenses":29415000.0,"Current Accrued Expenses":21644000.0,"Payables":7771000.0,"Accounts Payable":7771000.0,"Total Assets":100485000.0,"Total Non Current Assets":44939000.0,"Other Non Current Assets":567000.0,"Goodwill And Other Intangible Assets":28172000.0,"Other Intangible Assets":21116000.0,"Goodwill":7056000.0,"Net PPE":16200000.0,"Accumulated Depreciation":-6844000.0,"Gross PPE":23044000.0,"Leases":3504000.0,"Construction In Progress":null,"Other Properties":17798000.0,"Machinery Furniture Equipment":1742000.0,"Properties":0.0,"Current Assets":55546000.0,"Other Current Assets":8498000.0,"Inventory":33080000.0,"Receivables":6529000.0,"Taxes Receivable":210000.0,"Accounts Receivable":6319000.0,"Cash Cash Equivalents And Short Term Investments":7439000.0,"Cash And Cash Equivalents":7439000.0},"2025-12-31":{"Treasury Shares Number":146555.0,"Ordinary Shares Number":2825174.0,"Share Issued":2971729.0,"Net Debt":11729000.0,"Total Debt":31181000.0,"Tangible Book Value":-25231000.0,"Invested Capital":17404000.0,"Working Capital":-31415000.0,"Net Tangible Assets":-25231000.0,"Capital Lease Obligations":16791000.0,"Common Stock Equity":3014000.0,"Total Capitalization":3014000.0,"Total Equity Gross Minority Interest":3014000.0,"Stockholders Equity":3014000.0,"Treasury Stock":1382000.0,"Retained Earnings":-262204000.0,"Additional Paid In Capital":266557000.0,"Capital Stock":43000.0,"Common Stock":43000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":86350000.0,"Total Non Current Liabilities Net Minority Interest":11287000.0,"Other Non Current Liabilities":898000.0,"Long Term Debt And Capital Lease Obligation":10389000.0,"Long Term Capital Lease Obligation":10389000.0,"Current Liabilities":75063000.0,"Other Current Liabilities":2097000.0,"Current Deferred Liabilities":18231000.0,"Current Deferred Revenue":18231000.0,"Current Debt And Capital Lease Obligation":20792000.0,"Current Capital Lease Obligation":6402000.0,"Current Debt":14390000.0,"Line Of Credit":14390000.0,"Pensionand Other Post Retirement Benefit Plans Current":4826000.0,"Current Provisions":10289000.0,"Payables And Accrued Expenses":18828000.0,"Current Accrued Expenses":10488000.0,"Payables":8340000.0,"Accounts Payable":8340000.0,"Total Assets":89364000.0,"Total Non Current Assets":45716000.0,"Other Non Current Assets":639000.0,"Goodwill And Other Intangible Assets":28245000.0,"Other Intangible Assets":21189000.0,"Goodwill":7056000.0,"Net PPE":16832000.0,"Accumulated Depreciation":-6524000.0,"Gross PPE":23356000.0,"Leases":3504000.0,"Construction In Progress":null,"Other Properties":18110000.0,"Machinery Furniture Equipment":1742000.0,"Properties":0.0,"Current Assets":43648000.0,"Other Current Assets":5803000.0,"Inventory":32444000.0,"Receivables":2740000.0,"Taxes Receivable":1028000.0,"Accounts Receivable":1712000.0,"Cash Cash Equivalents And Short Term Investments":2661000.0,"Cash And Cash Equivalents":2661000.0},"2025-09-30":{"Treasury Shares Number":146555.0,"Ordinary Shares Number":2755312.0,"Share Issued":2901867.0,"Net Debt":7256000.0,"Total Debt":27337000.0,"Tangible Book Value":-25774000.0,"Invested Capital":11717000.0,"Working Capital":-32406000.0,"Net Tangible Assets":-25774000.0,"Capital Lease Obligations":18139000.0,"Common Stock Equity":2519000.0,"Total Capitalization":2519000.0,"Total Equity Gross Minority Interest":2519000.0,"Stockholders Equity":2519000.0,"Treasury Stock":1382000.0,"Retained Earnings":-261801000.0,"Additional Paid In Capital":265659000.0,"Capital Stock":43000.0,"Common Stock":43000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":100823000.0,"Total Non Current Liabilities Net Minority Interest":12660000.0,"Other Non Current Liabilities":899000.0,"Long Term Debt And Capital Lease Obligation":11761000.0,"Long Term Capital Lease Obligation":11761000.0,"Current Liabilities":88163000.0,"Other Current Liabilities":2612000.0,"Current Deferred Liabilities":20165000.0,"Current Deferred Revenue":20165000.0,"Current Debt And Capital Lease Obligation":15576000.0,"Current Capital Lease Obligation":6378000.0,"Current Debt":9198000.0,"Line Of Credit":9198000.0,"Pensionand Other Post Retirement Benefit Plans Current":3546000.0,"Current Provisions":18363000.0,"Payables And Accrued Expenses":27901000.0,"Current Accrued Expenses":9560000.0,"Payables":18341000.0,"Accounts Payable":18341000.0,"Total Assets":103342000.0,"Total Non Current Assets":47585000.0,"Other Non Current Assets":644000.0,"Goodwill And Other Intangible Assets":28293000.0,"Other Intangible Assets":21237000.0,"Goodwill":7056000.0,"Net PPE":18648000.0,"Accumulated Depreciation":-6255000.0,"Gross PPE":24903000.0,"Leases":3621000.0,"Construction In Progress":null,"Other Properties":19540000.0,"Machinery Furniture Equipment":1742000.0,"Properties":0.0,"Current Assets":55757000.0,"Other Current Assets":9476000.0,"Inventory":38422000.0,"Receivables":5917000.0,"Taxes Receivable":1178000.0,"Accounts Receivable":4739000.0,"Cash Cash Equivalents And Short Term Investments":1942000.0,"Cash And Cash Equivalents":1942000.0},"2025-06-30":{"Treasury Shares Number":112092.0,"Ordinary Shares Number":2766121.0,"Share Issued":2878213.0,"Net Debt":4216000.0,"Total Debt":25225000.0,"Tangible Book Value":-23962000.0,"Invested Capital":10003000.0,"Working Capital":-31133000.0,"Net Tangible Assets":-23962000.0,"Capital Lease Obligations":19475000.0,"Common Stock Equity":4253000.0,"Total Capitalization":4253000.0,"Total Equity Gross Minority Interest":4253000.0,"Stockholders Equity":4253000.0,"Treasury Stock":1238000.0,"Retained Earnings":-259484000.0,"Additional Paid In Capital":264932000.0,"Capital Stock":43000.0,"Common Stock":43000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":96707000.0,"Total Non Current Liabilities Net Minority Interest":13978000.0,"Other Non Current Liabilities":905000.0,"Long Term Debt And Capital Lease Obligation":13073000.0,"Long Term Capital Lease Obligation":13073000.0,"Current Liabilities":82729000.0,"Other Current Liabilities":2527000.0,"Current Deferred Liabilities":19927000.0,"Current Deferred Revenue":19927000.0,"Current Debt And Capital Lease Obligation":12152000.0,"Current Capital Lease Obligation":6402000.0,"Current Debt":5750000.0,"Line Of Credit":5750000.0,"Pensionand Other Post Retirement Benefit Plans Current":4316000.0,"Current Provisions":16530000.0,"Payables And Accrued Expenses":27277000.0,"Current Accrued Expenses":20874000.0,"Payables":6403000.0,"Accounts Payable":6403000.0,"Total Assets":100960000.0,"Total Non Current Assets":49364000.0,"Other Non Current Assets":652000.0,"Goodwill And Other Intangible Assets":28215000.0,"Other Intangible Assets":21159000.0,"Goodwill":7056000.0,"Net PPE":20497000.0,"Accumulated Depreciation":-5843000.0,"Gross PPE":26340000.0,"Leases":3619000.0,"Construction In Progress":null,"Other Properties":20983000.0,"Machinery Furniture Equipment":1738000.0,"Properties":0.0,"Current Assets":51596000.0,"Other Current Assets":8239000.0,"Inventory":37349000.0,"Receivables":4474000.0,"Taxes Receivable":1149000.0,"Accounts Receivable":3325000.0,"Cash Cash Equivalents And Short Term Investments":1534000.0,"Cash And Cash Equivalents":1534000.0},"2025-03-31":{"Treasury Shares Number":38759.0,"Ordinary Shares Number":2852045.0,"Share Issued":2890804.0,"Net Debt":1474000.0,"Total Debt":31686000.0,"Tangible Book Value":-21727000.0,"Invested Capital":16642000.0,"Working Capital":-29024000.0,"Net Tangible Assets":-21727000.0,"Capital Lease Obligations":21596000.0,"Common Stock Equity":6552000.0,"Total Capitalization":6552000.0,"Total Equity Gross Minority Interest":6552000.0,"Stockholders Equity":6552000.0,"Treasury Stock":735000.0,"Retained Earnings":-256489000.0,"Additional Paid In Capital":263733000.0,"Capital Stock":43000.0,"Common Stock":43000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":107789000.0,"Total Non Current Liabilities Net Minority Interest":16038000.0,"Other Non Current Liabilities":868000.0,"Long Term Debt And Capital Lease Obligation":15170000.0,"Long Term Capital Lease Obligation":15170000.0,"Current Liabilities":91751000.0,"Other Current Liabilities":4235000.0,"Current Deferred Liabilities":19012000.0,"Current Deferred Revenue":19012000.0,"Current Debt And Capital Lease Obligation":16516000.0,"Current Capital Lease Obligation":6426000.0,"Current Debt":10090000.0,"Line Of Credit":10090000.0,"Pensionand Other Post Retirement Benefit Plans Current":3813000.0,"Current Provisions":17698000.0,"Payables And Accrued Expenses":30477000.0,"Current Accrued Expenses":20206000.0,"Payables":10271000.0,"Accounts Payable":10271000.0,"Total Assets":114341000.0,"Total Non Current Assets":51614000.0,"Other Non Current Assets":691000.0,"Goodwill And Other Intangible Assets":28279000.0,"Other Intangible Assets":21223000.0,"Goodwill":7056000.0,"Net PPE":22644000.0,"Accumulated Depreciation":-5428000.0,"Gross PPE":28072000.0,"Leases":3608000.0,"Construction In Progress":null,"Other Properties":22725000.0,"Machinery Furniture Equipment":1739000.0,"Properties":0.0,"Current Assets":62727000.0,"Other Current Assets":9158000.0,"Inventory":39668000.0,"Receivables":5285000.0,"Taxes Receivable":1160000.0,"Accounts Receivable":4125000.0,"Cash Cash Equivalents And Short Term Investments":8616000.0,"Cash And Cash Equivalents":8616000.0},"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,"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,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Other 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,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":0.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Receivables":null,"Taxes Receivable":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":0.4,"Normalized EBITDA":-2390000.0,"Net Income From Continuing Operation Net Minority Interest":-4090000.0,"Reconciled Depreciation":1113000.0,"Reconciled Cost Of Revenue":31583000.0,"EBITDA":-2390000.0,"EBIT":-3503000.0,"Net Interest Income":-394000.0,"Interest Expense":394000.0,"Normalized Income":-4090000.0,"Net Income From Continuing And Discontinued Operation":-4090000.0,"Total Expenses":61078000.0,"Total Operating Income As Reported":-3547000.0,"Diluted Average Shares":2839190.0,"Basic Average Shares":2839190.0,"Diluted EPS":-1.44,"Basic EPS":-1.44,"Diluted NI Availto Com Stockholders":-4090000.0,"Net Income Common Stockholders":-4090000.0,"Net Income":-4090000.0,"Net Income Including Noncontrolling Interests":-4090000.0,"Net Income Continuous Operations":-4090000.0,"Tax Provision":193000.0,"Pretax Income":-3897000.0,"Other Income Expense":44000.0,"Other Non Operating Income Expenses":44000.0,"Net Non Operating Interest Income Expense":-394000.0,"Interest Expense Non Operating":394000.0,"Operating Income":-3547000.0,"Operating Expense":29495000.0,"Selling General And Administration":29495000.0,"Selling And Marketing Expense":14037000.0,"General And Administrative Expense":15458000.0,"Other Gand A":15458000.0,"Gross Profit":25948000.0,"Cost Of Revenue":31583000.0,"Total Revenue":57531000.0,"Operating Revenue":57531000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":1456000.0,"Net Income From Continuing Operation Net Minority Interest":-403000.0,"Reconciled Depreciation":1225000.0,"Reconciled Cost Of Revenue":35097000.0,"EBITDA":1456000.0,"EBIT":231000.0,"Net Interest Income":-487000.0,"Interest Expense":487000.0,"Normalized Income":-403000.0,"Net Income From Continuing And Discontinued Operation":-403000.0,"Total Expenses":62979000.0,"Total Operating Income As Reported":39000.0,"Diluted Average Shares":2823697.0,"Basic Average Shares":2823697.0,"Diluted EPS":-0.14,"Basic EPS":-0.14,"Diluted NI Availto Com Stockholders":-403000.0,"Net Income Common Stockholders":-403000.0,"Net Income":-403000.0,"Net Income Including Noncontrolling Interests":-403000.0,"Net Income Continuous Operations":-403000.0,"Tax Provision":147000.0,"Pretax Income":-256000.0,"Other Income Expense":192000.0,"Other Non Operating Income Expenses":192000.0,"Net Non Operating Interest Income Expense":-487000.0,"Interest Expense Non Operating":487000.0,"Operating Income":39000.0,"Operating Expense":27882000.0,"Selling General And Administration":27882000.0,"Selling And Marketing Expense":11758000.0,"General And Administrative Expense":16124000.0,"Other Gand A":16124000.0,"Gross Profit":27921000.0,"Cost Of Revenue":35097000.0,"Total Revenue":63018000.0,"Operating Revenue":63018000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-459000.0,"Net Income From Continuing Operation Net Minority Interest":-2317000.0,"Reconciled Depreciation":1261000.0,"Reconciled Cost Of Revenue":42231000.0,"EBITDA":-459000.0,"EBIT":-1720000.0,"Net Interest Income":-544000.0,"Interest Expense":544000.0,"Normalized Income":-2317000.0,"Net Income From Continuing And Discontinued Operation":-2317000.0,"Total Expenses":75516000.0,"Total Operating Income As Reported":-1925000.0,"Diluted Average Shares":2756533.0,"Basic Average Shares":2756533.0,"Diluted EPS":-0.84,"Basic EPS":-0.84,"Diluted NI Availto Com Stockholders":-2317000.0,"Net Income Common Stockholders":-2317000.0,"Net Income":-2317000.0,"Net Income Including Noncontrolling Interests":-2317000.0,"Net Income Continuous Operations":-2317000.0,"Tax Provision":53000.0,"Pretax Income":-2264000.0,"Other Income Expense":205000.0,"Other Non Operating Income Expenses":205000.0,"Net Non Operating Interest Income Expense":-544000.0,"Interest Expense Non Operating":544000.0,"Operating Income":-1925000.0,"Operating Expense":33285000.0,"Selling General And Administration":33285000.0,"Selling And Marketing Expense":16935000.0,"General And Administrative Expense":16350000.0,"Other Gand A":16350000.0,"Gross Profit":31360000.0,"Cost Of Revenue":42231000.0,"Total Revenue":73591000.0,"Operating Revenue":73591000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-800000.0,"Net Income From Continuing Operation Net Minority Interest":-2995000.0,"Reconciled Depreciation":1277000.0,"Reconciled Cost Of Revenue":44588000.0,"EBITDA":-800000.0,"EBIT":-2077000.0,"Net Interest Income":-856000.0,"Interest Expense":856000.0,"Normalized Income":-2995000.0,"Net Income From Continuing And Discontinued Operation":-2995000.0,"Total Expenses":84143000.0,"Total Operating Income As Reported":-2623000.0,"Diluted Average Shares":2782417.0,"Basic Average Shares":2782417.0,"Diluted EPS":-1.08,"Basic EPS":-1.08,"Diluted NI Availto Com Stockholders":-2995000.0,"Net Income Common Stockholders":-2995000.0,"Net Income":-2995000.0,"Net Income Including Noncontrolling Interests":-2995000.0,"Net Income Continuous Operations":-2995000.0,"Tax Provision":62000.0,"Pretax Income":-2933000.0,"Other Income Expense":546000.0,"Other Non Operating Income Expenses":546000.0,"Net Non Operating Interest Income Expense":-856000.0,"Interest Expense Non Operating":856000.0,"Operating Income":-2623000.0,"Operating Expense":39555000.0,"Selling General And Administration":39555000.0,"Selling And Marketing Expense":21993000.0,"General And Administrative Expense":17562000.0,"Other Gand A":17562000.0,"Gross Profit":36932000.0,"Cost Of Revenue":44588000.0,"Total Revenue":81520000.0,"Operating Revenue":81520000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.009,"Normalized EBITDA":-6144000.0,"Net Income From Continuing Operation Net Minority Interest":-7998000.0,"Reconciled Depreciation":1351000.0,"Reconciled Cost Of Revenue":38314000.0,"EBITDA":-6144000.0,"EBIT":-7495000.0,"Net Interest Income":-577000.0,"Interest Expense":577000.0,"Normalized Income":-7998000.0,"Net Income From Continuing And Discontinued Operation":-7998000.0,"Total Expenses":72273000.0,"Total Operating Income As Reported":-8118000.0,"Diluted Average Shares":2793574.0,"Basic Average Shares":2793574.0,"Diluted EPS":-2.86,"Basic EPS":-2.86,"Diluted NI Availto Com Stockholders":-7998000.0,"Net Income Common Stockholders":-7998000.0,"Net Income":-7998000.0,"Net Income Including Noncontrolling Interests":-7998000.0,"Net Income Continuous Operations":-7998000.0,"Tax Provision":-74000.0,"Pretax Income":-8072000.0,"Other Income Expense":623000.0,"Other Non Operating Income Expenses":623000.0,"Net Non Operating Interest Income Expense":-577000.0,"Interest Expense Non Operating":577000.0,"Operating Income":-8118000.0,"Operating Expense":33959000.0,"Selling General And Administration":33959000.0,"Selling And Marketing Expense":15915000.0,"General And Administrative Expense":18044000.0,"Other Gand A":18044000.0,"Gross Profit":25841000.0,"Cost Of Revenue":38314000.0,"Total Revenue":64155000.0,"Operating Revenue":64155000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":6500000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-62269000.0,"Issuance Of Debt":60713000.0,"Capital Expenditure":-400000.0,"Interest Paid Supplemental Data":384000.0,"Income Tax Paid Supplemental Data":763000.0,"End Cash Position":7439000.0,"Beginning Cash Position":2661000.0,"Changes In Cash":4778000.0,"Financing Cash Flow":-1722000.0,"Cash Flow From Continuing Financing Activities":-1722000.0,"Net Other Financing Charges":-186000.0,"Proceeds From Stock Option Exercised":20000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-1556000.0,"Net Short Term Debt Issuance":-1062000.0,"Short Term Debt Payments":-61775000.0,"Short Term Debt Issuance":60713000.0,"Net Long Term Debt Issuance":-494000.0,"Long Term Debt Payments":-494000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-400000.0,"Cash Flow From Continuing Investing Activities":-400000.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-46000.0,"Purchase Of PPE":-46000.0,"Capital Expenditure Reported":-354000.0,"Operating Cash Flow":6900000.0,"Cash Flow From Continuing Operating Activities":6900000.0,"Change In Working Capital":7983000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-1023000.0,"Change In Other Current Assets":-2209000.0,"Change In Payables And Accrued Expense":16113000.0,"Change In Accrued Expense":16714000.0,"Change In Payable":-601000.0,"Change In Account Payable":-601000.0,"Change In Prepaid Assets":-473000.0,"Change In Inventory":-636000.0,"Change In Receivables":-3789000.0,"Changes In Account Receivables":-4607000.0,"Other Non Cash Items":1177000.0,"Stock Based Compensation":717000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":1113000.0,"Depreciation And Amortization":1113000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-4090000.0},"2025-12-31":{"Free Cash Flow":-4273000.0,"Repurchase Of Capital Stock":45000.0,"Repayment Of Debt":-58883000.0,"Issuance Of Debt":63746000.0,"Capital Expenditure":-505000.0,"Interest Paid Supplemental Data":368000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":2661000.0,"Beginning Cash Position":1942000.0,"Changes In Cash":719000.0,"Financing Cash Flow":4990000.0,"Cash Flow From Continuing Financing Activities":4990000.0,"Net Other Financing Charges":13000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":45000.0,"Common Stock Payments":45000.0,"Net Issuance Payments Of Debt":4863000.0,"Net Short Term Debt Issuance":14390000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":115102000.0,"Net Long Term Debt Issuance":-9527000.0,"Long Term Debt Payments":41829000.0,"Long Term Debt Issuance":-51356000.0,"Investing Cash Flow":-503000.0,"Cash Flow From Continuing Investing Activities":-503000.0,"Net Other Investing Changes":2000.0,"Net PPE Purchase And Sale":-42000.0,"Purchase Of PPE":-42000.0,"Capital Expenditure Reported":-463000.0,"Operating Cash Flow":-3768000.0,"Cash Flow From Continuing Operating Activities":-3768000.0,"Change In Working Capital":-6658000.0,"Change In Other Working Capital":150000.0,"Change In Other Current Liabilities":-1021000.0,"Change In Other Current Assets":3028000.0,"Change In Payables And Accrued Expense":-18410000.0,"Change In Accrued Expense":-8402000.0,"Change In Payable":-10008000.0,"Change In Account Payable":-10008000.0,"Change In Prepaid Assets":590000.0,"Change In Inventory":5978000.0,"Change In Receivables":3027000.0,"Changes In Account Receivables":3027000.0,"Other Non Cash Items":1166000.0,"Stock Based Compensation":902000.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":1225000.0,"Depreciation And Amortization":1225000.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-403000.0},"2025-09-30":{"Free Cash Flow":-2394000.0,"Repurchase Of Capital Stock":-189000.0,"Repayment Of Debt":-48233000.0,"Issuance Of Debt":51356000.0,"Capital Expenditure":-575000.0,"Interest Paid Supplemental Data":335000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":1942000.0,"Beginning Cash Position":1534000.0,"Changes In Cash":408000.0,"Financing Cash Flow":2802000.0,"Cash Flow From Continuing Financing Activities":2802000.0,"Net Other Financing Charges":-44000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-189000.0,"Common Stock Payments":-189000.0,"Net Issuance Payments Of Debt":3123000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":3123000.0,"Long Term Debt Payments":-48233000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-575000.0,"Cash Flow From Continuing Investing Activities":-575000.0,"Net Other Investing Changes":0.0,"Net PPE Purchase And Sale":-32000.0,"Purchase Of PPE":-32000.0,"Capital Expenditure Reported":-543000.0,"Operating Cash Flow":-1819000.0,"Cash Flow From Continuing Operating Activities":-1819000.0,"Change In Working Capital":-2868000.0,"Change In Other Working Capital":-29000.0,"Change In Other Current Liabilities":-1015000.0,"Change In Other Current Assets":-1205000.0,"Change In Payables And Accrued Expense":2075000.0,"Change In Accrued Expense":-9863000.0,"Change In Payable":11938000.0,"Change In Account Payable":11938000.0,"Change In Prepaid Assets":-207000.0,"Change In Inventory":-1073000.0,"Change In Receivables":-1414000.0,"Changes In Account Receivables":-1414000.0,"Other Non Cash Items":1282000.0,"Stock Based Compensation":823000.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":1261000.0,"Depreciation And Amortization":1261000.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-2317000.0},"2025-06-30":{"Free Cash Flow":-1875000.0,"Repurchase Of Capital Stock":-503000.0,"Repayment Of Debt":-4658000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-519000.0,"Interest Paid Supplemental Data":622000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":1534000.0,"Beginning Cash Position":8616000.0,"Changes In Cash":-7082000.0,"Financing Cash Flow":-5240000.0,"Cash Flow From Continuing Financing Activities":-5240000.0,"Net Other Financing Charges":-79000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":-503000.0,"Common Stock Payments":-503000.0,"Net Issuance Payments Of Debt":-4658000.0,"Net Short Term Debt Issuance":3000000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-7658000.0,"Long Term Debt Payments":-7658000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-486000.0,"Cash Flow From Continuing Investing Activities":-486000.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-136000.0,"Purchase Of PPE":-136000.0,"Capital Expenditure Reported":-383000.0,"Operating Cash Flow":-1356000.0,"Cash Flow From Continuing Operating Activities":-1356000.0,"Change In Working Capital":-1981000.0,"Change In Other Working Capital":11000.0,"Change In Other Current Liabilities":-1119000.0,"Change In Other Current Assets":999000.0,"Change In Payables And Accrued Expense":-4591000.0,"Change In Accrued Expense":-743000.0,"Change In Payable":-3848000.0,"Change In Account Payable":-3848000.0,"Change In Prepaid Assets":-400000.0,"Change In Inventory":2319000.0,"Change In Receivables":-2217000.0,"Changes In Account Receivables":800000.0,"Other Non Cash Items":1059000.0,"Stock Based Compensation":1282000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":1277000.0,"Depreciation And Amortization":1277000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-2995000.0},"2025-03-31":{"Free Cash Flow":7755000.0,"Repurchase Of Capital Stock":-239000.0,"Repayment Of Debt":-3318000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-567000.0,"Interest Paid Supplemental Data":539000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":8616000.0,"Beginning Cash Position":4460000.0,"Changes In Cash":4156000.0,"Financing Cash Flow":-3599000.0,"Cash Flow From Continuing Financing Activities":-3599000.0,"Net Other Financing Charges":-130000.0,"Proceeds From Stock Option Exercised":88000.0,"Net Common Stock Issuance":-239000.0,"Common Stock Payments":-239000.0,"Net Issuance Payments Of Debt":-3318000.0,"Net Short Term Debt Issuance":-3000000.0,"Short Term Debt Payments":-3000000.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-318000.0,"Long Term Debt Payments":-318000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-567000.0,"Cash Flow From Continuing Investing Activities":-567000.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-140000.0,"Purchase Of PPE":-140000.0,"Capital Expenditure Reported":-427000.0,"Operating Cash Flow":8322000.0,"Cash Flow From Continuing Operating Activities":8322000.0,"Change In Working Capital":12261000.0,"Change In Other Working Capital":3017000.0,"Change In Other Current Liabilities":-1097000.0,"Change In Other Current Assets":-2636000.0,"Change In Payables And Accrued Expense":20458000.0,"Change In Accrued Expense":21198000.0,"Change In Payable":-740000.0,"Change In Account Payable":-740000.0,"Change In Prepaid Assets":118000.0,"Change In Inventory":-5632000.0,"Change In Receivables":1050000.0,"Changes In Account Receivables":-1967000.0,"Other Non Cash Items":1234000.0,"Stock Based Compensation":1474000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":1351000.0,"Depreciation And Amortization":1351000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-7998000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"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,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Payments":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,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":-780000.0,"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,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":270000.0,"Gain Loss On Sale Of PPE":270000.0,"Net Income From Continuing Operations":null}}}