{"ticker":"LWAY","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":1992000.0,"Ordinary Shares Number":15282000.0,"Share Issued":17274000.0,"Net Debt":1335000.0,"Total Debt":7492000.0,"Tangible Book Value":72935000.0,"Invested Capital":97261000.0,"Working Capital":22718000.0,"Net Tangible Assets":72935000.0,"Capital Lease Obligations":553000.0,"Common Stock Equity":90322000.0,"Total Capitalization":97261000.0,"Total Equity Gross Minority Interest":90322000.0,"Stockholders Equity":90322000.0,"Treasury Stock":12889000.0,"Retained Earnings":93355000.0,"Additional Paid In Capital":3347000.0,"Capital Stock":6509000.0,"Common Stock":6509000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":30183000.0,"Total Non Current Liabilities Net Minority Interest":10231000.0,"Other Non Current Liabilities":74000.0,"Non Current Deferred Liabilities":2792000.0,"Non Current Deferred Taxes Liabilities":2792000.0,"Long Term Debt And Capital Lease Obligation":7365000.0,"Long Term Capital Lease Obligation":426000.0,"Long Term Debt":6939000.0,"Current Liabilities":19952000.0,"Current Debt And Capital Lease Obligation":127000.0,"Current Capital Lease Obligation":127000.0,"Payables And Accrued Expenses":19825000.0,"Current Accrued Expenses":4090000.0,"Payables":15735000.0,"Total Tax Payable":1890000.0,"Income Tax Payable":1518000.0,"Accounts Payable":13845000.0,"Total Assets":120505000.0,"Total Non Current Assets":77835000.0,"Other Non Current Assets":2051000.0,"Goodwill And Other Intangible Assets":17387000.0,"Other Intangible Assets":5683000.0,"Goodwill":11704000.0,"Net PPE":58397000.0,"Accumulated Depreciation":-43106000.0,"Gross PPE":101503000.0,"Construction In Progress":30031000.0,"Other Properties":553000.0,"Machinery Furniture Equipment":44846000.0,"Buildings And Improvements":24508000.0,"Land And Improvements":1565000.0,"Properties":0.0,"Current Assets":42670000.0,"Other Current Assets":2588000.0,"Inventory":11452000.0,"Finished Goods":4464000.0,"Raw Materials":6988000.0,"Receivables":23026000.0,"Taxes Receivable":41000.0,"Accounts Receivable":22985000.0,"Allowance For Doubtful Accounts Receivable":-2530000.0,"Gross Accounts Receivable":25515000.0,"Cash Cash Equivalents And Short Term Investments":5604000.0,"Cash And Cash Equivalents":5604000.0},"2025-12-31":{"Treasury Shares Number":2042000.0,"Ordinary Shares Number":15232000.0,"Share Issued":17274000.0,"Net Debt":null,"Total Debt":466000.0,"Tangible Book Value":68297000.0,"Invested Capital":85819000.0,"Working Capital":20417000.0,"Net Tangible Assets":68297000.0,"Capital Lease Obligations":466000.0,"Common Stock Equity":85819000.0,"Total Capitalization":85819000.0,"Total Equity Gross Minority Interest":85819000.0,"Stockholders Equity":85819000.0,"Treasury Stock":13214000.0,"Retained Earnings":88681000.0,"Additional Paid In Capital":3843000.0,"Capital Stock":6509000.0,"Common Stock":6509000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":19791000.0,"Total Non Current Liabilities Net Minority Interest":3152000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":2792000.0,"Non Current Deferred Taxes Liabilities":2792000.0,"Long Term Debt And Capital Lease Obligation":360000.0,"Long Term Capital Lease Obligation":360000.0,"Long Term Debt":null,"Current Liabilities":16639000.0,"Current Debt And Capital Lease Obligation":106000.0,"Current Capital Lease Obligation":106000.0,"Payables And Accrued Expenses":16533000.0,"Current Accrued Expenses":4824000.0,"Payables":11709000.0,"Total Tax Payable":701000.0,"Income Tax Payable":218000.0,"Accounts Payable":11008000.0,"Total Assets":105610000.0,"Total Non Current Assets":68554000.0,"Other Non Current Assets":2285000.0,"Goodwill And Other Intangible Assets":17522000.0,"Other Intangible Assets":5818000.0,"Goodwill":11704000.0,"Net PPE":48747000.0,"Accumulated Depreciation":-42187000.0,"Gross PPE":90934000.0,"Construction In Progress":19803000.0,"Other Properties":465000.0,"Machinery Furniture Equipment":44604000.0,"Buildings And Improvements":24497000.0,"Land And Improvements":1565000.0,"Properties":0.0,"Current Assets":37056000.0,"Other Current Assets":2627000.0,"Inventory":11890000.0,"Finished Goods":4297000.0,"Raw Materials":7593000.0,"Receivables":16968000.0,"Taxes Receivable":325000.0,"Accounts Receivable":16643000.0,"Allowance For Doubtful Accounts Receivable":-1730000.0,"Gross Accounts Receivable":18373000.0,"Cash Cash Equivalents And Short Term Investments":5571000.0,"Cash And Cash Equivalents":5571000.0},"2025-09-30":{"Treasury Shares Number":2045000.0,"Ordinary Shares Number":15228763.0,"Share Issued":17273763.0,"Net Debt":null,"Total Debt":358000.0,"Tangible Book Value":65107000.0,"Invested Capital":82764000.0,"Working Capital":30395000.0,"Net Tangible Assets":65107000.0,"Capital Lease Obligations":358000.0,"Common Stock Equity":82764000.0,"Total Capitalization":82764000.0,"Total Equity Gross Minority Interest":82764000.0,"Stockholders Equity":82764000.0,"Treasury Stock":13233000.0,"Retained Earnings":86140000.0,"Additional Paid In Capital":3348000.0,"Capital Stock":6509000.0,"Common Stock":6509000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":26762000.0,"Total Non Current Liabilities Net Minority Interest":3351000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":3062000.0,"Non Current Deferred Taxes Liabilities":3062000.0,"Long Term Debt And Capital Lease Obligation":289000.0,"Long Term Capital Lease Obligation":289000.0,"Long Term Debt":null,"Current Liabilities":23411000.0,"Current Debt And Capital Lease Obligation":69000.0,"Current Capital Lease Obligation":69000.0,"Payables And Accrued Expenses":23342000.0,"Current Accrued Expenses":5191000.0,"Payables":18151000.0,"Total Tax Payable":650000.0,"Income Tax Payable":null,"Accounts Payable":17501000.0,"Total Assets":109526000.0,"Total Non Current Assets":55720000.0,"Other Non Current Assets":1282000.0,"Goodwill And Other Intangible Assets":17657000.0,"Other Intangible Assets":5953000.0,"Goodwill":11704000.0,"Net PPE":36781000.0,"Accumulated Depreciation":-41411000.0,"Gross PPE":78192000.0,"Construction In Progress":7754000.0,"Other Properties":358000.0,"Machinery Furniture Equipment":44096000.0,"Buildings And Improvements":24419000.0,"Land And Improvements":1565000.0,"Properties":0.0,"Current Assets":53806000.0,"Other Current Assets":2204000.0,"Inventory":11057000.0,"Finished Goods":3585000.0,"Raw Materials":7472000.0,"Receivables":17555000.0,"Taxes Receivable":134000.0,"Accounts Receivable":17421000.0,"Allowance For Doubtful Accounts Receivable":-1800000.0,"Gross Accounts Receivable":19221000.0,"Cash Cash Equivalents And Short Term Investments":22990000.0,"Cash And Cash Equivalents":22990000.0},"2025-06-30":{"Treasury Shares Number":2053241.0,"Ordinary Shares Number":15221000.0,"Share Issued":17274241.0,"Net Debt":null,"Total Debt":278000.0,"Tangible Book Value":60904000.0,"Invested Capital":78696000.0,"Working Capital":33042000.0,"Net Tangible Assets":60904000.0,"Capital Lease Obligations":278000.0,"Common Stock Equity":78696000.0,"Total Capitalization":78696000.0,"Total Equity Gross Minority Interest":78696000.0,"Stockholders Equity":78696000.0,"Treasury Stock":13268000.0,"Retained Earnings":82611000.0,"Additional Paid In Capital":2844000.0,"Capital Stock":6509000.0,"Common Stock":6509000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":19571000.0,"Total Non Current Liabilities Net Minority Interest":3282000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":3062000.0,"Non Current Deferred Taxes Liabilities":3062000.0,"Long Term Debt And Capital Lease Obligation":220000.0,"Long Term Capital Lease Obligation":220000.0,"Long Term Debt":null,"Current Liabilities":16289000.0,"Current Debt And Capital Lease Obligation":58000.0,"Current Capital Lease Obligation":58000.0,"Payables And Accrued Expenses":16231000.0,"Current Accrued Expenses":3844000.0,"Payables":12387000.0,"Total Tax Payable":507000.0,"Income Tax Payable":null,"Accounts Payable":11880000.0,"Total Assets":98267000.0,"Total Non Current Assets":48936000.0,"Other Non Current Assets":135000.0,"Goodwill And Other Intangible Assets":17792000.0,"Other Intangible Assets":6088000.0,"Goodwill":11704000.0,"Net PPE":31009000.0,"Accumulated Depreciation":-40666000.0,"Gross PPE":71675000.0,"Construction In Progress":5459000.0,"Other Properties":278000.0,"Machinery Furniture Equipment":40232000.0,"Buildings And Improvements":24141000.0,"Land And Improvements":1565000.0,"Properties":0.0,"Current Assets":49331000.0,"Other Current Assets":1822000.0,"Inventory":10224000.0,"Finished Goods":4299000.0,"Raw Materials":5925000.0,"Receivables":16065000.0,"Taxes Receivable":0.0,"Accounts Receivable":16065000.0,"Allowance For Doubtful Accounts Receivable":-1760000.0,"Gross Accounts Receivable":17825000.0,"Cash Cash Equivalents And Short Term Investments":21220000.0,"Cash And Cash Equivalents":21220000.0},"2025-03-31":{"Treasury Shares Number":2071000.0,"Ordinary Shares Number":15203241.0,"Share Issued":17274241.0,"Net Debt":null,"Total Debt":109000.0,"Tangible Book Value":56241000.0,"Invested Capital":74168000.0,"Working Capital":31009000.0,"Net Tangible Assets":56241000.0,"Capital Lease Obligations":109000.0,"Common Stock Equity":74168000.0,"Total Capitalization":74168000.0,"Total Equity Gross Minority Interest":74168000.0,"Stockholders Equity":74168000.0,"Treasury Stock":13383000.0,"Retained Earnings":78362000.0,"Additional Paid In Capital":2680000.0,"Capital Stock":6509000.0,"Common Stock":6509000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":19499000.0,"Total Non Current Liabilities Net Minority Interest":3130000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":3062000.0,"Non Current Deferred Taxes Liabilities":3062000.0,"Long Term Debt And Capital Lease Obligation":68000.0,"Long Term Capital Lease Obligation":68000.0,"Long Term Debt":null,"Current Liabilities":16369000.0,"Current Debt And Capital Lease Obligation":41000.0,"Current Capital Lease Obligation":41000.0,"Payables And Accrued Expenses":16328000.0,"Current Accrued Expenses":3534000.0,"Payables":12794000.0,"Total Tax Payable":1159000.0,"Income Tax Payable":795000.0,"Accounts Payable":11635000.0,"Total Assets":93667000.0,"Total Non Current Assets":46289000.0,"Other Non Current Assets":141000.0,"Goodwill And Other Intangible Assets":17927000.0,"Other Intangible Assets":6223000.0,"Goodwill":11704000.0,"Net PPE":28221000.0,"Accumulated Depreciation":-40355000.0,"Gross PPE":68576000.0,"Construction In Progress":3927000.0,"Other Properties":109000.0,"Machinery Furniture Equipment":39237000.0,"Buildings And Improvements":23738000.0,"Land And Improvements":1565000.0,"Properties":0.0,"Current Assets":47378000.0,"Other Current Assets":2007000.0,"Inventory":9241000.0,"Finished Goods":3732000.0,"Raw Materials":5509000.0,"Receivables":16684000.0,"Taxes Receivable":0.0,"Accounts Receivable":16684000.0,"Allowance For Doubtful Accounts Receivable":-2030000.0,"Gross Accounts Receivable":18714000.0,"Cash Cash Equivalents And Short Term Investments":19446000.0,"Cash And Cash Equivalents":19446000.0},"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,"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,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":0.0,"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,"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,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.253,"Normalized EBITDA":7380000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":4674000.0,"Reconciled Depreciation":1055000.0,"Reconciled Cost Of Revenue":44741000.0,"EBITDA":7380000.0,"EBIT":6325000.0,"Net Interest Income":-68000.0,"Interest Expense":68000.0,"Normalized Income":4674000.0,"Net Income From Continuing And Discontinued Operation":4674000.0,"Total Expenses":56687000.0,"Total Operating Income As Reported":6325000.0,"Diluted Average Shares":15559000.0,"Basic Average Shares":15257000.0,"Diluted EPS":0.3,"Basic EPS":0.31,"Diluted NI Availto Com Stockholders":4674000.0,"Net Income Common Stockholders":4674000.0,"Net Income":4674000.0,"Net Income Including Noncontrolling Interests":4674000.0,"Net Income Continuous Operations":4674000.0,"Tax Provision":1583000.0,"Pretax Income":6257000.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-68000.0,"Interest Expense Non Operating":68000.0,"Operating Income":6325000.0,"Operating Expense":11026000.0,"Depreciation Amortization Depletion Income Statement":135000.0,"Depreciation And Amortization In Income Statement":135000.0,"Amortization":135000.0,"Amortization Of Intangibles Income Statement":135000.0,"Selling General And Administration":10891000.0,"Selling And Marketing Expense":6188000.0,"General And Administrative Expense":4703000.0,"Other Gand A":4703000.0,"Gross Profit":17351000.0,"Cost Of Revenue":45661000.0,"Total Revenue":63012000.0,"Operating Revenue":63012000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-23728.813559,"Tax Rate For Calcs":0.316384,"Normalized EBITDA":4840000.0,"Total Unusual Items":-75000.0,"Total Unusual Items Excluding Goodwill":-75000.0,"Net Income From Continuing Operation Net Minority Interest":2541000.0,"Reconciled Depreciation":1027000.0,"Reconciled Cost Of Revenue":39106000.0,"EBITDA":4765000.0,"EBIT":3738000.0,"Net Interest Income":-21000.0,"Interest Expense":21000.0,"Normalized Income":2592271.186441,"Net Income From Continuing And Discontinued Operation":2541000.0,"Total Expenses":51598000.0,"Total Operating Income As Reported":3763000.0,"Diluted Average Shares":15577000.0,"Basic Average Shares":15230000.0,"Diluted EPS":0.16,"Basic EPS":0.17,"Diluted NI Availto Com Stockholders":2541000.0,"Net Income Common Stockholders":2541000.0,"Net Income":2541000.0,"Net Income Including Noncontrolling Interests":2541000.0,"Net Income Continuous Operations":2541000.0,"Tax Provision":1176000.0,"Pretax Income":3717000.0,"Other Income Expense":-25000.0,"Other Non Operating Income Expenses":50000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Gain On Sale Of Security":-75000.0,"Net Non Operating Interest Income Expense":-21000.0,"Interest Expense Non Operating":21000.0,"Operating Income":3763000.0,"Operating Expense":11600000.0,"Depreciation Amortization Depletion Income Statement":135000.0,"Depreciation And Amortization In Income Statement":135000.0,"Amortization":135000.0,"Amortization Of Intangibles Income Statement":135000.0,"Selling General And Administration":11465000.0,"Selling And Marketing Expense":5428000.0,"General And Administrative Expense":6037000.0,"Other Gand A":6037000.0,"Gross Profit":15363000.0,"Cost Of Revenue":39998000.0,"Total Revenue":55361000.0,"Operating Revenue":55361000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.303,"Normalized EBITDA":6162000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":3529000.0,"Reconciled Depreciation":1049000.0,"Reconciled Cost Of Revenue":39821000.0,"EBITDA":6162000.0,"EBIT":5113000.0,"Net Interest Income":-21000.0,"Interest Expense":21000.0,"Normalized Income":3529000.0,"Net Income From Continuing And Discontinued Operation":3529000.0,"Total Expenses":52103000.0,"Total Operating Income As Reported":5040000.0,"Diluted Average Shares":15422000.0,"Basic Average Shares":15229000.0,"Diluted EPS":0.23,"Basic EPS":0.23,"Diluted NI Availto Com Stockholders":3529000.0,"Net Income Common Stockholders":3529000.0,"Net Income":3529000.0,"Net Income Including Noncontrolling Interests":3529000.0,"Net Income Continuous Operations":3529000.0,"Tax Provision":1563000.0,"Pretax Income":5092000.0,"Other Income Expense":73000.0,"Other Non Operating Income Expenses":73000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-21000.0,"Interest Expense Non Operating":21000.0,"Operating Income":5040000.0,"Operating Expense":11368000.0,"Depreciation Amortization Depletion Income Statement":135000.0,"Depreciation And Amortization In Income Statement":135000.0,"Amortization":135000.0,"Amortization Of Intangibles Income Statement":135000.0,"Selling General And Administration":11233000.0,"Selling And Marketing Expense":5047000.0,"General And Administrative Expense":6186000.0,"Other Gand A":6186000.0,"Gross Profit":16408000.0,"Cost Of Revenue":40735000.0,"Total Revenue":57143000.0,"Operating Revenue":57143000.0},"2025-06-30":{"Tax Effect Of Unusual Items":15464.388428,"Tax Rate For Calcs":0.281171,"Normalized EBITDA":6844000.0,"Total Unusual Items":55000.0,"Total Unusual Items Excluding Goodwill":55000.0,"Net Income From Continuing Operation Net Minority Interest":4249000.0,"Reconciled Depreciation":967000.0,"Reconciled Cost Of Revenue":37669000.0,"EBITDA":6899000.0,"EBIT":5932000.0,"Net Interest Income":-21000.0,"Interest Expense":21000.0,"Normalized Income":4209464.388428,"Net Income From Continuing And Discontinued Operation":4249000.0,"Total Expenses":48106000.0,"Total Operating Income As Reported":5795000.0,"Diluted Average Shares":15390000.0,"Basic Average Shares":15206000.0,"Diluted EPS":0.28,"Basic EPS":0.28,"Diluted NI Availto Com Stockholders":4249000.0,"Net Income Common Stockholders":4249000.0,"Net Income":4249000.0,"Net Income Including Noncontrolling Interests":4249000.0,"Net Income Continuous Operations":4249000.0,"Tax Provision":1662000.0,"Pretax Income":5911000.0,"Other Income Expense":137000.0,"Other Non Operating Income Expenses":82000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Security":55000.0,"Net Non Operating Interest Income Expense":-21000.0,"Interest Expense Non Operating":21000.0,"Operating Income":5795000.0,"Operating Expense":9605000.0,"Depreciation Amortization Depletion Income Statement":135000.0,"Depreciation And Amortization In Income Statement":135000.0,"Amortization":135000.0,"Amortization Of Intangibles Income Statement":135000.0,"Selling General And Administration":9470000.0,"Selling And Marketing Expense":4718000.0,"General And Administrative Expense":4752000.0,"Other Gand A":4752000.0,"Gross Profit":15400000.0,"Cost Of Revenue":38501000.0,"Total Revenue":53901000.0,"Operating Revenue":53901000.0},"2025-03-31":{"Tax Effect Of Unusual Items":962024.0,"Tax Rate For Calcs":0.287,"Normalized EBITDA":2565000.0,"Total Unusual Items":3352000.0,"Total Unusual Items Excluding Goodwill":3352000.0,"Net Income From Continuing Operation Net Minority Interest":3540000.0,"Reconciled Depreciation":937000.0,"Reconciled Cost Of Revenue":34254000.0,"EBITDA":5917000.0,"EBIT":4980000.0,"Net Interest Income":-14000.0,"Interest Expense":14000.0,"Normalized Income":1150024.0,"Net Income From Continuing And Discontinued Operation":3540000.0,"Total Expenses":44517000.0,"Total Operating Income As Reported":1574000.0,"Diluted Average Shares":15333000.0,"Basic Average Shares":15134000.0,"Diluted EPS":0.23,"Basic EPS":0.23,"Diluted NI Availto Com Stockholders":3540000.0,"Net Income Common Stockholders":3540000.0,"Net Income":3540000.0,"Net Income Including Noncontrolling Interests":3540000.0,"Net Income Continuous Operations":3540000.0,"Tax Provision":1426000.0,"Pretax Income":4966000.0,"Other Income Expense":3406000.0,"Other Non Operating Income Expenses":54000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Security":3352000.0,"Net Non Operating Interest Income Expense":-14000.0,"Interest Expense Non Operating":14000.0,"Operating Income":1574000.0,"Operating Expense":9461000.0,"Depreciation Amortization Depletion Income Statement":135000.0,"Depreciation And Amortization In Income Statement":135000.0,"Amortization":135000.0,"Amortization Of Intangibles Income Statement":135000.0,"Selling General And Administration":9326000.0,"Selling And Marketing Expense":4698000.0,"General And Administrative Expense":4628000.0,"Other Gand A":4628000.0,"Gross Profit":11035000.0,"Cost Of Revenue":35056000.0,"Total Revenue":46091000.0,"Operating Revenue":46091000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":-11000.0,"Total Unusual Items Excluding Goodwill":-11000.0,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"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":66000.0,"Other Non Operating Income Expenses":77000.0,"Special Income Charges":-11000.0,"Gain On Sale Of Ppe":-11000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles 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":-6663000.0,"Repayment Of Debt":-1000000.0,"Issuance Of Debt":8000000.0,"Capital Expenditure":-11041000.0,"Interest Paid Supplemental Data":45000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":5604000.0,"Beginning Cash Position":5571000.0,"Changes In Cash":33000.0,"Financing Cash Flow":6696000.0,"Cash Flow From Continuing Financing Activities":6696000.0,"Net Other Financing Charges":-304000.0,"Net Issuance Payments Of Debt":7000000.0,"Net Short Term Debt Issuance":7000000.0,"Short Term Debt Payments":-1000000.0,"Short Term Debt Issuance":8000000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-11041000.0,"Cash Flow From Continuing Investing Activities":-11041000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-11041000.0,"Sale Of PPE":null,"Purchase Of PPE":-11041000.0,"Operating Cash Flow":4378000.0,"Cash Flow From Continuing Operating Activities":4378000.0,"Change In Working Capital":-1991000.0,"Change In Other Current Liabilities":74000.0,"Change In Payables And Accrued Expense":3415000.0,"Change In Accrued Expense":-1282000.0,"Change In Payable":4697000.0,"Change In Account Payable":3397000.0,"Change In Tax Payable":1300000.0,"Change In Income Tax Payable":1300000.0,"Change In Prepaid Assets":228000.0,"Change In Inventory":438000.0,"Change In Receivables":-6146000.0,"Changes In Account Receivables":-6429000.0,"Other Non Cash Items":5000.0,"Stock Based Compensation":548000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":87000.0,"Depreciation Amortization Depletion":1055000.0,"Depreciation And Amortization":1055000.0,"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":4674000.0},"2025-12-31":{"Free Cash Flow":-17419000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Capital Expenditure":-17686000.0,"Interest Paid Supplemental Data":16000.0,"Income Tax Paid Supplemental Data":1434000.0,"End Cash Position":5571000.0,"Beginning Cash Position":22990000.0,"Changes In Cash":-17419000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":-17686000.0,"Cash Flow From Continuing Investing Activities":-17686000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-17686000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-17686000.0,"Operating Cash Flow":267000.0,"Cash Flow From Continuing Operating Activities":267000.0,"Change In Working Capital":-3593000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":-3374000.0,"Change In Accrued Expense":-500000.0,"Change In Payable":-2874000.0,"Change In Account Payable":-3092000.0,"Change In Tax Payable":218000.0,"Change In Income Tax Payable":218000.0,"Change In Prepaid Assets":28000.0,"Change In Inventory":-834000.0,"Change In Receivables":587000.0,"Changes In Account Receivables":778000.0,"Other Non Cash Items":5000.0,"Stock Based Compensation":481000.0,"Unrealized Gain Loss On Investment Securities":76000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":1027000.0,"Depreciation And Amortization":1027000.0,"Amortization Cash Flow":135000.0,"Amortization Of Intangibles":135000.0,"Depreciation":892000.0,"Operating Gains Losses":0.0,"Gain Loss On Investment Securities":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":2541000.0},"2025-09-30":{"Free Cash Flow":1770000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Capital Expenditure":-5149000.0,"Interest Paid Supplemental Data":16000.0,"Income Tax Paid Supplemental Data":1697000.0,"End Cash Position":22990000.0,"Beginning Cash Position":21220000.0,"Changes In Cash":1770000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":-5149000.0,"Cash Flow From Continuing Investing Activities":-5149000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-5149000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-5149000.0,"Operating Cash Flow":6919000.0,"Cash Flow From Continuing Operating Activities":6919000.0,"Change In Working Capital":1797000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":4319000.0,"Change In Accrued Expense":1489000.0,"Change In Payable":2830000.0,"Change In Account Payable":2830000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":-199000.0,"Change In Inventory":-832000.0,"Change In Receivables":-1491000.0,"Changes In Account Receivables":-1357000.0,"Other Non Cash Items":5000.0,"Stock Based Compensation":539000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":1049000.0,"Depreciation And Amortization":1049000.0,"Amortization Cash Flow":135000.0,"Amortization Of Intangibles":135000.0,"Depreciation":914000.0,"Operating Gains Losses":0.0,"Gain Loss On Investment Securities":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":3529000.0},"2025-06-30":{"Free Cash Flow":1605000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Capital Expenditure":-2307000.0,"Interest Paid Supplemental Data":15000.0,"Income Tax Paid Supplemental Data":2457000.0,"End Cash Position":21220000.0,"Beginning Cash Position":19446000.0,"Changes In Cash":1774000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":-2138000.0,"Cash Flow From Continuing Investing Activities":-2138000.0,"Net Investment Purchase And Sale":54000.0,"Sale Of Investment":54000.0,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-2192000.0,"Sale Of PPE":null,"Purchase Of PPE":-2307000.0,"Operating Cash Flow":3912000.0,"Cash Flow From Continuing Operating Activities":3912000.0,"Change In Working Capital":-1741000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":-1563000.0,"Change In Accrued Expense":133000.0,"Change In Payable":-1696000.0,"Change In Account Payable":-901000.0,"Change In Tax Payable":-795000.0,"Change In Income Tax Payable":-795000.0,"Change In Prepaid Assets":186000.0,"Change In Inventory":-983000.0,"Change In Receivables":619000.0,"Changes In Account Receivables":619000.0,"Other Non Cash Items":6000.0,"Stock Based Compensation":601000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":967000.0,"Depreciation And Amortization":967000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":-170000.0,"Gain Loss On Investment Securities":-55000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":4249000.0},"2025-03-31":{"Free Cash Flow":-2369000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Capital Expenditure":-2219000.0,"Interest Paid Supplemental Data":11000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":19446000.0,"Beginning Cash Position":16728000.0,"Changes In Cash":2718000.0,"Financing Cash Flow":-65000.0,"Cash Flow From Continuing Financing Activities":-65000.0,"Net Other Financing Charges":-65000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":2933000.0,"Cash Flow From Continuing Investing Activities":2933000.0,"Net Investment Purchase And Sale":5152000.0,"Sale Of Investment":5152000.0,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-2219000.0,"Sale Of PPE":null,"Purchase Of PPE":-2219000.0,"Operating Cash Flow":-150000.0,"Cash Flow From Continuing Operating Activities":-150000.0,"Change In Working Capital":-1624000.0,"Change In Other Current Liabilities":0.0,"Change In Payables And Accrued Expense":-569000.0,"Change In Accrued Expense":-2765000.0,"Change In Payable":2196000.0,"Change In Account Payable":1401000.0,"Change In Tax Payable":795000.0,"Change In Income Tax Payable":795000.0,"Change In Prepaid Assets":136000.0,"Change In Inventory":-563000.0,"Change In Receivables":-628000.0,"Changes In Account Receivables":-1259000.0,"Other Non Cash Items":3000.0,"Stock Based Compensation":326000.0,"Unrealized Gain Loss On Investment Securities":20000.0,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":937000.0,"Depreciation And Amortization":937000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":-3352000.0,"Gain Loss On Investment Securities":-3352000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":3540000.0},"2024-12-31":{"Free Cash Flow":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,"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":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":1000.0,"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 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,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":11000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":11000.0,"Net Income From Continuing Operations":null}}}