{"ticker":"MLAB","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":5524931.0,"Share Issued":5524931.0,"Net Debt":124554000.0,"Total Debt":155169000.0,"Tangible Book Value":-83965000.0,"Invested Capital":337727000.0,"Working Capital":44370000.0,"Net Tangible Assets":-83965000.0,"Capital Lease Obligations":3687000.0,"Common Stock Equity":186245000.0,"Total Capitalization":332102000.0,"Total Equity Gross Minority Interest":186245000.0,"Stockholders Equity":186245000.0,"Gains Losses Not Affecting Retained Earnings":-3356000.0,"Other Equity Adjustments":-3356000.0,"Retained Earnings":-185747000.0,"Capital Stock":375348000.0,"Common Stock":375348000.0,"Total Liabilities Net Minority Interest":241502000.0,"Total Non Current Liabilities Net Minority Interest":179604000.0,"Other Non Current Liabilities":13662000.0,"Non Current Deferred Liabilities":20085000.0,"Non Current Deferred Taxes Liabilities":20085000.0,"Long Term Debt And Capital Lease Obligation":145857000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":145857000.0,"Current Liabilities":61898000.0,"Current Deferred Liabilities":14723000.0,"Current Deferred Revenue":14723000.0,"Current Debt And Capital Lease Obligation":9312000.0,"Current Capital Lease Obligation":3687000.0,"Current Debt":5625000.0,"Other Current Borrowings":5625000.0,"Payables And Accrued Expenses":37863000.0,"Current Accrued Expenses":2234000.0,"Payables":35629000.0,"Other Payable":16689000.0,"Total Tax Payable":14012000.0,"Income Tax Payable":4745000.0,"Accounts Payable":4928000.0,"Total Assets":427747000.0,"Total Non Current Assets":321479000.0,"Other Non Current Assets":19155000.0,"Non Current Deferred Assets":1501000.0,"Non Current Deferred Taxes Assets":1501000.0,"Goodwill And Other Intangible Assets":270210000.0,"Other Intangible Assets":83347000.0,"Goodwill":186863000.0,"Net PPE":30613000.0,"Accumulated Depreciation":-30115000.0,"Gross PPE":60728000.0,"Construction In Progress":1467000.0,"Other Properties":31346000.0,"Machinery Furniture Equipment":3658000.0,"Buildings And Improvements":23368000.0,"Land And Improvements":889000.0,"Properties":0.0,"Current Assets":106268000.0,"Other Current Assets":3620000.0,"Prepaid Assets":5248000.0,"Inventory":26373000.0,"Finished Goods":10575000.0,"Work In Process":925000.0,"Raw Materials":14873000.0,"Receivables":44099000.0,"Accounts Receivable":44099000.0,"Allowance For Doubtful Accounts Receivable":-2569000.0,"Gross Accounts Receivable":46668000.0,"Cash Cash Equivalents And Short Term Investments":26928000.0,"Cash And Cash Equivalents":26928000.0},"2025-12-31":{"Ordinary Shares Number":5524813.0,"Share Issued":5524813.0,"Net Debt":137152000.0,"Total Debt":180979000.0,"Tangible Book Value":-92258000.0,"Invested Capital":352818000.0,"Working Capital":51237000.0,"Net Tangible Assets":-92258000.0,"Capital Lease Obligations":14852000.0,"Common Stock Equity":186691000.0,"Total Capitalization":347662000.0,"Total Equity Gross Minority Interest":186691000.0,"Stockholders Equity":186691000.0,"Gains Losses Not Affecting Retained Earnings":-1137000.0,"Other Equity Adjustments":-1137000.0,"Retained Earnings":-180727000.0,"Capital Stock":368555000.0,"Common Stock":368555000.0,"Total Liabilities Net Minority Interest":248158000.0,"Total Non Current Liabilities Net Minority Interest":193763000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":21831000.0,"Non Current Deferred Taxes Liabilities":21831000.0,"Long Term Debt And Capital Lease Obligation":171932000.0,"Long Term Capital Lease Obligation":10961000.0,"Long Term Debt":160971000.0,"Current Liabilities":54395000.0,"Current Deferred Liabilities":14558000.0,"Current Deferred Revenue":14558000.0,"Current Debt And Capital Lease Obligation":9047000.0,"Current Capital Lease Obligation":3891000.0,"Current Debt":5156000.0,"Other Current Borrowings":5156000.0,"Payables And Accrued Expenses":30790000.0,"Current Accrued Expenses":2436000.0,"Payables":28354000.0,"Other Payable":11576000.0,"Total Tax Payable":11525000.0,"Income Tax Payable":2072000.0,"Accounts Payable":5253000.0,"Total Assets":434849000.0,"Total Non Current Assets":329217000.0,"Other Non Current Assets":17195000.0,"Non Current Deferred Assets":1474000.0,"Non Current Deferred Taxes Assets":1474000.0,"Goodwill And Other Intangible Assets":278949000.0,"Other Intangible Assets":89646000.0,"Goodwill":189303000.0,"Net PPE":31599000.0,"Accumulated Depreciation":-29901000.0,"Gross PPE":61500000.0,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":105632000.0,"Other Current Assets":3934000.0,"Prepaid Assets":5931000.0,"Inventory":26559000.0,"Finished Goods":9281000.0,"Work In Process":723000.0,"Raw Materials":16555000.0,"Receivables":40233000.0,"Accounts Receivable":40233000.0,"Allowance For Doubtful Accounts Receivable":-2523000.0,"Gross Accounts Receivable":42756000.0,"Cash Cash Equivalents And Short Term Investments":28975000.0,"Cash And Cash Equivalents":28975000.0},"2025-09-30":{"Ordinary Shares Number":5510741.0,"Share Issued":5510741.0,"Net Debt":154430000.0,"Total Debt":190430000.0,"Tangible Book Value":-103288000.0,"Invested Capital":353320000.0,"Working Capital":49138000.0,"Net Tangible Assets":-103288000.0,"Capital Lease Obligations":15578000.0,"Common Stock Equity":178468000.0,"Total Capitalization":348632000.0,"Total Equity Gross Minority Interest":178468000.0,"Stockholders Equity":178468000.0,"Gains Losses Not Affecting Retained Earnings":-3232000.0,"Other Equity Adjustments":-3232000.0,"Retained Earnings":-183473000.0,"Capital Stock":365173000.0,"Common Stock":365173000.0,"Total Liabilities Net Minority Interest":251883000.0,"Total Non Current Liabilities Net Minority Interest":203588000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":21661000.0,"Non Current Deferred Taxes Liabilities":21661000.0,"Long Term Debt And Capital Lease Obligation":181927000.0,"Long Term Capital Lease Obligation":11763000.0,"Long Term Debt":170164000.0,"Current Liabilities":48295000.0,"Current Deferred Liabilities":14258000.0,"Current Deferred Revenue":14258000.0,"Current Debt And Capital Lease Obligation":8503000.0,"Current Capital Lease Obligation":3815000.0,"Current Debt":4688000.0,"Other Current Borrowings":4688000.0,"Payables And Accrued Expenses":25534000.0,"Current Accrued Expenses":2464000.0,"Payables":23070000.0,"Other Payable":8225000.0,"Total Tax Payable":9755000.0,"Income Tax Payable":1432000.0,"Accounts Payable":5090000.0,"Total Assets":430351000.0,"Total Non Current Assets":332918000.0,"Other Non Current Assets":17855000.0,"Non Current Deferred Assets":1472000.0,"Non Current Deferred Taxes Assets":1472000.0,"Goodwill And Other Intangible Assets":281756000.0,"Other Intangible Assets":93268000.0,"Goodwill":188488000.0,"Net PPE":31835000.0,"Accumulated Depreciation":-28777000.0,"Gross PPE":60612000.0,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":97433000.0,"Other Current Assets":3592000.0,"Prepaid Assets":5588000.0,"Inventory":27739000.0,"Finished Goods":11432000.0,"Work In Process":672000.0,"Raw Materials":15635000.0,"Receivables":40092000.0,"Accounts Receivable":40092000.0,"Allowance For Doubtful Accounts Receivable":-1833000.0,"Gross Accounts Receivable":41925000.0,"Cash Cash Equivalents And Short Term Investments":20422000.0,"Cash And Cash Equivalents":20422000.0},"2025-06-30":{"Ordinary Shares Number":5501454.0,"Share Issued":5501454.0,"Net Debt":159905000.0,"Total Debt":197593000.0,"Tangible Book Value":-112955000.0,"Invested Capital":353680000.0,"Working Capital":-51236000.0,"Net Tangible Assets":-112955000.0,"Capital Lease Obligations":16409000.0,"Common Stock Equity":172496000.0,"Total Capitalization":252029000.0,"Total Equity Gross Minority Interest":172496000.0,"Stockholders Equity":172496000.0,"Gains Losses Not Affecting Retained Earnings":-3798000.0,"Other Equity Adjustments":-3798000.0,"Retained Earnings":-185067000.0,"Capital Stock":361361000.0,"Common Stock":361361000.0,"Total Liabilities Net Minority Interest":263247000.0,"Total Non Current Liabilities Net Minority Interest":113753000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":21563000.0,"Non Current Deferred Taxes Liabilities":21563000.0,"Long Term Debt And Capital Lease Obligation":92190000.0,"Long Term Capital Lease Obligation":12657000.0,"Long Term Debt":79533000.0,"Current Liabilities":149494000.0,"Current Deferred Liabilities":15077000.0,"Current Deferred Revenue":15077000.0,"Current Debt And Capital Lease Obligation":105403000.0,"Current Capital Lease Obligation":3752000.0,"Current Debt":101651000.0,"Other Current Borrowings":101651000.0,"Payables And Accrued Expenses":29014000.0,"Current Accrued Expenses":3860000.0,"Payables":25154000.0,"Other Payable":7149000.0,"Total Tax Payable":11735000.0,"Income Tax Payable":2419000.0,"Accounts Payable":6270000.0,"Total Assets":435743000.0,"Total Non Current Assets":337485000.0,"Other Non Current Assets":18868000.0,"Non Current Deferred Assets":1474000.0,"Non Current Deferred Taxes Assets":1474000.0,"Goodwill And Other Intangible Assets":285451000.0,"Other Intangible Assets":97401000.0,"Goodwill":188050000.0,"Net PPE":31692000.0,"Accumulated Depreciation":-27827000.0,"Gross PPE":59519000.0,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":98258000.0,"Other Current Assets":3306000.0,"Prepaid Assets":6499000.0,"Inventory":28106000.0,"Finished Goods":11391000.0,"Work In Process":626000.0,"Raw Materials":16089000.0,"Receivables":39068000.0,"Accounts Receivable":39068000.0,"Allowance For Doubtful Accounts Receivable":-1190000.0,"Gross Accounts Receivable":40258000.0,"Cash Cash Equivalents And Short Term Investments":21279000.0,"Cash And Cash Equivalents":21279000.0},"2025-03-31":{"Ordinary Shares Number":5455421.0,"Share Issued":5455421.0,"Net Debt":150628000.0,"Total Debt":181472000.0,"Tangible Book Value":-118805000.0,"Invested Capital":337779000.0,"Working Capital":-61278000.0,"Net Tangible Assets":-118805000.0,"Capital Lease Obligations":3523000.0,"Common Stock Equity":159830000.0,"Total Capitalization":236732000.0,"Total Equity Gross Minority Interest":159830000.0,"Stockholders Equity":159830000.0,"Gains Losses Not Affecting Retained Earnings":-9775000.0,"Other Equity Adjustments":-9775000.0,"Retained Earnings":-188936000.0,"Capital Stock":358541000.0,"Common Stock":358541000.0,"Total Liabilities Net Minority Interest":273518000.0,"Total Non Current Liabilities Net Minority Interest":109555000.0,"Other Non Current Liabilities":12472000.0,"Non Current Deferred Liabilities":20181000.0,"Non Current Deferred Taxes Liabilities":20181000.0,"Long Term Debt And Capital Lease Obligation":76902000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":76902000.0,"Current Liabilities":163963000.0,"Current Deferred Liabilities":14710000.0,"Current Deferred Revenue":14710000.0,"Current Debt And Capital Lease Obligation":104570000.0,"Current Capital Lease Obligation":3523000.0,"Current Debt":101047000.0,"Other Current Borrowings":101047000.0,"Payables And Accrued Expenses":44683000.0,"Current Accrued Expenses":12925000.0,"Payables":31758000.0,"Other Payable":15383000.0,"Total Tax Payable":10628000.0,"Income Tax Payable":2157000.0,"Accounts Payable":5747000.0,"Total Assets":433348000.0,"Total Non Current Assets":330663000.0,"Other Non Current Assets":18324000.0,"Non Current Deferred Assets":1371000.0,"Non Current Deferred Taxes Assets":1371000.0,"Goodwill And Other Intangible Assets":278635000.0,"Other Intangible Assets":96875000.0,"Goodwill":181760000.0,"Net PPE":32333000.0,"Accumulated Depreciation":-26421000.0,"Gross PPE":58754000.0,"Construction In Progress":1610000.0,"Other Properties":29882000.0,"Machinery Furniture Equipment":3093000.0,"Buildings And Improvements":23280000.0,"Land And Improvements":889000.0,"Properties":0.0,"Current Assets":102685000.0,"Other Current Assets":2873000.0,"Prepaid Assets":5156000.0,"Inventory":25365000.0,"Finished Goods":10030000.0,"Work In Process":560000.0,"Raw Materials":14775000.0,"Receivables":41970000.0,"Accounts Receivable":41970000.0,"Allowance For Doubtful Accounts Receivable":-1186000.0,"Gross Accounts Receivable":43156000.0,"Cash Cash Equivalents And Short Term Investments":27321000.0,"Cash And Cash Equivalents":27321000.0},"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,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":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":92000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":12361000.0,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"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,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":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":0.4,"Normalized EBITDA":6753000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-4136000.0,"Reconciled Depreciation":5750000.0,"Reconciled Cost Of Revenue":21519000.0,"EBITDA":6753000.0,"EBIT":1003000.0,"Net Interest Income":-2596000.0,"Interest Expense":2596000.0,"Normalized Income":-4136000.0,"Net Income From Continuing And Discontinued Operation":-4136000.0,"Total Expenses":60976000.0,"Total Operating Income As Reported":2748000.0,"Diluted Average Shares":5544000.0,"Basic Average Shares":5544000.0,"Diluted EPS":-0.75,"Basic EPS":-0.75,"Diluted NI Availto Com Stockholders":-4136000.0,"Net Income Common Stockholders":-4136000.0,"Net Income":-4136000.0,"Net Income Including Noncontrolling Interests":-4136000.0,"Net Income Continuous Operations":-4136000.0,"Tax Provision":2543000.0,"Pretax Income":-1593000.0,"Other Income Expense":-1745000.0,"Other Non Operating Income Expenses":-1745000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-2596000.0,"Interest Expense Non Operating":2596000.0,"Operating Income":2748000.0,"Operating Expense":39457000.0,"Research And Development":5247000.0,"Selling General And Administration":34210000.0,"Selling And Marketing Expense":10078000.0,"General And Administrative Expense":24132000.0,"Other Gand A":24132000.0,"Gross Profit":42205000.0,"Cost Of Revenue":21519000.0,"Total Revenue":63724000.0,"Operating Revenue":63724000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":13347000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":3630000.0,"Reconciled Depreciation":5715000.0,"Reconciled Cost Of Revenue":23331000.0,"EBITDA":13347000.0,"EBIT":7632000.0,"Net Interest Income":-3036000.0,"Interest Expense":3036000.0,"Normalized Income":3630000.0,"Net Income From Continuing And Discontinued Operation":3630000.0,"Total Expenses":57151000.0,"Total Operating Income As Reported":7975000.0,"Diluted Average Shares":5565000.0,"Basic Average Shares":5532000.0,"Diluted EPS":0.65,"Basic EPS":0.66,"Diluted NI Availto Com Stockholders":3630000.0,"Net Income Common Stockholders":3630000.0,"Net Income":3630000.0,"Net Income Including Noncontrolling Interests":3630000.0,"Net Income Continuous Operations":3630000.0,"Tax Provision":966000.0,"Pretax Income":4596000.0,"Other Income Expense":-343000.0,"Other Non Operating Income Expenses":-343000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-3036000.0,"Interest Expense Non Operating":3036000.0,"Operating Income":7975000.0,"Operating Expense":33820000.0,"Research And Development":5029000.0,"Selling General And Administration":28791000.0,"Selling And Marketing Expense":9986000.0,"General And Administrative Expense":18805000.0,"Other Gand A":18805000.0,"Gross Profit":41795000.0,"Cost Of Revenue":23331000.0,"Total Revenue":65126000.0,"Operating Revenue":65126000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":10710000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":2476000.0,"Reconciled Depreciation":5849000.0,"Reconciled Cost Of Revenue":23406000.0,"EBITDA":10710000.0,"EBIT":4861000.0,"Net Interest Income":-2862000.0,"Interest Expense":2862000.0,"Normalized Income":2476000.0,"Net Income From Continuing And Discontinued Operation":2476000.0,"Total Expenses":56013000.0,"Total Operating Income As Reported":4724000.0,"Diluted Average Shares":5535000.0,"Basic Average Shares":5512000.0,"Diluted EPS":0.45,"Basic EPS":0.45,"Diluted NI Availto Com Stockholders":2476000.0,"Net Income Common Stockholders":2476000.0,"Net Income":2476000.0,"Net Income Including Noncontrolling Interests":2476000.0,"Net Income Continuous Operations":2476000.0,"Tax Provision":-477000.0,"Pretax Income":1999000.0,"Other Income Expense":137000.0,"Other Non Operating Income Expenses":137000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-2862000.0,"Interest Expense Non Operating":2862000.0,"Operating Income":4724000.0,"Operating Expense":32607000.0,"Research And Development":5048000.0,"Selling General And Administration":27559000.0,"Selling And Marketing Expense":9796000.0,"General And Administrative Expense":17763000.0,"Other Gand A":17763000.0,"Gross Profit":37331000.0,"Cost Of Revenue":23406000.0,"Total Revenue":60737000.0,"Operating Revenue":60737000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.323731,"Normalized EBITDA":15167000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":4742000.0,"Reconciled Depreciation":5957000.0,"Reconciled Cost Of Revenue":22604000.0,"EBITDA":15167000.0,"EBIT":9210000.0,"Net Interest Income":-2198000.0,"Interest Expense":2198000.0,"Normalized Income":4742000.0,"Net Income From Continuing And Discontinued Operation":4742000.0,"Total Expenses":56479000.0,"Total Operating Income As Reported":3064000.0,"Diluted Average Shares":5553000.0,"Basic Average Shares":5465000.0,"Diluted EPS":0.85,"Basic EPS":0.87,"Diluted NI Availto Com Stockholders":4742000.0,"Net Income Common Stockholders":4742000.0,"Net Income":4742000.0,"Net Income Including Noncontrolling Interests":4742000.0,"Net Income Continuous Operations":4742000.0,"Tax Provision":2270000.0,"Pretax Income":7012000.0,"Other Income Expense":6146000.0,"Other Non Operating Income Expenses":6146000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-2198000.0,"Interest Expense Non Operating":2198000.0,"Operating Income":3064000.0,"Operating Expense":33875000.0,"Research And Development":4984000.0,"Selling General And Administration":28891000.0,"Selling And Marketing Expense":10933000.0,"General And Administrative Expense":17958000.0,"Other Gand A":17958000.0,"Gross Profit":36939000.0,"Cost Of Revenue":22604000.0,"Total Revenue":59543000.0,"Operating Revenue":59543000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":10477000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-7114000.0,"Reconciled Depreciation":7497000.0,"Reconciled Cost Of Revenue":23723000.0,"EBITDA":10477000.0,"EBIT":2980000.0,"Net Interest Income":-2519000.0,"Interest Expense":2519000.0,"Normalized Income":-7114000.0,"Net Income From Continuing And Discontinued Operation":-7114000.0,"Total Expenses":60666000.0,"Total Operating Income As Reported":1469000.0,"Diluted Average Shares":5439000.0,"Basic Average Shares":5439000.0,"Diluted EPS":-1.31,"Basic EPS":-1.31,"Diluted NI Availto Com Stockholders":-7114000.0,"Net Income Common Stockholders":-7114000.0,"Net Income":-7114000.0,"Net Income Including Noncontrolling Interests":-7114000.0,"Net Income Continuous Operations":-7114000.0,"Tax Provision":7575000.0,"Pretax Income":461000.0,"Other Income Expense":1511000.0,"Other Non Operating Income Expenses":1511000.0,"Special Income Charges":0.0,"Other Special Charges":0.0,"Net Non Operating Interest Income Expense":-2519000.0,"Interest Expense Non Operating":2519000.0,"Operating Income":1469000.0,"Operating Expense":36943000.0,"Research And Development":5096000.0,"Selling General And Administration":31847000.0,"Selling And Marketing Expense":11268000.0,"General And Administrative Expense":20579000.0,"Other Gand A":20579000.0,"Gross Profit":38412000.0,"Cost Of Revenue":23723000.0,"Total Revenue":62135000.0,"Operating Revenue":62135000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":13545000.0,"Repayment Of Debt":-14687000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-417000.0,"End Cash Position":26928000.0,"Beginning Cash Position":28975000.0,"Effect Of Exchange Rate Changes":167000.0,"Changes In Cash":-2214000.0,"Financing Cash Flow":-15759000.0,"Cash Flow From Continuing Financing Activities":-15759000.0,"Net Other Financing Charges":-188000.0,"Cash Dividends Paid":-884000.0,"Common Stock Dividend Paid":-884000.0,"Net Issuance Payments Of Debt":-14687000.0,"Net Long Term Debt Issuance":-14687000.0,"Long Term Debt Payments":-14687000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-417000.0,"Cash Flow From Continuing Investing Activities":-417000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-417000.0,"Purchase Of PPE":-417000.0,"Operating Cash Flow":13962000.0,"Cash Flow From Continuing Operating Activities":13962000.0,"Change In Working Capital":3928000.0,"Change In Other Working Capital":259000.0,"Change In Payables And Accrued Expense":6624000.0,"Change In Accrued Expense":6948000.0,"Change In Payable":-324000.0,"Change In Account Payable":-324000.0,"Change In Prepaid Assets":2146000.0,"Change In Inventory":-974000.0,"Change In Receivables":-4127000.0,"Changes In Account Receivables":-4127000.0,"Other Non Cash Items":-2881000.0,"Stock Based Compensation":6793000.0,"Depreciation Amortization Depletion":5750000.0,"Depreciation And Amortization":5750000.0,"Amortization Cash Flow":4485000.0,"Amortization Of Intangibles":4485000.0,"Depreciation":1265000.0,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-4136000.0},"2025-12-31":{"Free Cash Flow":18022000.0,"Repayment Of Debt":-8687000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-732000.0,"End Cash Position":28975000.0,"Beginning Cash Position":20422000.0,"Effect Of Exchange Rate Changes":316000.0,"Changes In Cash":8237000.0,"Financing Cash Flow":-9785000.0,"Cash Flow From Continuing Financing Activities":-9785000.0,"Net Other Financing Charges":-214000.0,"Cash Dividends Paid":-884000.0,"Common Stock Dividend Paid":-884000.0,"Net Issuance Payments Of Debt":-8687000.0,"Net Long Term Debt Issuance":-8687000.0,"Long Term Debt Payments":-8687000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-732000.0,"Cash Flow From Continuing Investing Activities":-732000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-732000.0,"Purchase Of PPE":-732000.0,"Operating Cash Flow":18754000.0,"Cash Flow From Continuing Operating Activities":18754000.0,"Change In Working Capital":4484000.0,"Change In Other Working Capital":244000.0,"Change In Payables And Accrued Expense":5178000.0,"Change In Accrued Expense":5054000.0,"Change In Payable":124000.0,"Change In Account Payable":124000.0,"Change In Prepaid Assets":-715000.0,"Change In Inventory":596000.0,"Change In Receivables":-819000.0,"Changes In Account Receivables":-819000.0,"Other Non Cash Items":1262000.0,"Stock Based Compensation":3382000.0,"Depreciation Amortization Depletion":5715000.0,"Depreciation And Amortization":5715000.0,"Amortization Cash Flow":4445000.0,"Amortization Of Intangibles":4445000.0,"Depreciation":1270000.0,"Operating Gains Losses":281000.0,"Net Foreign Currency Exchange Gain Loss":281000.0,"Net Income From Continuing Operations":3630000.0},"2025-09-30":{"Free Cash Flow":7130000.0,"Repayment Of Debt":-103437000.0,"Issuance Of Debt":97000000.0,"Capital Expenditure":-1092000.0,"End Cash Position":20422000.0,"Beginning Cash Position":21279000.0,"Effect Of Exchange Rate Changes":-104000.0,"Changes In Cash":-753000.0,"Financing Cash Flow":-7883000.0,"Cash Flow From Continuing Financing Activities":-7883000.0,"Net Other Financing Charges":-564000.0,"Cash Dividends Paid":-882000.0,"Common Stock Dividend Paid":-882000.0,"Net Issuance Payments Of Debt":-6437000.0,"Net Long Term Debt Issuance":-6437000.0,"Long Term Debt Payments":-103437000.0,"Long Term Debt Issuance":97000000.0,"Investing Cash Flow":-1092000.0,"Cash Flow From Continuing Investing Activities":-1092000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1092000.0,"Purchase Of PPE":-1092000.0,"Operating Cash Flow":8222000.0,"Cash Flow From Continuing Operating Activities":8222000.0,"Change In Working Capital":-5448000.0,"Change In Other Working Capital":-813000.0,"Change In Payables And Accrued Expense":-3786000.0,"Change In Accrued Expense":-2577000.0,"Change In Payable":-1209000.0,"Change In Account Payable":-1209000.0,"Change In Prepaid Assets":1613000.0,"Change In Inventory":-766000.0,"Change In Receivables":-1696000.0,"Changes In Account Receivables":-1696000.0,"Other Non Cash Items":1628000.0,"Stock Based Compensation":3812000.0,"Depreciation Amortization Depletion":5849000.0,"Depreciation And Amortization":5849000.0,"Amortization Cash Flow":4534000.0,"Amortization Of Intangibles":4534000.0,"Depreciation":1315000.0,"Operating Gains Losses":-95000.0,"Net Foreign Currency Exchange Gain Loss":-95000.0,"Net Income From Continuing Operations":2476000.0},"2025-06-30":{"Free Cash Flow":884000.0,"Repayment Of Debt":-7438000.0,"Issuance Of Debt":10500000.0,"Capital Expenditure":-1009000.0,"End Cash Position":21279000.0,"Beginning Cash Position":27321000.0,"Effect Of Exchange Rate Changes":1501000.0,"Changes In Cash":-7543000.0,"Financing Cash Flow":-8427000.0,"Cash Flow From Continuing Financing Activities":-8427000.0,"Net Other Financing Charges":-10616000.0,"Cash Dividends Paid":-873000.0,"Common Stock Dividend Paid":-873000.0,"Net Issuance Payments Of Debt":3062000.0,"Net Long Term Debt Issuance":3062000.0,"Long Term Debt Payments":-7438000.0,"Long Term Debt Issuance":10500000.0,"Investing Cash Flow":-1009000.0,"Cash Flow From Continuing Investing Activities":-1009000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1009000.0,"Purchase Of PPE":-1009000.0,"Operating Cash Flow":1893000.0,"Cash Flow From Continuing Operating Activities":1893000.0,"Change In Working Capital":-7951000.0,"Change In Other Working Capital":55000.0,"Change In Payables And Accrued Expense":-5716000.0,"Change In Accrued Expense":-5928000.0,"Change In Payable":212000.0,"Change In Account Payable":212000.0,"Change In Prepaid Assets":-2436000.0,"Change In Inventory":-3290000.0,"Change In Receivables":3436000.0,"Changes In Account Receivables":3436000.0,"Other Non Cash Items":1250000.0,"Stock Based Compensation":3881000.0,"Depreciation Amortization Depletion":5957000.0,"Depreciation And Amortization":5957000.0,"Amortization Cash Flow":4553000.0,"Amortization Of Intangibles":4553000.0,"Depreciation":1404000.0,"Operating Gains Losses":-5986000.0,"Net Foreign Currency Exchange Gain Loss":-5986000.0,"Net Income From Continuing Operations":4742000.0},"2025-03-31":{"Free Cash Flow":11658000.0,"Repayment Of Debt":-17938000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-1007000.0,"End Cash Position":27321000.0,"Beginning Cash Position":30956000.0,"Effect Of Exchange Rate Changes":900000.0,"Changes In Cash":-4535000.0,"Financing Cash Flow":-16193000.0,"Cash Flow From Continuing Financing Activities":-16193000.0,"Net Other Financing Charges":-29000.0,"Cash Dividends Paid":-870000.0,"Common Stock Dividend Paid":-870000.0,"Net Issuance Payments Of Debt":-17938000.0,"Net Long Term Debt Issuance":-17938000.0,"Long Term Debt Payments":-17938000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-1007000.0,"Cash Flow From Continuing Investing Activities":-1007000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-757000.0,"Purchase Of PPE":-757000.0,"Operating Cash Flow":12665000.0,"Cash Flow From Continuing Operating Activities":12665000.0,"Change In Working Capital":9686000.0,"Change In Other Working Capital":-89000.0,"Change In Payables And Accrued Expense":9156000.0,"Change In Accrued Expense":7625000.0,"Change In Payable":1531000.0,"Change In Account Payable":1531000.0,"Change In Prepaid Assets":1943000.0,"Change In Inventory":1692000.0,"Change In Receivables":-3016000.0,"Changes In Account Receivables":-3016000.0,"Other Non Cash Items":2022000.0,"Stock Based Compensation":3138000.0,"Depreciation Amortization Depletion":7497000.0,"Depreciation And Amortization":7497000.0,"Amortization Cash Flow":6143000.0,"Amortization Of Intangibles":6143000.0,"Depreciation":1354000.0,"Operating Gains Losses":-2492000.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-7114000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":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 Business Purchase And Sale":null,"Purchase Of Business":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 Working Capital":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,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":5375000.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null}}}