{"ticker":"NATR","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":17584871.0,"Share Issued":17584871.0,"Total Debt":21428000.0,"Tangible Book Value":169316000.0,"Invested Capital":169316000.0,"Working Capital":109651000.0,"Net Tangible Assets":169316000.0,"Capital Lease Obligations":21428000.0,"Common Stock Equity":169316000.0,"Total Capitalization":169316000.0,"Total Equity Gross Minority Interest":169316000.0,"Minority Interest":null,"Stockholders Equity":169316000.0,"Gains Losses Not Affecting Retained Earnings":-17055000.0,"Other Equity Adjustments":-17055000.0,"Retained Earnings":85584000.0,"Capital Stock":100787000.0,"Common Stock":100787000.0,"Total Liabilities Net Minority Interest":90507000.0,"Total Non Current Liabilities Net Minority Interest":21762000.0,"Other Non Current Liabilities":2517000.0,"Tradeand Other Payables Non Current":1356000.0,"Non Current Deferred Liabilities":886000.0,"Non Current Deferred Taxes Liabilities":886000.0,"Long Term Debt And Capital Lease Obligation":17003000.0,"Long Term Capital Lease Obligation":17003000.0,"Current Liabilities":68745000.0,"Current Deferred Liabilities":1981000.0,"Current Deferred Revenue":1981000.0,"Current Debt And Capital Lease Obligation":4425000.0,"Current Capital Lease Obligation":4425000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":62339000.0,"Current Accrued Expenses":51114000.0,"Payables":11225000.0,"Total Tax Payable":3499000.0,"Income Tax Payable":3499000.0,"Accounts Payable":7726000.0,"Total Assets":259823000.0,"Total Non Current Assets":81427000.0,"Other Non Current Assets":11693000.0,"Non Current Deferred Assets":19495000.0,"Non Current Deferred Taxes Assets":19495000.0,"Net PPE":50239000.0,"Accumulated Depreciation":null,"Gross PPE":50239000.0,"Other Properties":50239000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":178396000.0,"Other Current Assets":10302000.0,"Inventory":71730000.0,"Finished Goods":47617000.0,"Work In Process":1393000.0,"Raw Materials":22720000.0,"Receivables":13861000.0,"Accounts Receivable":13861000.0,"Allowance For Doubtful Accounts Receivable":-61000.0,"Gross Accounts Receivable":13922000.0,"Cash Cash Equivalents And Short Term Investments":82503000.0,"Cash And Cash Equivalents":82503000.0},"2026-03-31":{"Ordinary Shares Number":17564000.0,"Share Issued":17564000.0,"Total Debt":22430000.0,"Tangible Book Value":166916000.0,"Invested Capital":166916000.0,"Working Capital":107222000.0,"Net Tangible Assets":166916000.0,"Capital Lease Obligations":22430000.0,"Common Stock Equity":166916000.0,"Total Capitalization":166916000.0,"Total Equity Gross Minority Interest":166916000.0,"Minority Interest":null,"Stockholders Equity":166916000.0,"Gains Losses Not Affecting Retained Earnings":-17382000.0,"Other Equity Adjustments":-17382000.0,"Retained Earnings":82046000.0,"Capital Stock":102252000.0,"Common Stock":102252000.0,"Total Liabilities Net Minority Interest":94542000.0,"Total Non Current Liabilities Net Minority Interest":23176000.0,"Other Non Current Liabilities":2605000.0,"Tradeand Other Payables Non Current":1709000.0,"Non Current Deferred Liabilities":799000.0,"Non Current Deferred Taxes Liabilities":799000.0,"Long Term Debt And Capital Lease Obligation":18063000.0,"Long Term Capital Lease Obligation":18063000.0,"Current Liabilities":71366000.0,"Current Deferred Liabilities":2780000.0,"Current Deferred Revenue":2780000.0,"Current Debt And Capital Lease Obligation":4367000.0,"Current Capital Lease Obligation":4367000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":64219000.0,"Current Accrued Expenses":50999000.0,"Payables":13220000.0,"Total Tax Payable":4969000.0,"Income Tax Payable":4969000.0,"Accounts Payable":8251000.0,"Total Assets":261458000.0,"Total Non Current Assets":82870000.0,"Other Non Current Assets":11671000.0,"Non Current Deferred Assets":19411000.0,"Non Current Deferred Taxes Assets":19411000.0,"Net PPE":51788000.0,"Accumulated Depreciation":null,"Gross PPE":51788000.0,"Other Properties":51788000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":178588000.0,"Other Current Assets":11330000.0,"Inventory":67131000.0,"Finished Goods":45089000.0,"Work In Process":1241000.0,"Raw Materials":20801000.0,"Receivables":12549000.0,"Accounts Receivable":12549000.0,"Allowance For Doubtful Accounts Receivable":-63000.0,"Gross Accounts Receivable":12612000.0,"Cash Cash Equivalents And Short Term Investments":87578000.0,"Cash And Cash Equivalents":87578000.0},"2025-12-31":{"Ordinary Shares Number":17508000.0,"Share Issued":17508000.0,"Total Debt":18900000.0,"Tangible Book Value":161553000.0,"Invested Capital":161553000.0,"Working Capital":100307000.0,"Net Tangible Assets":161553000.0,"Capital Lease Obligations":18900000.0,"Common Stock Equity":161553000.0,"Total Capitalization":161553000.0,"Total Equity Gross Minority Interest":161553000.0,"Minority Interest":0.0,"Stockholders Equity":161553000.0,"Gains Losses Not Affecting Retained Earnings":-17567000.0,"Other Equity Adjustments":-17567000.0,"Retained Earnings":76928000.0,"Capital Stock":102192000.0,"Common Stock":102192000.0,"Total Liabilities Net Minority Interest":99593000.0,"Total Non Current Liabilities Net Minority Interest":21055000.0,"Other Non Current Liabilities":2911000.0,"Tradeand Other Payables Non Current":1560000.0,"Non Current Deferred Liabilities":954000.0,"Non Current Deferred Taxes Liabilities":954000.0,"Long Term Debt And Capital Lease Obligation":15630000.0,"Long Term Capital Lease Obligation":15630000.0,"Current Liabilities":78538000.0,"Current Deferred Liabilities":5840000.0,"Current Deferred Revenue":5840000.0,"Current Debt And Capital Lease Obligation":3270000.0,"Current Capital Lease Obligation":3270000.0,"Pensionand Other Post Retirement Benefit Plans Current":18513000.0,"Payables And Accrued Expenses":50915000.0,"Current Accrued Expenses":35510000.0,"Payables":15405000.0,"Total Tax Payable":7384000.0,"Income Tax Payable":4703000.0,"Accounts Payable":8021000.0,"Total Assets":261146000.0,"Total Non Current Assets":82301000.0,"Other Non Current Assets":11718000.0,"Non Current Deferred Assets":20068000.0,"Non Current Deferred Taxes Assets":20068000.0,"Net PPE":50515000.0,"Accumulated Depreciation":-108144000.0,"Gross PPE":158659000.0,"Other Properties":17600000.0,"Machinery Furniture Equipment":105711000.0,"Buildings And Improvements":34992000.0,"Land And Improvements":356000.0,"Properties":0.0,"Current Assets":178845000.0,"Other Current Assets":8040000.0,"Inventory":68312000.0,"Finished Goods":44168000.0,"Work In Process":1251000.0,"Raw Materials":22893000.0,"Receivables":8602000.0,"Accounts Receivable":8602000.0,"Allowance For Doubtful Accounts Receivable":-69000.0,"Gross Accounts Receivable":8671000.0,"Cash Cash Equivalents And Short Term Investments":93891000.0,"Cash And Cash Equivalents":93891000.0},"2025-09-30":{"Ordinary Shares Number":17560000.0,"Share Issued":17560000.0,"Total Debt":14288000.0,"Tangible Book Value":160502000.0,"Invested Capital":160502000.0,"Working Capital":102435000.0,"Net Tangible Assets":160502000.0,"Capital Lease Obligations":14288000.0,"Common Stock Equity":160502000.0,"Total Capitalization":160502000.0,"Total Equity Gross Minority Interest":166704000.0,"Minority Interest":6202000.0,"Stockholders Equity":160502000.0,"Gains Losses Not Affecting Retained Earnings":-15872000.0,"Other Equity Adjustments":-15872000.0,"Retained Earnings":72821000.0,"Capital Stock":103553000.0,"Common Stock":103553000.0,"Total Liabilities Net Minority Interest":98101000.0,"Total Non Current Liabilities Net Minority Interest":14452000.0,"Other Non Current Liabilities":2139000.0,"Tradeand Other Payables Non Current":1551000.0,"Non Current Deferred Liabilities":1075000.0,"Non Current Deferred Taxes Liabilities":1075000.0,"Long Term Debt And Capital Lease Obligation":9687000.0,"Long Term Capital Lease Obligation":9687000.0,"Current Liabilities":83649000.0,"Current Deferred Liabilities":7536000.0,"Current Deferred Revenue":7536000.0,"Current Debt And Capital Lease Obligation":4601000.0,"Current Capital Lease Obligation":4601000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":71512000.0,"Current Accrued Expenses":56794000.0,"Payables":14718000.0,"Total Tax Payable":7599000.0,"Income Tax Payable":7599000.0,"Accounts Payable":7119000.0,"Total Assets":264805000.0,"Total Non Current Assets":78721000.0,"Other Non Current Assets":11426000.0,"Non Current Deferred Assets":20360000.0,"Non Current Deferred Taxes Assets":20360000.0,"Net PPE":46935000.0,"Accumulated Depreciation":null,"Gross PPE":46935000.0,"Other Properties":46935000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":186084000.0,"Other Current Assets":8081000.0,"Inventory":67335000.0,"Finished Goods":43248000.0,"Work In Process":1277000.0,"Raw Materials":22810000.0,"Receivables":15114000.0,"Accounts Receivable":15114000.0,"Allowance For Doubtful Accounts Receivable":-66000.0,"Gross Accounts Receivable":15180000.0,"Cash Cash Equivalents And Short Term Investments":95554000.0,"Cash And Cash Equivalents":95554000.0},"2025-06-30":{"Ordinary Shares Number":17635000.0,"Share Issued":17635000.0,"Total Debt":15630000.0,"Tangible Book Value":157681000.0,"Invested Capital":157681000.0,"Working Capital":95984000.0,"Net Tangible Assets":157681000.0,"Capital Lease Obligations":15630000.0,"Common Stock Equity":157681000.0,"Total Capitalization":157681000.0,"Total Equity Gross Minority Interest":163682000.0,"Minority Interest":6001000.0,"Stockholders Equity":157681000.0,"Gains Losses Not Affecting Retained Earnings":-14468000.0,"Other Equity Adjustments":-14468000.0,"Retained Earnings":67487000.0,"Capital Stock":104662000.0,"Common Stock":104662000.0,"Total Liabilities Net Minority Interest":91193000.0,"Total Non Current Liabilities Net Minority Interest":15339000.0,"Other Non Current Liabilities":1646000.0,"Tradeand Other Payables Non Current":1679000.0,"Non Current Deferred Liabilities":1009000.0,"Non Current Deferred Taxes Liabilities":1009000.0,"Long Term Debt And Capital Lease Obligation":11005000.0,"Long Term Capital Lease Obligation":11005000.0,"Current Liabilities":75854000.0,"Current Deferred Liabilities":5501000.0,"Current Deferred Revenue":5501000.0,"Current Debt And Capital Lease Obligation":4625000.0,"Current Capital Lease Obligation":4625000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":65728000.0,"Current Accrued Expenses":50039000.0,"Payables":15689000.0,"Total Tax Payable":5765000.0,"Income Tax Payable":5765000.0,"Accounts Payable":9924000.0,"Total Assets":254875000.0,"Total Non Current Assets":83037000.0,"Other Non Current Assets":11479000.0,"Non Current Deferred Assets":21410000.0,"Non Current Deferred Taxes Assets":21410000.0,"Net PPE":50148000.0,"Accumulated Depreciation":null,"Gross PPE":50148000.0,"Other Properties":50148000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":171838000.0,"Other Current Assets":8144000.0,"Inventory":69320000.0,"Finished Goods":43615000.0,"Work In Process":1441000.0,"Raw Materials":24264000.0,"Receivables":13029000.0,"Accounts Receivable":13029000.0,"Allowance For Doubtful Accounts Receivable":-93000.0,"Gross Accounts Receivable":13122000.0,"Cash Cash Equivalents And Short Term Investments":81345000.0,"Cash And Cash Equivalents":81345000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":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,"Minority Interest":5815000.0,"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":null,"Tradeand Other Payables Non Current":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,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":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,"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},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":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,"Minority Interest":5678000.0,"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":null,"Tradeand Other Payables Non Current":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,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":11163000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Net PPE":null,"Accumulated Depreciation":-97828000.0,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":102921000.0,"Buildings And Improvements":34158000.0,"Land And Improvements":334000.0,"Properties":0.0,"Current Assets":null,"Other Current 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":{"2026-06-30":{"Tax Effect Of Unusual Items":-75967.946329,"Tax Rate For Calcs":0.340663,"Normalized EBITDA":8942000.0,"Total Unusual Items":-223000.0,"Total Unusual Items Excluding Goodwill":-223000.0,"Net Income From Continuing Operation Net Minority Interest":3538000.0,"Reconciled Depreciation":3300000.0,"Reconciled Cost Of Revenue":30811000.0,"EBITDA":8719000.0,"EBIT":5419000.0,"Net Interest Income":108000.0,"Interest Expense":53000.0,"Interest Income":161000.0,"Normalized Income":3685032.053671,"Net Income From Continuing And Discontinued Operation":3538000.0,"Total Expenses":111504000.0,"Total Operating Income As Reported":5481000.0,"Diluted Average Shares":18337000.0,"Basic Average Shares":17812000.0,"Diluted EPS":0.19,"Basic EPS":0.2,"Diluted NI Availto Com Stockholders":3538000.0,"Net Income Common Stockholders":3538000.0,"Net Income":3538000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":3538000.0,"Net Income Continuous Operations":3538000.0,"Tax Provision":1828000.0,"Pretax Income":5366000.0,"Other Income Expense":-223000.0,"Gain On Sale Of Security":-223000.0,"Net Non Operating Interest Income Expense":108000.0,"Interest Expense Non Operating":53000.0,"Interest Income Non Operating":161000.0,"Operating Income":5481000.0,"Operating Expense":80693000.0,"Selling General And Administration":80693000.0,"Selling And Marketing Expense":35817000.0,"General And Administrative Expense":44876000.0,"Other Gand A":44876000.0,"Gross Profit":86174000.0,"Cost Of Revenue":30811000.0,"Total Revenue":116985000.0,"Operating Revenue":116985000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-532173.267934,"Tax Rate For Calcs":0.37241,"Normalized EBITDA":12843000.0,"Total Unusual Items":-1429000.0,"Total Unusual Items Excluding Goodwill":-1429000.0,"Net Income From Continuing Operation Net Minority Interest":5118000.0,"Reconciled Depreciation":3224000.0,"Reconciled Cost Of Revenue":32915000.0,"EBITDA":11414000.0,"EBIT":8190000.0,"Net Interest Income":39000.0,"Interest Expense":35000.0,"Interest Income":74000.0,"Normalized Income":6014826.732066,"Net Income From Continuing And Discontinued Operation":5118000.0,"Total Expenses":113347000.0,"Total Operating Income As Reported":9545000.0,"Diluted Average Shares":17929000.0,"Basic Average Shares":17522000.0,"Diluted EPS":0.29,"Basic EPS":0.29,"Diluted NI Availto Com Stockholders":5118000.0,"Net Income Common Stockholders":5118000.0,"Net Income":5118000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":5118000.0,"Net Income Continuous Operations":5118000.0,"Tax Provision":3037000.0,"Pretax Income":8155000.0,"Other Income Expense":-1429000.0,"Gain On Sale Of Security":-1429000.0,"Net Non Operating Interest Income Expense":39000.0,"Interest Expense Non Operating":35000.0,"Interest Income Non Operating":74000.0,"Operating Income":9545000.0,"Operating Expense":80432000.0,"Selling General And Administration":80432000.0,"Selling And Marketing Expense":36893000.0,"General And Administrative Expense":43539000.0,"Other Gand A":43539000.0,"Gross Profit":89977000.0,"Cost Of Revenue":32915000.0,"Total Revenue":122892000.0,"Operating Revenue":122892000.0},"2025-12-31":{"Tax Effect Of Unusual Items":12603.244031,"Tax Rate For Calcs":0.17751,"Normalized EBITDA":8749000.0,"Total Unusual Items":71000.0,"Total Unusual Items Excluding Goodwill":71000.0,"Net Income From Continuing Operation Net Minority Interest":4107000.0,"Reconciled Depreciation":3306000.0,"Reconciled Cost Of Revenue":34028000.0,"EBITDA":8820000.0,"EBIT":5514000.0,"Net Interest Income":94000.0,"Interest Expense":27000.0,"Interest Income":121000.0,"Normalized Income":4048603.244031,"Net Income From Continuing And Discontinued Operation":4107000.0,"Total Expenses":118485000.0,"Total Operating Income As Reported":5322000.0,"Diluted Average Shares":17922000.0,"Basic Average Shares":17501000.0,"Diluted EPS":0.23,"Basic EPS":0.23,"Diluted NI Availto Com Stockholders":4107000.0,"Net Income Common Stockholders":4107000.0,"Net Income":4107000.0,"Minority Interests":-406000.0,"Net Income Including Noncontrolling Interests":4513000.0,"Net Income Continuous Operations":4513000.0,"Tax Provision":974000.0,"Pretax Income":5487000.0,"Other Income Expense":71000.0,"Gain On Sale Of Security":71000.0,"Net Non Operating Interest Income Expense":94000.0,"Interest Expense Non Operating":27000.0,"Interest Income Non Operating":121000.0,"Operating Income":5322000.0,"Operating Expense":84457000.0,"Selling General And Administration":84457000.0,"Selling And Marketing Expense":36039000.0,"General And Administrative Expense":48418000.0,"Other Gand A":48418000.0,"Gross Profit":89779000.0,"Cost Of Revenue":34028000.0,"Total Revenue":123807000.0,"Operating Revenue":123807000.0},"2025-09-30":{"Tax Effect Of Unusual Items":141120.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":12565000.0,"Total Unusual Items":672000.0,"Total Unusual Items Excluding Goodwill":672000.0,"Net Income From Continuing Operation Net Minority Interest":5334000.0,"Reconciled Depreciation":3539000.0,"Reconciled Cost Of Revenue":34290000.0,"EBITDA":13237000.0,"EBIT":9698000.0,"Net Interest Income":25000.0,"Interest Expense":26000.0,"Interest Income":51000.0,"Normalized Income":4803120.0,"Net Income From Continuing And Discontinued Operation":5334000.0,"Total Expenses":119364000.0,"Total Operating Income As Reported":8975000.0,"Diluted Average Shares":18034000.0,"Basic Average Shares":17638000.0,"Diluted EPS":0.3,"Basic EPS":0.3,"Diluted NI Availto Com Stockholders":5334000.0,"Net Income Common Stockholders":5334000.0,"Net Income":5334000.0,"Minority Interests":-201000.0,"Net Income Including Noncontrolling Interests":5535000.0,"Net Income Continuous Operations":5535000.0,"Tax Provision":4137000.0,"Pretax Income":9672000.0,"Other Income Expense":672000.0,"Gain On Sale Of Security":672000.0,"Net Non Operating Interest Income Expense":25000.0,"Interest Expense Non Operating":26000.0,"Interest Income Non Operating":51000.0,"Operating Income":8975000.0,"Operating Expense":85074000.0,"Selling General And Administration":85074000.0,"Selling And Marketing Expense":39348000.0,"General And Administrative Expense":45726000.0,"Other Gand A":45726000.0,"Gross Profit":94049000.0,"Cost Of Revenue":34290000.0,"Total Revenue":128339000.0,"Operating Revenue":128339000.0},"2025-06-30":{"Tax Effect Of Unusual Items":812254.772004,"Tax Rate For Calcs":0.268425,"Normalized EBITDA":8042000.0,"Total Unusual Items":3026000.0,"Total Unusual Items Excluding Goodwill":3026000.0,"Net Income From Continuing Operation Net Minority Interest":5333000.0,"Reconciled Depreciation":3500000.0,"Reconciled Cost Of Revenue":32451000.0,"EBITDA":11068000.0,"EBIT":7568000.0,"Net Interest Income":244000.0,"Interest Expense":24000.0,"Interest Income":268000.0,"Normalized Income":3119254.772004,"Net Income From Continuing And Discontinued Operation":5333000.0,"Total Expenses":110476000.0,"Total Operating Income As Reported":4274000.0,"Diluted Average Shares":18966000.0,"Basic Average Shares":18406000.0,"Diluted EPS":0.28,"Basic EPS":0.29,"Diluted NI Availto Com Stockholders":5333000.0,"Net Income Common Stockholders":5333000.0,"Net Income":5333000.0,"Minority Interests":-186000.0,"Net Income Including Noncontrolling Interests":5519000.0,"Net Income Continuous Operations":5519000.0,"Tax Provision":2025000.0,"Pretax Income":7544000.0,"Other Income Expense":3026000.0,"Gain On Sale Of Security":3026000.0,"Net Non Operating Interest Income Expense":244000.0,"Interest Expense Non Operating":24000.0,"Interest Income Non Operating":268000.0,"Operating Income":4274000.0,"Operating Expense":78025000.0,"Selling General And Administration":78025000.0,"Selling And Marketing Expense":34360000.0,"General And Administrative Expense":43665000.0,"Other Gand A":43665000.0,"Gross Profit":82299000.0,"Cost Of Revenue":32451000.0,"Total Revenue":114750000.0,"Operating Revenue":114750000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":-1941000.0,"Repurchase Of Capital Stock":-2062000.0,"Repayment Of Debt":-19314000.0,"Issuance Of Debt":19314000.0,"Capital Expenditure":-2776000.0,"Interest Paid Supplemental Data":53000.0,"Income Tax Paid Supplemental Data":3677000.0,"End Cash Position":82503000.0,"Beginning Cash Position":87578000.0,"Effect Of Exchange Rate Changes":322000.0,"Changes In Cash":-5397000.0,"Financing Cash Flow":-3456000.0,"Cash Flow From Continuing Financing Activities":-3456000.0,"Net Other Financing Charges":-1394000.0,"Net Common Stock Issuance":-2062000.0,"Common Stock Payments":-2062000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":-19314000.0,"Long Term Debt Issuance":19314000.0,"Investing Cash Flow":-2776000.0,"Cash Flow From Continuing Investing Activities":-2776000.0,"Net PPE Purchase And Sale":-2776000.0,"Purchase Of PPE":-2776000.0,"Operating Cash Flow":835000.0,"Cash Flow From Continuing Operating Activities":835000.0,"Change In Working Capital":-9306000.0,"Change In Other Working Capital":-855000.0,"Change In Other Current Liabilities":-1334000.0,"Change In Other Current Assets":57000.0,"Change In Payables And Accrued Expense":-1958000.0,"Change In Accrued Expense":31000.0,"Change In Payable":-1989000.0,"Change In Account Payable":-548000.0,"Change In Tax Payable":-1441000.0,"Change In Income Tax Payable":-1441000.0,"Change In Prepaid Assets":1018000.0,"Change In Inventory":-4823000.0,"Change In Receivables":-1411000.0,"Changes In Account Receivables":-1411000.0,"Other Non Cash Items":1319000.0,"Stock Based Compensation":1991000.0,"Provisionand Write Offof Assets":null,"Deferred Tax":-30000.0,"Deferred Income Tax":-30000.0,"Depreciation Amortization Depletion":3300000.0,"Depreciation And Amortization":3300000.0,"Operating Gains Losses":23000.0,"Gain Loss On Investment Securities":-200000.0,"Net Foreign Currency Exchange Gain Loss":223000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":3538000.0},"2026-03-31":{"Free Cash Flow":-4326000.0,"Repurchase Of Capital Stock":-500000.0,"Repayment Of Debt":-11621000.0,"Issuance Of Debt":11621000.0,"Capital Expenditure":-2480000.0,"Interest Paid Supplemental Data":35000.0,"Income Tax Paid Supplemental Data":2375000.0,"End Cash Position":87578000.0,"Beginning Cash Position":93891000.0,"Effect Of Exchange Rate Changes":-408000.0,"Changes In Cash":-5905000.0,"Financing Cash Flow":-1579000.0,"Cash Flow From Continuing Financing Activities":-1579000.0,"Net Other Financing Charges":-1079000.0,"Net Common Stock Issuance":-500000.0,"Common Stock Payments":-500000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":-11621000.0,"Long Term Debt Issuance":11621000.0,"Investing Cash Flow":-2480000.0,"Cash Flow From Continuing Investing Activities":-2480000.0,"Net PPE Purchase And Sale":-2480000.0,"Purchase Of PPE":-2480000.0,"Operating Cash Flow":-1846000.0,"Cash Flow From Continuing Operating Activities":-1846000.0,"Change In Working Capital":-14798000.0,"Change In Other Working Capital":-2952000.0,"Change In Other Current Liabilities":-239000.0,"Change In Other Current Assets":-199000.0,"Change In Payables And Accrued Expense":-4426000.0,"Change In Accrued Expense":-5556000.0,"Change In Payable":1130000.0,"Change In Account Payable":1003000.0,"Change In Tax Payable":127000.0,"Change In Income Tax Payable":127000.0,"Change In Prepaid Assets":-3332000.0,"Change In Inventory":444000.0,"Change In Receivables":-4094000.0,"Changes In Account Receivables":-4094000.0,"Other Non Cash Items":826000.0,"Stock Based Compensation":1639000.0,"Provisionand Write Offof Assets":null,"Deferred Tax":677000.0,"Deferred Income Tax":677000.0,"Depreciation Amortization Depletion":3224000.0,"Depreciation And Amortization":3224000.0,"Operating Gains Losses":1468000.0,"Gain Loss On Investment Securities":39000.0,"Net Foreign Currency Exchange Gain Loss":1429000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":5118000.0},"2025-12-31":{"Free Cash Flow":7561000.0,"Repurchase Of Capital Stock":-1933000.0,"Repayment Of Debt":-3264000.0,"Issuance Of Debt":3264000.0,"Capital Expenditure":-2337000.0,"Interest Paid Supplemental Data":27000.0,"Income Tax Paid Supplemental Data":4848000.0,"End Cash Position":93891000.0,"Beginning Cash Position":95554000.0,"Effect Of Exchange Rate Changes":-699000.0,"Changes In Cash":-964000.0,"Financing Cash Flow":-8525000.0,"Cash Flow From Continuing Financing Activities":-8525000.0,"Net Other Financing Charges":-6592000.0,"Net Common Stock Issuance":-1933000.0,"Common Stock Payments":-1933000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":-3264000.0,"Long Term Debt Issuance":3264000.0,"Investing Cash Flow":-2337000.0,"Cash Flow From Continuing Investing Activities":-2337000.0,"Net PPE Purchase And Sale":-2337000.0,"Purchase Of PPE":-2337000.0,"Operating Cash Flow":9898000.0,"Cash Flow From Continuing Operating Activities":9898000.0,"Change In Working Capital":-769000.0,"Change In Other Working Capital":-1721000.0,"Change In Other Current Liabilities":-1613000.0,"Change In Other Current Assets":1309000.0,"Change In Payables And Accrued Expense":-1845000.0,"Change In Accrued Expense":425000.0,"Change In Payable":-2270000.0,"Change In Account Payable":604000.0,"Change In Tax Payable":-2874000.0,"Change In Income Tax Payable":-2874000.0,"Change In Prepaid Assets":-1772000.0,"Change In Inventory":-1396000.0,"Change In Receivables":6269000.0,"Changes In Account Receivables":6269000.0,"Other Non Cash Items":1147000.0,"Stock Based Compensation":1557000.0,"Provisionand Write Offof Assets":null,"Deferred Tax":-169000.0,"Deferred Income Tax":-169000.0,"Depreciation Amortization Depletion":3306000.0,"Depreciation And Amortization":3306000.0,"Operating Gains Losses":313000.0,"Gain Loss On Investment Securities":-13000.0,"Net Foreign Currency Exchange Gain Loss":-71000.0,"Gain Loss On Sale Of PPE":397000.0,"Net Income From Continuing Operations":4513000.0},"2025-09-30":{"Free Cash Flow":16791000.0,"Repurchase Of Capital Stock":-2022000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Capital Expenditure":-1683000.0,"Interest Paid Supplemental Data":26000.0,"Income Tax Paid Supplemental Data":1488000.0,"End Cash Position":95554000.0,"Beginning Cash Position":81345000.0,"Effect Of Exchange Rate Changes":-187000.0,"Changes In Cash":14396000.0,"Financing Cash Flow":-2395000.0,"Cash Flow From Continuing Financing Activities":-2395000.0,"Net Other Financing Charges":-373000.0,"Net Common Stock Issuance":-2022000.0,"Common Stock Payments":-2022000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-1683000.0,"Cash Flow From Continuing Investing Activities":-1683000.0,"Net PPE Purchase And Sale":-1683000.0,"Purchase Of PPE":-1683000.0,"Operating Cash Flow":18474000.0,"Cash Flow From Continuing Operating Activities":18474000.0,"Change In Working Capital":6661000.0,"Change In Other Working Capital":2098000.0,"Change In Other Current Liabilities":-1393000.0,"Change In Other Current Assets":-110000.0,"Change In Payables And Accrued Expense":6858000.0,"Change In Accrued Expense":8059000.0,"Change In Payable":-1201000.0,"Change In Account Payable":-3191000.0,"Change In Tax Payable":1990000.0,"Change In Income Tax Payable":1990000.0,"Change In Prepaid Assets":26000.0,"Change In Inventory":1473000.0,"Change In Receivables":-2291000.0,"Changes In Account Receivables":-2291000.0,"Other Non Cash Items":1104000.0,"Stock Based Compensation":1285000.0,"Provisionand Write Offof Assets":null,"Deferred Tax":1075000.0,"Deferred Income Tax":1075000.0,"Depreciation Amortization Depletion":3539000.0,"Depreciation And Amortization":3539000.0,"Operating Gains Losses":-725000.0,"Gain Loss On Investment Securities":-53000.0,"Net Foreign Currency Exchange Gain Loss":-672000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":5535000.0},"2025-06-30":{"Free Cash Flow":2990000.0,"Repurchase Of Capital Stock":-11878000.0,"Repayment Of Debt":-1088000.0,"Issuance Of Debt":1088000.0,"Capital Expenditure":-1350000.0,"Interest Paid Supplemental Data":30000.0,"Income Tax Paid Supplemental Data":4336000.0,"End Cash Position":81345000.0,"Beginning Cash Position":86486000.0,"Effect Of Exchange Rate Changes":3991000.0,"Changes In Cash":-9132000.0,"Financing Cash Flow":-12122000.0,"Cash Flow From Continuing Financing Activities":-12122000.0,"Net Other Financing Charges":-244000.0,"Net Common Stock Issuance":-11878000.0,"Common Stock Payments":-11878000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":-1088000.0,"Long Term Debt Issuance":1088000.0,"Investing Cash Flow":-1350000.0,"Cash Flow From Continuing Investing Activities":-1350000.0,"Net PPE Purchase And Sale":-1350000.0,"Purchase Of PPE":-1350000.0,"Operating Cash Flow":4340000.0,"Cash Flow From Continuing Operating Activities":4340000.0,"Change In Working Capital":-3187000.0,"Change In Other Working Capital":2979000.0,"Change In Other Current Liabilities":-1171000.0,"Change In Other Current Assets":-198000.0,"Change In Payables And Accrued Expense":-665000.0,"Change In Accrued Expense":648000.0,"Change In Payable":-1313000.0,"Change In Account Payable":146000.0,"Change In Tax Payable":-1459000.0,"Change In Income Tax Payable":-1459000.0,"Change In Prepaid Assets":-107000.0,"Change In Inventory":-2848000.0,"Change In Receivables":-1177000.0,"Changes In Account Receivables":-1177000.0,"Other Non Cash Items":1189000.0,"Stock Based Compensation":1638000.0,"Provisionand Write Offof Assets":null,"Deferred Tax":-1197000.0,"Deferred Income Tax":-1197000.0,"Depreciation Amortization Depletion":3500000.0,"Depreciation And Amortization":3500000.0,"Operating Gains Losses":-3122000.0,"Gain Loss On Investment Securities":-96000.0,"Net Foreign Currency Exchange Gain Loss":-3026000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":5519000.0},"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,"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,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":40172000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":240000.0,"Net Income From Continuing Operations":null}}}