{"ticker":"NXGL","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":8475693.0,"Share Issued":8475693.0,"Net Debt":1667000.0,"Total Debt":4286000.0,"Tangible Book Value":2211000.0,"Invested Capital":5869000.0,"Working Capital":2324000.0,"Net Tangible Assets":2211000.0,"Capital Lease Obligations":2411000.0,"Common Stock Equity":3994000.0,"Total Capitalization":5769000.0,"Total Equity Gross Minority Interest":4482000.0,"Minority Interest":488000.0,"Stockholders Equity":3994000.0,"Retained Earnings":-21923000.0,"Additional Paid In Capital":25909000.0,"Capital Stock":8000.0,"Common Stock":8000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":7116000.0,"Total Non Current Liabilities Net Minority Interest":3802000.0,"Long Term Debt And Capital Lease Obligation":3802000.0,"Long Term Capital Lease Obligation":2027000.0,"Long Term Debt":1775000.0,"Current Liabilities":3314000.0,"Other Current Liabilities":132000.0,"Current Deferred Liabilities":596000.0,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":484000.0,"Current Capital Lease Obligation":384000.0,"Current Debt":100000.0,"Other Current Borrowings":100000.0,"Line Of Credit":null,"Payables And Accrued Expenses":2102000.0,"Current Accrued Expenses":296000.0,"Payables":1806000.0,"Dueto Related Parties Current":null,"Accounts Payable":1806000.0,"Total Assets":11598000.0,"Total Non Current Assets":5960000.0,"Other Non Current Assets":95000.0,"Investments And Advances":249000.0,"Long Term Equity Investment":249000.0,"Investments In Other Ventures Under Equity Method":249000.0,"Goodwill And Other Intangible Assets":1783000.0,"Other Intangible Assets":655000.0,"Goodwill":1128000.0,"Net PPE":3833000.0,"Accumulated Depreciation":-1441000.0,"Gross PPE":5274000.0,"Leases":419000.0,"Construction In Progress":541000.0,"Other Properties":1942000.0,"Machinery Furniture Equipment":2372000.0,"Properties":0.0,"Current Assets":5638000.0,"Other Current Assets":564000.0,"Restricted Cash":1914000.0,"Prepaid Assets":27000.0,"Inventory":2263000.0,"Inventories Adjustments Allowances":-250000.0,"Finished Goods":1020000.0,"Work In Process":50000.0,"Raw Materials":1443000.0,"Receivables":662000.0,"Accounts Receivable":662000.0,"Allowance For Doubtful Accounts Receivable":-9000.0,"Gross Accounts Receivable":671000.0,"Cash Cash Equivalents And Short Term Investments":208000.0,"Cash And Cash Equivalents":208000.0,"Cash Financial":208000.0},"2025-12-31":{"Ordinary Shares Number":8143133.0,"Share Issued":8143133.0,"Net Debt":271000.0,"Total Debt":3088000.0,"Tangible Book Value":2650000.0,"Invested Capital":5047000.0,"Working Capital":1382000.0,"Net Tangible Assets":2650000.0,"Capital Lease Obligations":2500000.0,"Common Stock Equity":4459000.0,"Total Capitalization":4948000.0,"Total Equity Gross Minority Interest":4891000.0,"Minority Interest":432000.0,"Stockholders Equity":4459000.0,"Retained Earnings":-20996000.0,"Additional Paid In Capital":25447000.0,"Capital Stock":8000.0,"Common Stock":8000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":5570000.0,"Total Non Current Liabilities Net Minority Interest":2614000.0,"Long Term Debt And Capital Lease Obligation":2614000.0,"Long Term Capital Lease Obligation":2125000.0,"Long Term Debt":489000.0,"Current Liabilities":2956000.0,"Other Current Liabilities":334000.0,"Current Deferred Liabilities":733000.0,"Current Deferred Revenue":2000.0,"Current Debt And Capital Lease Obligation":474000.0,"Current Capital Lease Obligation":375000.0,"Current Debt":99000.0,"Other Current Borrowings":99000.0,"Line Of Credit":null,"Payables And Accrued Expenses":1415000.0,"Current Accrued Expenses":126000.0,"Payables":1289000.0,"Dueto Related Parties Current":null,"Accounts Payable":1289000.0,"Total Assets":10461000.0,"Total Non Current Assets":6123000.0,"Other Non Current Assets":95000.0,"Investments And Advances":249000.0,"Long Term Equity Investment":249000.0,"Investments In Other Ventures Under Equity Method":249000.0,"Goodwill And Other Intangible Assets":1809000.0,"Other Intangible Assets":681000.0,"Goodwill":1128000.0,"Net PPE":3970000.0,"Accumulated Depreciation":-1369000.0,"Gross PPE":5339000.0,"Leases":419000.0,"Construction In Progress":547000.0,"Other Properties":2015000.0,"Machinery Furniture Equipment":2358000.0,"Properties":0.0,"Current Assets":4338000.0,"Other Current Assets":451000.0,"Restricted Cash":741000.0,"Prepaid Assets":45000.0,"Inventory":2111000.0,"Inventories Adjustments Allowances":-271000.0,"Finished Goods":961000.0,"Work In Process":47000.0,"Raw Materials":1374000.0,"Receivables":673000.0,"Accounts Receivable":673000.0,"Allowance For Doubtful Accounts Receivable":-9000.0,"Gross Accounts Receivable":682000.0,"Cash Cash Equivalents And Short Term Investments":317000.0,"Cash And Cash Equivalents":317000.0,"Cash Financial":317000.0},"2025-09-30":{"Ordinary Shares Number":8142766.0,"Share Issued":8142766.0,"Net Debt":null,"Total Debt":3192000.0,"Tangible Book Value":3346000.0,"Invested Capital":5800000.0,"Working Capital":2294000.0,"Net Tangible Assets":3346000.0,"Capital Lease Obligations":2578000.0,"Common Stock Equity":5186000.0,"Total Capitalization":5701000.0,"Total Equity Gross Minority Interest":5576000.0,"Minority Interest":390000.0,"Stockholders Equity":5186000.0,"Retained Earnings":-20026000.0,"Additional Paid In Capital":25204000.0,"Capital Stock":8000.0,"Common Stock":8000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":6044000.0,"Total Non Current Liabilities Net Minority Interest":2736000.0,"Long Term Debt And Capital Lease Obligation":2736000.0,"Long Term Capital Lease Obligation":2221000.0,"Long Term Debt":515000.0,"Current Liabilities":3308000.0,"Other Current Liabilities":261000.0,"Current Deferred Liabilities":1100000.0,"Current Deferred Revenue":180000.0,"Current Debt And Capital Lease Obligation":456000.0,"Current Capital Lease Obligation":357000.0,"Current Debt":99000.0,"Other Current Borrowings":99000.0,"Line Of Credit":null,"Payables And Accrued Expenses":1491000.0,"Current Accrued Expenses":275000.0,"Payables":1216000.0,"Dueto Related Parties Current":null,"Accounts Payable":1216000.0,"Total Assets":11620000.0,"Total Non Current Assets":6018000.0,"Other Non Current Assets":95000.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":1840000.0,"Other Intangible Assets":712000.0,"Goodwill":1128000.0,"Net PPE":4083000.0,"Accumulated Depreciation":-1288000.0,"Gross PPE":5371000.0,"Leases":419000.0,"Construction In Progress":547000.0,"Other Properties":2087000.0,"Machinery Furniture Equipment":2318000.0,"Properties":0.0,"Current Assets":5602000.0,"Other Current Assets":825000.0,"Restricted Cash":920000.0,"Prepaid Assets":61000.0,"Inventory":2019000.0,"Inventories Adjustments Allowances":0.0,"Finished Goods":854000.0,"Work In Process":48000.0,"Raw Materials":1117000.0,"Receivables":839000.0,"Accounts Receivable":839000.0,"Allowance For Doubtful Accounts Receivable":-7000.0,"Gross Accounts Receivable":846000.0,"Cash Cash Equivalents And Short Term Investments":938000.0,"Cash And Cash Equivalents":938000.0,"Cash Financial":938000.0},"2025-06-30":{"Ordinary Shares Number":7654537.0,"Share Issued":7654537.0,"Net Debt":null,"Total Debt":2655000.0,"Tangible Book Value":2799000.0,"Invested Capital":5309000.0,"Working Capital":1766000.0,"Net Tangible Assets":2799000.0,"Capital Lease Obligations":2017000.0,"Common Stock Equity":4671000.0,"Total Capitalization":5210000.0,"Total Equity Gross Minority Interest":5055000.0,"Minority Interest":384000.0,"Stockholders Equity":4671000.0,"Retained Earnings":-19373000.0,"Additional Paid In Capital":24036000.0,"Capital Stock":8000.0,"Common Stock":8000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":4656000.0,"Total Non Current Liabilities Net Minority Interest":2260000.0,"Long Term Debt And Capital Lease Obligation":2260000.0,"Long Term Capital Lease Obligation":1721000.0,"Long Term Debt":539000.0,"Current Liabilities":2396000.0,"Other Current Liabilities":208000.0,"Current Deferred Liabilities":180000.0,"Current Deferred Revenue":180000.0,"Current Debt And Capital Lease Obligation":395000.0,"Current Capital Lease Obligation":296000.0,"Current Debt":99000.0,"Other Current Borrowings":99000.0,"Line Of Credit":null,"Payables And Accrued Expenses":1613000.0,"Current Accrued Expenses":340000.0,"Payables":1273000.0,"Dueto Related Parties Current":447000.0,"Accounts Payable":1273000.0,"Total Assets":9711000.0,"Total Non Current Assets":5549000.0,"Other Non Current Assets":95000.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":1872000.0,"Other Intangible Assets":744000.0,"Goodwill":1128000.0,"Net PPE":3582000.0,"Accumulated Depreciation":-1206000.0,"Gross PPE":4788000.0,"Leases":419000.0,"Construction In Progress":543000.0,"Other Properties":1512000.0,"Machinery Furniture Equipment":2314000.0,"Properties":0.0,"Current Assets":4162000.0,"Other Current Assets":854000.0,"Restricted Cash":null,"Prepaid Assets":9000.0,"Inventory":1821000.0,"Inventories Adjustments Allowances":0.0,"Finished Goods":938000.0,"Work In Process":52000.0,"Raw Materials":831000.0,"Receivables":753000.0,"Accounts Receivable":753000.0,"Allowance For Doubtful Accounts Receivable":-8000.0,"Gross Accounts Receivable":761000.0,"Cash Cash Equivalents And Short Term Investments":725000.0,"Cash And Cash Equivalents":725000.0,"Cash Financial":725000.0},"2025-03-31":{"Ordinary Shares Number":7654037.0,"Share Issued":7654037.0,"Net Debt":null,"Total Debt":2742000.0,"Tangible Book Value":3306000.0,"Invested Capital":5871000.0,"Working Capital":2221000.0,"Net Tangible Assets":3306000.0,"Capital Lease Obligations":2080000.0,"Common Stock Equity":5209000.0,"Total Capitalization":5772000.0,"Total Equity Gross Minority Interest":5568000.0,"Minority Interest":359000.0,"Stockholders Equity":5209000.0,"Retained Earnings":-18708000.0,"Additional Paid In Capital":23909000.0,"Capital Stock":8000.0,"Common Stock":8000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":4869000.0,"Total Non Current Liabilities Net Minority Interest":2350000.0,"Long Term Debt And Capital Lease Obligation":2350000.0,"Long Term Capital Lease Obligation":1787000.0,"Long Term Debt":563000.0,"Current Liabilities":2519000.0,"Other Current Liabilities":113000.0,"Current Deferred Liabilities":286000.0,"Current Deferred Revenue":286000.0,"Current Debt And Capital Lease Obligation":392000.0,"Current Capital Lease Obligation":293000.0,"Current Debt":99000.0,"Other Current Borrowings":99000.0,"Line Of Credit":null,"Payables And Accrued Expenses":1728000.0,"Current Accrued Expenses":249000.0,"Payables":1479000.0,"Dueto Related Parties Current":499000.0,"Accounts Payable":1479000.0,"Total Assets":10437000.0,"Total Non Current Assets":5697000.0,"Other Non Current Assets":95000.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":1903000.0,"Other Intangible Assets":775000.0,"Goodwill":1128000.0,"Net PPE":3699000.0,"Accumulated Depreciation":-1127000.0,"Gross PPE":4826000.0,"Leases":419000.0,"Construction In Progress":532000.0,"Other Properties":1570000.0,"Machinery Furniture Equipment":2305000.0,"Properties":0.0,"Current Assets":4740000.0,"Other Current Assets":748000.0,"Restricted Cash":null,"Prepaid Assets":28000.0,"Inventory":1846000.0,"Inventories Adjustments Allowances":0.0,"Finished Goods":856000.0,"Work In Process":10000.0,"Raw Materials":980000.0,"Receivables":926000.0,"Accounts Receivable":926000.0,"Allowance For Doubtful Accounts Receivable":-6000.0,"Gross Accounts Receivable":932000.0,"Cash Cash Equivalents And Short Term Investments":1192000.0,"Cash And Cash Equivalents":1192000.0,"Cash Financial":1192000.0},"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,"Minority Interest":null,"Stockholders Equity":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,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":179000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":0.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":531000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Investments And Advances":0.0,"Long Term Equity Investment":0.0,"Investments In Other Ventures Under Equity Method":0.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":0.0,"Prepaid Assets":null,"Inventory":null,"Inventories Adjustments Allowances":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,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-657000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-927000.0,"Reconciled Depreciation":172000.0,"Reconciled Cost Of Revenue":1589000.0,"EBITDA":-657000.0,"EBIT":-829000.0,"Net Interest Income":-42000.0,"Interest Expense":42000.0,"Interest Income":null,"Normalized Income":-927000.0,"Net Income From Continuing And Discontinued Operation":-927000.0,"Total Expenses":3608000.0,"Total Operating Income As Reported":-958000.0,"Diluted Average Shares":8204205.0,"Basic Average Shares":8204205.0,"Diluted EPS":-0.11,"Basic EPS":-0.11,"Diluted NI Availto Com Stockholders":-927000.0,"Net Income Common Stockholders":-927000.0,"Net Income":-927000.0,"Minority Interests":-56000.0,"Net Income Including Noncontrolling Interests":-871000.0,"Net Income Continuous Operations":-871000.0,"Tax Provision":0.0,"Pretax Income":-871000.0,"Other Income Expense":129000.0,"Other Non Operating Income Expenses":129000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-42000.0,"Interest Expense Non Operating":42000.0,"Interest Income Non Operating":null,"Operating Income":-958000.0,"Operating Expense":2019000.0,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":0.0,"Selling General And Administration":2019000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":1061000.0,"Cost Of Revenue":1589000.0,"Total Revenue":2650000.0,"Operating Revenue":2537000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-690000.0,"Total Unusual Items":167000.0,"Total Unusual Items Excluding Goodwill":167000.0,"Net Income From Continuing Operation Net Minority Interest":-970000.0,"Reconciled Depreciation":403000.0,"Reconciled Cost Of Revenue":1977000.0,"EBITDA":-523000.0,"EBIT":-926000.0,"Net Interest Income":-2000.0,"Interest Expense":2000.0,"Interest Income":null,"Normalized Income":-1137000.0,"Net Income From Continuing And Discontinued Operation":-970000.0,"Total Expenses":4010000.0,"Total Operating Income As Reported":-1214000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-970000.0,"Net Income Common Stockholders":-970000.0,"Net Income":-970000.0,"Minority Interests":-42000.0,"Net Income Including Noncontrolling Interests":-928000.0,"Net Income Continuous Operations":-928000.0,"Tax Provision":0.0,"Pretax Income":-928000.0,"Other Income Expense":288000.0,"Other Non Operating Income Expenses":121000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Security":5000.0,"Net Non Operating Interest Income Expense":-2000.0,"Interest Expense Non Operating":2000.0,"Interest Income Non Operating":null,"Operating Income":-1214000.0,"Operating Expense":2033000.0,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":-6000.0,"Selling General And Administration":2267000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":819000.0,"Cost Of Revenue":1977000.0,"Total Revenue":2796000.0,"Operating Revenue":2379000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-622000.0,"Total Unusual Items":9000.0,"Total Unusual Items Excluding Goodwill":9000.0,"Net Income From Continuing Operation Net Minority Interest":-653000.0,"Reconciled Depreciation":112000.0,"Reconciled Cost Of Revenue":1621000.0,"EBITDA":-613000.0,"EBIT":-725000.0,"Net Interest Income":10000.0,"Interest Expense":null,"Interest Income":10000.0,"Normalized Income":-662000.0,"Net Income From Continuing And Discontinued Operation":-653000.0,"Total Expenses":3659000.0,"Total Operating Income As Reported":-725000.0,"Diluted Average Shares":7971299.0,"Basic Average Shares":7971299.0,"Diluted EPS":-0.08,"Basic EPS":-0.08,"Diluted NI Availto Com Stockholders":-653000.0,"Net Income Common Stockholders":-653000.0,"Net Income":-653000.0,"Minority Interests":-6000.0,"Net Income Including Noncontrolling Interests":-647000.0,"Net Income Continuous Operations":-647000.0,"Tax Provision":0.0,"Pretax Income":-647000.0,"Other Income Expense":68000.0,"Other Non Operating Income Expenses":59000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Security":9000.0,"Net Non Operating Interest Income Expense":10000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":10000.0,"Operating Income":-725000.0,"Operating Expense":1968000.0,"Other Taxes":38000.0,"Depreciation Amortization Depletion Income Statement":42000.0,"Depreciation And Amortization In Income Statement":42000.0,"Research And Development":7000.0,"Selling General And Administration":1881000.0,"Selling And Marketing Expense":650000.0,"General And Administrative Expense":1231000.0,"Other Gand A":625000.0,"Salaries And Wages":606000.0,"Gross Profit":1243000.0,"Cost Of Revenue":1691000.0,"Total Revenue":2934000.0,"Operating Revenue":2934000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-579000.0,"Total Unusual Items":13000.0,"Total Unusual Items Excluding Goodwill":13000.0,"Net Income From Continuing Operation Net Minority Interest":-665000.0,"Reconciled Depreciation":53000.0,"Reconciled Cost Of Revenue":1615000.0,"EBITDA":-566000.0,"EBIT":-619000.0,"Net Interest Income":-21000.0,"Interest Expense":21000.0,"Interest Income":null,"Normalized Income":-678000.0,"Net Income From Continuing And Discontinued Operation":-665000.0,"Total Expenses":3520000.0,"Total Operating Income As Reported":-636000.0,"Diluted Average Shares":7654348.0,"Basic Average Shares":7654348.0,"Diluted EPS":-0.09,"Basic EPS":-0.09,"Diluted NI Availto Com Stockholders":-665000.0,"Net Income Common Stockholders":-665000.0,"Net Income":-665000.0,"Minority Interests":-25000.0,"Net Income Including Noncontrolling Interests":-640000.0,"Net Income Continuous Operations":-640000.0,"Tax Provision":0.0,"Pretax Income":-640000.0,"Other Income Expense":17000.0,"Other Non Operating Income Expenses":4000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Gain On Sale Of Security":13000.0,"Net Non Operating Interest Income Expense":-21000.0,"Interest Expense Non Operating":21000.0,"Interest Income Non Operating":null,"Operating Income":-636000.0,"Operating Expense":1894000.0,"Other Taxes":35000.0,"Depreciation Amortization Depletion Income Statement":42000.0,"Depreciation And Amortization In Income Statement":42000.0,"Research And Development":0.0,"Selling General And Administration":1817000.0,"Selling And Marketing Expense":621000.0,"General And Administrative Expense":1196000.0,"Other Gand A":686000.0,"Salaries And Wages":510000.0,"Gross Profit":1258000.0,"Cost Of Revenue":1626000.0,"Total Revenue":2884000.0,"Operating Revenue":2774000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-576000.0,"Total Unusual Items":91000.0,"Total Unusual Items Excluding Goodwill":91000.0,"Net Income From Continuing Operation Net Minority Interest":-712000.0,"Reconciled Depreciation":172000.0,"Reconciled Cost Of Revenue":1618000.0,"EBITDA":-485000.0,"EBIT":-657000.0,"Net Interest Income":-21000.0,"Interest Expense":21000.0,"Interest Income":null,"Normalized Income":-803000.0,"Net Income From Continuing And Discontinued Operation":-712000.0,"Total Expenses":3583000.0,"Total Operating Income As Reported":-777000.0,"Diluted Average Shares":7645311.0,"Basic Average Shares":7645311.0,"Diluted EPS":-0.09,"Basic EPS":-0.09,"Diluted NI Availto Com Stockholders":-712000.0,"Net Income Common Stockholders":-712000.0,"Net Income":-712000.0,"Minority Interests":-34000.0,"Net Income Including Noncontrolling Interests":-678000.0,"Net Income Continuous Operations":-678000.0,"Tax Provision":0.0,"Pretax Income":-678000.0,"Other Income Expense":120000.0,"Other Non Operating Income Expenses":29000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Security":91000.0,"Net Non Operating Interest Income Expense":-21000.0,"Interest Expense Non Operating":21000.0,"Interest Income Non Operating":null,"Operating Income":-777000.0,"Operating Expense":1965000.0,"Other Taxes":29000.0,"Depreciation Amortization Depletion Income Statement":42000.0,"Depreciation And Amortization In Income Statement":42000.0,"Research And Development":1000.0,"Selling General And Administration":1964000.0,"Selling And Marketing Expense":641000.0,"General And Administrative Expense":1252000.0,"Other Gand A":736000.0,"Salaries And Wages":516000.0,"Gross Profit":1188000.0,"Cost Of Revenue":1618000.0,"Total Revenue":2806000.0,"Operating Revenue":2730000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":-21000.0,"Total Unusual Items Excluding Goodwill":-21000.0,"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":14000.0,"Interest Income":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,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"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":-3000.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":14000.0,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Taxes":39000.0,"Depreciation Amortization Depletion Income Statement":46000.0,"Depreciation And Amortization In Income Statement":46000.0,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":527000.0,"General And Administrative Expense":1008000.0,"Other Gand A":640000.0,"Salaries And Wages":368000.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-513000.0,"Repayment Of Debt":-41000.0,"Issuance Of Debt":1618000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-9000.0,"Interest Paid Supplemental Data":15000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":2122000.0,"Beginning Cash Position":1058000.0,"Changes In Cash":1064000.0,"Financing Cash Flow":1577000.0,"Cash Flow From Continuing Financing Activities":1577000.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":1577000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":1577000.0,"Long Term Debt Payments":-41000.0,"Long Term Debt Issuance":1618000.0,"Investing Cash Flow":-9000.0,"Cash Flow From Continuing Investing Activities":-9000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Capital Expenditure Reported":-9000.0,"Operating Cash Flow":-504000.0,"Cash Flow From Continuing Operating Activities":-504000.0,"Change In Working Capital":41000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-73000.0,"Change In Payables And Accrued Expense":485000.0,"Change In Accrued Expense":-32000.0,"Change In Payable":517000.0,"Change In Account Payable":517000.0,"Change In Prepaid Assets":-230000.0,"Change In Inventory":-152000.0,"Change In Receivables":11000.0,"Changes In Account Receivables":11000.0,"Other Non Cash Items":11000.0,"Stock Based Compensation":143000.0,"Depreciation Amortization Depletion":172000.0,"Depreciation And Amortization":172000.0,"Amortization Cash Flow":26000.0,"Amortization Of Intangibles":26000.0,"Depreciation":146000.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-871000.0},"2025-12-31":{"Free Cash Flow":241000.0,"Repayment Of Debt":-42000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":-92000.0,"Capital Expenditure":-40000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":1058000.0,"Beginning Cash Position":1858000.0,"Changes In Cash":-800000.0,"Financing Cash Flow":-1041000.0,"Cash Flow From Continuing Financing Activities":-1041000.0,"Net Other Financing Charges":-907000.0,"Net Common Stock Issuance":-92000.0,"Common Stock Issuance":-92000.0,"Net Issuance Payments Of Debt":-42000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-42000.0,"Long Term Debt Payments":-42000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-40000.0,"Cash Flow From Continuing Investing Activities":-40000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Capital Expenditure Reported":null,"Operating Cash Flow":281000.0,"Cash Flow From Continuing Operating Activities":282000.0,"Change In Working Capital":840000.0,"Change In Other Working Capital":-178000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":3000.0,"Change In Accrued Expense":-70000.0,"Change In Payable":73000.0,"Change In Account Payable":73000.0,"Change In Prepaid Assets":1121000.0,"Change In Inventory":-92000.0,"Change In Receivables":246000.0,"Changes In Account Receivables":166000.0,"Other Non Cash Items":null,"Stock Based Compensation":156000.0,"Depreciation Amortization Depletion":403000.0,"Depreciation And Amortization":403000.0,"Amortization Cash Flow":31000.0,"Amortization Of Intangibles":31000.0,"Depreciation":372000.0,"Operating Gains Losses":-168000.0,"Gain Loss On Investment Securities":-6000.0,"Net Income From Continuing Operations":-863000.0},"2025-09-30":{"Free Cash Flow":-793000.0,"Repayment Of Debt":-37000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":1055000.0,"Capital Expenditure":-8000.0,"Interest Paid Supplemental Data":36000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1858000.0,"Beginning Cash Position":725000.0,"Changes In Cash":1133000.0,"Financing Cash Flow":1926000.0,"Cash Flow From Continuing Financing Activities":1926000.0,"Net Other Financing Charges":908000.0,"Net Common Stock Issuance":1055000.0,"Common Stock Issuance":1055000.0,"Net Issuance Payments Of Debt":-37000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-37000.0,"Long Term Debt Payments":-37000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-8000.0,"Cash Flow From Continuing Investing Activities":-8000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Capital Expenditure Reported":-8000.0,"Operating Cash Flow":-785000.0,"Cash Flow From Continuing Operating Activities":-786000.0,"Change In Working Capital":-448000.0,"Change In Other Working Capital":0.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":-61000.0,"Change In Accrued Expense":-4000.0,"Change In Payable":-57000.0,"Change In Account Payable":-57000.0,"Change In Prepaid Assets":-23000.0,"Change In Inventory":-198000.0,"Change In Receivables":-166000.0,"Changes In Account Receivables":-86000.0,"Other Non Cash Items":7000.0,"Stock Based Compensation":205000.0,"Depreciation Amortization Depletion":112000.0,"Depreciation And Amortization":112000.0,"Amortization Cash Flow":32000.0,"Amortization Of Intangibles":32000.0,"Depreciation":80000.0,"Operating Gains Losses":-8000.0,"Gain Loss On Investment Securities":-8000.0,"Net Income From Continuing Operations":-653000.0},"2025-06-30":{"Free Cash Flow":-427000.0,"Repayment Of Debt":-40000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":725000.0,"Beginning Cash Position":1192000.0,"Changes In Cash":-467000.0,"Financing Cash Flow":-40000.0,"Cash Flow From Continuing Financing Activities":-40000.0,"Net Other Financing Charges":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-40000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-40000.0,"Long Term Debt Payments":-40000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-20000.0,"Cash Flow From Continuing Investing Activities":-20000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Capital Expenditure Reported":-20000.0,"Operating Cash Flow":-407000.0,"Cash Flow From Continuing Operating Activities":-407000.0,"Change In Working Capital":45000.0,"Change In Other Working Capital":-106000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":-6000.0,"Change In Accrued Expense":200000.0,"Change In Payable":-206000.0,"Change In Account Payable":-206000.0,"Change In Prepaid Assets":-87000.0,"Change In Inventory":25000.0,"Change In Receivables":173000.0,"Changes In Account Receivables":173000.0,"Other Non Cash Items":46000.0,"Stock Based Compensation":127000.0,"Depreciation Amortization Depletion":53000.0,"Depreciation And Amortization":53000.0,"Amortization Cash Flow":31000.0,"Amortization Of Intangibles":31000.0,"Depreciation":22000.0,"Operating Gains Losses":-13000.0,"Gain Loss On Investment Securities":-13000.0,"Net Income From Continuing Operations":-699000.0},"2025-03-31":{"Free Cash Flow":-400000.0,"Repayment Of Debt":-37000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":18000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1192000.0,"Beginning Cash Position":1807000.0,"Changes In Cash":-615000.0,"Financing Cash Flow":-215000.0,"Cash Flow From Continuing Financing Activities":-215000.0,"Net Other Financing Charges":-178000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-37000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-37000.0,"Long Term Debt Payments":-37000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Capital Expenditure Reported":0.0,"Operating Cash Flow":-400000.0,"Cash Flow From Continuing Operating Activities":-400000.0,"Change In Working Capital":31000.0,"Change In Other Working Capital":107000.0,"Change In Other Current Liabilities":-46000.0,"Change In Payables And Accrued Expense":211000.0,"Change In Accrued Expense":24000.0,"Change In Payable":187000.0,"Change In Account Payable":187000.0,"Change In Prepaid Assets":-153000.0,"Change In Inventory":-95000.0,"Change In Receivables":7000.0,"Changes In Account Receivables":7000.0,"Other Non Cash Items":34000.0,"Stock Based Compensation":166000.0,"Depreciation Amortization Depletion":172000.0,"Depreciation And Amortization":172000.0,"Amortization Cash Flow":32000.0,"Amortization Of Intangibles":32000.0,"Depreciation":140000.0,"Operating Gains Losses":-91000.0,"Gain Loss On Investment Securities":-91000.0,"Net Income From Continuing Operations":-678000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1822000.0,"Capital Expenditure":-69000.0,"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":-114000.0,"Net Common Stock Issuance":1822000.0,"Common Stock Issuance":1822000.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":0.0,"Short Term Debt Issuance":0.0,"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 Investment Purchase And Sale":6000.0,"Sale Of Investment":6000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":0.0,"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 Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":13000.0,"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":3000.0,"Gain Loss On Investment Securities":3000.0,"Net Income From Continuing Operations":null}}}