{"ticker":"OFRM","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":41979811.0,"Share Issued":41979811.0,"Net Debt":null,"Total Debt":166000.0,"Tangible Book Value":150516000.0,"Invested Capital":155282000.0,"Working Capital":140434000.0,"Net Tangible Assets":150516000.0,"Capital Lease Obligations":166000.0,"Common Stock Equity":155282000.0,"Total Capitalization":155282000.0,"Total Equity Gross Minority Interest":155282000.0,"Stockholders Equity":155282000.0,"Retained Earnings":-156498000.0,"Additional Paid In Capital":311776000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Total Liabilities Net Minority Interest":47347000.0,"Total Non Current Liabilities Net Minority Interest":667000.0,"Other Non Current Liabilities":667000.0,"Preferred Securities Outside Stock Equity":0.0,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":46680000.0,"Current Debt And Capital Lease Obligation":166000.0,"Current Capital Lease Obligation":166000.0,"Payables And Accrued Expenses":46514000.0,"Current Accrued Expenses":30509000.0,"Interest Payable":0.0,"Payables":16005000.0,"Accounts Payable":16005000.0,"Total Assets":202629000.0,"Total Non Current Assets":15515000.0,"Other Non Current Assets":955000.0,"Goodwill And Other Intangible Assets":4766000.0,"Other Intangible Assets":522000.0,"Goodwill":4244000.0,"Net PPE":9794000.0,"Accumulated Depreciation":-3668000.0,"Gross PPE":13462000.0,"Leases":78000.0,"Construction In Progress":778000.0,"Machinery Furniture Equipment":12606000.0,"Properties":0.0,"Current Assets":187114000.0,"Other Current Assets":4727000.0,"Inventory":51887000.0,"Finished Goods":29363000.0,"Raw Materials":22524000.0,"Receivables":36959000.0,"Accounts Receivable":36959000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":93541000.0,"Cash And Cash Equivalents":93541000.0},"2026-03-31":{"Ordinary Shares Number":41890392.0,"Share Issued":41890392.0,"Net Debt":null,"Total Debt":157000.0,"Tangible Book Value":153096000.0,"Invested Capital":157881000.0,"Working Capital":142674000.0,"Net Tangible Assets":153096000.0,"Capital Lease Obligations":157000.0,"Common Stock Equity":157881000.0,"Total Capitalization":157881000.0,"Total Equity Gross Minority Interest":157881000.0,"Stockholders Equity":157881000.0,"Retained Earnings":-151548000.0,"Additional Paid In Capital":309425000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Total Liabilities Net Minority Interest":47810000.0,"Total Non Current Liabilities Net Minority Interest":558000.0,"Other Non Current Liabilities":558000.0,"Preferred Securities Outside Stock Equity":0.0,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":47252000.0,"Current Debt And Capital Lease Obligation":157000.0,"Current Capital Lease Obligation":157000.0,"Payables And Accrued Expenses":47095000.0,"Current Accrued Expenses":30703000.0,"Interest Payable":0.0,"Payables":16392000.0,"Accounts Payable":16392000.0,"Total Assets":205691000.0,"Total Non Current Assets":15765000.0,"Other Non Current Assets":1027000.0,"Goodwill And Other Intangible Assets":4785000.0,"Other Intangible Assets":541000.0,"Goodwill":4244000.0,"Net PPE":9953000.0,"Accumulated Depreciation":-3113000.0,"Gross PPE":13066000.0,"Leases":78000.0,"Construction In Progress":794000.0,"Machinery Furniture Equipment":12194000.0,"Properties":0.0,"Current Assets":189926000.0,"Other Current Assets":5208000.0,"Inventory":50269000.0,"Finished Goods":28422000.0,"Raw Materials":21847000.0,"Receivables":34563000.0,"Accounts Receivable":34563000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":99886000.0,"Cash And Cash Equivalents":99886000.0},"2025-12-31":{"Ordinary Shares Number":40231814.0,"Share Issued":40231814.0,"Net Debt":49354000.0,"Total Debt":60264000.0,"Tangible Book Value":-128872000.0,"Invested Capital":-63853000.0,"Working Capital":58269000.0,"Net Tangible Assets":-128872000.0,"Capital Lease Obligations":50000.0,"Common Stock Equity":-124067000.0,"Total Capitalization":-63853000.0,"Total Equity Gross Minority Interest":-124067000.0,"Stockholders Equity":-124067000.0,"Retained Earnings":-135737000.0,"Additional Paid In Capital":11669000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Total Liabilities Net Minority Interest":240486000.0,"Total Non Current Liabilities Net Minority Interest":196611000.0,"Other Non Current Liabilities":2017000.0,"Preferred Securities Outside Stock Equity":101967000.0,"Derivative Product Liabilities":32413000.0,"Long Term Debt And Capital Lease Obligation":60214000.0,"Long Term Debt":60214000.0,"Current Liabilities":43875000.0,"Current Debt And Capital Lease Obligation":50000.0,"Current Capital Lease Obligation":50000.0,"Payables And Accrued Expenses":43825000.0,"Current Accrued Expenses":24219000.0,"Interest Payable":null,"Payables":19606000.0,"Accounts Payable":19606000.0,"Total Assets":116419000.0,"Total Non Current Assets":14275000.0,"Other Non Current Assets":567000.0,"Goodwill And Other Intangible Assets":4805000.0,"Other Intangible Assets":561000.0,"Goodwill":4244000.0,"Net PPE":8903000.0,"Accumulated Depreciation":-2658000.0,"Gross PPE":11561000.0,"Leases":78000.0,"Construction In Progress":2980000.0,"Machinery Furniture Equipment":8503000.0,"Properties":0.0,"Current Assets":102144000.0,"Other Current Assets":15520000.0,"Inventory":46981000.0,"Finished Goods":25442000.0,"Raw Materials":21539000.0,"Receivables":28783000.0,"Accounts Receivable":28783000.0,"Allowance For Doubtful Accounts Receivable":-446000.0,"Gross Accounts Receivable":29229000.0,"Cash Cash Equivalents And Short Term Investments":10860000.0,"Cash And Cash Equivalents":10860000.0},"2025-09-30":{"Ordinary Shares Number":40231814.0,"Share Issued":40231814.0,"Net Debt":38802000.0,"Total Debt":46312000.0,"Tangible Book Value":-152421000.0,"Invested Capital":-101383000.0,"Working Capital":40756000.0,"Net Tangible Assets":-152421000.0,"Capital Lease Obligations":98000.0,"Common Stock Equity":-147597000.0,"Total Capitalization":-101383000.0,"Total Equity Gross Minority Interest":-147597000.0,"Stockholders Equity":-147597000.0,"Retained Earnings":-158247000.0,"Additional Paid In Capital":10649000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Total Liabilities Net Minority Interest":249544000.0,"Total Non Current Liabilities Net Minority Interest":201248000.0,"Other Non Current Liabilities":2900000.0,"Preferred Securities Outside Stock Equity":101967000.0,"Derivative Product Liabilities":50167000.0,"Long Term Debt And Capital Lease Obligation":46214000.0,"Long Term Debt":46214000.0,"Current Liabilities":48296000.0,"Current Debt And Capital Lease Obligation":98000.0,"Current Capital Lease Obligation":98000.0,"Payables And Accrued Expenses":48198000.0,"Current Accrued Expenses":35156000.0,"Interest Payable":1348000.0,"Payables":13042000.0,"Accounts Payable":13042000.0,"Total Assets":101947000.0,"Total Non Current Assets":12895000.0,"Other Non Current Assets":671000.0,"Goodwill And Other Intangible Assets":4824000.0,"Other Intangible Assets":580000.0,"Goodwill":4244000.0,"Net PPE":7400000.0,"Accumulated Depreciation":-2283000.0,"Gross PPE":9683000.0,"Leases":78000.0,"Construction In Progress":1357000.0,"Machinery Furniture Equipment":8248000.0,"Properties":0.0,"Current Assets":89052000.0,"Other Current Assets":10171000.0,"Inventory":41500000.0,"Finished Goods":21836000.0,"Raw Materials":19664000.0,"Receivables":29969000.0,"Accounts Receivable":29969000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":7412000.0,"Cash And Cash Equivalents":7412000.0},"2025-06-30":{"Ordinary Shares Number":40231814.0,"Share Issued":40231814.0,"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,"Retained Earnings":null,"Additional Paid In Capital":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,"Preferred Securities Outside Stock Equity":null,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":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,"Net Debt":7426000.0,"Total Debt":24922000.0,"Tangible Book Value":-117020000.0,"Invested Capital":-87406000.0,"Working Capital":30467000.0,"Net Tangible Assets":-117020000.0,"Capital Lease Obligations":190000.0,"Common Stock Equity":-112138000.0,"Total Capitalization":-87406000.0,"Total Equity Gross Minority Interest":-112138000.0,"Stockholders Equity":-112138000.0,"Retained Earnings":-118488000.0,"Additional Paid In Capital":6349000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Total Liabilities Net Minority Interest":181102000.0,"Total Non Current Liabilities Net Minority Interest":152028000.0,"Other Non Current Liabilities":1482000.0,"Preferred Securities Outside Stock Equity":101967000.0,"Derivative Product Liabilities":23847000.0,"Long Term Debt And Capital Lease Obligation":24732000.0,"Long Term Debt":24732000.0,"Current Liabilities":29074000.0,"Current Debt And Capital Lease Obligation":190000.0,"Current Capital Lease Obligation":190000.0,"Payables And Accrued Expenses":28884000.0,"Current Accrued Expenses":21467000.0,"Interest Payable":1127000.0,"Payables":7417000.0,"Accounts Payable":7417000.0,"Total Assets":68964000.0,"Total Non Current Assets":9423000.0,"Other Non Current Assets":304000.0,"Goodwill And Other Intangible Assets":4882000.0,"Other Intangible Assets":638000.0,"Goodwill":4244000.0,"Net PPE":4237000.0,"Accumulated Depreciation":-1432000.0,"Gross PPE":5669000.0,"Leases":78000.0,"Construction In Progress":394000.0,"Machinery Furniture Equipment":5197000.0,"Properties":0.0,"Current Assets":59541000.0,"Other Current Assets":713000.0,"Inventory":23673000.0,"Finished Goods":11914000.0,"Raw Materials":11759000.0,"Receivables":17849000.0,"Accounts Receivable":17849000.0,"Allowance For Doubtful Accounts Receivable":-262000.0,"Gross Accounts Receivable":18111000.0,"Cash Cash Equivalents And Short Term Investments":17306000.0,"Cash And Cash Equivalents":17306000.0}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.007021,"Normalized EBITDA":-4362000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-4950000.0,"Reconciled Depreciation":574000.0,"Reconciled Cost Of Revenue":54743000.0,"EBITDA":-4362000.0,"EBIT":-4936000.0,"Net Interest Income":786000.0,"Interest Expense":49000.0,"Interest Income":835000.0,"Normalized Income":-4950000.0,"Net Income From Continuing And Discontinued Operation":-4950000.0,"Total Expenses":91031000.0,"Total Operating Income As Reported":-5639000.0,"Diluted Average Shares":41934553.0,"Basic Average Shares":41934553.0,"Diluted EPS":-0.12,"Basic EPS":-0.12,"Diluted NI Availto Com Stockholders":-4950000.0,"Net Income Common Stockholders":-4950000.0,"Net Income":-4950000.0,"Net Income Including Noncontrolling Interests":-4950000.0,"Net Income Continuous Operations":-4950000.0,"Tax Provision":-35000.0,"Pretax Income":-4985000.0,"Other Income Expense":-132000.0,"Other Non Operating Income Expenses":-132000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":786000.0,"Interest Expense Non Operating":49000.0,"Interest Income Non Operating":835000.0,"Operating Income":-5639000.0,"Operating Expense":36288000.0,"Selling General And Administration":36288000.0,"Gross Profit":30649000.0,"Cost Of Revenue":54743000.0,"Total Revenue":85392000.0,"Operating Revenue":85392000.0},"2026-03-31":{"Tax Effect Of Unusual Items":136000.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-15179000.0,"Total Unusual Items":340000.0,"Total Unusual Items Excluding Goodwill":340000.0,"Net Income From Continuing Operation Net Minority Interest":-15811000.0,"Reconciled Depreciation":475000.0,"Reconciled Cost Of Revenue":43042000.0,"EBITDA":-14839000.0,"EBIT":-15314000.0,"Net Interest Income":79000.0,"Interest Expense":420000.0,"Interest Income":499000.0,"Normalized Income":-16015000.0,"Net Income From Continuing And Discontinued Operation":-15811000.0,"Total Expenses":88870000.0,"Total Operating Income As Reported":-16150000.0,"Diluted Average Shares":26892105.0,"Basic Average Shares":26892105.0,"Diluted EPS":-0.59,"Basic EPS":-0.59,"Diluted NI Availto Com Stockholders":-15811000.0,"Net Income Common Stockholders":-15811000.0,"Net Income":-15811000.0,"Net Income Including Noncontrolling Interests":-15811000.0,"Net Income Continuous Operations":-15811000.0,"Tax Provision":77000.0,"Pretax Income":-15734000.0,"Other Income Expense":337000.0,"Other Non Operating Income Expenses":-3000.0,"Special Income Charges":340000.0,"Other Special Charges":-340000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":79000.0,"Interest Expense Non Operating":420000.0,"Interest Income Non Operating":499000.0,"Operating Income":-16150000.0,"Operating Expense":45828000.0,"Selling General And Administration":45828000.0,"Gross Profit":29678000.0,"Cost Of Revenue":43042000.0,"Total Revenue":72720000.0,"Operating Revenue":72720000.0},"2025-12-31":{"Tax Effect Of Unusual Items":3728340.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":5866000.0,"Total Unusual Items":17754000.0,"Total Unusual Items Excluding Goodwill":17754000.0,"Net Income From Continuing Operation Net Minority Interest":22510000.0,"Reconciled Depreciation":393000.0,"Reconciled Cost Of Revenue":33469000.0,"EBITDA":23620000.0,"EBIT":23227000.0,"Net Interest Income":-714000.0,"Interest Expense":755000.0,"Interest Income":41000.0,"Normalized Income":8484340.0,"Net Income From Continuing And Discontinued Operation":22510000.0,"Total Expenses":59509000.0,"Total Operating Income As Reported":4516000.0,"Diluted Average Shares":40231814.0,"Basic Average Shares":40231814.0,"Diluted EPS":0.559507,"Basic EPS":0.559507,"Diluted NI Availto Com Stockholders":22510000.0,"Net Income Common Stockholders":22510000.0,"Net Income":22510000.0,"Net Income Including Noncontrolling Interests":22510000.0,"Net Income Continuous Operations":22510000.0,"Tax Provision":-38000.0,"Pretax Income":22472000.0,"Other Income Expense":18670000.0,"Other Non Operating Income Expenses":916000.0,"Special Income Charges":17754000.0,"Other Special Charges":-17754000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-714000.0,"Interest Expense Non Operating":755000.0,"Interest Income Non Operating":41000.0,"Operating Income":4516000.0,"Operating Expense":26040000.0,"Selling General And Administration":26040000.0,"Gross Profit":30556000.0,"Cost Of Revenue":33469000.0,"Total Revenue":64025000.0,"Operating Revenue":64025000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-1776600.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-1102000.0,"Total Unusual Items":-8460000.0,"Total Unusual Items Excluding Goodwill":-8460000.0,"Net Income From Continuing Operation Net Minority Interest":-11255000.0,"Reconciled Depreciation":353000.0,"Reconciled Cost Of Revenue":38251000.0,"EBITDA":-9562000.0,"EBIT":-9915000.0,"Net Interest Income":-742000.0,"Interest Expense":801000.0,"Interest Income":59000.0,"Normalized Income":-4571600.0,"Net Income From Continuing And Discontinued Operation":-11255000.0,"Total Expenses":67088000.0,"Total Operating Income As Reported":-1052000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-11255000.0,"Net Income Common Stockholders":-11255000.0,"Net Income":-11255000.0,"Net Income Including Noncontrolling Interests":-11255000.0,"Net Income Continuous Operations":-11255000.0,"Tax Provision":539000.0,"Pretax Income":-10716000.0,"Other Income Expense":-8922000.0,"Other Non Operating Income Expenses":-462000.0,"Special Income Charges":-8460000.0,"Other Special Charges":8460000.0,"Gain On Sale Of Security":-8460000.0,"Net Non Operating Interest Income Expense":-742000.0,"Interest Expense Non Operating":801000.0,"Interest Income Non Operating":59000.0,"Operating Income":-1052000.0,"Operating Expense":28837000.0,"Selling General And Administration":28837000.0,"Gross Profit":27785000.0,"Cost Of Revenue":38251000.0,"Total Revenue":66036000.0,"Operating Revenue":66036000.0},"2025-06-30":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"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":40231814.0,"Basic Average Shares":40231814.0,"Diluted EPS":-0.224648,"Basic EPS":-0.224648,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":-8180000.0,"Other Special Charges":8180000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"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":31821094.0,"Basic Average Shares":31821094.0,"Diluted EPS":-0.611733,"Basic EPS":-0.611733,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":9680000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2024-12-31":{"Tax Effect Of Unusual Items":-2692830.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":1240000.0,"Total Unusual Items":-12823000.0,"Total Unusual Items Excluding Goodwill":-12823000.0,"Net Income From Continuing Operation Net Minority Interest":-12250000.0,"Reconciled Depreciation":260000.0,"Reconciled Cost Of Revenue":26244000.0,"EBITDA":-11583000.0,"EBIT":-11843000.0,"Net Interest Income":-249000.0,"Interest Expense":391000.0,"Interest Income":142000.0,"Normalized Income":-2119830.0,"Net Income From Continuing And Discontinued Operation":-12250000.0,"Total Expenses":47824000.0,"Total Operating Income As Reported":1388000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-12250000.0,"Net Income Common Stockholders":-12250000.0,"Net Income":-12250000.0,"Net Income Including Noncontrolling Interests":-12250000.0,"Net Income Continuous Operations":-12250000.0,"Tax Provision":16000.0,"Pretax Income":-12234000.0,"Other Income Expense":-13373000.0,"Other Non Operating Income Expenses":-550000.0,"Special Income Charges":null,"Other Special Charges":null,"Gain On Sale Of Security":-12823000.0,"Net Non Operating Interest Income Expense":-249000.0,"Interest Expense Non Operating":391000.0,"Interest Income Non Operating":142000.0,"Operating Income":1388000.0,"Operating Expense":21580000.0,"Selling General And Administration":21580000.0,"Gross Profit":22968000.0,"Cost Of Revenue":26244000.0,"Total Revenue":49212000.0,"Operating Revenue":49212000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":-6004000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-983000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":93541000.0,"Beginning Cash Position":99886000.0,"Changes In Cash":-6345000.0,"Financing Cash Flow":-341000.0,"Cash Flow From Continuing Financing Activities":-341000.0,"Net Other Financing Charges":-570000.0,"Proceeds From Stock Option Exercised":229000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-983000.0,"Cash Flow From Continuing Investing Activities":-983000.0,"Net PPE Purchase And Sale":-983000.0,"Purchase Of PPE":-983000.0,"Operating Cash Flow":-5021000.0,"Cash Flow From Continuing Operating Activities":-5021000.0,"Change In Working Capital":-4561000.0,"Change In Payables And Accrued Expense":-135000.0,"Change In Accrued Expense":-189000.0,"Change In Payable":54000.0,"Change In Account Payable":54000.0,"Change In Prepaid Assets":843000.0,"Change In Inventory":-2873000.0,"Change In Receivables":-2396000.0,"Changes In Account Receivables":-2396000.0,"Other Non Cash Items":1305000.0,"Stock Based Compensation":2611000.0,"Depreciation Amortization Depletion":574000.0,"Depreciation And Amortization":574000.0,"Operating Gains Losses":0.0,"Gain Loss On Investment Securities":0.0,"Net Income From Continuing Operations":-4950000.0},"2026-03-31":{"Free Cash Flow":-14286000.0,"Repayment Of Debt":-43000000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":155366000.0,"Capital Expenditure":-1446000.0,"Interest Paid Supplemental Data":342000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":99886000.0,"Beginning Cash Position":10860000.0,"Changes In Cash":89026000.0,"Financing Cash Flow":103312000.0,"Cash Flow From Continuing Financing Activities":103312000.0,"Net Other Financing Charges":-9071000.0,"Proceeds From Stock Option Exercised":17000.0,"Net Common Stock Issuance":155366000.0,"Common Stock Issuance":155366000.0,"Net Issuance Payments Of Debt":-43000000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-43000000.0,"Long Term Debt Payments":-43000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-1446000.0,"Cash Flow From Continuing Investing Activities":-1446000.0,"Net PPE Purchase And Sale":-1446000.0,"Purchase Of PPE":-1446000.0,"Operating Cash Flow":-12840000.0,"Cash Flow From Continuing Operating Activities":-12840000.0,"Change In Working Capital":-2230000.0,"Change In Payables And Accrued Expense":11396000.0,"Change In Accrued Expense":12139000.0,"Change In Payable":-743000.0,"Change In Account Payable":-743000.0,"Change In Prepaid Assets":-3936000.0,"Change In Inventory":-3910000.0,"Change In Receivables":-5780000.0,"Changes In Account Receivables":-5780000.0,"Other Non Cash Items":700000.0,"Stock Based Compensation":4379000.0,"Depreciation Amortization Depletion":475000.0,"Depreciation And Amortization":475000.0,"Operating Gains Losses":-353000.0,"Gain Loss On Investment Securities":-353000.0,"Net Income From Continuing Operations":-15811000.0},"2025-12-31":{"Free Cash Flow":-8381000.0,"Repayment Of Debt":null,"Issuance Of Debt":14000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1712000.0,"Interest Paid Supplemental Data":619000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":10860000.0,"Beginning Cash Position":7412000.0,"Changes In Cash":3448000.0,"Financing Cash Flow":11829000.0,"Cash Flow From Continuing Financing Activities":11829000.0,"Net Other Financing Charges":-2171000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":14000000.0,"Net Short Term Debt Issuance":14000000.0,"Short Term Debt Issuance":14000000.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-1712000.0,"Cash Flow From Continuing Investing Activities":-1712000.0,"Net PPE Purchase And Sale":-1712000.0,"Purchase Of PPE":-1712000.0,"Operating Cash Flow":-6669000.0,"Cash Flow From Continuing Operating Activities":-6669000.0,"Change In Working Capital":-12872000.0,"Change In Payables And Accrued Expense":-7621000.0,"Change In Accrued Expense":-11947000.0,"Change In Payable":4326000.0,"Change In Account Payable":4326000.0,"Change In Prepaid Assets":-202000.0,"Change In Inventory":-6235000.0,"Change In Receivables":1186000.0,"Changes In Account Receivables":1186000.0,"Other Non Cash Items":893000.0,"Stock Based Compensation":1038000.0,"Depreciation Amortization Depletion":393000.0,"Depreciation And Amortization":393000.0,"Operating Gains Losses":-18631000.0,"Gain Loss On Investment Securities":-18631000.0,"Net Income From Continuing Operations":22510000.0},"2025-09-30":{"Free Cash Flow":-7578000.0,"Repayment Of Debt":null,"Issuance Of Debt":7000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1515000.0,"Interest Paid Supplemental Data":630000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":7412000.0,"Beginning Cash Position":10659000.0,"Changes In Cash":-3247000.0,"Financing Cash Flow":4331000.0,"Cash Flow From Continuing Financing Activities":4331000.0,"Net Other Financing Charges":-3843000.0,"Proceeds From Stock Option Exercised":1174000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":7000000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-1515000.0,"Cash Flow From Continuing Investing Activities":-1515000.0,"Net PPE Purchase And Sale":-1515000.0,"Purchase Of PPE":-1515000.0,"Operating Cash Flow":-6063000.0,"Cash Flow From Continuing Operating Activities":-6063000.0,"Change In Working Capital":-6683000.0,"Change In Payables And Accrued Expense":3793000.0,"Change In Accrued Expense":6498000.0,"Change In Payable":-2705000.0,"Change In Account Payable":-2705000.0,"Change In Prepaid Assets":887000.0,"Change In Inventory":-7657000.0,"Change In Receivables":-3706000.0,"Changes In Account Receivables":-3706000.0,"Other Non Cash Items":1559000.0,"Stock Based Compensation":1066000.0,"Depreciation Amortization Depletion":353000.0,"Depreciation And Amortization":353000.0,"Operating Gains Losses":8897000.0,"Gain Loss On Investment Securities":8897000.0,"Net Income From Continuing Operations":-11255000.0},"2025-06-30":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":0.0,"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 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,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":0.0,"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 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,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":-5199000.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-1209000.0,"Interest Paid Supplemental Data":164000.0,"Income Tax Paid Supplemental Data":3000.0,"End Cash Position":17306000.0,"Beginning Cash Position":22189000.0,"Changes In Cash":-4883000.0,"Financing Cash Flow":316000.0,"Cash Flow From Continuing Financing Activities":316000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":316000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-1209000.0,"Cash Flow From Continuing Investing Activities":-1209000.0,"Net PPE Purchase And Sale":-1209000.0,"Purchase Of PPE":-1209000.0,"Operating Cash Flow":-3990000.0,"Cash Flow From Continuing Operating Activities":-3986000.0,"Change In Working Capital":-6883000.0,"Change In Payables And Accrued Expense":-7151000.0,"Change In Accrued Expense":-3771000.0,"Change In Payable":-3380000.0,"Change In Account Payable":-3380000.0,"Change In Prepaid Assets":651000.0,"Change In Inventory":-1271000.0,"Change In Receivables":888000.0,"Changes In Account Receivables":888000.0,"Other Non Cash Items":745000.0,"Stock Based Compensation":446000.0,"Depreciation Amortization Depletion":260000.0,"Depreciation And Amortization":260000.0,"Operating Gains Losses":13692000.0,"Gain Loss On Investment Securities":13676000.0,"Net Income From Continuing Operations":-12250000.0}}}