{"ticker":"OPAD","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":4832000.0,"Share Issued":4832000.0,"Net Debt":66772000.0,"Total Debt":101001000.0,"Tangible Book Value":37306000.0,"Invested Capital":137196000.0,"Working Capital":42434000.0,"Net Tangible Assets":37306000.0,"Capital Lease Obligations":1111000.0,"Common Stock Equity":37306000.0,"Total Capitalization":52024000.0,"Total Equity Gross Minority Interest":37306000.0,"Stockholders Equity":37306000.0,"Retained Earnings":-525851000.0,"Additional Paid In Capital":563157000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":122983000.0,"Total Non Current Liabilities Net Minority Interest":27281000.0,"Other Non Current Liabilities":12563000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":14718000.0,"Long Term Debt":14718000.0,"Current Liabilities":95702000.0,"Other Current Liabilities":69000.0,"Current Debt And Capital Lease Obligation":86283000.0,"Current Capital Lease Obligation":1111000.0,"Current Debt":85172000.0,"Line Of Credit":85172000.0,"Payables And Accrued Expenses":9350000.0,"Current Accrued Expenses":6469000.0,"Interest Payable":495000.0,"Payables":2881000.0,"Accounts Payable":2881000.0,"Total Assets":160289000.0,"Total Non Current Assets":22153000.0,"Other Non Current Assets":8079000.0,"Investment Properties":4442000.0,"Net PPE":9632000.0,"Accumulated Depreciation":-4158000.0,"Gross PPE":13790000.0,"Leases":5932000.0,"Construction In Progress":null,"Other Properties":4904000.0,"Machinery Furniture Equipment":1715000.0,"Land And Improvements":1239000.0,"Properties":0.0,"Current Assets":138136000.0,"Other Current Assets":2919000.0,"Restricted Cash":1741000.0,"Inventory":94226000.0,"Finished Goods":94226000.0,"Receivables":6132000.0,"Accounts Receivable":6132000.0,"Cash Cash Equivalents And Short Term Investments":33118000.0,"Cash And Cash Equivalents":33118000.0},"2026-03-31":{"Ordinary Shares Number":4728679.0,"Share Issued":4728679.0,"Net Debt":39610000.0,"Total Debt":81571000.0,"Tangible Book Value":45841000.0,"Invested Capital":126274000.0,"Working Capital":50695000.0,"Net Tangible Assets":45841000.0,"Capital Lease Obligations":1138000.0,"Common Stock Equity":45841000.0,"Total Capitalization":60525000.0,"Total Equity Gross Minority Interest":45841000.0,"Stockholders Equity":45841000.0,"Retained Earnings":-516563000.0,"Additional Paid In Capital":562399000.0,"Capital Stock":5000.0,"Common Stock":5000.0,"Total Liabilities Net Minority Interest":103930000.0,"Total Non Current Liabilities Net Minority Interest":27488000.0,"Other Non Current Liabilities":12804000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":14684000.0,"Long Term Debt":14684000.0,"Current Liabilities":76442000.0,"Other Current Liabilities":192000.0,"Current Debt And Capital Lease Obligation":66887000.0,"Current Capital Lease Obligation":1138000.0,"Current Debt":65749000.0,"Line Of Credit":65749000.0,"Payables And Accrued Expenses":9363000.0,"Current Accrued Expenses":7241000.0,"Interest Payable":495000.0,"Payables":2122000.0,"Accounts Payable":2122000.0,"Total Assets":149771000.0,"Total Non Current Assets":22634000.0,"Other Non Current Assets":8248000.0,"Investment Properties":4408000.0,"Net PPE":9978000.0,"Accumulated Depreciation":-3989000.0,"Gross PPE":13967000.0,"Leases":5938000.0,"Construction In Progress":null,"Other Properties":4921000.0,"Machinery Furniture Equipment":1869000.0,"Land And Improvements":1239000.0,"Properties":0.0,"Current Assets":127137000.0,"Other Current Assets":2613000.0,"Restricted Cash":810000.0,"Inventory":74672000.0,"Finished Goods":74672000.0,"Receivables":8219000.0,"Accounts Receivable":8219000.0,"Cash Cash Equivalents And Short Term Investments":40823000.0,"Cash And Cash Equivalents":40823000.0},"2025-12-31":{"Ordinary Shares Number":3721064.0,"Share Issued":3721064.0,"Net Debt":66183000.0,"Total Debt":93831000.0,"Tangible Book Value":38219000.0,"Invested Capital":130945000.0,"Working Capital":42891000.0,"Net Tangible Assets":38219000.0,"Capital Lease Obligations":1105000.0,"Common Stock Equity":38219000.0,"Total Capitalization":52869000.0,"Total Equity Gross Minority Interest":38219000.0,"Stockholders Equity":38219000.0,"Retained Earnings":-506430000.0,"Additional Paid In Capital":544645000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Total Liabilities Net Minority Interest":116552000.0,"Total Non Current Liabilities Net Minority Interest":27750000.0,"Other Non Current Liabilities":13100000.0,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":14650000.0,"Long Term Debt":14650000.0,"Current Liabilities":88802000.0,"Other Current Liabilities":361000.0,"Current Debt And Capital Lease Obligation":79181000.0,"Current Capital Lease Obligation":1105000.0,"Current Debt":78076000.0,"Line Of Credit":78076000.0,"Payables And Accrued Expenses":9260000.0,"Current Accrued Expenses":7593000.0,"Interest Payable":613000.0,"Payables":1667000.0,"Accounts Payable":1667000.0,"Total Assets":154771000.0,"Total Non Current Assets":23078000.0,"Other Non Current Assets":8405000.0,"Investment Properties":4389000.0,"Net PPE":10284000.0,"Accumulated Depreciation":-3747000.0,"Gross PPE":14031000.0,"Leases":5963000.0,"Construction In Progress":0.0,"Other Properties":4935000.0,"Machinery Furniture Equipment":1894000.0,"Land And Improvements":1239000.0,"Properties":0.0,"Current Assets":131693000.0,"Other Current Assets":1792000.0,"Restricted Cash":1627000.0,"Inventory":93793000.0,"Finished Goods":93793000.0,"Receivables":7938000.0,"Accounts Receivable":7938000.0,"Cash Cash Equivalents And Short Term Investments":26543000.0,"Cash And Cash Equivalents":26543000.0},"2025-09-30":{"Ordinary Shares Number":3492812.0,"Share Issued":3492812.0,"Net Debt":125842000.0,"Total Debt":157875000.0,"Tangible Book Value":39852000.0,"Invested Capital":196653000.0,"Working Capital":50024000.0,"Net Tangible Assets":39852000.0,"Capital Lease Obligations":1074000.0,"Common Stock Equity":39852000.0,"Total Capitalization":54490000.0,"Total Equity Gross Minority Interest":39852000.0,"Stockholders Equity":39852000.0,"Retained Earnings":-497610000.0,"Additional Paid In Capital":537459000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":183609000.0,"Total Non Current Liabilities Net Minority Interest":28027000.0,"Other Non Current Liabilities":13389000.0,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":14638000.0,"Long Term Debt":14638000.0,"Current Liabilities":155582000.0,"Other Current Liabilities":1146000.0,"Current Debt And Capital Lease Obligation":143237000.0,"Current Capital Lease Obligation":1074000.0,"Current Debt":142163000.0,"Line Of Credit":142163000.0,"Payables And Accrued Expenses":11199000.0,"Current Accrued Expenses":9287000.0,"Interest Payable":1119000.0,"Payables":1912000.0,"Accounts Payable":1912000.0,"Total Assets":223461000.0,"Total Non Current Assets":17855000.0,"Other Non Current Assets":8542000.0,"Investment Properties":null,"Net PPE":9313000.0,"Accumulated Depreciation":-3594000.0,"Gross PPE":12907000.0,"Leases":6060000.0,"Construction In Progress":0.0,"Other Properties":4935000.0,"Machinery Furniture Equipment":1912000.0,"Land And Improvements":null,"Properties":0.0,"Current Assets":205606000.0,"Other Current Assets":2207000.0,"Restricted Cash":2685000.0,"Inventory":162367000.0,"Finished Goods":162367000.0,"Receivables":7388000.0,"Accounts Receivable":7388000.0,"Cash Cash Equivalents And Short Term Investments":30959000.0,"Cash And Cash Equivalents":30959000.0},"2025-06-30":{"Ordinary Shares Number":2771035.0,"Share Issued":2771035.0,"Net Debt":193249000.0,"Total Debt":216959000.0,"Tangible Book Value":24535000.0,"Invested Capital":240434000.0,"Working Capital":19979000.0,"Net Tangible Assets":24535000.0,"Capital Lease Obligations":1060000.0,"Common Stock Equity":24535000.0,"Total Capitalization":24535000.0,"Total Equity Gross Minority Interest":24535000.0,"Stockholders Equity":24535000.0,"Retained Earnings":-486006000.0,"Additional Paid In Capital":510538000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":243451000.0,"Total Non Current Liabilities Net Minority Interest":13833000.0,"Other Non Current Liabilities":13674000.0,"Derivative Product Liabilities":159000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":229618000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":216959000.0,"Current Capital Lease Obligation":1060000.0,"Current Debt":215899000.0,"Line Of Credit":215899000.0,"Payables And Accrued Expenses":12659000.0,"Current Accrued Expenses":11362000.0,"Interest Payable":1512000.0,"Payables":1297000.0,"Accounts Payable":1297000.0,"Total Assets":267986000.0,"Total Non Current Assets":18389000.0,"Other Non Current Assets":8717000.0,"Investment Properties":null,"Net PPE":9672000.0,"Accumulated Depreciation":-3350000.0,"Gross PPE":13022000.0,"Leases":6060000.0,"Construction In Progress":92000.0,"Other Properties":4958000.0,"Machinery Furniture Equipment":1912000.0,"Land And Improvements":null,"Properties":0.0,"Current Assets":249597000.0,"Other Current Assets":2571000.0,"Restricted Cash":4096000.0,"Inventory":212737000.0,"Finished Goods":212737000.0,"Receivables":7543000.0,"Accounts Receivable":7543000.0,"Cash Cash Equivalents And Short Term Investments":22650000.0,"Cash And Cash Equivalents":22650000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"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,"Derivative Product Liabilities":488000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Line Of Credit":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,"Investment Properties":9840000.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Inventory":null,"Finished Goods":null,"Receivables":null,"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":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,"Derivative Product Liabilities":231000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Line Of Credit":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,"Investment Properties":0.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":5440000.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Land And Improvements":0.0,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Inventory":null,"Finished Goods":null,"Receivables":null,"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":49200.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-7723000.0,"Total Unusual Items":123000.0,"Total Unusual Items Excluding Goodwill":123000.0,"Net Income From Continuing Operation Net Minority Interest":-9288000.0,"Reconciled Depreciation":285000.0,"Reconciled Cost Of Revenue":70536000.0,"EBITDA":-7600000.0,"EBIT":-7885000.0,"Net Interest Income":-1387000.0,"Interest Expense":1387000.0,"Normalized Income":-9361800.0,"Net Income From Continuing And Discontinued Operation":-9288000.0,"Total Expenses":85892000.0,"Total Operating Income As Reported":-8239000.0,"Diluted Average Shares":4795000.0,"Basic Average Shares":4795000.0,"Diluted EPS":-1.94,"Basic EPS":-1.94,"Diluted NI Availto Com Stockholders":-9288000.0,"Net Income Common Stockholders":-9288000.0,"Net Income":-9288000.0,"Net Income Including Noncontrolling Interests":-9288000.0,"Net Income Continuous Operations":-9288000.0,"Tax Provision":16000.0,"Pretax Income":-9272000.0,"Other Income Expense":354000.0,"Other Non Operating Income Expenses":231000.0,"Gain On Sale Of Security":123000.0,"Net Non Operating Interest Income Expense":-1387000.0,"Interest Expense Non Operating":1387000.0,"Operating Income":-8239000.0,"Operating Expense":15356000.0,"Research And Development":954000.0,"Selling General And Administration":14402000.0,"Selling And Marketing Expense":7622000.0,"General And Administrative Expense":6780000.0,"Other Gand A":6780000.0,"Gross Profit":7117000.0,"Cost Of Revenue":70536000.0,"Total Revenue":77653000.0,"Operating Revenue":77653000.0},"2026-03-31":{"Tax Effect Of Unusual Items":67600.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-8382000.0,"Total Unusual Items":169000.0,"Total Unusual Items Excluding Goodwill":169000.0,"Net Income From Continuing Operation Net Minority Interest":-10133000.0,"Reconciled Depreciation":287000.0,"Reconciled Cost Of Revenue":74518000.0,"EBITDA":-8213000.0,"EBIT":-8500000.0,"Net Interest Income":-1617000.0,"Interest Expense":1617000.0,"Normalized Income":-10234400.0,"Net Income From Continuing And Discontinued Operation":-10133000.0,"Total Expenses":89105000.0,"Total Operating Income As Reported":-9030000.0,"Diluted Average Shares":4619400.0,"Basic Average Shares":4619400.0,"Diluted EPS":-2.2,"Basic EPS":-2.2,"Diluted NI Availto Com Stockholders":-10133000.0,"Net Income Common Stockholders":-10133000.0,"Net Income":-10133000.0,"Net Income Including Noncontrolling Interests":-10133000.0,"Net Income Continuous Operations":-10133000.0,"Tax Provision":16000.0,"Pretax Income":-10117000.0,"Other Income Expense":530000.0,"Other Non Operating Income Expenses":361000.0,"Gain On Sale Of Security":169000.0,"Net Non Operating Interest Income Expense":-1617000.0,"Interest Expense Non Operating":1617000.0,"Operating Income":-9030000.0,"Operating Expense":14587000.0,"Research And Development":886000.0,"Selling General And Administration":13701000.0,"Selling And Marketing Expense":7574000.0,"General And Administrative Expense":6127000.0,"Other Gand A":6127000.0,"Gross Profit":5557000.0,"Cost Of Revenue":74518000.0,"Total Revenue":80075000.0,"Operating Revenue":80075000.0},"2025-12-31":{"Tax Effect Of Unusual Items":533.650578,"Tax Rate For Calcs":0.00068,"Normalized EBITDA":-6774000.0,"Total Unusual Items":785000.0,"Total Unusual Items Excluding Goodwill":785000.0,"Net Income From Continuing Operation Net Minority Interest":-8820000.0,"Reconciled Depreciation":267000.0,"Reconciled Cost Of Revenue":106107000.0,"EBITDA":-5989000.0,"EBIT":-6256000.0,"Net Interest Income":-2570000.0,"Interest Expense":2570000.0,"Normalized Income":-9604466.349422,"Net Income From Continuing And Discontinued Operation":-8820000.0,"Total Expenses":121447000.0,"Total Operating Income As Reported":-7329000.0,"Diluted Average Shares":3722400.0,"Basic Average Shares":3722400.0,"Diluted EPS":-2.4,"Basic EPS":-2.4,"Diluted NI Availto Com Stockholders":-8820000.0,"Net Income Common Stockholders":-8820000.0,"Net Income":-8820000.0,"Net Income Including Noncontrolling Interests":-8820000.0,"Net Income Continuous Operations":-8820000.0,"Tax Provision":-6000.0,"Pretax Income":-8826000.0,"Other Income Expense":1073000.0,"Other Non Operating Income Expenses":288000.0,"Gain On Sale Of Security":785000.0,"Net Non Operating Interest Income Expense":-2570000.0,"Interest Expense Non Operating":2570000.0,"Operating Income":-7329000.0,"Operating Expense":15340000.0,"Research And Development":611000.0,"Selling General And Administration":14729000.0,"Selling And Marketing Expense":8678000.0,"General And Administrative Expense":6051000.0,"Other Gand A":6051000.0,"Gross Profit":8011000.0,"Cost Of Revenue":106107000.0,"Total Revenue":114118000.0,"Operating Revenue":114118000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-207270.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-6338000.0,"Total Unusual Items":-987000.0,"Total Unusual Items Excluding Goodwill":-987000.0,"Net Income From Continuing Operation Net Minority Interest":-11604000.0,"Reconciled Depreciation":253000.0,"Reconciled Cost Of Revenue":123345000.0,"EBITDA":-7325000.0,"EBIT":-7578000.0,"Net Interest Income":-3646000.0,"Interest Expense":3646000.0,"Normalized Income":-10824270.0,"Net Income From Continuing And Discontinued Operation":-11604000.0,"Total Expenses":139423000.0,"Total Operating Income As Reported":-6742000.0,"Diluted Average Shares":3128100.0,"Basic Average Shares":3128100.0,"Diluted EPS":-3.7,"Basic EPS":-3.7,"Diluted NI Availto Com Stockholders":-11604000.0,"Net Income Common Stockholders":-11604000.0,"Net Income":-11604000.0,"Net Income Including Noncontrolling Interests":-11604000.0,"Net Income Continuous Operations":-11604000.0,"Tax Provision":380000.0,"Pretax Income":-11224000.0,"Other Income Expense":-836000.0,"Other Non Operating Income Expenses":151000.0,"Gain On Sale Of Security":-987000.0,"Net Non Operating Interest Income Expense":-3646000.0,"Interest Expense Non Operating":3646000.0,"Operating Income":-6742000.0,"Operating Expense":16078000.0,"Research And Development":788000.0,"Selling General And Administration":15290000.0,"Selling And Marketing Expense":10141000.0,"General And Administrative Expense":5149000.0,"Other Gand A":5149000.0,"Gross Profit":9336000.0,"Cost Of Revenue":123345000.0,"Total Revenue":132681000.0,"Operating Revenue":132681000.0},"2025-06-30":{"Tax Effect Of Unusual Items":69090.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-7284000.0,"Total Unusual Items":329000.0,"Total Unusual Items Excluding Goodwill":329000.0,"Net Income From Continuing Operation Net Minority Interest":-10903000.0,"Reconciled Depreciation":253000.0,"Reconciled Cost Of Revenue":146126000.0,"EBITDA":-6955000.0,"EBIT":-7208000.0,"Net Interest Income":-3665000.0,"Interest Expense":3665000.0,"Normalized Income":-11162910.0,"Net Income From Continuing And Discontinued Operation":-10903000.0,"Total Expenses":168096000.0,"Total Operating Income As Reported":-7781000.0,"Diluted Average Shares":2777000.0,"Basic Average Shares":2777000.0,"Diluted EPS":-3.93,"Basic EPS":-3.93,"Diluted NI Availto Com Stockholders":-10903000.0,"Net Income Common Stockholders":-10903000.0,"Net Income":-10903000.0,"Net Income Including Noncontrolling Interests":-10903000.0,"Net Income Continuous Operations":-10903000.0,"Tax Provision":30000.0,"Pretax Income":-10873000.0,"Other Income Expense":573000.0,"Other Non Operating Income Expenses":244000.0,"Gain On Sale Of Security":329000.0,"Net Non Operating Interest Income Expense":-3665000.0,"Interest Expense Non Operating":3665000.0,"Operating Income":-7781000.0,"Operating Expense":21970000.0,"Research And Development":986000.0,"Selling General And Administration":20984000.0,"Selling And Marketing Expense":13188000.0,"General And Administrative Expense":7796000.0,"Other Gand A":7796000.0,"Gross Profit":14189000.0,"Cost Of Revenue":146126000.0,"Total Revenue":160315000.0,"Operating Revenue":160315000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":-25888000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-56764000.0,"Issuance Of Debt":76142000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-34000.0,"Interest Paid Supplemental Data":1734000.0,"Income Tax Paid Supplemental Data":105000.0,"End Cash Position":34859000.0,"Beginning Cash Position":41633000.0,"Changes In Cash":-6774000.0,"Financing Cash Flow":19102000.0,"Cash Flow From Continuing Financing Activities":19102000.0,"Net Other Financing Charges":-276000.0,"Proceeds From Stock Option Exercised":-19187000.0,"Net Common Stock Issuance":19187000.0,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":19378000.0,"Net Short Term Debt Issuance":19378000.0,"Short Term Debt Payments":-56764000.0,"Short Term Debt Issuance":76142000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-22000.0,"Cash Flow From Continuing Investing Activities":-22000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-22000.0,"Sale Of PPE":12000.0,"Purchase Of PPE":-34000.0,"Operating Cash Flow":-25854000.0,"Cash Flow From Continuing Operating Activities":-25854000.0,"Change In Working Capital":-18132000.0,"Change In Payables And Accrued Expense":-281000.0,"Change In Accrued Expense":-1040000.0,"Change In Payable":759000.0,"Change In Account Payable":759000.0,"Change In Prepaid Assets":-137000.0,"Change In Inventory":-19801000.0,"Change In Receivables":2087000.0,"Changes In Account Receivables":2087000.0,"Other Non Cash Items":96000.0,"Stock Based Compensation":1012000.0,"Depreciation Amortization Depletion":285000.0,"Depreciation And Amortization":285000.0,"Depreciation":285000.0,"Operating Gains Losses":173000.0,"Gain Loss On Investment Securities":124000.0,"Gain Loss On Sale Of PPE":49000.0,"Net Income From Continuing Operations":-9288000.0},"2026-03-31":{"Free Cash Flow":9027000.0,"Repurchase Of Capital Stock":-1187000.0,"Repayment Of Debt":-58260000.0,"Issuance Of Debt":45895000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-19000.0,"Interest Paid Supplemental Data":1978000.0,"Income Tax Paid Supplemental Data":2000.0,"End Cash Position":41633000.0,"Beginning Cash Position":28170000.0,"Changes In Cash":13463000.0,"Financing Cash Flow":4419000.0,"Cash Flow From Continuing Financing Activities":4419000.0,"Net Other Financing Charges":-29000.0,"Proceeds From Stock Option Exercised":18000000.0,"Net Common Stock Issuance":-1187000.0,"Common Stock Payments":-1187000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-12365000.0,"Net Short Term Debt Issuance":-12365000.0,"Short Term Debt Payments":-58260000.0,"Short Term Debt Issuance":45895000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-2000.0,"Cash Flow From Continuing Investing Activities":-2000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-2000.0,"Sale Of PPE":17000.0,"Purchase Of PPE":-19000.0,"Operating Cash Flow":9046000.0,"Cash Flow From Continuing Operating Activities":9046000.0,"Change In Working Capital":17602000.0,"Change In Payables And Accrued Expense":-160000.0,"Change In Accrued Expense":-615000.0,"Change In Payable":455000.0,"Change In Account Payable":455000.0,"Change In Prepaid Assets":-664000.0,"Change In Inventory":18707000.0,"Change In Receivables":-281000.0,"Changes In Account Receivables":-281000.0,"Other Non Cash Items":101000.0,"Stock Based Compensation":942000.0,"Depreciation Amortization Depletion":287000.0,"Depreciation And Amortization":287000.0,"Depreciation":287000.0,"Operating Gains Losses":247000.0,"Gain Loss On Investment Securities":245000.0,"Gain Loss On Sale Of PPE":2000.0,"Net Income From Continuing Operations":-10133000.0},"2025-12-31":{"Free Cash Flow":50503000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-119933000.0,"Issuance Of Debt":64493000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":3896000.0,"Income Tax Paid Supplemental Data":-7000.0,"End Cash Position":28170000.0,"Beginning Cash Position":33644000.0,"Changes In Cash":-5474000.0,"Financing Cash Flow":-55977000.0,"Cash Flow From Continuing Financing Activities":-55977000.0,"Net Other Financing Charges":-537000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-55440000.0,"Net Short Term Debt Issuance":-63983000.0,"Short Term Debt Payments":-119933000.0,"Short Term Debt Issuance":55950000.0,"Net Long Term Debt Issuance":8543000.0,"Long Term Debt Issuance":8543000.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":50503000.0,"Cash Flow From Continuing Operating Activities":50503000.0,"Change In Working Capital":60204000.0,"Change In Payables And Accrued Expense":-2197000.0,"Change In Accrued Expense":-1952000.0,"Change In Payable":-245000.0,"Change In Account Payable":-245000.0,"Change In Prepaid Assets":552000.0,"Change In Inventory":62399000.0,"Change In Receivables":-550000.0,"Changes In Account Receivables":-550000.0,"Other Non Cash Items":115000.0,"Stock Based Compensation":-1026000.0,"Depreciation Amortization Depletion":267000.0,"Depreciation And Amortization":267000.0,"Depreciation":267000.0,"Operating Gains Losses":-237000.0,"Gain Loss On Investment Securities":-237000.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-8820000.0},"2025-09-30":{"Free Cash Flow":39953000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-123389000.0,"Issuance Of Debt":86413000.0,"Issuance Of Capital Stock":6000000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":3867000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":33644000.0,"Beginning Cash Position":26746000.0,"Changes In Cash":6898000.0,"Financing Cash Flow":-33074000.0,"Cash Flow From Continuing Financing Activities":-33074000.0,"Net Other Financing Charges":-2266000.0,"Proceeds From Stock Option Exercised":168000.0,"Net Common Stock Issuance":6000000.0,"Common Stock Payments":null,"Common Stock Issuance":6000000.0,"Net Issuance Payments Of Debt":-36976000.0,"Net Short Term Debt Issuance":-73694000.0,"Short Term Debt Payments":-123389000.0,"Short Term Debt Issuance":49695000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":19000.0,"Cash Flow From Continuing Investing Activities":19000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":19000.0,"Sale Of PPE":19000.0,"Purchase Of PPE":0.0,"Operating Cash Flow":39953000.0,"Cash Flow From Continuing Operating Activities":39953000.0,"Change In Working Capital":47327000.0,"Change In Payables And Accrued Expense":-1731000.0,"Change In Accrued Expense":-2346000.0,"Change In Payable":615000.0,"Change In Account Payable":615000.0,"Change In Prepaid Assets":539000.0,"Change In Inventory":48364000.0,"Change In Receivables":155000.0,"Changes In Account Receivables":155000.0,"Other Non Cash Items":82000.0,"Stock Based Compensation":815000.0,"Depreciation Amortization Depletion":253000.0,"Depreciation And Amortization":253000.0,"Depreciation":253000.0,"Operating Gains Losses":3080000.0,"Gain Loss On Investment Securities":2993000.0,"Gain Loss On Sale Of PPE":87000.0,"Net Income From Continuing Operations":-11604000.0},"2025-06-30":{"Free Cash Flow":-13555000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-143496000.0,"Issuance Of Debt":148151000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-85000.0,"Interest Paid Supplemental Data":4498000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":26746000.0,"Beginning Cash Position":35683000.0,"Changes In Cash":-8937000.0,"Financing Cash Flow":4618000.0,"Cash Flow From Continuing Financing Activities":4618000.0,"Net Other Financing Charges":-37000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":4655000.0,"Net Short Term Debt Issuance":4655000.0,"Short Term Debt Payments":-143496000.0,"Short Term Debt Issuance":148151000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-85000.0,"Cash Flow From Continuing Investing Activities":-85000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-85000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-85000.0,"Operating Cash Flow":-13470000.0,"Cash Flow From Continuing Operating Activities":-13470000.0,"Change In Working Capital":-5077000.0,"Change In Payables And Accrued Expense":-1411000.0,"Change In Accrued Expense":-557000.0,"Change In Payable":-854000.0,"Change In Account Payable":-854000.0,"Change In Prepaid Assets":525000.0,"Change In Inventory":-2942000.0,"Change In Receivables":-1249000.0,"Changes In Account Receivables":-1249000.0,"Other Non Cash Items":277000.0,"Stock Based Compensation":1257000.0,"Depreciation Amortization Depletion":253000.0,"Depreciation And Amortization":253000.0,"Depreciation":253000.0,"Operating Gains Losses":723000.0,"Gain Loss On Investment Securities":723000.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-10903000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-994000.0,"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":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":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,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-4163000.0,"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":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":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,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}