{"ticker":"OPXS","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":6937358.0,"Share Issued":6937358.0,"Total Debt":1636000.0,"Tangible Book Value":26304000.0,"Invested Capital":26304000.0,"Working Capital":22558000.0,"Net Tangible Assets":26304000.0,"Capital Lease Obligations":1636000.0,"Common Stock Equity":26304000.0,"Total Capitalization":26304000.0,"Total Equity Gross Minority Interest":26304000.0,"Stockholders Equity":26304000.0,"Retained Earnings":4066000.0,"Additional Paid In Capital":22231000.0,"Capital Stock":7000.0,"Common Stock":7000.0,"Total Liabilities Net Minority Interest":4556000.0,"Total Non Current Liabilities Net Minority Interest":964000.0,"Long Term Debt And Capital Lease Obligation":964000.0,"Long Term Capital Lease Obligation":964000.0,"Current Liabilities":3592000.0,"Current Deferred Liabilities":227000.0,"Current Deferred Revenue":227000.0,"Current Debt And Capital Lease Obligation":672000.0,"Current Capital Lease Obligation":672000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":56000.0,"Payables And Accrued Expenses":2637000.0,"Current Accrued Expenses":1729000.0,"Payables":908000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":908000.0,"Total Assets":30860000.0,"Total Non Current Assets":4710000.0,"Non Current Prepaid Assets":23000.0,"Non Current Deferred Assets":1098000.0,"Non Current Deferred Taxes Assets":1098000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":3589000.0,"Accumulated Depreciation":null,"Gross PPE":3589000.0,"Leases":null,"Other Properties":2089000.0,"Machinery Furniture Equipment":1500000.0,"Properties":null,"Current Assets":26150000.0,"Prepaid Assets":578000.0,"Inventory":15636000.0,"Inventories Adjustments Allowances":-1965000.0,"Finished Goods":729000.0,"Work In Process":6388000.0,"Raw Materials":10484000.0,"Receivables":5772000.0,"Other Receivables":115000.0,"Accounts Receivable":5657000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":4164000.0,"Cash And Cash Equivalents":4164000.0},"2025-12-31":{"Ordinary Shares Number":6937358.0,"Share Issued":6937358.0,"Total Debt":1784000.0,"Tangible Book Value":24745000.0,"Invested Capital":24745000.0,"Working Capital":21161000.0,"Net Tangible Assets":24745000.0,"Capital Lease Obligations":1784000.0,"Common Stock Equity":24745000.0,"Total Capitalization":24745000.0,"Total Equity Gross Minority Interest":24745000.0,"Stockholders Equity":24745000.0,"Retained Earnings":2725000.0,"Additional Paid In Capital":22013000.0,"Capital Stock":7000.0,"Common Stock":7000.0,"Total Liabilities Net Minority Interest":5466000.0,"Total Non Current Liabilities Net Minority Interest":1116000.0,"Long Term Debt And Capital Lease Obligation":1116000.0,"Long Term Capital Lease Obligation":1116000.0,"Current Liabilities":4350000.0,"Current Deferred Liabilities":243000.0,"Current Deferred Revenue":243000.0,"Current Debt And Capital Lease Obligation":668000.0,"Current Capital Lease Obligation":668000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":185000.0,"Payables And Accrued Expenses":3254000.0,"Current Accrued Expenses":1767000.0,"Payables":1487000.0,"Total Tax Payable":87000.0,"Income Tax Payable":87000.0,"Accounts Payable":1400000.0,"Total Assets":30211000.0,"Total Non Current Assets":4700000.0,"Non Current Prepaid Assets":23000.0,"Non Current Deferred Assets":1244000.0,"Non Current Deferred Taxes Assets":1244000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":3433000.0,"Accumulated Depreciation":null,"Gross PPE":3433000.0,"Leases":null,"Other Properties":1793000.0,"Machinery Furniture Equipment":1640000.0,"Properties":null,"Current Assets":25511000.0,"Prepaid Assets":214000.0,"Inventory":14966000.0,"Inventories Adjustments Allowances":-1923000.0,"Finished Goods":1254000.0,"Work In Process":5489000.0,"Raw Materials":10146000.0,"Receivables":4490000.0,"Other Receivables":134000.0,"Accounts Receivable":4356000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":5841000.0,"Cash And Cash Equivalents":5841000.0},"2025-09-30":{"Ordinary Shares Number":6920658.0,"Share Issued":6920658.0,"Total Debt":1850000.0,"Tangible Book Value":24291000.0,"Invested Capital":24291000.0,"Working Capital":21147000.0,"Net Tangible Assets":24291000.0,"Capital Lease Obligations":1850000.0,"Common Stock Equity":24291000.0,"Total Capitalization":24291000.0,"Total Equity Gross Minority Interest":24291000.0,"Stockholders Equity":24291000.0,"Retained Earnings":2483000.0,"Additional Paid In Capital":21801000.0,"Capital Stock":7000.0,"Common Stock":7000.0,"Total Liabilities Net Minority Interest":5765000.0,"Total Non Current Liabilities Net Minority Interest":1205000.0,"Long Term Debt And Capital Lease Obligation":1205000.0,"Long Term Capital Lease Obligation":1205000.0,"Current Liabilities":4560000.0,"Current Deferred Liabilities":234000.0,"Current Deferred Revenue":234000.0,"Current Debt And Capital Lease Obligation":645000.0,"Current Capital Lease Obligation":645000.0,"Pensionand Other Post Retirement Benefit Plans Current":488000.0,"Current Provisions":132000.0,"Payables And Accrued Expenses":3061000.0,"Current Accrued Expenses":1326000.0,"Payables":1735000.0,"Total Tax Payable":210000.0,"Income Tax Payable":87000.0,"Accounts Payable":1525000.0,"Total Assets":30056000.0,"Total Non Current Assets":4349000.0,"Non Current Prepaid Assets":23000.0,"Non Current Deferred Assets":1199000.0,"Non Current Deferred Taxes Assets":1199000.0,"Goodwill And Other Intangible Assets":0.0,"Other Intangible Assets":null,"Net PPE":3127000.0,"Accumulated Depreciation":-5111000.0,"Gross PPE":8238000.0,"Leases":448000.0,"Other Properties":null,"Machinery Furniture Equipment":7790000.0,"Properties":0.0,"Current Assets":25707000.0,"Prepaid Assets":285000.0,"Inventory":14322000.0,"Inventories Adjustments Allowances":-1923000.0,"Finished Goods":788000.0,"Work In Process":6063000.0,"Raw Materials":9394000.0,"Receivables":4711000.0,"Other Receivables":142000.0,"Accounts Receivable":4569000.0,"Allowance For Doubtful Accounts Receivable":-5000.0,"Gross Accounts Receivable":4574000.0,"Cash Cash Equivalents And Short Term Investments":6389000.0,"Cash And Cash Equivalents":6389000.0},"2025-06-30":{"Ordinary Shares Number":6912919.0,"Share Issued":6912919.0,"Total Debt":1991000.0,"Tangible Book Value":22289000.0,"Invested Capital":23134000.0,"Working Capital":19449000.0,"Net Tangible Assets":22289000.0,"Capital Lease Obligations":1991000.0,"Common Stock Equity":23134000.0,"Total Capitalization":23134000.0,"Total Equity Gross Minority Interest":23134000.0,"Stockholders Equity":23134000.0,"Retained Earnings":1458000.0,"Additional Paid In Capital":21669000.0,"Capital Stock":7000.0,"Common Stock":7000.0,"Total Liabilities Net Minority Interest":6046000.0,"Total Non Current Liabilities Net Minority Interest":1346000.0,"Long Term Debt And Capital Lease Obligation":1346000.0,"Long Term Capital Lease Obligation":1346000.0,"Current Liabilities":4700000.0,"Current Deferred Liabilities":285000.0,"Current Deferred Revenue":285000.0,"Current Debt And Capital Lease Obligation":645000.0,"Current Capital Lease Obligation":645000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":423000.0,"Payables And Accrued Expenses":3347000.0,"Current Accrued Expenses":1569000.0,"Payables":1778000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":1778000.0,"Total Assets":29180000.0,"Total Non Current Assets":5031000.0,"Non Current Prepaid Assets":23000.0,"Non Current Deferred Assets":852000.0,"Non Current Deferred Taxes Assets":852000.0,"Goodwill And Other Intangible Assets":845000.0,"Other Intangible Assets":845000.0,"Net PPE":3311000.0,"Accumulated Depreciation":null,"Gross PPE":3311000.0,"Leases":null,"Other Properties":1475000.0,"Machinery Furniture Equipment":1836000.0,"Properties":null,"Current Assets":24149000.0,"Prepaid Assets":469000.0,"Inventory":14514000.0,"Inventories Adjustments Allowances":-1065000.0,"Finished Goods":466000.0,"Work In Process":7577000.0,"Raw Materials":7536000.0,"Receivables":4295000.0,"Other Receivables":155000.0,"Accounts Receivable":4140000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":4871000.0,"Cash And Cash Equivalents":4871000.0},"2025-03-31":{"Ordinary Shares Number":6896738.0,"Share Issued":6896738.0,"Total Debt":2131000.0,"Tangible Book Value":20700000.0,"Invested Capital":21584000.0,"Working Capital":17874000.0,"Net Tangible Assets":20700000.0,"Capital Lease Obligations":2131000.0,"Common Stock Equity":21584000.0,"Total Capitalization":21584000.0,"Total Equity Gross Minority Interest":21584000.0,"Stockholders Equity":21584000.0,"Retained Earnings":-52000.0,"Additional Paid In Capital":21629000.0,"Capital Stock":7000.0,"Common Stock":7000.0,"Total Liabilities Net Minority Interest":5893000.0,"Total Non Current Liabilities Net Minority Interest":1487000.0,"Long Term Debt And Capital Lease Obligation":1487000.0,"Long Term Capital Lease Obligation":1487000.0,"Current Liabilities":4406000.0,"Current Deferred Liabilities":168000.0,"Current Deferred Revenue":168000.0,"Current Debt And Capital Lease Obligation":644000.0,"Current Capital Lease Obligation":644000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":226000.0,"Payables And Accrued Expenses":3368000.0,"Current Accrued Expenses":1640000.0,"Payables":1728000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":1728000.0,"Total Assets":27477000.0,"Total Non Current Assets":5197000.0,"Non Current Prepaid Assets":23000.0,"Non Current Deferred Assets":752000.0,"Non Current Deferred Taxes Assets":752000.0,"Goodwill And Other Intangible Assets":884000.0,"Other Intangible Assets":884000.0,"Net PPE":3538000.0,"Accumulated Depreciation":null,"Gross PPE":3538000.0,"Leases":null,"Other Properties":1568000.0,"Machinery Furniture Equipment":1970000.0,"Properties":null,"Current Assets":22280000.0,"Prepaid Assets":406000.0,"Inventory":13922000.0,"Inventories Adjustments Allowances":-1065000.0,"Finished Goods":707000.0,"Work In Process":6207000.0,"Raw Materials":8073000.0,"Receivables":4421000.0,"Other Receivables":183000.0,"Accounts Receivable":4238000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":3531000.0,"Cash And Cash Equivalents":3531000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"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,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":912000.0,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":1520000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.210712,"Normalized EBITDA":1761000.0,"Net Income From Continuing Operation Net Minority Interest":1341000.0,"Reconciled Depreciation":97000.0,"Reconciled Cost Of Revenue":6235000.0,"EBITDA":1761000.0,"EBIT":1664000.0,"Net Interest Income":35000.0,"Interest Expense":null,"Interest Income":35000.0,"Normalized Income":1341000.0,"Net Income From Continuing And Discontinued Operation":1341000.0,"Total Expenses":7963000.0,"Total Operating Income As Reported":1664000.0,"Diluted Average Shares":6925172.0,"Basic Average Shares":6919674.0,"Diluted EPS":0.19,"Basic EPS":0.19,"Diluted NI Availto Com Stockholders":1341000.0,"Net Income Common Stockholders":1341000.0,"Net Income":1341000.0,"Net Income Including Noncontrolling Interests":1341000.0,"Net Income Continuous Operations":1341000.0,"Tax Provision":358000.0,"Pretax Income":1699000.0,"Net Non Operating Interest Income Expense":35000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":35000.0,"Operating Income":1664000.0,"Operating Expense":1728000.0,"Selling General And Administration":1728000.0,"General And Administrative Expense":1728000.0,"Other Gand A":1728000.0,"Gross Profit":3392000.0,"Cost Of Revenue":6235000.0,"Total Revenue":9627000.0,"Operating Revenue":9627000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":239000.0,"Net Income From Continuing Operation Net Minority Interest":242000.0,"Reconciled Depreciation":90000.0,"Reconciled Cost Of Revenue":7049000.0,"EBITDA":239000.0,"EBIT":149000.0,"Net Interest Income":48000.0,"Interest Expense":null,"Interest Income":48000.0,"Normalized Income":242000.0,"Net Income From Continuing And Discontinued Operation":242000.0,"Total Expenses":8996000.0,"Total Operating Income As Reported":149000.0,"Diluted Average Shares":6956067.0,"Basic Average Shares":6890823.0,"Diluted EPS":0.03,"Basic EPS":0.04,"Diluted NI Availto Com Stockholders":242000.0,"Net Income Common Stockholders":242000.0,"Net Income":242000.0,"Net Income Including Noncontrolling Interests":242000.0,"Net Income Continuous Operations":242000.0,"Tax Provision":-45000.0,"Pretax Income":197000.0,"Net Non Operating Interest Income Expense":48000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":48000.0,"Operating Income":149000.0,"Operating Expense":1947000.0,"Selling General And Administration":1947000.0,"General And Administrative Expense":1947000.0,"Other Gand A":1947000.0,"Gross Profit":2096000.0,"Cost Of Revenue":7049000.0,"Total Revenue":9145000.0,"Operating Revenue":9145000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.210324,"Normalized EBITDA":2196000.0,"Net Income From Continuing Operation Net Minority Interest":1025000.0,"Reconciled Depreciation":129000.0,"Reconciled Cost Of Revenue":7900000.0,"EBITDA":2196000.0,"EBIT":2067000.0,"Net Interest Income":35000.0,"Interest Expense":null,"Interest Income":null,"Normalized Income":1025000.0,"Net Income From Continuing And Discontinued Operation":1025000.0,"Total Expenses":9232000.0,"Total Operating Income As Reported":2067000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":1025000.0,"Net Income Common Stockholders":1025000.0,"Net Income":1025000.0,"Net Income Including Noncontrolling Interests":1025000.0,"Net Income Continuous Operations":1025000.0,"Tax Provision":273000.0,"Pretax Income":1298000.0,"Net Non Operating Interest Income Expense":35000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":2067000.0,"Operating Expense":1332000.0,"Selling General And Administration":1332000.0,"General And Administrative Expense":1332000.0,"Other Gand A":1332000.0,"Gross Profit":3399000.0,"Cost Of Revenue":7900000.0,"Total Revenue":11299000.0,"Operating Revenue":11299000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.209838,"Normalized EBITDA":2042000.0,"Net Income From Continuing Operation Net Minority Interest":1510000.0,"Reconciled Depreciation":131000.0,"Reconciled Cost Of Revenue":7942000.0,"EBITDA":2042000.0,"EBIT":1911000.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Interest Income":null,"Normalized Income":1510000.0,"Net Income From Continuing And Discontinued Operation":1510000.0,"Total Expenses":9199000.0,"Total Operating Income As Reported":1911000.0,"Diluted Average Shares":6929625.0,"Basic Average Shares":6884429.0,"Diluted EPS":0.22,"Basic EPS":0.22,"Diluted NI Availto Com Stockholders":1510000.0,"Net Income Common Stockholders":1510000.0,"Net Income":1510000.0,"Net Income Including Noncontrolling Interests":1510000.0,"Net Income Continuous Operations":1510000.0,"Tax Provision":401000.0,"Pretax Income":1911000.0,"Net Non Operating Interest Income Expense":0.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":null,"Operating Income":1911000.0,"Operating Expense":1257000.0,"Selling General And Administration":1257000.0,"General And Administrative Expense":1257000.0,"Other Gand A":1257000.0,"Gross Profit":3168000.0,"Cost Of Revenue":7942000.0,"Total Revenue":11110000.0,"Operating Revenue":11110000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.210009,"Normalized EBITDA":2363000.0,"Net Income From Continuing Operation Net Minority Interest":1768000.0,"Reconciled Depreciation":126000.0,"Reconciled Cost Of Revenue":7369000.0,"EBITDA":2363000.0,"EBIT":2237000.0,"Net Interest Income":1000.0,"Interest Expense":null,"Interest Income":1000.0,"Normalized Income":1768000.0,"Net Income From Continuing And Discontinued Operation":1768000.0,"Total Expenses":8493000.0,"Total Operating Income As Reported":2237000.0,"Diluted Average Shares":6893231.0,"Basic Average Shares":6871960.0,"Diluted EPS":0.26,"Basic EPS":0.26,"Diluted NI Availto Com Stockholders":1768000.0,"Net Income Common Stockholders":1768000.0,"Net Income":1768000.0,"Net Income Including Noncontrolling Interests":1768000.0,"Net Income Continuous Operations":1768000.0,"Tax Provision":470000.0,"Pretax Income":2238000.0,"Net Non Operating Interest Income Expense":1000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":1000.0,"Operating Income":2237000.0,"Operating Expense":1124000.0,"Selling General And Administration":1124000.0,"General And Administrative Expense":1124000.0,"Other Gand A":1124000.0,"Gross Profit":3361000.0,"Cost Of Revenue":7369000.0,"Total Revenue":10730000.0,"Operating Revenue":10730000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":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":13000.0,"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":6912594.0,"Basic Average Shares":6813938.0,"Diluted EPS":0.12,"Basic EPS":0.12,"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,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":13000.0,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1635000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Capital Expenditure":-393000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":4164000.0,"Beginning Cash Position":5841000.0,"Changes In Cash":-1677000.0,"Financing Cash Flow":-42000.0,"Cash Flow From Continuing Financing Activities":-42000.0,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-393000.0,"Cash Flow From Continuing Investing Activities":-393000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-393000.0,"Purchase Of PPE":-393000.0,"Operating Cash Flow":-1242000.0,"Cash Flow From Continuing Operating Activities":-1242000.0,"Change In Working Capital":-3077000.0,"Change In Other Working Capital":-69000.0,"Change In Payables And Accrued Expense":-693000.0,"Change In Accrued Expense":-227000.0,"Change In Payable":-466000.0,"Change In Account Payable":-379000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-364000.0,"Change In Inventory":-669000.0,"Change In Receivables":-1282000.0,"Changes In Account Receivables":-1301000.0,"Other Non Cash Items":-9000.0,"Stock Based Compensation":260000.0,"Deferred Tax":146000.0,"Deferred Income Tax":146000.0,"Depreciation Amortization Depletion":97000.0,"Depreciation And Amortization":97000.0,"Net Income From Continuing Operations":1341000.0},"2025-12-31":{"Free Cash Flow":-548000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Capital Expenditure":-456000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":5841000.0,"Beginning Cash Position":6389000.0,"Changes In Cash":-548000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-456000.0,"Cash Flow From Continuing Investing Activities":-456000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-456000.0,"Purchase Of PPE":-456000.0,"Operating Cash Flow":-92000.0,"Cash Flow From Continuing Operating Activities":-92000.0,"Change In Working Capital":-585000.0,"Change In Other Working Capital":62000.0,"Change In Payables And Accrued Expense":-294000.0,"Change In Accrued Expense":6000.0,"Change In Payable":-300000.0,"Change In Account Payable":-300000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":71000.0,"Change In Inventory":-645000.0,"Change In Receivables":221000.0,"Changes In Account Receivables":213000.0,"Other Non Cash Items":-6000.0,"Stock Based Compensation":212000.0,"Deferred Tax":-45000.0,"Deferred Income Tax":-45000.0,"Depreciation Amortization Depletion":90000.0,"Depreciation And Amortization":90000.0,"Net Income From Continuing Operations":242000.0},"2025-09-30":{"Free Cash Flow":1522000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Capital Expenditure":-41000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":446000.0,"End Cash Position":6389000.0,"Beginning Cash Position":4871000.0,"Changes In Cash":1518000.0,"Financing Cash Flow":-4000.0,"Cash Flow From Continuing Financing Activities":-4000.0,"Net Other Financing Charges":-4000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-41000.0,"Cash Flow From Continuing Investing Activities":-41000.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-41000.0,"Purchase Of PPE":-41000.0,"Operating Cash Flow":1563000.0,"Cash Flow From Continuing Operating Activities":1563000.0,"Change In Working Capital":-179000.0,"Change In Other Working Capital":-341000.0,"Change In Payables And Accrued Expense":204000.0,"Change In Accrued Expense":-38000.0,"Change In Payable":242000.0,"Change In Account Payable":155000.0,"Change In Tax Payable":87000.0,"Change In Income Tax Payable":87000.0,"Change In Prepaid Assets":183000.0,"Change In Inventory":191000.0,"Change In Receivables":-416000.0,"Changes In Account Receivables":-429000.0,"Other Non Cash Items":-5000.0,"Stock Based Compensation":136000.0,"Deferred Tax":-347000.0,"Deferred Income Tax":-347000.0,"Depreciation Amortization Depletion":129000.0,"Depreciation And Amortization":129000.0,"Net Income From Continuing Operations":1025000.0},"2025-06-30":{"Free Cash Flow":1383000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":389000.0,"End Cash Position":4871000.0,"Beginning Cash Position":3531000.0,"Changes In Cash":1340000.0,"Financing Cash Flow":-43000.0,"Cash Flow From Continuing Financing Activities":-43000.0,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":1383000.0,"Cash Flow From Continuing Operating Activities":1383000.0,"Change In Working Capital":-238000.0,"Change In Other Working Capital":280000.0,"Change In Payables And Accrued Expense":13000.0,"Change In Accrued Expense":45000.0,"Change In Payable":-32000.0,"Change In Account Payable":-32000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":-62000.0,"Change In Inventory":-591000.0,"Change In Receivables":122000.0,"Changes In Account Receivables":94000.0,"Other Non Cash Items":-6000.0,"Stock Based Compensation":83000.0,"Deferred Tax":-101000.0,"Deferred Income Tax":-101000.0,"Depreciation Amortization Depletion":131000.0,"Depreciation And Amortization":131000.0,"Net Income From Continuing Operations":1510000.0},"2025-03-31":{"Free Cash Flow":1040000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Capital Expenditure":-144000.0,"Interest Paid Supplemental Data":-1000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":3531000.0,"Beginning Cash Position":2491000.0,"Changes In Cash":1040000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-144000.0,"Cash Flow From Continuing Investing Activities":-144000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-134000.0,"Purchase Of PPE":-134000.0,"Operating Cash Flow":1184000.0,"Cash Flow From Continuing Operating Activities":1184000.0,"Change In Working Capital":-916000.0,"Change In Other Working Capital":4000.0,"Change In Payables And Accrued Expense":961000.0,"Change In Accrued Expense":50000.0,"Change In Payable":911000.0,"Change In Account Payable":985000.0,"Change In Tax Payable":-74000.0,"Change In Income Tax Payable":-74000.0,"Change In Prepaid Assets":-142000.0,"Change In Inventory":752000.0,"Change In Receivables":-2491000.0,"Changes In Account Receivables":-2504000.0,"Other Non Cash Items":-3000.0,"Stock Based Compensation":72000.0,"Deferred Tax":137000.0,"Deferred Income Tax":137000.0,"Depreciation Amortization Depletion":126000.0,"Depreciation And Amortization":126000.0,"Net Income From Continuing Operations":1768000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":-319000.0,"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,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":-1000000.0,"Short Term Debt Payments":-1000000.0,"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 Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"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,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Net Income From Continuing Operations":null}}}