{"ticker":"BSIN","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":52320429.0,"Share Issued":52320429.0,"Net Debt":null,"Total Debt":2865000.0,"Tangible Book Value":38475000.0,"Invested Capital":40975000.0,"Working Capital":5974000.0,"Net Tangible Assets":38475000.0,"Capital Lease Obligations":365000.0,"Common Stock Equity":38475000.0,"Total Capitalization":40975000.0,"Total Equity Gross Minority Interest":38475000.0,"Stockholders Equity":38475000.0,"Retained Earnings":-215097000.0,"Additional Paid In Capital":253049000.0,"Capital Stock":523000.0,"Common Stock":523000.0,"Total Liabilities Net Minority Interest":16716000.0,"Total Non Current Liabilities Net Minority Interest":10199000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":2651000.0,"Long Term Capital Lease Obligation":151000.0,"Long Term Debt":2500000.0,"Long Term Provisions":7548000.0,"Current Liabilities":6517000.0,"Current Debt And Capital Lease Obligation":214000.0,"Current Capital Lease Obligation":214000.0,"Pensionand Other Post Retirement Benefit Plans Current":35000.0,"Current Provisions":595000.0,"Payables And Accrued Expenses":5673000.0,"Current Accrued Expenses":686000.0,"Interest Payable":50000.0,"Payables":4987000.0,"Other Payable":3823000.0,"Total Tax Payable":146000.0,"Accounts Payable":1018000.0,"Total Assets":55191000.0,"Total Non Current Assets":42700000.0,"Other Non Current Assets":245000.0,"Net PPE":42455000.0,"Accumulated Depreciation":-117619000.0,"Gross PPE":160074000.0,"Other Properties":586000.0,"Current Assets":12491000.0,"Other Current Assets":212000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Current Deferred Assets":533000.0,"Prepaid Assets":387000.0,"Receivables":740000.0,"Taxes Receivable":28000.0,"Accrued Interest Receivable":-2000.0,"Accounts Receivable":714000.0,"Cash Cash Equivalents And Short Term Investments":10619000.0,"Other Short Term Investments":168000.0,"Cash And Cash Equivalents":10451000.0},"2025-12-31":{"Ordinary Shares Number":34405143.0,"Share Issued":34405143.0,"Net Debt":2071000.0,"Total Debt":2916000.0,"Tangible Book Value":24195000.0,"Invested Capital":26695000.0,"Working Capital":-4038000.0,"Net Tangible Assets":24195000.0,"Capital Lease Obligations":416000.0,"Common Stock Equity":24195000.0,"Total Capitalization":26695000.0,"Total Equity Gross Minority Interest":24195000.0,"Stockholders Equity":24195000.0,"Retained Earnings":-211912000.0,"Additional Paid In Capital":235762000.0,"Capital Stock":345000.0,"Common Stock":345000.0,"Total Liabilities Net Minority Interest":16435000.0,"Total Non Current Liabilities Net Minority Interest":10412000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":2706000.0,"Long Term Capital Lease Obligation":206000.0,"Long Term Debt":2500000.0,"Long Term Provisions":7706000.0,"Current Liabilities":6023000.0,"Current Debt And Capital Lease Obligation":210000.0,"Current Capital Lease Obligation":210000.0,"Pensionand Other Post Retirement Benefit Plans Current":54000.0,"Current Provisions":300000.0,"Payables And Accrued Expenses":5459000.0,"Current Accrued Expenses":606000.0,"Interest Payable":26000.0,"Payables":4853000.0,"Other Payable":3921000.0,"Total Tax Payable":95000.0,"Accounts Payable":837000.0,"Total Assets":40630000.0,"Total Non Current Assets":38645000.0,"Other Non Current Assets":270000.0,"Net PPE":38375000.0,"Accumulated Depreciation":-117237000.0,"Gross PPE":155612000.0,"Other Properties":674000.0,"Current Assets":1985000.0,"Other Current Assets":19000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Current Deferred Assets":776000.0,"Prepaid Assets":164000.0,"Receivables":451000.0,"Taxes Receivable":28000.0,"Accrued Interest Receivable":-31000.0,"Accounts Receivable":454000.0,"Cash Cash Equivalents And Short Term Investments":575000.0,"Other Short Term Investments":146000.0,"Cash And Cash Equivalents":429000.0},"2025-09-30":{"Ordinary Shares Number":34143549.0,"Share Issued":34143549.0,"Net Debt":null,"Total Debt":465000.0,"Tangible Book Value":25039000.0,"Invested Capital":25039000.0,"Working Capital":-5669000.0,"Net Tangible Assets":25039000.0,"Capital Lease Obligations":465000.0,"Common Stock Equity":25039000.0,"Total Capitalization":25039000.0,"Total Equity Gross Minority Interest":25039000.0,"Stockholders Equity":25039000.0,"Retained Earnings":-210428000.0,"Additional Paid In Capital":235124000.0,"Capital Stock":343000.0,"Common Stock":343000.0,"Total Liabilities Net Minority Interest":21458000.0,"Total Non Current Liabilities Net Minority Interest":12990000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":259000.0,"Long Term Capital Lease Obligation":259000.0,"Long Term Debt":null,"Long Term Provisions":12731000.0,"Current Liabilities":8468000.0,"Current Debt And Capital Lease Obligation":206000.0,"Current Capital Lease Obligation":206000.0,"Pensionand Other Post Retirement Benefit Plans Current":59000.0,"Current Provisions":300000.0,"Payables And Accrued Expenses":7903000.0,"Current Accrued Expenses":693000.0,"Interest Payable":0.0,"Payables":7210000.0,"Other Payable":3926000.0,"Total Tax Payable":585000.0,"Accounts Payable":2699000.0,"Total Assets":46497000.0,"Total Non Current Assets":43698000.0,"Other Non Current Assets":296000.0,"Net PPE":43402000.0,"Accumulated Depreciation":-115043000.0,"Gross PPE":158445000.0,"Other Properties":767000.0,"Current Assets":2799000.0,"Other Current Assets":106000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Current Deferred Assets":null,"Prepaid Assets":345000.0,"Receivables":623000.0,"Taxes Receivable":27000.0,"Accrued Interest Receivable":106000.0,"Accounts Receivable":490000.0,"Cash Cash Equivalents And Short Term Investments":1725000.0,"Other Short Term Investments":310000.0,"Cash And Cash Equivalents":1415000.0},"2025-06-30":{"Ordinary Shares Number":34021820.0,"Share Issued":34021820.0,"Net Debt":null,"Total Debt":515000.0,"Tangible Book Value":27960000.0,"Invested Capital":27960000.0,"Working Capital":-2552000.0,"Net Tangible Assets":27960000.0,"Capital Lease Obligations":515000.0,"Common Stock Equity":27960000.0,"Total Capitalization":27960000.0,"Total Equity Gross Minority Interest":27960000.0,"Stockholders Equity":27960000.0,"Retained Earnings":-207087000.0,"Additional Paid In Capital":234705000.0,"Capital Stock":342000.0,"Common Stock":342000.0,"Total Liabilities Net Minority Interest":23033000.0,"Total Non Current Liabilities Net Minority Interest":12266000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":312000.0,"Long Term Capital Lease Obligation":312000.0,"Long Term Debt":null,"Long Term Provisions":11954000.0,"Current Liabilities":10767000.0,"Current Debt And Capital Lease Obligation":203000.0,"Current Capital Lease Obligation":203000.0,"Pensionand Other Post Retirement Benefit Plans Current":46000.0,"Current Provisions":800000.0,"Payables And Accrued Expenses":9718000.0,"Current Accrued Expenses":799000.0,"Interest Payable":0.0,"Payables":8919000.0,"Other Payable":4532000.0,"Total Tax Payable":545000.0,"Accounts Payable":3842000.0,"Total Assets":50993000.0,"Total Non Current Assets":42778000.0,"Other Non Current Assets":206000.0,"Net PPE":42572000.0,"Accumulated Depreciation":-114811000.0,"Gross PPE":157383000.0,"Other Properties":854000.0,"Current Assets":8215000.0,"Other Current Assets":41000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Current Deferred Assets":null,"Prepaid Assets":489000.0,"Receivables":747000.0,"Taxes Receivable":27000.0,"Accrued Interest Receivable":153000.0,"Accounts Receivable":567000.0,"Cash Cash Equivalents And Short Term Investments":6938000.0,"Other Short Term Investments":210000.0,"Cash And Cash Equivalents":6728000.0},"2025-03-31":{"Ordinary Shares Number":34061831.0,"Share Issued":34061831.0,"Net Debt":null,"Total Debt":564000.0,"Tangible Book Value":33558000.0,"Invested Capital":33558000.0,"Working Capital":3318000.0,"Net Tangible Assets":33558000.0,"Capital Lease Obligations":564000.0,"Common Stock Equity":33558000.0,"Total Capitalization":33558000.0,"Total Equity Gross Minority Interest":33558000.0,"Stockholders Equity":33558000.0,"Retained Earnings":-201029000.0,"Additional Paid In Capital":234245000.0,"Capital Stock":342000.0,"Common Stock":342000.0,"Total Liabilities Net Minority Interest":22277000.0,"Total Non Current Liabilities Net Minority Interest":13504000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":365000.0,"Long Term Capital Lease Obligation":365000.0,"Long Term Debt":null,"Long Term Provisions":13139000.0,"Current Liabilities":8773000.0,"Current Debt And Capital Lease Obligation":199000.0,"Current Capital Lease Obligation":199000.0,"Pensionand Other Post Retirement Benefit Plans Current":103000.0,"Current Provisions":1000000.0,"Payables And Accrued Expenses":7471000.0,"Current Accrued Expenses":991000.0,"Interest Payable":0.0,"Payables":6480000.0,"Other Payable":4712000.0,"Total Tax Payable":444000.0,"Accounts Payable":1324000.0,"Total Assets":55835000.0,"Total Non Current Assets":43744000.0,"Other Non Current Assets":277000.0,"Net PPE":43467000.0,"Accumulated Depreciation":-113585000.0,"Gross PPE":157052000.0,"Other Properties":945000.0,"Current Assets":12091000.0,"Other Current Assets":39000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Current Deferred Assets":null,"Prepaid Assets":592000.0,"Receivables":893000.0,"Taxes Receivable":28000.0,"Accrued Interest Receivable":256000.0,"Accounts Receivable":609000.0,"Cash Cash Equivalents And Short Term Investments":10567000.0,"Other Short Term Investments":65000.0,"Cash And Cash Equivalents":10502000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"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":-380000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":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,"Interest Payable":null,"Payables":null,"Other Payable":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":0.0,"Assets Held For Sale Current":0.0,"Current Deferred Assets":0.0,"Prepaid Assets":null,"Receivables":null,"Taxes Receivable":null,"Accrued Interest Receivable":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other 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":0.0,"Normalized EBITDA":-2518000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-3185000.0,"Reconciled Depreciation":604000.0,"Reconciled Cost Of Revenue":1599000.0,"EBITDA":-2518000.0,"EBIT":-3122000.0,"Net Interest Income":-63000.0,"Interest Expense":63000.0,"Normalized Income":-3185000.0,"Net Income From Continuing And Discontinued Operation":-3185000.0,"Total Expenses":4748000.0,"Total Operating Income As Reported":-3144000.0,"Diluted Average Shares":40065555.0,"Basic Average Shares":40065555.0,"Diluted EPS":-0.08,"Basic EPS":-0.08,"Diluted NI Availto Com Stockholders":-3185000.0,"Net Income Common Stockholders":-3185000.0,"Net Income":-3185000.0,"Net Income Including Noncontrolling Interests":-3185000.0,"Net Income Continuous Operations":-3185000.0,"Tax Provision":0.0,"Pretax Income":-3185000.0,"Other Income Expense":22000.0,"Other Non Operating Income Expenses":22000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-63000.0,"Interest Expense Non Operating":63000.0,"Operating Income":-3144000.0,"Operating Expense":3149000.0,"Other Operating Expenses":101000.0,"Selling General And Administration":3048000.0,"General And Administrative Expense":3048000.0,"Other Gand A":952000.0,"Salaries And Wages":2096000.0,"Gross Profit":5000.0,"Cost Of Revenue":1599000.0,"Total Revenue":1604000.0,"Operating Revenue":1604000.0},"2025-12-31":{"Tax Effect Of Unusual Items":5880.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-1247000.0,"Total Unusual Items":28000.0,"Total Unusual Items Excluding Goodwill":28000.0,"Net Income From Continuing Operation Net Minority Interest":-1864000.0,"Reconciled Depreciation":598000.0,"Reconciled Cost Of Revenue":1705000.0,"EBITDA":-1219000.0,"EBIT":-1817000.0,"Net Interest Income":-41000.0,"Interest Expense":41000.0,"Normalized Income":-1886120.0,"Net Income From Continuing And Discontinued Operation":-1864000.0,"Total Expenses":3076000.0,"Total Operating Income As Reported":-1654000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1864000.0,"Net Income Common Stockholders":-1864000.0,"Net Income":-1864000.0,"Net Income Including Noncontrolling Interests":-1864000.0,"Net Income Continuous Operations":-1864000.0,"Tax Provision":6000.0,"Pretax Income":-1858000.0,"Other Income Expense":-135000.0,"Other Non Operating Income Expenses":-163000.0,"Special Income Charges":28000.0,"Gain On Sale Of Ppe":23000.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-41000.0,"Interest Expense Non Operating":41000.0,"Operating Income":-1682000.0,"Operating Expense":1371000.0,"Other Operating Expenses":56000.0,"Selling General And Administration":1315000.0,"General And Administrative Expense":1315000.0,"Other Gand A":565000.0,"Salaries And Wages":750000.0,"Gross Profit":-311000.0,"Cost Of Revenue":1705000.0,"Total Revenue":1394000.0,"Operating Revenue":1394000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1530000.0,"Total Unusual Items":-879000.0,"Total Unusual Items Excluding Goodwill":-879000.0,"Net Income From Continuing Operation Net Minority Interest":-3341000.0,"Reconciled Depreciation":860000.0,"Reconciled Cost Of Revenue":1997000.0,"EBITDA":-2409000.0,"EBIT":-3269000.0,"Net Interest Income":-72000.0,"Interest Expense":72000.0,"Normalized Income":-2462000.0,"Net Income From Continuing And Discontinued Operation":-3341000.0,"Total Expenses":4238000.0,"Total Operating Income As Reported":-3379000.0,"Diluted Average Shares":32793272.0,"Basic Average Shares":32793272.0,"Diluted EPS":-0.1,"Basic EPS":-0.1,"Diluted NI Availto Com Stockholders":-3341000.0,"Net Income Common Stockholders":-3341000.0,"Net Income":-3341000.0,"Net Income Including Noncontrolling Interests":-3341000.0,"Net Income Continuous Operations":-3341000.0,"Tax Provision":0.0,"Pretax Income":-3341000.0,"Other Income Expense":-769000.0,"Other Non Operating Income Expenses":110000.0,"Special Income Charges":-879000.0,"Gain On Sale Of Ppe":-10000.0,"Impairment Of Capital Assets":869000.0,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-72000.0,"Interest Expense Non Operating":72000.0,"Operating Income":-2500000.0,"Operating Expense":2241000.0,"Other Operating Expenses":128000.0,"Selling General And Administration":2113000.0,"General And Administrative Expense":2113000.0,"Other Gand A":848000.0,"Salaries And Wages":1265000.0,"Gross Profit":-259000.0,"Cost Of Revenue":1997000.0,"Total Revenue":1738000.0,"Operating Revenue":1738000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1666000.0,"Total Unusual Items":-3184000.0,"Total Unusual Items Excluding Goodwill":-3184000.0,"Net Income From Continuing Operation Net Minority Interest":-6058000.0,"Reconciled Depreciation":1161000.0,"Reconciled Cost Of Revenue":2837000.0,"EBITDA":-4850000.0,"EBIT":-6011000.0,"Net Interest Income":-47000.0,"Interest Expense":47000.0,"Normalized Income":-2874000.0,"Net Income From Continuing And Discontinued Operation":-6058000.0,"Total Expenses":5083000.0,"Total Operating Income As Reported":-6239000.0,"Diluted Average Shares":32672866.0,"Basic Average Shares":32672866.0,"Diluted EPS":-0.19,"Basic EPS":-0.19,"Diluted NI Availto Com Stockholders":-6058000.0,"Net Income Common Stockholders":-6058000.0,"Net Income":-6058000.0,"Net Income Including Noncontrolling Interests":-6058000.0,"Net Income Continuous Operations":-6058000.0,"Tax Provision":0.0,"Pretax Income":-6058000.0,"Other Income Expense":-2956000.0,"Other Non Operating Income Expenses":228000.0,"Special Income Charges":-3184000.0,"Gain On Sale Of Ppe":-424000.0,"Impairment Of Capital Assets":2760000.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-47000.0,"Interest Expense Non Operating":47000.0,"Operating Income":-3055000.0,"Operating Expense":2246000.0,"Other Operating Expenses":null,"Selling General And Administration":2246000.0,"General And Administrative Expense":2246000.0,"Other Gand A":1054000.0,"Salaries And Wages":1192000.0,"Gross Profit":-809000.0,"Cost Of Revenue":2837000.0,"Total Revenue":2028000.0,"Operating Revenue":2028000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1903000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-3111000.0,"Reconciled Depreciation":1161000.0,"Reconciled Cost Of Revenue":2892000.0,"EBITDA":-1903000.0,"EBIT":-3064000.0,"Net Interest Income":-47000.0,"Interest Expense":47000.0,"Normalized Income":-3111000.0,"Net Income From Continuing And Discontinued Operation":-3111000.0,"Total Expenses":5281000.0,"Total Operating Income As Reported":-3088000.0,"Diluted Average Shares":32724922.0,"Basic Average Shares":32724922.0,"Diluted EPS":-0.1,"Basic EPS":-0.1,"Diluted NI Availto Com Stockholders":-3111000.0,"Net Income Common Stockholders":-3111000.0,"Net Income":-3111000.0,"Net Income Including Noncontrolling Interests":-3111000.0,"Net Income Continuous Operations":-3111000.0,"Tax Provision":0.0,"Pretax Income":-3111000.0,"Other Income Expense":24000.0,"Other Non Operating Income Expenses":24000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-47000.0,"Interest Expense Non Operating":47000.0,"Operating Income":-3088000.0,"Operating Expense":2389000.0,"Other Operating Expenses":null,"Selling General And Administration":2389000.0,"General And Administrative Expense":2389000.0,"Other Gand A":1146000.0,"Salaries And Wages":1243000.0,"Gross Profit":-699000.0,"Cost Of Revenue":2892000.0,"Total Revenue":2193000.0,"Operating Revenue":2193000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":-10054000.0,"Total Unusual Items Excluding Goodwill":-10054000.0,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"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":-10054000.0,"Gain On Sale Of Ppe":null,"Impairment Of Capital Assets":5075000.0,"Restructuring And Mergern Acquisition":1000.0,"Gain On Sale Of Security":0.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-6883000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":17189000.0,"Capital Expenditure":-4431000.0,"Interest Paid Supplemental Data":null,"End Cash Position":10451000.0,"Beginning Cash Position":429000.0,"Changes In Cash":10022000.0,"Financing Cash Flow":16905000.0,"Cash Flow From Continuing Financing Activities":16905000.0,"Net Other Financing Charges":-170000.0,"Interest Paid Cff":-114000.0,"Cash Dividends Paid":0.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":17189000.0,"Common Stock Payments":0.0,"Common Stock Issuance":17189000.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-4431000.0,"Cash Flow From Continuing Investing Activities":-4431000.0,"Net Other Investing Changes":null,"Net Investment Properties Purchase And Sale":null,"Sale Of Investment Properties":null,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"Capital Expenditure Reported":-4431000.0,"Operating Cash Flow":-2452000.0,"Cash Flow From Continuing Operating Activities":-2453000.0,"Change In Working Capital":-249000.0,"Change In Other Working Capital":-170000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":181000.0,"Change In Accrued Expense":-19000.0,"Change In Payable":200000.0,"Change In Account Payable":200000.0,"Change In Receivables":-260000.0,"Changes In Account Receivables":-260000.0,"Other Non Cash Items":-46000.0,"Stock Based Compensation":446000.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":604000.0,"Depreciation And Amortization":604000.0,"Depreciation":604000.0,"Operating Gains Losses":-22000.0,"Gain Loss On Investment Securities":-22000.0,"Net Income From Continuing Operations":-3185000.0},"2025-12-31":{"Free Cash Flow":-3131000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":0.0,"Issuance Of Debt":2500000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-2274000.0,"Interest Paid Supplemental Data":26000.0,"End Cash Position":429000.0,"Beginning Cash Position":1415000.0,"Changes In Cash":-986000.0,"Financing Cash Flow":2085000.0,"Cash Flow From Continuing Financing Activities":2085000.0,"Net Other Financing Charges":-415000.0,"Interest Paid Cff":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":2500000.0,"Net Long Term Debt Issuance":2500000.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":2500000.0,"Investing Cash Flow":-2214000.0,"Cash Flow From Continuing Investing Activities":-2214000.0,"Net Other Investing Changes":0.0,"Net Investment Properties Purchase And Sale":null,"Sale Of Investment Properties":null,"Net PPE Purchase And Sale":60000.0,"Sale Of PPE":60000.0,"Purchase Of PPE":0.0,"Capital Expenditure Reported":-2274000.0,"Operating Cash Flow":-857000.0,"Cash Flow From Continuing Operating Activities":-857000.0,"Change In Working Capital":156000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-692000.0,"Change In Accrued Expense":-5000.0,"Change In Payable":-687000.0,"Change In Account Payable":-202000.0,"Change In Receivables":37000.0,"Changes In Account Receivables":37000.0,"Other Non Cash Items":-288000.0,"Stock Based Compensation":399000.0,"Asset Impairment Charge":0.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":598000.0,"Depreciation And Amortization":598000.0,"Depreciation":598000.0,"Operating Gains Losses":142000.0,"Gain Loss On Investment Securities":165000.0,"Net Income From Continuing Operations":-1864000.0},"2025-09-30":{"Free Cash Flow":-5305000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-5150000.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":1415000.0,"Beginning Cash Position":6728000.0,"Changes In Cash":-5313000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":0.0,"Interest Paid Cff":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-5159000.0,"Cash Flow From Continuing Investing Activities":-5160000.0,"Net Other Investing Changes":null,"Net Investment Properties Purchase And Sale":0.0,"Sale Of Investment Properties":0.0,"Net PPE Purchase And Sale":-10000.0,"Sale Of PPE":-10000.0,"Purchase Of PPE":0.0,"Capital Expenditure Reported":-5150000.0,"Operating Cash Flow":-155000.0,"Cash Flow From Continuing Operating Activities":-154000.0,"Change In Working Capital":979000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":1547000.0,"Change In Accrued Expense":13000.0,"Change In Payable":1534000.0,"Change In Account Payable":1230000.0,"Change In Receivables":76000.0,"Changes In Account Receivables":76000.0,"Other Non Cash Items":150000.0,"Stock Based Compensation":420000.0,"Asset Impairment Charge":868000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":860000.0,"Depreciation And Amortization":860000.0,"Depreciation":860000.0,"Operating Gains Losses":-91000.0,"Gain Loss On Investment Securities":-101000.0,"Net Income From Continuing Operations":-3341000.0},"2025-06-30":{"Free Cash Flow":-3813000.0,"Repurchase Of Capital Stock":-82000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-2231000.0,"Interest Paid Supplemental Data":null,"End Cash Position":6728000.0,"Beginning Cash Position":10502000.0,"Changes In Cash":-3774000.0,"Financing Cash Flow":-104000.0,"Cash Flow From Continuing Financing Activities":-104000.0,"Net Other Financing Charges":-22000.0,"Interest Paid Cff":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-82000.0,"Common Stock Payments":-82000.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-2087000.0,"Cash Flow From Continuing Investing Activities":-2087000.0,"Net Other Investing Changes":null,"Net Investment Properties Purchase And Sale":null,"Sale Of Investment Properties":null,"Net PPE Purchase And Sale":144000.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"Capital Expenditure Reported":-2231000.0,"Operating Cash Flow":-1582000.0,"Cash Flow From Continuing Operating Activities":-1583000.0,"Change In Working Capital":-262000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":374000.0,"Change In Payables And Accrued Expense":-803000.0,"Change In Accrued Expense":-57000.0,"Change In Payable":-746000.0,"Change In Account Payable":-442000.0,"Change In Receivables":42000.0,"Changes In Account Receivables":42000.0,"Other Non Cash Items":-25000.0,"Stock Based Compensation":563000.0,"Asset Impairment Charge":2760000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":1161000.0,"Depreciation And Amortization":1161000.0,"Depreciation":1161000.0,"Operating Gains Losses":279000.0,"Gain Loss On Investment Securities":-145000.0,"Net Income From Continuing Operations":-6058000.0},"2025-03-31":{"Free Cash Flow":-6966000.0,"Repurchase Of Capital Stock":-1808000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":11877000.0,"Capital Expenditure":-2422000.0,"Interest Paid Supplemental Data":null,"End Cash Position":10502000.0,"Beginning Cash Position":7723000.0,"Changes In Cash":2779000.0,"Financing Cash Flow":9745000.0,"Cash Flow From Continuing Financing Activities":9745000.0,"Net Other Financing Charges":-324000.0,"Interest Paid Cff":0.0,"Cash Dividends Paid":0.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":10069000.0,"Common Stock Payments":-1808000.0,"Common Stock Issuance":11877000.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-2422000.0,"Cash Flow From Continuing Investing Activities":-2422000.0,"Net Other Investing Changes":null,"Net Investment Properties Purchase And Sale":null,"Sale Of Investment Properties":null,"Net PPE Purchase And Sale":-2128000.0,"Sale Of PPE":null,"Purchase Of PPE":-2128000.0,"Capital Expenditure Reported":-294000.0,"Operating Cash Flow":-4544000.0,"Cash Flow From Continuing Operating Activities":-4544000.0,"Change In Working Capital":-3106000.0,"Change In Other Working Capital":-468000.0,"Change In Other Current Assets":-343000.0,"Change In Payables And Accrued Expense":-3327000.0,"Change In Accrued Expense":-747000.0,"Change In Payable":-2580000.0,"Change In Account Payable":-2580000.0,"Change In Receivables":689000.0,"Changes In Account Receivables":689000.0,"Other Non Cash Items":-25000.0,"Stock Based Compensation":471000.0,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":1161000.0,"Depreciation And Amortization":1161000.0,"Depreciation":1161000.0,"Operating Gains Losses":66000.0,"Gain Loss On Investment Securities":66000.0,"Net Income From Continuing Operations":-3111000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":94000.0,"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,"Interest Paid Cff":null,"Cash Dividends Paid":0.0,"Common Stock Dividend Paid":0.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Properties Purchase And Sale":0.0,"Sale Of Investment Properties":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":7675000.0,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Assets":85000.0,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":5064000.0,"Deferred Tax":-2000.0,"Deferred Income Tax":-2000.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}