{"ticker":"CALC","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":15746416.0,"Share Issued":15746416.0,"Net Debt":null,"Total Debt":6700000.0,"Tangible Book Value":-1104000.0,"Invested Capital":5596000.0,"Working Capital":3242000.0,"Net Tangible Assets":-1104000.0,"Common Stock Equity":-1104000.0,"Total Capitalization":3096000.0,"Total Equity Gross Minority Interest":-1104000.0,"Stockholders Equity":-1104000.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":-184350000.0,"Additional Paid In Capital":183242000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":9713000.0,"Total Non Current Liabilities Net Minority Interest":4400000.0,"Derivative Product Liabilities":200000.0,"Long Term Debt And Capital Lease Obligation":4200000.0,"Long Term Debt":4200000.0,"Current Liabilities":5313000.0,"Current Debt And Capital Lease Obligation":2500000.0,"Current Debt":2500000.0,"Other Current Borrowings":2500000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":2813000.0,"Current Accrued Expenses":1066000.0,"Payables":1747000.0,"Total Tax Payable":72000.0,"Accounts Payable":1675000.0,"Total Assets":8609000.0,"Total Non Current Assets":54000.0,"Other Non Current Assets":11000.0,"Net PPE":43000.0,"Gross PPE":43000.0,"Other Properties":43000.0,"Current Assets":8555000.0,"Other Current Assets":122000.0,"Assets Held For Sale Current":54000.0,"Prepaid Assets":215000.0,"Cash Cash Equivalents And Short Term Investments":8164000.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":8164000.0},"2025-12-31":{"Ordinary Shares Number":15437410.0,"Share Issued":15437410.0,"Net Debt":null,"Total Debt":9700000.0,"Tangible Book Value":-6641000.0,"Invested Capital":3059000.0,"Working Capital":9748000.0,"Net Tangible Assets":-6641000.0,"Common Stock Equity":-6641000.0,"Total Capitalization":1809000.0,"Total Equity Gross Minority Interest":-6641000.0,"Stockholders Equity":-6641000.0,"Gains Losses Not Affecting Retained Earnings":0.0,"Other Equity Adjustments":null,"Retained Earnings":-189326000.0,"Additional Paid In Capital":182681000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":20232000.0,"Total Non Current Liabilities Net Minority Interest":16450000.0,"Derivative Product Liabilities":8000000.0,"Long Term Debt And Capital Lease Obligation":8450000.0,"Long Term Debt":8450000.0,"Current Liabilities":3782000.0,"Current Debt And Capital Lease Obligation":1250000.0,"Current Debt":1250000.0,"Other Current Borrowings":1250000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":2532000.0,"Current Accrued Expenses":1371000.0,"Payables":1161000.0,"Total Tax Payable":null,"Accounts Payable":1161000.0,"Total Assets":13591000.0,"Total Non Current Assets":61000.0,"Other Non Current Assets":11000.0,"Net PPE":50000.0,"Gross PPE":50000.0,"Other Properties":50000.0,"Current Assets":13530000.0,"Other Current Assets":259000.0,"Assets Held For Sale Current":54000.0,"Prepaid Assets":201000.0,"Cash Cash Equivalents And Short Term Investments":13016000.0,"Other Short Term Investments":1496000.0,"Cash And Cash Equivalents":11520000.0},"2025-09-30":{"Ordinary Shares Number":14257234.0,"Share Issued":14257234.0,"Net Debt":3430000.0,"Total Debt":8900000.0,"Tangible Book Value":-268000.0,"Invested Capital":8632000.0,"Working Capital":11172000.0,"Net Tangible Assets":-268000.0,"Common Stock Equity":-268000.0,"Total Capitalization":8632000.0,"Total Equity Gross Minority Interest":-268000.0,"Stockholders Equity":-268000.0,"Gains Losses Not Affecting Retained Earnings":1000.0,"Other Equity Adjustments":1000.0,"Retained Earnings":-178566000.0,"Additional Paid In Capital":178293000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":15181000.0,"Total Non Current Liabilities Net Minority Interest":11500000.0,"Derivative Product Liabilities":2600000.0,"Long Term Debt And Capital Lease Obligation":8900000.0,"Long Term Debt":8900000.0,"Current Liabilities":3681000.0,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":3681000.0,"Current Accrued Expenses":2548000.0,"Payables":1133000.0,"Total Tax Payable":null,"Accounts Payable":1133000.0,"Total Assets":14913000.0,"Total Non Current Assets":60000.0,"Other Non Current Assets":11000.0,"Net PPE":49000.0,"Gross PPE":49000.0,"Other Properties":49000.0,"Current Assets":14853000.0,"Other Current Assets":539000.0,"Assets Held For Sale Current":null,"Prepaid Assets":230000.0,"Cash Cash Equivalents And Short Term Investments":14084000.0,"Other Short Term Investments":8614000.0,"Cash And Cash Equivalents":5470000.0},"2025-06-30":{"Ordinary Shares Number":13971990.0,"Share Issued":13971990.0,"Net Debt":2582000.0,"Total Debt":8500000.0,"Tangible Book Value":6103000.0,"Invested Capital":14603000.0,"Working Capital":15487000.0,"Net Tangible Assets":6103000.0,"Common Stock Equity":6103000.0,"Total Capitalization":14603000.0,"Total Equity Gross Minority Interest":6103000.0,"Stockholders Equity":6103000.0,"Gains Losses Not Affecting Retained Earnings":-4000.0,"Other Equity Adjustments":-4000.0,"Retained Earnings":-170762000.0,"Additional Paid In Capital":176865000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":12977000.0,"Total Non Current Liabilities Net Minority Interest":9500000.0,"Derivative Product Liabilities":1000000.0,"Long Term Debt And Capital Lease Obligation":8500000.0,"Long Term Debt":8500000.0,"Current Liabilities":3477000.0,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":3477000.0,"Current Accrued Expenses":1565000.0,"Payables":1912000.0,"Total Tax Payable":null,"Accounts Payable":1912000.0,"Total Assets":19080000.0,"Total Non Current Assets":116000.0,"Other Non Current Assets":11000.0,"Net PPE":105000.0,"Gross PPE":105000.0,"Other Properties":105000.0,"Current Assets":18964000.0,"Other Current Assets":655000.0,"Assets Held For Sale Current":null,"Prepaid Assets":352000.0,"Cash Cash Equivalents And Short Term Investments":17957000.0,"Other Short Term Investments":12039000.0,"Cash And Cash Equivalents":5918000.0},"2025-03-31":{"Ordinary Shares Number":13971990.0,"Share Issued":13971990.0,"Net Debt":null,"Total Debt":8600000.0,"Tangible Book Value":10888000.0,"Invested Capital":19488000.0,"Working Capital":20759000.0,"Net Tangible Assets":10888000.0,"Common Stock Equity":10888000.0,"Total Capitalization":19488000.0,"Total Equity Gross Minority Interest":10888000.0,"Stockholders Equity":10888000.0,"Gains Losses Not Affecting Retained Earnings":-1000.0,"Other Equity Adjustments":-1000.0,"Retained Earnings":-164806000.0,"Additional Paid In Capital":175691000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":14459000.0,"Total Non Current Liabilities Net Minority Interest":10000000.0,"Derivative Product Liabilities":1400000.0,"Long Term Debt And Capital Lease Obligation":8600000.0,"Long Term Debt":8600000.0,"Current Liabilities":4459000.0,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":4459000.0,"Current Accrued Expenses":2443000.0,"Payables":2016000.0,"Total Tax Payable":null,"Accounts Payable":2016000.0,"Total Assets":25347000.0,"Total Non Current Assets":129000.0,"Other Non Current Assets":11000.0,"Net PPE":118000.0,"Gross PPE":118000.0,"Other Properties":118000.0,"Current Assets":25218000.0,"Other Current Assets":197000.0,"Assets Held For Sale Current":null,"Prepaid Assets":396000.0,"Cash Cash Equivalents And Short Term Investments":24625000.0,"Other Short Term Investments":12069000.0,"Cash And Cash Equivalents":12556000.0},"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,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":4000.0,"Other Equity Adjustments":4000.0,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":0.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Net PPE":null,"Gross PPE":null,"Other Properties":null,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":0.0,"Prepaid Assets":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":4320000.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-5498000.0,"Total Unusual Items":10800000.0,"Total Unusual Items Excluding Goodwill":10800000.0,"Net Income From Continuing Operation Net Minority Interest":4976000.0,"Reconciled Depreciation":7000.0,"EBITDA":5302000.0,"EBIT":5295000.0,"Net Interest Income":-213000.0,"Interest Expense":319000.0,"Interest Income":106000.0,"Normalized Income":-1504000.0,"Net Income From Continuing And Discontinued Operation":4976000.0,"Total Expenses":5611000.0,"Total Operating Income As Reported":-5611000.0,"Diluted Average Shares":16328947.0,"Basic Average Shares":15822163.0,"Diluted EPS":0.3,"Basic EPS":0.31,"Diluted NI Availto Com Stockholders":4976000.0,"Net Income Common Stockholders":4976000.0,"Net Income":4976000.0,"Net Income Including Noncontrolling Interests":4976000.0,"Net Income Continuous Operations":4976000.0,"Pretax Income":4976000.0,"Other Income Expense":10800000.0,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":10800000.0,"Net Non Operating Interest Income Expense":-213000.0,"Interest Expense Non Operating":319000.0,"Interest Income Non Operating":106000.0,"Operating Income":-5611000.0,"Operating Expense":5611000.0,"Research And Development":3485000.0,"Selling General And Administration":2126000.0,"General And Administrative Expense":2126000.0,"Other Gand A":1033000.0,"Salaries And Wages":1093000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4230000.0,"Total Unusual Items":-6200000.0,"Total Unusual Items Excluding Goodwill":-6200000.0,"Net Income From Continuing Operation Net Minority Interest":-10760000.0,"Reconciled Depreciation":5000.0,"EBITDA":-10430000.0,"EBIT":-10435000.0,"Net Interest Income":-174000.0,"Interest Expense":325000.0,"Interest Income":151000.0,"Normalized Income":-4560000.0,"Net Income From Continuing And Discontinued Operation":-10760000.0,"Total Expenses":4385000.0,"Total Operating Income As Reported":-4385000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-10760000.0,"Net Income Common Stockholders":-10760000.0,"Net Income":-10760000.0,"Net Income Including Noncontrolling Interests":-10760000.0,"Net Income Continuous Operations":-10760000.0,"Pretax Income":-10760000.0,"Other Income Expense":-6201000.0,"Other Non Operating Income Expenses":-1000.0,"Gain On Sale Of Security":-6200000.0,"Net Non Operating Interest Income Expense":-174000.0,"Interest Expense Non Operating":325000.0,"Interest Income Non Operating":151000.0,"Operating Income":-4385000.0,"Operating Expense":4385000.0,"Research And Development":3107000.0,"Selling General And Administration":1278000.0,"General And Administrative Expense":1278000.0,"Other Gand A":688000.0,"Salaries And Wages":590000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-5466000.0,"Total Unusual Items":-2000000.0,"Total Unusual Items Excluding Goodwill":-2000000.0,"Net Income From Continuing Operation Net Minority Interest":-7804000.0,"Reconciled Depreciation":12000.0,"EBITDA":-7466000.0,"EBIT":-7478000.0,"Net Interest Income":-186000.0,"Interest Expense":326000.0,"Interest Income":140000.0,"Normalized Income":-5804000.0,"Net Income From Continuing And Discontinued Operation":-7804000.0,"Total Expenses":5618000.0,"Total Operating Income As Reported":-5618000.0,"Diluted Average Shares":15076456.0,"Basic Average Shares":15076456.0,"Diluted EPS":-0.52,"Basic EPS":-0.52,"Diluted NI Availto Com Stockholders":-7804000.0,"Net Income Common Stockholders":-7804000.0,"Net Income":-7804000.0,"Net Income Including Noncontrolling Interests":-7804000.0,"Net Income Continuous Operations":-7804000.0,"Pretax Income":-7804000.0,"Other Income Expense":-2000000.0,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":-2000000.0,"Net Non Operating Interest Income Expense":-186000.0,"Interest Expense Non Operating":326000.0,"Interest Income Non Operating":140000.0,"Operating Income":-5618000.0,"Operating Expense":5618000.0,"Research And Development":3851000.0,"Selling General And Administration":1767000.0,"General And Administrative Expense":1767000.0,"Other Gand A":659000.0,"Salaries And Wages":1108000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-6118000.0,"Total Unusual Items":500000.0,"Total Unusual Items Excluding Goodwill":500000.0,"Net Income From Continuing Operation Net Minority Interest":-5956000.0,"Reconciled Depreciation":14000.0,"EBITDA":-5618000.0,"EBIT":-5632000.0,"Net Interest Income":-104000.0,"Interest Expense":324000.0,"Interest Income":220000.0,"Normalized Income":-6456000.0,"Net Income From Continuing And Discontinued Operation":-5956000.0,"Total Expenses":6621000.0,"Total Operating Income As Reported":-6621000.0,"Diluted Average Shares":14995404.0,"Basic Average Shares":14995404.0,"Diluted EPS":-0.4,"Basic EPS":-0.4,"Diluted NI Availto Com Stockholders":-5956000.0,"Net Income Common Stockholders":-5956000.0,"Net Income":-5956000.0,"Net Income Including Noncontrolling Interests":-5956000.0,"Net Income Continuous Operations":-5956000.0,"Pretax Income":-5956000.0,"Other Income Expense":769000.0,"Other Non Operating Income Expenses":269000.0,"Gain On Sale Of Security":500000.0,"Net Non Operating Interest Income Expense":-104000.0,"Interest Expense Non Operating":324000.0,"Interest Income Non Operating":220000.0,"Operating Income":-6621000.0,"Operating Expense":6621000.0,"Research And Development":4052000.0,"Selling General And Administration":2569000.0,"General And Administrative Expense":2569000.0,"Other Gand A":1044000.0,"Salaries And Wages":1525000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-6280000.0,"Total Unusual Items":1700000.0,"Total Unusual Items Excluding Goodwill":1700000.0,"Net Income From Continuing Operation Net Minority Interest":-5042000.0,"Reconciled Depreciation":15000.0,"EBITDA":-4580000.0,"EBIT":-4595000.0,"Net Interest Income":-245000.0,"Interest Expense":447000.0,"Interest Income":202000.0,"Normalized Income":-6742000.0,"Net Income From Continuing And Discontinued Operation":-5042000.0,"Total Expenses":6497000.0,"Total Operating Income As Reported":-6497000.0,"Diluted Average Shares":14121569.0,"Basic Average Shares":14121569.0,"Diluted EPS":-0.36,"Basic EPS":-0.36,"Diluted NI Availto Com Stockholders":-5042000.0,"Net Income Common Stockholders":-5042000.0,"Net Income":-5042000.0,"Net Income Including Noncontrolling Interests":-5042000.0,"Net Income Continuous Operations":-5042000.0,"Pretax Income":-5042000.0,"Other Income Expense":1700000.0,"Other Non Operating Income Expenses":202000.0,"Gain On Sale Of Security":1700000.0,"Net Non Operating Interest Income Expense":-245000.0,"Interest Expense Non Operating":447000.0,"Interest Income Non Operating":202000.0,"Operating Income":-6497000.0,"Operating Expense":6497000.0,"Research And Development":4224000.0,"Selling General And Administration":2273000.0,"General And Administrative Expense":2273000.0,"Other Gand A":1118000.0,"Salaries And Wages":1155000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":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,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":214000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-4856000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":319000.0,"End Cash Position":8164000.0,"Beginning Cash Position":11520000.0,"Changes In Cash":-3356000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":1500000.0,"Cash Flow From Continuing Investing Activities":1500000.0,"Net Investment Purchase And Sale":1500000.0,"Sale Of Investment":1500000.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-4856000.0,"Cash Flow From Continuing Operating Activities":-4856000.0,"Change In Working Capital":404000.0,"Change In Payables And Accrued Expense":282000.0,"Change In Accrued Expense":-232000.0,"Change In Payable":514000.0,"Change In Account Payable":514000.0,"Change In Prepaid Assets":122000.0,"Other Non Cash Items":null,"Stock Based Compensation":561000.0,"Unrealized Gain Loss On Investment Securities":-3000000.0,"Amortization Of Securities":-4000.0,"Depreciation Amortization Depletion":7000.0,"Depreciation And Amortization":7000.0,"Depreciation":7000.0,"Operating Gains Losses":-7800000.0,"Gain Loss On Investment Securities":-7800000.0,"Net Income From Continuing Operations":4976000.0},"2025-12-31":{"Free Cash Flow":-4858000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":3754000.0,"Capital Expenditure":-6000.0,"Interest Paid Supplemental Data":null,"End Cash Position":11520000.0,"Beginning Cash Position":5470000.0,"Changes In Cash":6050000.0,"Financing Cash Flow":3754000.0,"Cash Flow From Continuing Financing Activities":3754000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":3754000.0,"Common Stock Issuance":3754000.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":7148000.0,"Cash Flow From Continuing Investing Activities":7148000.0,"Net Investment Purchase And Sale":7154000.0,"Sale Of Investment":7650000.0,"Purchase Of Investment":-496000.0,"Net PPE Purchase And Sale":-6000.0,"Purchase Of PPE":-6000.0,"Operating Cash Flow":-4852000.0,"Cash Flow From Continuing Operating Activities":-4852000.0,"Change In Working Capital":-880000.0,"Change In Payables And Accrued Expense":-1135000.0,"Change In Accrued Expense":-1179000.0,"Change In Payable":44000.0,"Change In Account Payable":44000.0,"Change In Prepaid Assets":255000.0,"Other Non Cash Items":0.0,"Stock Based Compensation":622000.0,"Unrealized Gain Loss On Investment Securities":799000.0,"Amortization Of Securities":-38000.0,"Depreciation Amortization Depletion":5000.0,"Depreciation And Amortization":5000.0,"Depreciation":5000.0,"Operating Gains Losses":5400000.0,"Gain Loss On Investment Securities":5400000.0,"Net Income From Continuing Operations":-10760000.0},"2025-09-30":{"Free Cash Flow":-4786000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":793000.0,"Capital Expenditure":-8000.0,"Interest Paid Supplemental Data":null,"End Cash Position":5470000.0,"Beginning Cash Position":5918000.0,"Changes In Cash":-448000.0,"Financing Cash Flow":818000.0,"Cash Flow From Continuing Financing Activities":818000.0,"Proceeds From Stock Option Exercised":25000.0,"Net Common Stock Issuance":793000.0,"Common Stock Issuance":793000.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":3512000.0,"Cash Flow From Continuing Investing Activities":3512000.0,"Net Investment Purchase And Sale":3520000.0,"Sale Of Investment":5000000.0,"Purchase Of Investment":-1480000.0,"Net PPE Purchase And Sale":-8000.0,"Purchase Of PPE":-8000.0,"Operating Cash Flow":-4778000.0,"Cash Flow From Continuing Operating Activities":-4778000.0,"Change In Working Capital":477000.0,"Change In Payables And Accrued Expense":185000.0,"Change In Accrued Expense":981000.0,"Change In Payable":-796000.0,"Change In Account Payable":-796000.0,"Change In Prepaid Assets":292000.0,"Other Non Cash Items":1000.0,"Stock Based Compensation":625000.0,"Unrealized Gain Loss On Investment Securities":400000.0,"Amortization Of Securities":-89000.0,"Depreciation Amortization Depletion":12000.0,"Depreciation And Amortization":12000.0,"Depreciation":12000.0,"Operating Gains Losses":1600000.0,"Gain Loss On Investment Securities":1600000.0,"Net Income From Continuing Operations":-7804000.0},"2025-06-30":{"Free Cash Flow":-6675000.0,"Issuance Of Debt":-102000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-5000.0,"Interest Paid Supplemental Data":null,"End Cash Position":5918000.0,"Beginning Cash Position":12556000.0,"Changes In Cash":-6638000.0,"Financing Cash Flow":-102000.0,"Cash Flow From Continuing Financing Activities":-102000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-102000.0,"Net Long Term Debt Issuance":-102000.0,"Long Term Debt Issuance":-102000.0,"Investing Cash Flow":134000.0,"Cash Flow From Continuing Investing Activities":134000.0,"Net Investment Purchase And Sale":139000.0,"Sale Of Investment":7445000.0,"Purchase Of Investment":-7306000.0,"Net PPE Purchase And Sale":-5000.0,"Purchase Of PPE":-5000.0,"Operating Cash Flow":-6670000.0,"Cash Flow From Continuing Operating Activities":-6670000.0,"Change In Working Capital":-1292000.0,"Change In Payables And Accrued Expense":-878000.0,"Change In Accrued Expense":-877000.0,"Change In Payable":-1000.0,"Change In Account Payable":-1000.0,"Change In Prepaid Assets":-414000.0,"Other Non Cash Items":1000.0,"Stock Based Compensation":1175000.0,"Unrealized Gain Loss On Investment Securities":-100000.0,"Amortization Of Securities":-112000.0,"Depreciation Amortization Depletion":14000.0,"Depreciation And Amortization":14000.0,"Depreciation":14000.0,"Operating Gains Losses":-400000.0,"Gain Loss On Investment Securities":-400000.0,"Net Income From Continuing Operations":-5956000.0},"2025-03-31":{"Free Cash Flow":-4887000.0,"Issuance Of Debt":9766000.0,"Issuance Of Capital Stock":976000.0,"Capital Expenditure":-9000.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":12556000.0,"Beginning Cash Position":7935000.0,"Changes In Cash":4621000.0,"Financing Cash Flow":10742000.0,"Cash Flow From Continuing Financing Activities":10742000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":976000.0,"Common Stock Issuance":976000.0,"Net Issuance Payments Of Debt":9766000.0,"Net Long Term Debt Issuance":9766000.0,"Long Term Debt Issuance":9766000.0,"Investing Cash Flow":-1243000.0,"Cash Flow From Continuing Investing Activities":-1243000.0,"Net Investment Purchase And Sale":-1234000.0,"Sale Of Investment":5400000.0,"Purchase Of Investment":-6634000.0,"Net PPE Purchase And Sale":-9000.0,"Purchase Of PPE":-9000.0,"Operating Cash Flow":-4878000.0,"Cash Flow From Continuing Operating Activities":-4878000.0,"Change In Working Capital":1072000.0,"Change In Payables And Accrued Expense":669000.0,"Change In Accrued Expense":756000.0,"Change In Payable":-87000.0,"Change In Account Payable":-87000.0,"Change In Prepaid Assets":403000.0,"Other Non Cash Items":334000.0,"Stock Based Compensation":549000.0,"Unrealized Gain Loss On Investment Securities":-323000.0,"Amortization Of Securities":-106000.0,"Depreciation Amortization Depletion":15000.0,"Depreciation And Amortization":15000.0,"Depreciation":15000.0,"Operating Gains Losses":-1377000.0,"Gain Loss On Investment Securities":-1377000.0,"Net Income From Continuing Operations":-5042000.0},"2024-12-31":{"Free Cash Flow":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-2000.0,"Interest 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,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":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,"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,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Amortization Of Securities":null,"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}}}