{"ticker":"CELU","downloaded_at":"2026-08-20","balance_sheet":{"2025-12-31":{"Ordinary Shares Number":28837787.0,"Share Issued":28837787.0,"Net Debt":7828000.0,"Total Debt":40901000.0,"Tangible Book Value":-53165000.0,"Invested Capital":-24059000.0,"Working Capital":-68440000.0,"Net Tangible Assets":-53165000.0,"Capital Lease Obligations":26898000.0,"Common Stock Equity":-38062000.0,"Total Capitalization":-38062000.0,"Total Equity Gross Minority Interest":-38062000.0,"Stockholders Equity":-38062000.0,"Gains Losses Not Affecting Retained Earnings":0.0,"Other Equity Adjustments":null,"Retained Earnings":-991483000.0,"Additional Paid In Capital":953418000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":145391000.0,"Total Non Current Liabilities Net Minority Interest":64632000.0,"Other Non Current Liabilities":33378000.0,"Derivative Product Liabilities":1545000.0,"Non Current Deferred Liabilities":2811000.0,"Non Current Deferred Revenue":2799000.0,"Non Current Deferred Taxes Liabilities":12000.0,"Long Term Debt And Capital Lease Obligation":26898000.0,"Long Term Capital Lease Obligation":26898000.0,"Long Term Debt":null,"Current Liabilities":80759000.0,"Other Current Liabilities":6925000.0,"Current Deferred Liabilities":5255000.0,"Current Deferred Revenue":5255000.0,"Current Debt And Capital Lease Obligation":14003000.0,"Current Capital Lease Obligation":null,"Current Debt":14003000.0,"Other Current Borrowings":7127000.0,"Current Notes Payable":6876000.0,"Payables And Accrued Expenses":54576000.0,"Current Accrued Expenses":28154000.0,"Interest Payable":0.0,"Payables":26422000.0,"Accounts Payable":26422000.0,"Total Assets":107329000.0,"Total Non Current Assets":95010000.0,"Other Non Current Assets":13390000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":15103000.0,"Other Intangible Assets":7756000.0,"Goodwill":7347000.0,"Net PPE":66517000.0,"Accumulated Depreciation":-38670000.0,"Gross PPE":105187000.0,"Leases":73211000.0,"Construction In Progress":null,"Other Properties":24813000.0,"Machinery Furniture Equipment":7163000.0,"Properties":0.0,"Current Assets":12319000.0,"Other Current Assets":222000.0,"Prepaid Assets":698000.0,"Inventory":571000.0,"Receivables":4653000.0,"Notes Receivable":null,"Accounts Receivable":4653000.0,"Allowance For Doubtful Accounts Receivable":-7647000.0,"Gross Accounts Receivable":12300000.0,"Cash Cash Equivalents And Short Term Investments":6175000.0,"Cash And Cash Equivalents":6175000.0},"2025-09-30":{"Ordinary Shares Number":28216485.0,"Share Issued":28216485.0,"Net Debt":4164000.0,"Total Debt":66762000.0,"Tangible Book Value":-35573000.0,"Invested Capital":-15810000.0,"Working Capital":-54718000.0,"Net Tangible Assets":-35573000.0,"Capital Lease Obligations":62478000.0,"Common Stock Equity":-20094000.0,"Total Capitalization":-20094000.0,"Total Equity Gross Minority Interest":-20094000.0,"Stockholders Equity":-20094000.0,"Gains Losses Not Affecting Retained Earnings":0.0,"Other Equity Adjustments":null,"Retained Earnings":-967101000.0,"Additional Paid In Capital":947004000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":134333000.0,"Total Non Current Liabilities Net Minority Interest":69019000.0,"Other Non Current Liabilities":1682000.0,"Derivative Product Liabilities":3524000.0,"Non Current Deferred Liabilities":2773000.0,"Non Current Deferred Revenue":2764000.0,"Non Current Deferred Taxes Liabilities":9000.0,"Long Term Debt And Capital Lease Obligation":61040000.0,"Long Term Capital Lease Obligation":61040000.0,"Long Term Debt":null,"Current Liabilities":65314000.0,"Other Current Liabilities":2259000.0,"Current Deferred Liabilities":7936000.0,"Current Deferred Revenue":5584000.0,"Current Debt And Capital Lease Obligation":5722000.0,"Current Capital Lease Obligation":1438000.0,"Current Debt":4284000.0,"Other Current Borrowings":4284000.0,"Current Notes Payable":null,"Payables And Accrued Expenses":49397000.0,"Current Accrued Expenses":24810000.0,"Interest Payable":0.0,"Payables":24587000.0,"Accounts Payable":24587000.0,"Total Assets":114239000.0,"Total Non Current Assets":103643000.0,"Other Non Current Assets":17307000.0,"Investments And Advances":2890000.0,"Investmentin Financial Assets":2890000.0,"Available For Sale Securities":2890000.0,"Goodwill And Other Intangible Assets":15479000.0,"Other Intangible Assets":8132000.0,"Goodwill":7347000.0,"Net PPE":67967000.0,"Accumulated Depreciation":-37243000.0,"Gross PPE":105210000.0,"Leases":73211000.0,"Construction In Progress":null,"Other Properties":24836000.0,"Machinery Furniture Equipment":7163000.0,"Properties":0.0,"Current Assets":10596000.0,"Other Current Assets":265000.0,"Prepaid Assets":943000.0,"Inventory":2563000.0,"Receivables":6705000.0,"Notes Receivable":null,"Accounts Receivable":6705000.0,"Allowance For Doubtful Accounts Receivable":-6143000.0,"Gross Accounts Receivable":12848000.0,"Cash Cash Equivalents And Short Term Investments":120000.0,"Cash And Cash Equivalents":120000.0},"2025-06-30":{"Ordinary Shares Number":24610151.0,"Share Issued":24610151.0,"Net Debt":42574000.0,"Total Debt":70154000.0,"Tangible Book Value":-41352000.0,"Invested Capital":17940000.0,"Working Capital":-51964000.0,"Net Tangible Assets":-41352000.0,"Capital Lease Obligations":26717000.0,"Common Stock Equity":-25497000.0,"Total Capitalization":10995000.0,"Total Equity Gross Minority Interest":-25497000.0,"Stockholders Equity":-25497000.0,"Gains Losses Not Affecting Retained Earnings":-3000.0,"Other Equity Adjustments":-3000.0,"Retained Earnings":-944025000.0,"Additional Paid In Capital":918529000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":145780000.0,"Total Non Current Liabilities Net Minority Interest":76553000.0,"Other Non Current Liabilities":1686000.0,"Derivative Product Liabilities":8780000.0,"Non Current Deferred Liabilities":2878000.0,"Non Current Deferred Revenue":2869000.0,"Non Current Deferred Taxes Liabilities":9000.0,"Long Term Debt And Capital Lease Obligation":63209000.0,"Long Term Capital Lease Obligation":26717000.0,"Long Term Debt":36492000.0,"Current Liabilities":69227000.0,"Other Current Liabilities":3358000.0,"Current Deferred Liabilities":3503000.0,"Current Deferred Revenue":3503000.0,"Current Debt And Capital Lease Obligation":6945000.0,"Current Capital Lease Obligation":null,"Current Debt":6945000.0,"Other Current Borrowings":6945000.0,"Current Notes Payable":null,"Payables And Accrued Expenses":55421000.0,"Current Accrued Expenses":31021000.0,"Interest Payable":4602000.0,"Payables":24400000.0,"Accounts Payable":24400000.0,"Total Assets":120283000.0,"Total Non Current Assets":103020000.0,"Other Non Current Assets":17724000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":15855000.0,"Other Intangible Assets":8508000.0,"Goodwill":7347000.0,"Net PPE":69441000.0,"Accumulated Depreciation":-35795000.0,"Gross PPE":105236000.0,"Leases":73211000.0,"Construction In Progress":null,"Other Properties":24862000.0,"Machinery Furniture Equipment":7163000.0,"Properties":0.0,"Current Assets":17263000.0,"Other Current Assets":240000.0,"Prepaid Assets":598000.0,"Inventory":4410000.0,"Receivables":11152000.0,"Notes Receivable":null,"Accounts Receivable":11152000.0,"Allowance For Doubtful Accounts Receivable":-6241000.0,"Gross Accounts Receivable":17393000.0,"Cash Cash Equivalents And Short Term Investments":863000.0,"Cash And Cash Equivalents":863000.0},"2025-03-31":{"Ordinary Shares Number":23944084.0,"Share Issued":23944084.0,"Net Debt":42852000.0,"Total Debt":69776000.0,"Tangible Book Value":-21733000.0,"Invested Capital":37639000.0,"Working Capital":-36610000.0,"Net Tangible Assets":-21733000.0,"Capital Lease Obligations":26631000.0,"Common Stock Equity":-5506000.0,"Total Capitalization":30986000.0,"Total Equity Gross Minority Interest":-5506000.0,"Stockholders Equity":-5506000.0,"Gains Losses Not Affecting Retained Earnings":0.0,"Other Equity Adjustments":null,"Retained Earnings":-919501000.0,"Additional Paid In Capital":913993000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":134382000.0,"Total Non Current Liabilities Net Minority Interest":75692000.0,"Other Non Current Liabilities":1689000.0,"Derivative Product Liabilities":8067000.0,"Non Current Deferred Liabilities":2813000.0,"Non Current Deferred Revenue":2804000.0,"Non Current Deferred Taxes Liabilities":9000.0,"Long Term Debt And Capital Lease Obligation":63123000.0,"Long Term Capital Lease Obligation":26631000.0,"Long Term Debt":36492000.0,"Current Liabilities":58690000.0,"Other Current Liabilities":1174000.0,"Current Deferred Liabilities":3476000.0,"Current Deferred Revenue":3476000.0,"Current Debt And Capital Lease Obligation":6653000.0,"Current Capital Lease Obligation":null,"Current Debt":6653000.0,"Other Current Borrowings":6653000.0,"Current Notes Payable":null,"Payables And Accrued Expenses":47387000.0,"Current Accrued Expenses":24074000.0,"Interest Payable":3151000.0,"Payables":23313000.0,"Accounts Payable":23313000.0,"Total Assets":128876000.0,"Total Non Current Assets":106796000.0,"Other Non Current Assets":19637000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":16227000.0,"Other Intangible Assets":8880000.0,"Goodwill":7347000.0,"Net PPE":70932000.0,"Accumulated Depreciation":-34333000.0,"Gross PPE":105265000.0,"Leases":73211000.0,"Construction In Progress":null,"Other Properties":24891000.0,"Machinery Furniture Equipment":7163000.0,"Properties":0.0,"Current Assets":22080000.0,"Other Current Assets":169000.0,"Prepaid Assets":453000.0,"Inventory":6197000.0,"Receivables":14968000.0,"Notes Receivable":null,"Accounts Receivable":14968000.0,"Allowance For Doubtful Accounts Receivable":-6233000.0,"Gross Accounts Receivable":21201000.0,"Cash Cash Equivalents And Short Term Investments":293000.0,"Cash And Cash Equivalents":293000.0},"2024-12-31":{"Ordinary Shares Number":22546671.0,"Share Issued":22546671.0,"Net Debt":41550000.0,"Total Debt":68836000.0,"Tangible Book Value":-7758000.0,"Invested Capital":51125000.0,"Working Capital":-33119000.0,"Net Tangible Assets":-7758000.0,"Capital Lease Obligations":26548000.0,"Common Stock Equity":8837000.0,"Total Capitalization":44764000.0,"Total Equity Gross Minority Interest":8837000.0,"Stockholders Equity":8837000.0,"Gains Losses Not Affecting Retained Earnings":-5000.0,"Other Equity Adjustments":-5000.0,"Retained Earnings":-899683000.0,"Additional Paid In Capital":908523000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":123845000.0,"Total Non Current Liabilities Net Minority Interest":70165000.0,"Other Non Current Liabilities":1693000.0,"Derivative Product Liabilities":3264000.0,"Non Current Deferred Liabilities":2733000.0,"Non Current Deferred Revenue":2724000.0,"Non Current Deferred Taxes Liabilities":9000.0,"Long Term Debt And Capital Lease Obligation":62475000.0,"Long Term Capital Lease Obligation":26548000.0,"Long Term Debt":35927000.0,"Current Liabilities":53680000.0,"Other Current Liabilities":1090000.0,"Current Deferred Liabilities":3531000.0,"Current Deferred Revenue":3531000.0,"Current Debt And Capital Lease Obligation":6361000.0,"Current Capital Lease Obligation":null,"Current Debt":6361000.0,"Other Current Borrowings":6361000.0,"Current Notes Payable":null,"Payables And Accrued Expenses":42698000.0,"Current Accrued Expenses":19402000.0,"Interest Payable":1798000.0,"Payables":23296000.0,"Accounts Payable":23296000.0,"Total Assets":132682000.0,"Total Non Current Assets":112121000.0,"Other Non Current Assets":23096000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":16595000.0,"Other Intangible Assets":9248000.0,"Goodwill":7347000.0,"Net PPE":72430000.0,"Accumulated Depreciation":-32867000.0,"Gross PPE":105297000.0,"Leases":73211000.0,"Construction In Progress":0.0,"Other Properties":24923000.0,"Machinery Furniture Equipment":7163000.0,"Properties":0.0,"Current Assets":20561000.0,"Other Current Assets":261000.0,"Prepaid Assets":596000.0,"Inventory":5409000.0,"Receivables":13557000.0,"Notes Receivable":0.0,"Accounts Receivable":13557000.0,"Allowance For Doubtful Accounts Receivable":-6294000.0,"Gross Accounts Receivable":19851000.0,"Cash Cash Equivalents And Short Term Investments":738000.0,"Cash And Cash Equivalents":738000.0}},"income_stmt":{"2025-12-31":{"Tax Effect Of Unusual Items":-177450.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-20814000.0,"Total Unusual Items":-845000.0,"Total Unusual Items Excluding Goodwill":-845000.0,"Net Income From Continuing Operation Net Minority Interest":-24362000.0,"Reconciled Depreciation":1803000.0,"Reconciled Cost Of Revenue":5948000.0,"EBITDA":-21659000.0,"EBIT":-23462000.0,"Net Interest Income":-835000.0,"Interest Expense":897000.0,"Interest Income":62000.0,"Normalized Income":-23694450.0,"Net Income From Continuing And Discontinued Operation":-24362000.0,"Total Expenses":26162000.0,"Total Operating Income As Reported":-22058000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-24446000.0,"Net Income Common Stockholders":-24446000.0,"Net Income":-24362000.0,"Net Income Including Noncontrolling Interests":-24362000.0,"Net Income Continuous Operations":-24362000.0,"Tax Provision":3000.0,"Pretax Income":-24359000.0,"Other Income Expense":-1466000.0,"Other Non Operating Income Expenses":-621000.0,"Special Income Charges":-2890000.0,"Other Special Charges":0.0,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":2045000.0,"Net Non Operating Interest Income Expense":-835000.0,"Interest Expense Non Operating":897000.0,"Interest Income Non Operating":62000.0,"Operating Income":-22058000.0,"Operating Expense":18788000.0,"Depreciation Amortization Depletion Income Statement":377000.0,"Depreciation And Amortization In Income Statement":377000.0,"Amortization":377000.0,"Amortization Of Intangibles Income Statement":377000.0,"Research And Development":3347000.0,"Selling General And Administration":15064000.0,"Gross Profit":-3270000.0,"Cost Of Revenue":7374000.0,"Total Revenue":4104000.0,"Operating Revenue":4104000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-14891000.0,"Total Unusual Items":-4884000.0,"Total Unusual Items Excluding Goodwill":-4884000.0,"Net Income From Continuing Operation Net Minority Interest":-23076000.0,"Reconciled Depreciation":1824000.0,"Reconciled Cost Of Revenue":2456000.0,"EBITDA":-19775000.0,"EBIT":-21599000.0,"Net Interest Income":-1415000.0,"Interest Expense":1477000.0,"Interest Income":62000.0,"Normalized Income":-18192000.0,"Net Income From Continuing And Discontinued Operation":-23076000.0,"Total Expenses":18184000.0,"Total Operating Income As Reported":-12900000.0,"Diluted Average Shares":26347818.0,"Basic Average Shares":26347818.0,"Diluted EPS":-0.88,"Basic EPS":-0.88,"Diluted NI Availto Com Stockholders":-23076000.0,"Net Income Common Stockholders":-23076000.0,"Net Income":-23076000.0,"Net Income Including Noncontrolling Interests":-23076000.0,"Net Income Continuous Operations":-23076000.0,"Tax Provision":0.0,"Pretax Income":-23076000.0,"Other Income Expense":-8761000.0,"Other Non Operating Income Expenses":-3877000.0,"Special Income Charges":-620000.0,"Other Special Charges":620000.0,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-4264000.0,"Net Non Operating Interest Income Expense":-1415000.0,"Interest Expense Non Operating":1477000.0,"Interest Income Non Operating":62000.0,"Operating Income":-12900000.0,"Operating Expense":14280000.0,"Depreciation Amortization Depletion Income Statement":376000.0,"Depreciation And Amortization In Income Statement":376000.0,"Amortization":376000.0,"Amortization Of Intangibles Income Statement":376000.0,"Research And Development":4598000.0,"Selling General And Administration":9306000.0,"Gross Profit":1380000.0,"Cost Of Revenue":3904000.0,"Total Revenue":5284000.0,"Operating Revenue":5284000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-19471000.0,"Total Unusual Items":-1276000.0,"Total Unusual Items Excluding Goodwill":-1276000.0,"Net Income From Continuing Operation Net Minority Interest":-24524000.0,"Reconciled Depreciation":1834000.0,"Reconciled Cost Of Revenue":3780000.0,"EBITDA":-20747000.0,"EBIT":-22581000.0,"Net Interest Income":-1881000.0,"Interest Expense":1943000.0,"Interest Income":62000.0,"Normalized Income":-23248000.0,"Net Income From Continuing And Discontinued Operation":-24524000.0,"Total Expenses":21600000.0,"Total Operating Income As Reported":-15864000.0,"Diluted Average Shares":24020193.0,"Basic Average Shares":24020193.0,"Diluted EPS":-1.02,"Basic EPS":-1.02,"Diluted NI Availto Com Stockholders":-24524000.0,"Net Income Common Stockholders":-24524000.0,"Net Income":-24524000.0,"Net Income Including Noncontrolling Interests":-24524000.0,"Net Income Continuous Operations":-24524000.0,"Tax Provision":0.0,"Pretax Income":-24524000.0,"Other Income Expense":-6779000.0,"Other Non Operating Income Expenses":-5503000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-1276000.0,"Net Non Operating Interest Income Expense":-1881000.0,"Interest Expense Non Operating":1943000.0,"Interest Income Non Operating":62000.0,"Operating Income":-15864000.0,"Operating Expense":16358000.0,"Depreciation Amortization Depletion Income Statement":372000.0,"Depreciation And Amortization In Income Statement":372000.0,"Amortization":372000.0,"Amortization Of Intangibles Income Statement":372000.0,"Research And Development":3352000.0,"Selling General And Administration":12634000.0,"Gross Profit":494000.0,"Cost Of Revenue":5242000.0,"Total Revenue":5736000.0,"Operating Revenue":5736000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-9989000.0,"Total Unusual Items":-5494000.0,"Total Unusual Items Excluding Goodwill":-5494000.0,"Net Income From Continuing Operation Net Minority Interest":-19754000.0,"Reconciled Depreciation":1834000.0,"Reconciled Cost Of Revenue":2088000.0,"EBITDA":-15483000.0,"EBIT":-17317000.0,"Net Interest Income":-2361000.0,"Interest Expense":2437000.0,"Interest Income":76000.0,"Normalized Income":-14260000.0,"Net Income From Continuing And Discontinued Operation":-19754000.0,"Total Expenses":21912000.0,"Total Operating Income As Reported":-10486000.0,"Diluted Average Shares":23530877.0,"Basic Average Shares":23530877.0,"Diluted EPS":-0.84,"Basic EPS":-0.84,"Diluted NI Availto Com Stockholders":-19754000.0,"Net Income Common Stockholders":-19754000.0,"Net Income":-19754000.0,"Net Income Including Noncontrolling Interests":-19754000.0,"Net Income Continuous Operations":-19754000.0,"Tax Provision":0.0,"Pretax Income":-19754000.0,"Other Income Expense":-6907000.0,"Other Non Operating Income Expenses":-1413000.0,"Special Income Charges":-5736000.0,"Other Special Charges":5736000.0,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":242000.0,"Net Non Operating Interest Income Expense":-2361000.0,"Interest Expense Non Operating":2437000.0,"Interest Income Non Operating":76000.0,"Operating Income":-10486000.0,"Operating Expense":18358000.0,"Depreciation Amortization Depletion Income Statement":368000.0,"Depreciation And Amortization In Income Statement":368000.0,"Amortization":368000.0,"Amortization Of Intangibles Income Statement":368000.0,"Research And Development":3728000.0,"Selling General And Administration":14262000.0,"Gross Profit":7872000.0,"Cost Of Revenue":3554000.0,"Total Revenue":11426000.0,"Operating Revenue":11426000.0},"2024-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-11352000.0,"Total Unusual Items":1747000.0,"Total Unusual Items Excluding Goodwill":1747000.0,"Net Income From Continuing Operation Net Minority Interest":-13293000.0,"Reconciled Depreciation":1876000.0,"Reconciled Cost Of Revenue":5843000.0,"EBITDA":-9605000.0,"EBIT":-11481000.0,"Net Interest Income":-1735000.0,"Interest Expense":1812000.0,"Interest Income":77000.0,"Normalized Income":-15040000.0,"Net Income From Continuing And Discontinued Operation":-13293000.0,"Total Expenses":27605000.0,"Total Operating Income As Reported":-9280000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-13293000.0,"Net Income Common Stockholders":-13293000.0,"Net Income":-13293000.0,"Net Income Including Noncontrolling Interests":-13293000.0,"Net Income Continuous Operations":-13293000.0,"Tax Provision":0.0,"Pretax Income":-13293000.0,"Other Income Expense":-2085000.0,"Other Non Operating Income Expenses":-3832000.0,"Special Income Charges":193000.0,"Other Special Charges":0.0,"Write Off":0.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":-193000.0,"Gain On Sale Of Security":1554000.0,"Net Non Operating Interest Income Expense":-1735000.0,"Interest Expense Non Operating":1812000.0,"Interest Income Non Operating":77000.0,"Operating Income":-9473000.0,"Operating Expense":20262000.0,"Depreciation Amortization Depletion Income Statement":376000.0,"Depreciation And Amortization In Income Statement":376000.0,"Amortization":376000.0,"Amortization Of Intangibles Income Statement":376000.0,"Research And Development":3828000.0,"Selling General And Administration":16058000.0,"Gross Profit":10789000.0,"Cost Of Revenue":7343000.0,"Total Revenue":18132000.0,"Operating Revenue":18132000.0}},"cashflow":{"2025-12-31":{"Free Cash Flow":-5103000.0,"Repayment Of Debt":-8000.0,"Issuance Of Debt":-6812000.0,"Issuance Of Capital Stock":965000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":731000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":16372000.0,"Beginning Cash Position":10255000.0,"Changes In Cash":6117000.0,"Financing Cash Flow":11220000.0,"Cash Flow From Continuing Financing Activities":11220000.0,"Net Other Financing Charges":-772000.0,"Proceeds From Stock Option Exercised":17847000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":965000.0,"Common Stock Issuance":965000.0,"Net Issuance Payments Of Debt":-6820000.0,"Net Short Term Debt Issuance":-8000.0,"Short Term Debt Payments":-8000.0,"Short Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Capital Expenditure Reported":0.0,"Operating Cash Flow":-5103000.0,"Cash Flow From Continuing Operating Activities":-5106000.0,"Change In Working Capital":7862000.0,"Change In Other Working Capital":56000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":5530000.0,"Change In Accrued Expense":3695000.0,"Change In Payable":1835000.0,"Change In Account Payable":1835000.0,"Change In Prepaid Assets":261000.0,"Change In Inventory":1725000.0,"Change In Receivables":548000.0,"Changes In Account Receivables":548000.0,"Other Non Cash Items":508000.0,"Stock Based Compensation":3252000.0,"Provisionand Write Offof Assets":1402000.0,"Asset Impairment Charge":7265000.0,"Depreciation Amortization Depletion":1803000.0,"Depreciation And Amortization":1803000.0,"Amortization Cash Flow":376000.0,"Amortization Of Intangibles":376000.0,"Depreciation":1427000.0,"Operating Gains Losses":-2833000.0,"Gain Loss On Investment Securities":-2833000.0,"Net Income From Continuing Operations":-24362000.0},"2025-09-30":{"Free Cash Flow":-4159000.0,"Repayment Of Debt":-36000.0,"Issuance Of Debt":6812000.0,"Issuance Of Capital Stock":-435000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":1771000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":10255000.0,"Beginning Cash Position":10936000.0,"Changes In Cash":-681000.0,"Financing Cash Flow":3478000.0,"Cash Flow From Continuing Financing Activities":3478000.0,"Net Other Financing Charges":469000.0,"Proceeds From Stock Option Exercised":2568000.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":-435000.0,"Common Stock Issuance":-435000.0,"Net Issuance Payments Of Debt":6776000.0,"Net Short Term Debt Issuance":-36000.0,"Short Term Debt Payments":-36000.0,"Short Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Capital Expenditure Reported":0.0,"Operating Cash Flow":-4159000.0,"Cash Flow From Continuing Operating Activities":-4159000.0,"Change In Working Capital":6688000.0,"Change In Other Working Capital":-914000.0,"Change In Other Current Liabilities":89000.0,"Change In Payables And Accrued Expense":1009000.0,"Change In Accrued Expense":822000.0,"Change In Payable":187000.0,"Change In Account Payable":187000.0,"Change In Prepaid Assets":-348000.0,"Change In Inventory":2307000.0,"Change In Receivables":4545000.0,"Changes In Account Receivables":4545000.0,"Other Non Cash Items":3110000.0,"Stock Based Compensation":2041000.0,"Provisionand Write Offof Assets":-61000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":1824000.0,"Depreciation And Amortization":1824000.0,"Amortization Cash Flow":376000.0,"Amortization Of Intangibles":376000.0,"Depreciation":1448000.0,"Operating Gains Losses":5355000.0,"Gain Loss On Investment Securities":4735000.0,"Net Income From Continuing Operations":-23076000.0},"2025-06-30":{"Free Cash Flow":-999000.0,"Repayment Of Debt":-35000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1010000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":10936000.0,"Beginning Cash Position":10304000.0,"Changes In Cash":632000.0,"Financing Cash Flow":1631000.0,"Cash Flow From Continuing Financing Activities":1631000.0,"Net Other Financing Charges":656000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":1010000.0,"Common Stock Issuance":1010000.0,"Net Issuance Payments Of Debt":-35000.0,"Net Short Term Debt Issuance":-35000.0,"Short Term Debt Payments":-35000.0,"Short Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Capital Expenditure Reported":0.0,"Operating Cash Flow":-999000.0,"Cash Flow From Continuing Operating Activities":-999000.0,"Change In Working Capital":14759000.0,"Change In Other Working Capital":92000.0,"Change In Other Current Liabilities":86000.0,"Change In Payables And Accrued Expense":7313000.0,"Change In Accrued Expense":6226000.0,"Change In Payable":1087000.0,"Change In Account Payable":1087000.0,"Change In Prepaid Assets":-204000.0,"Change In Inventory":3664000.0,"Change In Receivables":3808000.0,"Changes In Account Receivables":3808000.0,"Other Non Cash Items":2797000.0,"Stock Based Compensation":2448000.0,"Provisionand Write Offof Assets":94000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":1834000.0,"Depreciation And Amortization":1834000.0,"Amortization Cash Flow":372000.0,"Amortization Of Intangibles":372000.0,"Depreciation":1462000.0,"Operating Gains Losses":1593000.0,"Gain Loss On Investment Securities":1593000.0,"Net Income From Continuing Operations":-24524000.0},"2025-03-31":{"Free Cash Flow":-2993000.0,"Repayment Of Debt":-42000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":2460000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":10304000.0,"Beginning Cash Position":10977000.0,"Changes In Cash":-673000.0,"Financing Cash Flow":2320000.0,"Cash Flow From Continuing Financing Activities":2320000.0,"Net Other Financing Charges":-98000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":2460000.0,"Common Stock Issuance":2460000.0,"Net Issuance Payments Of Debt":-42000.0,"Net Short Term Debt Issuance":-42000.0,"Short Term Debt Payments":-42000.0,"Short Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Other Investing Changes":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Capital Expenditure Reported":0.0,"Operating Cash Flow":-2993000.0,"Cash Flow From Continuing Operating Activities":-2993000.0,"Change In Working Capital":4285000.0,"Change In Other Working Capital":25000.0,"Change In Other Current Liabilities":83000.0,"Change In Payables And Accrued Expense":2726000.0,"Change In Accrued Expense":2709000.0,"Change In Payable":17000.0,"Change In Account Payable":17000.0,"Change In Prepaid Assets":251000.0,"Change In Inventory":2550000.0,"Change In Receivables":-1350000.0,"Changes In Account Receivables":-1350000.0,"Other Non Cash Items":2695000.0,"Stock Based Compensation":2637000.0,"Provisionand Write Offof Assets":-184000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":1834000.0,"Depreciation And Amortization":1834000.0,"Amortization Cash Flow":368000.0,"Amortization Of Intangibles":368000.0,"Depreciation":1466000.0,"Operating Gains Losses":5494000.0,"Gain Loss On Investment Securities":-242000.0,"Net Income From Continuing Operations":-19754000.0},"2024-12-31":{"Free Cash Flow":1538000.0,"Repayment Of Debt":-40000.0,"Issuance Of Debt":629000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-56000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":10977000.0,"Beginning Cash Position":10296000.0,"Changes In Cash":681000.0,"Financing Cash Flow":643000.0,"Cash Flow From Continuing Financing Activities":643000.0,"Net Other Financing Charges":-4000.0,"Proceeds From Stock Option Exercised":58000.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":589000.0,"Net Short Term Debt Issuance":589000.0,"Short Term Debt Payments":-40000.0,"Short Term Debt Issuance":629000.0,"Investing Cash Flow":-1556000.0,"Cash Flow From Continuing Investing Activities":-1556000.0,"Net Other Investing Changes":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Capital Expenditure Reported":-56000.0,"Operating Cash Flow":1594000.0,"Cash Flow From Continuing Operating Activities":1594000.0,"Change In Working Capital":9749000.0,"Change In Other Working Capital":294000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":13324000.0,"Change In Accrued Expense":5397000.0,"Change In Payable":7927000.0,"Change In Account Payable":7927000.0,"Change In Prepaid Assets":796000.0,"Change In Inventory":631000.0,"Change In Receivables":-5022000.0,"Changes In Account Receivables":-5022000.0,"Other Non Cash Items":1152000.0,"Stock Based Compensation":3099000.0,"Provisionand Write Offof Assets":99000.0,"Asset Impairment Charge":466000.0,"Depreciation Amortization Depletion":1876000.0,"Depreciation And Amortization":1876000.0,"Amortization Cash Flow":376000.0,"Amortization Of Intangibles":376000.0,"Depreciation":1500000.0,"Operating Gains Losses":-1554000.0,"Gain Loss On Investment Securities":-1554000.0,"Net Income From Continuing Operations":-13293000.0}}}