{"ticker":"CLDI","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":736670.0,"Share Issued":736670.0,"Total Debt":2257000.0,"Tangible Book Value":4935000.0,"Invested Capital":5535000.0,"Working Capital":3517000.0,"Net Tangible Assets":4935000.0,"Capital Lease Obligations":1657000.0,"Common Stock Equity":4935000.0,"Total Capitalization":5535000.0,"Total Equity Gross Minority Interest":4935000.0,"Minority Interest":null,"Stockholders Equity":4935000.0,"Gains Losses Not Affecting Retained Earnings":-22000.0,"Other Equity Adjustments":-22000.0,"Retained Earnings":-145729000.0,"Additional Paid In Capital":150685000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Total Liabilities Net Minority Interest":4656000.0,"Total Non Current Liabilities Net Minority Interest":820000.0,"Derivative Product Liabilities":67000.0,"Dueto Related Parties Non Current":null,"Tradeand Other Payables Non Current":null,"Long Term Debt And Capital Lease Obligation":753000.0,"Long Term Capital Lease Obligation":153000.0,"Long Term Debt":600000.0,"Current Liabilities":3836000.0,"Current Debt And Capital Lease Obligation":1504000.0,"Current Capital Lease Obligation":1504000.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":2332000.0,"Current Accrued Expenses":1432000.0,"Payables":900000.0,"Dueto Related Parties Current":51000.0,"Accounts Payable":849000.0,"Total Assets":9591000.0,"Total Non Current Assets":2238000.0,"Other Non Current Assets":138000.0,"Net PPE":2100000.0,"Accumulated Depreciation":-1753000.0,"Gross PPE":3853000.0,"Other Properties":1342000.0,"Machinery Furniture Equipment":2511000.0,"Current Assets":7353000.0,"Other Current Assets":238000.0,"Prepaid Assets":484000.0,"Receivables":null,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":6631000.0,"Cash And Cash Equivalents":6631000.0,"Cash Financial":6631000.0},"2025-12-31":{"Ordinary Shares Number":451062.0,"Share Issued":451062.0,"Total Debt":2564000.0,"Tangible Book Value":3759000.0,"Invested Capital":4359000.0,"Working Capital":2321000.0,"Net Tangible Assets":3759000.0,"Capital Lease Obligations":1964000.0,"Common Stock Equity":3759000.0,"Total Capitalization":4359000.0,"Total Equity Gross Minority Interest":3759000.0,"Minority Interest":0.0,"Stockholders Equity":3759000.0,"Gains Losses Not Affecting Retained Earnings":-13000.0,"Other Equity Adjustments":-13000.0,"Retained Earnings":-141621000.0,"Additional Paid In Capital":145392000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Total Liabilities Net Minority Interest":5098000.0,"Total Non Current Liabilities Net Minority Interest":1163000.0,"Derivative Product Liabilities":115000.0,"Dueto Related Parties Non Current":null,"Tradeand Other Payables Non Current":null,"Long Term Debt And Capital Lease Obligation":1048000.0,"Long Term Capital Lease Obligation":448000.0,"Long Term Debt":600000.0,"Current Liabilities":3935000.0,"Current Debt And Capital Lease Obligation":1516000.0,"Current Capital Lease Obligation":1516000.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":2419000.0,"Current Accrued Expenses":1806000.0,"Payables":613000.0,"Dueto Related Parties Current":18000.0,"Accounts Payable":595000.0,"Total Assets":8857000.0,"Total Non Current Assets":2601000.0,"Other Non Current Assets":138000.0,"Net PPE":2463000.0,"Accumulated Depreciation":-1794000.0,"Gross PPE":4257000.0,"Other Properties":1682000.0,"Machinery Furniture Equipment":2575000.0,"Current Assets":6256000.0,"Other Current Assets":234000.0,"Prepaid Assets":422000.0,"Receivables":null,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":5600000.0,"Cash And Cash Equivalents":5600000.0,"Cash Financial":5600000.0},"2025-09-30":{"Ordinary Shares Number":431644.0,"Share Issued":431644.0,"Total Debt":3308000.0,"Tangible Book Value":6918000.0,"Invested Capital":7923000.0,"Working Capital":5835000.0,"Net Tangible Assets":6918000.0,"Capital Lease Obligations":2303000.0,"Common Stock Equity":6918000.0,"Total Capitalization":7518000.0,"Total Equity Gross Minority Interest":7198000.0,"Minority Interest":280000.0,"Stockholders Equity":6918000.0,"Gains Losses Not Affecting Retained Earnings":-13000.0,"Other Equity Adjustments":-13000.0,"Retained Earnings":-137565000.0,"Additional Paid In Capital":144495000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Total Liabilities Net Minority Interest":6831000.0,"Total Non Current Liabilities Net Minority Interest":1638000.0,"Derivative Product Liabilities":201000.0,"Dueto Related Parties Non Current":null,"Tradeand Other Payables Non Current":null,"Long Term Debt And Capital Lease Obligation":1437000.0,"Long Term Capital Lease Obligation":837000.0,"Long Term Debt":600000.0,"Current Liabilities":5193000.0,"Current Debt And Capital Lease Obligation":1871000.0,"Current Capital Lease Obligation":1466000.0,"Current Debt":405000.0,"Other Current Borrowings":405000.0,"Line Of Credit":null,"Current Notes Payable":0.0,"Pensionand Other Post Retirement Benefit Plans Current":1334000.0,"Payables And Accrued Expenses":1988000.0,"Current Accrued Expenses":840000.0,"Payables":1148000.0,"Dueto Related Parties Current":5000.0,"Accounts Payable":1143000.0,"Total Assets":14029000.0,"Total Non Current Assets":3001000.0,"Other Non Current Assets":140000.0,"Net PPE":2861000.0,"Accumulated Depreciation":-1712000.0,"Gross PPE":4573000.0,"Other Properties":2012000.0,"Machinery Furniture Equipment":2561000.0,"Current Assets":11028000.0,"Other Current Assets":268000.0,"Prepaid Assets":385000.0,"Receivables":null,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":10375000.0,"Cash And Cash Equivalents":10375000.0,"Cash Financial":10375000.0},"2025-06-30":{"Ordinary Shares Number":179812.0,"Share Issued":179812.0,"Total Debt":4011000.0,"Tangible Book Value":1764000.0,"Invested Capital":3139000.0,"Working Capital":696000.0,"Net Tangible Assets":1764000.0,"Capital Lease Obligations":2636000.0,"Common Stock Equity":1764000.0,"Total Capitalization":2364000.0,"Total Equity Gross Minority Interest":2076000.0,"Minority Interest":312000.0,"Stockholders Equity":1764000.0,"Gains Losses Not Affecting Retained Earnings":-13000.0,"Other Equity Adjustments":-13000.0,"Retained Earnings":-132416000.0,"Additional Paid In Capital":134193000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":7275000.0,"Total Non Current Liabilities Net Minority Interest":1922000.0,"Derivative Product Liabilities":103000.0,"Dueto Related Parties Non Current":null,"Tradeand Other Payables Non Current":null,"Long Term Debt And Capital Lease Obligation":1819000.0,"Long Term Capital Lease Obligation":1219000.0,"Long Term Debt":600000.0,"Current Liabilities":5353000.0,"Current Debt And Capital Lease Obligation":2192000.0,"Current Capital Lease Obligation":1417000.0,"Current Debt":775000.0,"Other Current Borrowings":null,"Line Of Credit":null,"Current Notes Payable":775000.0,"Pensionand Other Post Retirement Benefit Plans Current":1276000.0,"Payables And Accrued Expenses":1885000.0,"Current Accrued Expenses":658000.0,"Payables":1227000.0,"Dueto Related Parties Current":12000.0,"Accounts Payable":1215000.0,"Total Assets":9351000.0,"Total Non Current Assets":3302000.0,"Other Non Current Assets":40000.0,"Net PPE":3262000.0,"Accumulated Depreciation":-1607000.0,"Gross PPE":4869000.0,"Other Properties":2333000.0,"Machinery Furniture Equipment":2536000.0,"Current Assets":6049000.0,"Other Current Assets":343000.0,"Prepaid Assets":377000.0,"Receivables":50000.0,"Other Receivables":50000.0,"Cash Cash Equivalents And Short Term Investments":5279000.0,"Cash And Cash Equivalents":5279000.0,"Cash Financial":5279000.0},"2025-03-31":{"Ordinary Shares Number":165586.0,"Share Issued":165586.0,"Total Debt":4705000.0,"Tangible Book Value":6941000.0,"Invested Capital":8673000.0,"Working Capital":6063000.0,"Net Tangible Assets":6941000.0,"Capital Lease Obligations":2973000.0,"Common Stock Equity":6941000.0,"Total Capitalization":7541000.0,"Total Equity Gross Minority Interest":7299000.0,"Minority Interest":358000.0,"Stockholders Equity":6941000.0,"Gains Losses Not Affecting Retained Earnings":-26000.0,"Other Equity Adjustments":-26000.0,"Retained Earnings":-126701000.0,"Additional Paid In Capital":133665000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":7765000.0,"Total Non Current Liabilities Net Minority Interest":2339000.0,"Derivative Product Liabilities":87000.0,"Dueto Related Parties Non Current":null,"Tradeand Other Payables Non Current":null,"Long Term Debt And Capital Lease Obligation":2252000.0,"Long Term Capital Lease Obligation":1652000.0,"Long Term Debt":600000.0,"Current Liabilities":5426000.0,"Current Debt And Capital Lease Obligation":2453000.0,"Current Capital Lease Obligation":1321000.0,"Current Debt":1132000.0,"Other Current Borrowings":null,"Line Of Credit":0.0,"Current Notes Payable":1132000.0,"Pensionand Other Post Retirement Benefit Plans Current":762000.0,"Payables And Accrued Expenses":2211000.0,"Current Accrued Expenses":1006000.0,"Payables":1205000.0,"Dueto Related Parties Current":7000.0,"Accounts Payable":1198000.0,"Total Assets":15064000.0,"Total Non Current Assets":3575000.0,"Other Non Current Assets":144000.0,"Net PPE":3431000.0,"Accumulated Depreciation":-1466000.0,"Gross PPE":4897000.0,"Other Properties":2636000.0,"Machinery Furniture Equipment":2261000.0,"Current Assets":11489000.0,"Other Current Assets":282000.0,"Prepaid Assets":596000.0,"Receivables":50000.0,"Other Receivables":50000.0,"Cash Cash Equivalents And Short Term Investments":10561000.0,"Cash And Cash Equivalents":10561000.0,"Cash Financial":10561000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":434000.0,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":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,"Derivative Product Liabilities":null,"Dueto Related Parties Non Current":0.0,"Tradeand Other Payables Non Current":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":3176000.0,"Other Current Borrowings":3176000.0,"Line Of Credit":null,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":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,"Machinery Furniture Equipment":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Receivables":0.0,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":19200.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-3688000.0,"Total Unusual Items":48000.0,"Total Unusual Items Excluding Goodwill":48000.0,"Net Income From Continuing Operation Net Minority Interest":-4108000.0,"Reconciled Depreciation":426000.0,"EBITDA":-3640000.0,"EBIT":-4066000.0,"Net Interest Income":-38000.0,"Interest Expense":38000.0,"Normalized Income":-4136800.0,"Net Income From Continuing And Discontinued Operation":-4108000.0,"Total Expenses":4187000.0,"Total Operating Income As Reported":-4187000.0,"Diluted Average Shares":644250.0,"Basic Average Shares":644250.0,"Diluted EPS":-6.88,"Basic EPS":-6.88,"Diluted NI Availto Com Stockholders":-4417000.0,"Net Income Common Stockholders":-4417000.0,"Otherunder Preferred Stock Dividend":309000.0,"Net Income":-4108000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-4108000.0,"Net Income Continuous Operations":-4108000.0,"Tax Provision":4000.0,"Pretax Income":-4104000.0,"Other Income Expense":121000.0,"Other Non Operating Income Expenses":73000.0,"Special Income Charges":null,"Gain On Sale Of Security":48000.0,"Net Non Operating Interest Income Expense":-38000.0,"Interest Expense Non Operating":38000.0,"Operating Income":-4187000.0,"Operating Expense":4187000.0,"Other Operating Expenses":null,"Research And Development":2587000.0,"Selling General And Administration":1600000.0,"General And Administrative Expense":1600000.0,"Other Gand A":1600000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-12-31":{"Tax Effect Of Unusual Items":162.521546,"Tax Rate For Calcs":0.000492,"Normalized EBITDA":-3926000.0,"Total Unusual Items":330000.0,"Total Unusual Items Excluding Goodwill":330000.0,"Net Income From Continuing Operation Net Minority Interest":-4056000.0,"Reconciled Depreciation":423000.0,"EBITDA":-3596000.0,"EBIT":-4019000.0,"Net Interest Income":-42000.0,"Interest Expense":42000.0,"Normalized Income":-4385837.478454,"Net Income From Continuing And Discontinued Operation":-4056000.0,"Total Expenses":4466000.0,"Total Operating Income As Reported":-4466000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-4056000.0,"Net Income Common Stockholders":-4056000.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-4056000.0,"Minority Interests":3000.0,"Net Income Including Noncontrolling Interests":-4059000.0,"Net Income Continuous Operations":-4059000.0,"Tax Provision":-2000.0,"Pretax Income":-4061000.0,"Other Income Expense":447000.0,"Other Non Operating Income Expenses":117000.0,"Special Income Charges":null,"Gain On Sale Of Security":86000.0,"Net Non Operating Interest Income Expense":-42000.0,"Interest Expense Non Operating":42000.0,"Operating Income":-4466000.0,"Operating Expense":4466000.0,"Other Operating Expenses":0.0,"Research And Development":2358000.0,"Selling General And Administration":2108000.0,"General And Administrative Expense":2108000.0,"Other Gand A":2108000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-09-30":{"Tax Effect Of Unusual Items":-21000.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-4603000.0,"Total Unusual Items":-100000.0,"Total Unusual Items Excluding Goodwill":-100000.0,"Net Income From Continuing Operation Net Minority Interest":-5149000.0,"Reconciled Depreciation":427000.0,"EBITDA":-4703000.0,"EBIT":-5130000.0,"Net Interest Income":-41000.0,"Interest Expense":41000.0,"Normalized Income":-5070000.0,"Net Income From Continuing And Discontinued Operation":-5149000.0,"Total Expenses":5048000.0,"Total Operating Income As Reported":-5048000.0,"Diluted Average Shares":306687.0,"Basic Average Shares":306687.0,"Diluted EPS":-35.36,"Basic EPS":-35.36,"Diluted NI Availto Com Stockholders":-10822000.0,"Net Income Common Stockholders":-10822000.0,"Otherunder Preferred Stock Dividend":5673000.0,"Net Income":-5149000.0,"Minority Interests":32000.0,"Net Income Including Noncontrolling Interests":-5181000.0,"Net Income Continuous Operations":-5181000.0,"Tax Provision":10000.0,"Pretax Income":-5171000.0,"Other Income Expense":-82000.0,"Other Non Operating Income Expenses":18000.0,"Special Income Charges":null,"Gain On Sale Of Security":-100000.0,"Net Non Operating Interest Income Expense":-41000.0,"Interest Expense Non Operating":41000.0,"Operating Income":-5048000.0,"Operating Expense":5048000.0,"Other Operating Expenses":null,"Research And Development":2361000.0,"Selling General And Administration":2687000.0,"General And Administrative Expense":2687000.0,"Other Gand A":2687000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-06-30":{"Tax Effect Of Unusual Items":-3990.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-5279000.0,"Total Unusual Items":-19000.0,"Total Unusual Items Excluding Goodwill":-19000.0,"Net Income From Continuing Operation Net Minority Interest":-5715000.0,"Reconciled Depreciation":407000.0,"EBITDA":-5298000.0,"EBIT":-5705000.0,"Net Interest Income":-52000.0,"Interest Expense":52000.0,"Normalized Income":-5699990.0,"Net Income From Continuing And Discontinued Operation":-5715000.0,"Total Expenses":5664000.0,"Total Operating Income As Reported":-5664000.0,"Diluted Average Shares":179812.0,"Basic Average Shares":179812.0,"Diluted EPS":-31.839936,"Basic EPS":-31.839936,"Diluted NI Availto Com Stockholders":-5715000.0,"Net Income Common Stockholders":-5715000.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-5715000.0,"Minority Interests":46000.0,"Net Income Including Noncontrolling Interests":-5761000.0,"Net Income Continuous Operations":-5761000.0,"Tax Provision":4000.0,"Pretax Income":-5757000.0,"Other Income Expense":-41000.0,"Other Non Operating Income Expenses":-22000.0,"Special Income Charges":null,"Gain On Sale Of Security":-19000.0,"Net Non Operating Interest Income Expense":-52000.0,"Interest Expense Non Operating":52000.0,"Operating Income":-5664000.0,"Operating Expense":5664000.0,"Other Operating Expenses":null,"Research And Development":2593000.0,"Selling General And Administration":3071000.0,"General And Administrative Expense":3071000.0,"Other Gand A":3071000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-03-31":{"Tax Effect Of Unusual Items":7350.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-4628000.0,"Total Unusual Items":35000.0,"Total Unusual Items Excluding Goodwill":35000.0,"Net Income From Continuing Operation Net Minority Interest":-4986000.0,"Reconciled Depreciation":394000.0,"EBITDA":-4593000.0,"EBIT":-4987000.0,"Net Interest Income":-72000.0,"Interest Expense":72000.0,"Normalized Income":-5013650.0,"Net Income From Continuing And Discontinued Operation":-4986000.0,"Total Expenses":5012000.0,"Total Operating Income As Reported":-5062000.0,"Diluted Average Shares":141062.0,"Basic Average Shares":141062.0,"Diluted EPS":-35.36,"Basic EPS":-35.36,"Diluted NI Availto Com Stockholders":-4986000.0,"Net Income Common Stockholders":-4986000.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-4986000.0,"Minority Interests":76000.0,"Net Income Including Noncontrolling Interests":-5062000.0,"Net Income Continuous Operations":-5062000.0,"Tax Provision":3000.0,"Pretax Income":-5059000.0,"Other Income Expense":25000.0,"Other Non Operating Income Expenses":-10000.0,"Special Income Charges":null,"Gain On Sale Of Security":35000.0,"Net Non Operating Interest Income Expense":-72000.0,"Interest Expense Non Operating":72000.0,"Operating Income":-5012000.0,"Operating Expense":5012000.0,"Other Operating Expenses":-50000.0,"Research And Development":2425000.0,"Selling General And Administration":2637000.0,"General And Administrative Expense":2637000.0,"Other Gand A":2637000.0,"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,"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,"Otherunder Preferred Stock Dividend":null,"Net Income":null,"Minority Interests":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":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":0.0,"Research And Development":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-4121000.0,"Repayment Of Debt":-44000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":5369000.0,"Capital Expenditure":-5000.0,"Interest Paid Supplemental Data":101000.0,"Income Tax Paid Supplemental Data":4000.0,"End Cash Position":6850000.0,"Beginning Cash Position":5819000.0,"Effect Of Exchange Rate Changes":-7000.0,"Changes In Cash":1038000.0,"Financing Cash Flow":5159000.0,"Cash Flow From Continuing Financing Activities":5159000.0,"Net Other Financing Charges":-171000.0,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":5000.0,"Cash Dividends Paid":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":5369000.0,"Common Stock Issuance":5369000.0,"Net Issuance Payments Of Debt":-44000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-44000.0,"Long Term Debt Payments":-44000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-5000.0,"Cash Flow From Continuing Investing Activities":-5000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-5000.0,"Purchase Of PPE":-5000.0,"Operating Cash Flow":-4116000.0,"Cash Flow From Continuing Operating Activities":-4116000.0,"Change In Working Capital":-617000.0,"Change In Other Current Liabilities":-325000.0,"Change In Payables And Accrued Expense":-226000.0,"Change In Accrued Expense":-458000.0,"Change In Payable":232000.0,"Change In Account Payable":232000.0,"Change In Prepaid Assets":-66000.0,"Other Non Cash Items":-48000.0,"Stock Based Compensation":231000.0,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":426000.0,"Depreciation And Amortization":426000.0,"Depreciation":null,"Net Income From Continuing Operations":-4108000.0},"2025-12-31":{"Free Cash Flow":-5073000.0,"Repayment Of Debt":-27000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":488000.0,"Capital Expenditure":-29000.0,"Interest Paid Supplemental Data":419000.0,"Income Tax Paid Supplemental Data":5000.0,"End Cash Position":5819000.0,"Beginning Cash Position":10594000.0,"Effect Of Exchange Rate Changes":8000.0,"Changes In Cash":-4783000.0,"Financing Cash Flow":340000.0,"Cash Flow From Continuing Financing Activities":340000.0,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":488000.0,"Common Stock Issuance":488000.0,"Net Issuance Payments Of Debt":-27000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-27000.0,"Long Term Debt Payments":-27000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-79000.0,"Cash Flow From Continuing Investing Activities":-79000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-29000.0,"Purchase Of PPE":-29000.0,"Operating Cash Flow":-5044000.0,"Cash Flow From Continuing Operating Activities":-5044000.0,"Change In Working Capital":-1528000.0,"Change In Other Current Liabilities":-312000.0,"Change In Payables And Accrued Expense":-1212000.0,"Change In Accrued Expense":-808000.0,"Change In Payable":-404000.0,"Change In Account Payable":-404000.0,"Change In Prepaid Assets":-4000.0,"Other Non Cash Items":null,"Stock Based Compensation":450000.0,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":423000.0,"Depreciation And Amortization":423000.0,"Depreciation":null,"Net Income From Continuing Operations":-4059000.0},"2025-09-30":{"Free Cash Flow":-4265000.0,"Repayment Of Debt":-404000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":6090000.0,"Capital Expenditure":-27000.0,"Interest Paid Supplemental Data":9000.0,"Income Tax Paid Supplemental Data":5000.0,"End Cash Position":10594000.0,"Beginning Cash Position":5379000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":5215000.0,"Financing Cash Flow":9480000.0,"Cash Flow From Continuing Financing Activities":9480000.0,"Net Other Financing Charges":null,"Interest Paid Cff":-344000.0,"Proceeds From Stock Option Exercised":4138000.0,"Cash Dividends Paid":0.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":6090000.0,"Common Stock Issuance":6090000.0,"Net Issuance Payments Of Debt":-404000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-404000.0,"Long Term Debt Payments":-404000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-27000.0,"Cash Flow From Continuing Investing Activities":-27000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-27000.0,"Purchase Of PPE":-27000.0,"Operating Cash Flow":-4238000.0,"Cash Flow From Continuing Operating Activities":-4238000.0,"Change In Working Capital":-113000.0,"Change In Other Current Liabilities":-304000.0,"Change In Payables And Accrued Expense":73000.0,"Change In Accrued Expense":264000.0,"Change In Payable":-191000.0,"Change In Account Payable":-191000.0,"Change In Prepaid Assets":118000.0,"Other Non Cash Items":null,"Stock Based Compensation":529000.0,"Unrealized Gain Loss On Investment Securities":100000.0,"Depreciation Amortization Depletion":427000.0,"Depreciation And Amortization":427000.0,"Depreciation":null,"Net Income From Continuing Operations":-5181000.0},"2025-06-30":{"Free Cash Flow":-4937000.0,"Repayment Of Debt":-392000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-57000.0,"Interest Paid Supplemental Data":198000.0,"Income Tax Paid Supplemental Data":4000.0,"End Cash Position":5379000.0,"Beginning Cash Position":10779000.0,"Effect Of Exchange Rate Changes":6000.0,"Changes In Cash":-5406000.0,"Financing Cash Flow":-469000.0,"Cash Flow From Continuing Financing Activities":-469000.0,"Net Other Financing Charges":null,"Interest Paid Cff":-381000.0,"Proceeds From Stock Option Exercised":3000.0,"Cash Dividends Paid":0.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-392000.0,"Net Short Term Debt Issuance":-200000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-192000.0,"Long Term Debt Payments":-192000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-57000.0,"Cash Flow From Continuing Investing Activities":-57000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-57000.0,"Purchase Of PPE":-57000.0,"Operating Cash Flow":-4880000.0,"Cash Flow From Continuing Operating Activities":-4880000.0,"Change In Working Capital":-67000.0,"Change In Other Current Liabilities":-485000.0,"Change In Payables And Accrued Expense":257000.0,"Change In Accrued Expense":238000.0,"Change In Payable":19000.0,"Change In Account Payable":19000.0,"Change In Prepaid Assets":161000.0,"Other Non Cash Items":null,"Stock Based Compensation":522000.0,"Unrealized Gain Loss On Investment Securities":19000.0,"Depreciation Amortization Depletion":407000.0,"Depreciation And Amortization":407000.0,"Depreciation":null,"Net Income From Continuing Operations":-5761000.0},"2025-03-31":{"Free Cash Flow":-7138000.0,"Repayment Of Debt":-1667000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":10076000.0,"Capital Expenditure":-7000.0,"Interest Paid Supplemental Data":639000.0,"Income Tax Paid Supplemental Data":3000.0,"End Cash Position":10779000.0,"Beginning Cash Position":9809000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":970000.0,"Financing Cash Flow":8108000.0,"Cash Flow From Continuing Financing Activities":8108000.0,"Net Other Financing Charges":-301000.0,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":0.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":10076000.0,"Common Stock Issuance":10076000.0,"Net Issuance Payments Of Debt":-1667000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-1667000.0,"Long Term Debt Payments":-1667000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-7000.0,"Cash Flow From Continuing Investing Activities":-7000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-7000.0,"Purchase Of PPE":-7000.0,"Operating Cash Flow":-7131000.0,"Cash Flow From Continuing Operating Activities":-7131000.0,"Change In Working Capital":-3035000.0,"Change In Other Current Liabilities":-279000.0,"Change In Payables And Accrued Expense":-2439000.0,"Change In Accrued Expense":-1687000.0,"Change In Payable":-752000.0,"Change In Account Payable":-752000.0,"Change In Prepaid Assets":-317000.0,"Other Non Cash Items":-35000.0,"Stock Based Compensation":607000.0,"Unrealized Gain Loss On Investment Securities":-35000.0,"Depreciation Amortization Depletion":394000.0,"Depreciation And Amortization":394000.0,"Depreciation":394000.0,"Net Income From Continuing Operations":-5062000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":-1554000.0,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":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":-320000.0,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":393000.0,"Net Income From Continuing Operations":null}}}