{"ticker":"EXFY","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":91897067.0,"Share Issued":91897067.0,"Total Debt":5378000.0,"Tangible Book Value":122161000.0,"Invested Capital":134562000.0,"Working Capital":110095000.0,"Net Tangible Assets":122161000.0,"Capital Lease Obligations":5378000.0,"Common Stock Equity":134562000.0,"Total Capitalization":134562000.0,"Total Equity Gross Minority Interest":134562000.0,"Stockholders Equity":134562000.0,"Retained Earnings":-178405000.0,"Additional Paid In Capital":312958000.0,"Capital Stock":9000.0,"Common Stock":9000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":50844000.0,"Total Non Current Liabilities Net Minority Interest":6748000.0,"Other Non Current Liabilities":1996000.0,"Long Term Debt And Capital Lease Obligation":4752000.0,"Long Term Capital Lease Obligation":4752000.0,"Current Liabilities":44096000.0,"Other Current Liabilities":35813000.0,"Current Debt And Capital Lease Obligation":626000.0,"Current Capital Lease Obligation":626000.0,"Line Of Credit":null,"Payables And Accrued Expenses":7657000.0,"Current Accrued Expenses":5024000.0,"Interest Payable":null,"Payables":2633000.0,"Other Payable":null,"Total Tax Payable":1502000.0,"Income Tax Payable":152000.0,"Accounts Payable":1131000.0,"Total Assets":185406000.0,"Total Non Current Assets":31215000.0,"Other Non Current Assets":1243000.0,"Non Current Deferred Assets":474000.0,"Non Current Deferred Taxes Assets":474000.0,"Goodwill And Other Intangible Assets":12401000.0,"Other Intangible Assets":12401000.0,"Net PPE":17097000.0,"Accumulated Depreciation":-10457000.0,"Gross PPE":27554000.0,"Leases":7784000.0,"Construction In Progress":null,"Other Properties":4390000.0,"Machinery Furniture Equipment":2020000.0,"Buildings And Improvements":9209000.0,"Land And Improvements":4151000.0,"Properties":0.0,"Current Assets":154191000.0,"Other Current Assets":51609000.0,"Current Deferred Assets":637000.0,"Restricted Cash":20074000.0,"Prepaid Assets":4399000.0,"Receivables":11712000.0,"Taxes Receivable":544000.0,"Accounts Receivable":11168000.0,"Cash Cash Equivalents And Short Term Investments":65760000.0,"Cash And Cash Equivalents":65760000.0,"Cash Financial":null},"2026-03-31":{"Ordinary Shares Number":96432743.0,"Share Issued":96432743.0,"Total Debt":5558000.0,"Tangible Book Value":125259000.0,"Invested Capital":138528000.0,"Working Capital":112884000.0,"Net Tangible Assets":125259000.0,"Capital Lease Obligations":5558000.0,"Common Stock Equity":138528000.0,"Total Capitalization":138528000.0,"Total Equity Gross Minority Interest":138528000.0,"Stockholders Equity":138528000.0,"Retained Earnings":-174554000.0,"Additional Paid In Capital":313072000.0,"Capital Stock":10000.0,"Common Stock":10000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":52069000.0,"Total Non Current Liabilities Net Minority Interest":6732000.0,"Other Non Current Liabilities":1822000.0,"Long Term Debt And Capital Lease Obligation":4910000.0,"Long Term Capital Lease Obligation":4910000.0,"Current Liabilities":45337000.0,"Other Current Liabilities":37878000.0,"Current Debt And Capital Lease Obligation":648000.0,"Current Capital Lease Obligation":648000.0,"Line Of Credit":null,"Payables And Accrued Expenses":6811000.0,"Current Accrued Expenses":4416000.0,"Interest Payable":null,"Payables":2395000.0,"Other Payable":null,"Total Tax Payable":1457000.0,"Income Tax Payable":275000.0,"Accounts Payable":938000.0,"Total Assets":190597000.0,"Total Non Current Assets":32376000.0,"Other Non Current Assets":1201000.0,"Non Current Deferred Assets":486000.0,"Non Current Deferred Taxes Assets":486000.0,"Goodwill And Other Intangible Assets":13269000.0,"Other Intangible Assets":13269000.0,"Net PPE":17420000.0,"Accumulated Depreciation":-10303000.0,"Gross PPE":27723000.0,"Leases":7784000.0,"Construction In Progress":null,"Other Properties":4559000.0,"Machinery Furniture Equipment":2020000.0,"Buildings And Improvements":9209000.0,"Land And Improvements":4151000.0,"Properties":0.0,"Current Assets":158221000.0,"Other Current Assets":53618000.0,"Current Deferred Assets":575000.0,"Restricted Cash":19718000.0,"Prepaid Assets":4792000.0,"Receivables":12990000.0,"Taxes Receivable":875000.0,"Accounts Receivable":12115000.0,"Cash Cash Equivalents And Short Term Investments":66528000.0,"Cash And Cash Equivalents":66528000.0,"Cash Financial":null},"2025-12-31":{"Ordinary Shares Number":93060902.0,"Share Issued":93060902.0,"Total Debt":5739000.0,"Tangible Book Value":119149000.0,"Invested Capital":132745000.0,"Working Capital":106602000.0,"Net Tangible Assets":119149000.0,"Capital Lease Obligations":5739000.0,"Common Stock Equity":132745000.0,"Total Capitalization":132745000.0,"Total Equity Gross Minority Interest":132745000.0,"Stockholders Equity":132745000.0,"Retained Earnings":-172217000.0,"Additional Paid In Capital":304953000.0,"Capital Stock":9000.0,"Common Stock":9000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":53244000.0,"Total Non Current Liabilities Net Minority Interest":6839000.0,"Other Non Current Liabilities":1778000.0,"Long Term Debt And Capital Lease Obligation":5061000.0,"Long Term Capital Lease Obligation":5061000.0,"Current Liabilities":46405000.0,"Other Current Liabilities":29785000.0,"Current Debt And Capital Lease Obligation":678000.0,"Current Capital Lease Obligation":678000.0,"Line Of Credit":null,"Payables And Accrued Expenses":15942000.0,"Current Accrued Expenses":13885000.0,"Interest Payable":null,"Payables":2057000.0,"Other Payable":null,"Total Tax Payable":1768000.0,"Income Tax Payable":284000.0,"Accounts Payable":289000.0,"Total Assets":185989000.0,"Total Non Current Assets":32982000.0,"Other Non Current Assets":1146000.0,"Non Current Deferred Assets":494000.0,"Non Current Deferred Taxes Assets":494000.0,"Goodwill And Other Intangible Assets":13596000.0,"Other Intangible Assets":13596000.0,"Net PPE":17746000.0,"Accumulated Depreciation":-10189000.0,"Gross PPE":27935000.0,"Leases":7791000.0,"Construction In Progress":0.0,"Other Properties":4730000.0,"Machinery Furniture Equipment":2054000.0,"Buildings And Improvements":9209000.0,"Land And Improvements":4151000.0,"Properties":0.0,"Current Assets":153007000.0,"Other Current Assets":52175000.0,"Current Deferred Assets":508000.0,"Restricted Cash":18544000.0,"Prepaid Assets":5588000.0,"Receivables":13112000.0,"Taxes Receivable":495000.0,"Accounts Receivable":12617000.0,"Cash Cash Equivalents And Short Term Investments":63080000.0,"Cash And Cash Equivalents":63080000.0,"Cash Financial":null},"2025-09-30":{"Ordinary Shares Number":93031536.0,"Share Issued":93031536.0,"Total Debt":5928000.0,"Tangible Book Value":121038000.0,"Invested Capital":135660000.0,"Working Capital":108204000.0,"Net Tangible Assets":121038000.0,"Capital Lease Obligations":5928000.0,"Common Stock Equity":135660000.0,"Total Capitalization":135660000.0,"Total Equity Gross Minority Interest":135660000.0,"Stockholders Equity":135660000.0,"Retained Earnings":-165100000.0,"Additional Paid In Capital":300751000.0,"Capital Stock":9000.0,"Common Stock":9000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":51175000.0,"Total Non Current Liabilities Net Minority Interest":6781000.0,"Other Non Current Liabilities":1573000.0,"Long Term Debt And Capital Lease Obligation":5208000.0,"Long Term Capital Lease Obligation":5208000.0,"Current Liabilities":44394000.0,"Other Current Liabilities":37051000.0,"Current Debt And Capital Lease Obligation":720000.0,"Current Capital Lease Obligation":720000.0,"Line Of Credit":null,"Payables And Accrued Expenses":6623000.0,"Current Accrued Expenses":4294000.0,"Interest Payable":null,"Payables":2329000.0,"Other Payable":null,"Total Tax Payable":1619000.0,"Income Tax Payable":181000.0,"Accounts Payable":710000.0,"Total Assets":186835000.0,"Total Non Current Assets":34237000.0,"Other Non Current Assets":1005000.0,"Non Current Deferred Assets":497000.0,"Non Current Deferred Taxes Assets":497000.0,"Goodwill And Other Intangible Assets":14622000.0,"Other Intangible Assets":14622000.0,"Net PPE":18113000.0,"Accumulated Depreciation":-10062000.0,"Gross PPE":28175000.0,"Leases":7791000.0,"Construction In Progress":0.0,"Other Properties":4912000.0,"Machinery Furniture Equipment":2112000.0,"Buildings And Improvements":9209000.0,"Land And Improvements":4151000.0,"Properties":0.0,"Current Assets":152598000.0,"Other Current Assets":53367000.0,"Current Deferred Assets":469000.0,"Restricted Cash":17875000.0,"Prepaid Assets":4174000.0,"Receivables":15260000.0,"Taxes Receivable":2948000.0,"Accounts Receivable":12312000.0,"Cash Cash Equivalents And Short Term Investments":61453000.0,"Cash And Cash Equivalents":61453000.0,"Cash Financial":null},"2025-06-30":{"Ordinary Shares Number":92647210.0,"Share Issued":92647210.0,"Total Debt":6118000.0,"Tangible Book Value":116949000.0,"Invested Capital":131815000.0,"Working Capital":103857000.0,"Net Tangible Assets":116949000.0,"Capital Lease Obligations":6118000.0,"Common Stock Equity":131815000.0,"Total Capitalization":131815000.0,"Total Equity Gross Minority Interest":131815000.0,"Stockholders Equity":131815000.0,"Retained Earnings":-162785000.0,"Additional Paid In Capital":294591000.0,"Capital Stock":9000.0,"Common Stock":9000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":55323000.0,"Total Non Current Liabilities Net Minority Interest":6898000.0,"Other Non Current Liabilities":1520000.0,"Long Term Debt And Capital Lease Obligation":5378000.0,"Long Term Capital Lease Obligation":5378000.0,"Current Liabilities":48425000.0,"Other Current Liabilities":38808000.0,"Current Debt And Capital Lease Obligation":740000.0,"Current Capital Lease Obligation":740000.0,"Line Of Credit":null,"Payables And Accrued Expenses":8877000.0,"Current Accrued Expenses":4474000.0,"Interest Payable":null,"Payables":4403000.0,"Other Payable":null,"Total Tax Payable":2846000.0,"Income Tax Payable":183000.0,"Accounts Payable":1557000.0,"Total Assets":187138000.0,"Total Non Current Assets":34856000.0,"Other Non Current Assets":1030000.0,"Non Current Deferred Assets":503000.0,"Non Current Deferred Taxes Assets":503000.0,"Goodwill And Other Intangible Assets":14866000.0,"Other Intangible Assets":14866000.0,"Net PPE":18457000.0,"Accumulated Depreciation":-9905000.0,"Gross PPE":28362000.0,"Leases":10507000.0,"Construction In Progress":0.0,"Other Properties":5094000.0,"Machinery Furniture Equipment":2117000.0,"Buildings And Improvements":6493000.0,"Land And Improvements":4151000.0,"Properties":0.0,"Current Assets":152282000.0,"Other Current Assets":52844000.0,"Current Deferred Assets":443000.0,"Restricted Cash":21132000.0,"Prepaid Assets":2524000.0,"Receivables":14820000.0,"Taxes Receivable":2573000.0,"Accounts Receivable":12247000.0,"Cash Cash Equivalents And Short Term Investments":60519000.0,"Cash And Cash Equivalents":60519000.0,"Cash Financial":null},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Other Payable":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":2570000.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":null,"Restricted Cash":null,"Prepaid Assets":null,"Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Line Of Credit":0.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":0.0,"Payables":null,"Other Payable":93000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":2570000.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":null,"Restricted Cash":null,"Prepaid Assets":null,"Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":48772000.0}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-579000.0,"Net Income From Continuing Operation Net Minority Interest":-3851000.0,"Reconciled Depreciation":2342000.0,"Reconciled Cost Of Revenue":17536000.0,"EBITDA":-579000.0,"EBIT":-2921000.0,"Net Interest Income":null,"Interest Income":null,"Normalized Income":-3851000.0,"Net Income From Continuing And Discontinued Operation":-3851000.0,"Total Expenses":36787000.0,"Total Operating Income As Reported":-2921000.0,"Diluted Average Shares":95441380.0,"Basic Average Shares":95441380.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-3851000.0,"Net Income Common Stockholders":-3851000.0,"Net Income":-3851000.0,"Net Income Including Noncontrolling Interests":-3851000.0,"Net Income Continuous Operations":-3851000.0,"Tax Provision":1132000.0,"Pretax Income":-2719000.0,"Other Income Expense":202000.0,"Other Non Operating Income Expenses":202000.0,"Net Non Operating Interest Income Expense":null,"Interest Income Non Operating":null,"Operating Income":-2921000.0,"Operating Expense":19251000.0,"Research And Development":4983000.0,"Selling General And Administration":14268000.0,"Selling And Marketing Expense":4677000.0,"General And Administrative Expense":9591000.0,"Other Gand A":9591000.0,"Gross Profit":16330000.0,"Cost Of Revenue":17536000.0,"Total Revenue":33866000.0,"Operating Revenue":33866000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":284000.0,"Net Income From Continuing Operation Net Minority Interest":-2337000.0,"Reconciled Depreciation":2256000.0,"Reconciled Cost Of Revenue":17798000.0,"EBITDA":284000.0,"EBIT":-1972000.0,"Net Interest Income":null,"Interest Income":null,"Normalized Income":-2337000.0,"Net Income From Continuing And Discontinued Operation":-2337000.0,"Total Expenses":35941000.0,"Total Operating Income As Reported":-1972000.0,"Diluted Average Shares":93719202.0,"Basic Average Shares":93719202.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-2337000.0,"Net Income Common Stockholders":-2337000.0,"Net Income":-2337000.0,"Net Income Including Noncontrolling Interests":-2337000.0,"Net Income Continuous Operations":-2337000.0,"Tax Provision":536000.0,"Pretax Income":-1801000.0,"Other Income Expense":171000.0,"Other Non Operating Income Expenses":171000.0,"Net Non Operating Interest Income Expense":null,"Interest Income Non Operating":null,"Operating Income":-1972000.0,"Operating Expense":18143000.0,"Research And Development":5265000.0,"Selling General And Administration":12878000.0,"Selling And Marketing Expense":3760000.0,"General And Administrative Expense":9118000.0,"Other Gand A":9118000.0,"Gross Profit":16171000.0,"Cost Of Revenue":17798000.0,"Total Revenue":33969000.0,"Operating Revenue":33969000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-1656000.0,"Net Income From Continuing Operation Net Minority Interest":-7117000.0,"Reconciled Depreciation":2281000.0,"Reconciled Cost Of Revenue":17888000.0,"EBITDA":-1656000.0,"EBIT":-3937000.0,"Net Interest Income":null,"Interest Income":null,"Normalized Income":-7117000.0,"Net Income From Continuing And Discontinued Operation":-7117000.0,"Total Expenses":39135000.0,"Total Operating Income As Reported":-3937000.0,"Diluted Average Shares":92786358.0,"Basic Average Shares":92786358.0,"Diluted EPS":-0.08,"Basic EPS":-0.08,"Diluted NI Availto Com Stockholders":-7117000.0,"Net Income Common Stockholders":-7117000.0,"Net Income":-7117000.0,"Net Income Including Noncontrolling Interests":-7117000.0,"Net Income Continuous Operations":-7117000.0,"Tax Provision":3597000.0,"Pretax Income":-3520000.0,"Other Income Expense":417000.0,"Other Non Operating Income Expenses":417000.0,"Net Non Operating Interest Income Expense":null,"Interest Income Non Operating":null,"Operating Income":-3937000.0,"Operating Expense":21247000.0,"Research And Development":5262000.0,"Selling General And Administration":15985000.0,"Selling And Marketing Expense":3918000.0,"General And Administrative Expense":12067000.0,"Other Gand A":12067000.0,"Gross Profit":17310000.0,"Cost Of Revenue":17888000.0,"Total Revenue":35198000.0,"Operating Revenue":35198000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-119000.0,"Net Income From Continuing Operation Net Minority Interest":-2315000.0,"Reconciled Depreciation":2138000.0,"Reconciled Cost Of Revenue":17667000.0,"EBITDA":-119000.0,"EBIT":-2257000.0,"Net Interest Income":null,"Interest Income":null,"Normalized Income":-2315000.0,"Net Income From Continuing And Discontinued Operation":-2315000.0,"Total Expenses":37322000.0,"Total Operating Income As Reported":-2257000.0,"Diluted Average Shares":92559381.0,"Basic Average Shares":92559381.0,"Diluted EPS":-0.03,"Basic EPS":-0.03,"Diluted NI Availto Com Stockholders":-2315000.0,"Net Income Common Stockholders":-2315000.0,"Net Income":-2315000.0,"Net Income Including Noncontrolling Interests":-2315000.0,"Net Income Continuous Operations":-2315000.0,"Tax Provision":154000.0,"Pretax Income":-2161000.0,"Other Income Expense":96000.0,"Other Non Operating Income Expenses":96000.0,"Net Non Operating Interest Income Expense":null,"Interest Income Non Operating":null,"Operating Income":-2257000.0,"Operating Expense":19655000.0,"Research And Development":4905000.0,"Selling General And Administration":14750000.0,"Selling And Marketing Expense":4936000.0,"General And Administrative Expense":9814000.0,"Other Gand A":9814000.0,"Gross Profit":17398000.0,"Cost Of Revenue":17667000.0,"Total Revenue":35065000.0,"Operating Revenue":35065000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.069954,"Normalized EBITDA":-8280000.0,"Net Income From Continuing Operation Net Minority Interest":-8788000.0,"Reconciled Depreciation":2058000.0,"Reconciled Cost Of Revenue":17187000.0,"EBITDA":-8280000.0,"EBIT":-10338000.0,"Net Interest Income":null,"Interest Income":null,"Normalized Income":-8788000.0,"Net Income From Continuing And Discontinued Operation":-8788000.0,"Total Expenses":46102000.0,"Total Operating Income As Reported":-10338000.0,"Diluted Average Shares":92271924.0,"Basic Average Shares":92271924.0,"Diluted EPS":-0.1,"Basic EPS":-0.1,"Diluted NI Availto Com Stockholders":-8788000.0,"Net Income Common Stockholders":-8788000.0,"Net Income":-8788000.0,"Net Income Including Noncontrolling Interests":-8788000.0,"Net Income Continuous Operations":-8788000.0,"Tax Provision":-661000.0,"Pretax Income":-9449000.0,"Other Income Expense":889000.0,"Other Non Operating Income Expenses":889000.0,"Net Non Operating Interest Income Expense":null,"Interest Income Non Operating":null,"Operating Income":-10338000.0,"Operating Expense":28915000.0,"Research And Development":5158000.0,"Selling General And Administration":23757000.0,"Selling And Marketing Expense":14346000.0,"General And Administrative Expense":9411000.0,"Other Gand A":9411000.0,"Gross Profit":18577000.0,"Cost Of Revenue":17187000.0,"Total Revenue":35764000.0,"Operating Revenue":35764000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":324000.0,"Interest Income":324000.0,"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,"Net Non Operating Interest Income Expense":324000.0,"Interest Income Non Operating":324000.0,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":7354000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-37000.0,"Issuance Of Capital Stock":1455000.0,"Capital Expenditure":-1079000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":109618000.0,"Beginning Cash Position":109597000.0,"Changes In Cash":21000.0,"Financing Cash Flow":-7333000.0,"Cash Flow From Continuing Financing Activities":-7333000.0,"Net Other Financing Charges":-300000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":-6996000.0,"Common Stock Payments":null,"Common Stock Issuance":1455000.0,"Net Issuance Payments Of Debt":-37000.0,"Net Long Term Debt Issuance":-37000.0,"Long Term Debt Payments":-37000.0,"Investing Cash Flow":-1079000.0,"Cash Flow From Continuing Investing Activities":-1079000.0,"Net Intangibles Purchase And Sale":-1079000.0,"Purchase Of Intangibles":-1079000.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":8433000.0,"Cash Flow From Continuing Operating Activities":8433000.0,"Change In Working Capital":2346000.0,"Change In Other Current Liabilities":-252000.0,"Change In Other Current Assets":1382000.0,"Change In Payables And Accrued Expense":-24000.0,"Change In Accrued Expense":194000.0,"Change In Payable":-218000.0,"Change In Account Payable":-218000.0,"Change In Prepaid Assets":393000.0,"Change In Receivables":847000.0,"Changes In Account Receivables":847000.0,"Other Non Cash Items":31000.0,"Stock Based Compensation":7211000.0,"Asset Impairment Charge":176000.0,"Deferred Tax":43000.0,"Deferred Income Tax":43000.0,"Depreciation Amortization Depletion":2342000.0,"Depreciation And Amortization":2342000.0,"Operating Gains Losses":135000.0,"Gain Loss On Sale Of PPE":135000.0,"Net Income From Continuing Operations":-3851000.0},"2026-03-31":{"Free Cash Flow":-1294000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-37000.0,"Issuance Of Capital Stock":1828000.0,"Capital Expenditure":-1412000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":109597000.0,"Beginning Cash Position":104624000.0,"Changes In Cash":4973000.0,"Financing Cash Flow":6267000.0,"Cash Flow From Continuing Financing Activities":6267000.0,"Net Other Financing Charges":4437000.0,"Proceeds From Stock Option Exercised":39000.0,"Net Common Stock Issuance":1828000.0,"Common Stock Payments":null,"Common Stock Issuance":1828000.0,"Net Issuance Payments Of Debt":-37000.0,"Net Long Term Debt Issuance":-37000.0,"Long Term Debt Payments":-37000.0,"Investing Cash Flow":-1412000.0,"Cash Flow From Continuing Investing Activities":-1412000.0,"Net Intangibles Purchase And Sale":-1412000.0,"Purchase Of Intangibles":-1412000.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":118000.0,"Cash Flow From Continuing Operating Activities":118000.0,"Change In Working Capital":-6519000.0,"Change In Other Current Liabilities":630000.0,"Change In Other Current Assets":1725000.0,"Change In Payables And Accrued Expense":-9642000.0,"Change In Accrued Expense":-10189000.0,"Change In Payable":547000.0,"Change In Account Payable":547000.0,"Change In Prepaid Assets":796000.0,"Change In Receivables":-28000.0,"Changes In Account Receivables":-28000.0,"Other Non Cash Items":52000.0,"Stock Based Compensation":5977000.0,"Asset Impairment Charge":544000.0,"Deferred Tax":8000.0,"Deferred Income Tax":8000.0,"Depreciation Amortization Depletion":2256000.0,"Depreciation And Amortization":2256000.0,"Operating Gains Losses":137000.0,"Gain Loss On Sale Of PPE":137000.0,"Net Income From Continuing Operations":-2337000.0},"2025-12-31":{"Free Cash Flow":1404000.0,"Repurchase Of Capital Stock":-3038000.0,"Repayment Of Debt":-36000.0,"Issuance Of Capital Stock":1970000.0,"Capital Expenditure":-798000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":104624000.0,"Beginning Cash Position":104381000.0,"Changes In Cash":243000.0,"Financing Cash Flow":-1161000.0,"Cash Flow From Continuing Financing Activities":-1161000.0,"Net Other Financing Charges":-65000.0,"Proceeds From Stock Option Exercised":8000.0,"Net Common Stock Issuance":-1068000.0,"Common Stock Payments":-3038000.0,"Common Stock Issuance":1970000.0,"Net Issuance Payments Of Debt":-36000.0,"Net Long Term Debt Issuance":-36000.0,"Long Term Debt Payments":-36000.0,"Investing Cash Flow":-798000.0,"Cash Flow From Continuing Investing Activities":-798000.0,"Net Intangibles Purchase And Sale":-798000.0,"Purchase Of Intangibles":-798000.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":2202000.0,"Cash Flow From Continuing Operating Activities":2202000.0,"Change In Working Capital":1680000.0,"Change In Other Current Liabilities":-7641000.0,"Change In Other Current Assets":1423000.0,"Change In Payables And Accrued Expense":9717000.0,"Change In Accrued Expense":10077000.0,"Change In Payable":-360000.0,"Change In Account Payable":-360000.0,"Change In Prepaid Assets":-1414000.0,"Change In Receivables":-405000.0,"Changes In Account Receivables":-405000.0,"Other Non Cash Items":54000.0,"Stock Based Compensation":4998000.0,"Asset Impairment Charge":155000.0,"Deferred Tax":3000.0,"Deferred Income Tax":3000.0,"Depreciation Amortization Depletion":2281000.0,"Depreciation And Amortization":2281000.0,"Operating Gains Losses":148000.0,"Gain Loss On Sale Of PPE":148000.0,"Net Income From Continuing Operations":-7117000.0},"2025-09-30":{"Free Cash Flow":762000.0,"Repurchase Of Capital Stock":-3031000.0,"Repayment Of Debt":-36000.0,"Issuance Of Capital Stock":1741000.0,"Capital Expenditure":-1085000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":462000.0,"End Cash Position":104381000.0,"Beginning Cash Position":102428000.0,"Changes In Cash":1953000.0,"Financing Cash Flow":1191000.0,"Cash Flow From Continuing Financing Activities":1191000.0,"Net Other Financing Charges":2319000.0,"Proceeds From Stock Option Exercised":198000.0,"Net Common Stock Issuance":-1290000.0,"Common Stock Payments":-3031000.0,"Common Stock Issuance":1741000.0,"Net Issuance Payments Of Debt":-36000.0,"Net Long Term Debt Issuance":-36000.0,"Long Term Debt Payments":-36000.0,"Investing Cash Flow":-1085000.0,"Cash Flow From Continuing Investing Activities":-1085000.0,"Net Intangibles Purchase And Sale":-1085000.0,"Purchase Of Intangibles":-1085000.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":1847000.0,"Cash Flow From Continuing Operating Activities":1847000.0,"Change In Working Capital":-4929000.0,"Change In Other Current Liabilities":1345000.0,"Change In Other Current Assets":-2265000.0,"Change In Payables And Accrued Expense":-2197000.0,"Change In Accrued Expense":-1312000.0,"Change In Payable":-885000.0,"Change In Account Payable":-885000.0,"Change In Prepaid Assets":-1650000.0,"Change In Receivables":-162000.0,"Changes In Account Receivables":-162000.0,"Other Non Cash Items":22000.0,"Stock Based Compensation":6663000.0,"Asset Impairment Charge":114000.0,"Deferred Tax":6000.0,"Deferred Income Tax":6000.0,"Depreciation Amortization Depletion":2138000.0,"Depreciation And Amortization":2138000.0,"Operating Gains Losses":148000.0,"Gain Loss On Sale Of PPE":148000.0,"Net Income From Continuing Operations":-2315000.0},"2025-06-30":{"Free Cash Flow":7010000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-34000.0,"Issuance Of Capital Stock":1459000.0,"Capital Expenditure":-1174000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":3833000.0,"End Cash Position":102428000.0,"Beginning Cash Position":96349000.0,"Changes In Cash":6079000.0,"Financing Cash Flow":-931000.0,"Cash Flow From Continuing Financing Activities":-931000.0,"Net Other Financing Charges":644000.0,"Proceeds From Stock Option Exercised":26000.0,"Net Common Stock Issuance":-1567000.0,"Common Stock Payments":null,"Common Stock Issuance":1459000.0,"Net Issuance Payments Of Debt":-34000.0,"Net Long Term Debt Issuance":-34000.0,"Long Term Debt Payments":-34000.0,"Investing Cash Flow":-1174000.0,"Cash Flow From Continuing Investing Activities":-1174000.0,"Net Intangibles Purchase And Sale":-1157000.0,"Purchase Of Intangibles":-1157000.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":8184000.0,"Cash Flow From Continuing Operating Activities":8184000.0,"Change In Working Capital":7620000.0,"Change In Other Current Liabilities":748000.0,"Change In Other Current Assets":-2768000.0,"Change In Payables And Accrued Expense":506000.0,"Change In Accrued Expense":-500000.0,"Change In Payable":1006000.0,"Change In Account Payable":1006000.0,"Change In Prepaid Assets":8975000.0,"Change In Receivables":159000.0,"Changes In Account Receivables":159000.0,"Other Non Cash Items":46000.0,"Stock Based Compensation":6927000.0,"Asset Impairment Charge":178000.0,"Deferred Tax":2000.0,"Deferred Income Tax":2000.0,"Depreciation Amortization Depletion":2058000.0,"Depreciation And Amortization":2058000.0,"Operating Gains Losses":141000.0,"Gain Loss On Sale Of PPE":141000.0,"Net Income From Continuing Operations":-8788000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":585000.0,"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,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":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,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":-35000.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":36000.0,"Income Tax Paid Supplemental Data":1337000.0,"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,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Payments":-35000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":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,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}