{"ticker":"EXOD","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":29813750.0,"Share Issued":29813750.0,"Tangible Book Value":161575000.0,"Invested Capital":218667000.0,"Working Capital":156150000.0,"Net Tangible Assets":161575000.0,"Common Stock Equity":218667000.0,"Total Capitalization":218667000.0,"Total Equity Gross Minority Interest":218667000.0,"Stockholders Equity":218667000.0,"Gains Losses Not Affecting Retained Earnings":-2023000.0,"Other Equity Adjustments":-2023000.0,"Retained Earnings":90400000.0,"Additional Paid In Capital":130290000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":11827000.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Current Liabilities":11827000.0,"Other Current Liabilities":3554000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Payables And Accrued Expenses":8273000.0,"Current Accrued Expenses":6462000.0,"Payables":1811000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":1811000.0,"Total Assets":230494000.0,"Total Non Current Assets":62517000.0,"Other Non Current Assets":1340000.0,"Non Current Deferred Assets":3650000.0,"Non Current Deferred Taxes Assets":3650000.0,"Investments And Advances":null,"Other Investments":null,"Goodwill And Other Intangible Assets":57092000.0,"Other Intangible Assets":57092000.0,"Net PPE":435000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Machinery Furniture Equipment":null,"Current Assets":167977000.0,"Other Current Assets":2528000.0,"Restricted Cash":null,"Prepaid Assets":2172000.0,"Receivables":88877000.0,"Taxes Receivable":0.0,"Loans Receivable":85164000.0,"Accounts Receivable":3713000.0,"Cash Cash Equivalents And Short Term Investments":74400000.0,"Other Short Term Investments":1481000.0,"Cash And Cash Equivalents":72919000.0},"2025-12-31":{"Ordinary Shares Number":29543717.0,"Share Issued":29543717.0,"Tangible Book Value":81470000.0,"Invested Capital":247410000.0,"Working Capital":91916000.0,"Net Tangible Assets":81470000.0,"Common Stock Equity":247410000.0,"Total Capitalization":247410000.0,"Total Equity Gross Minority Interest":247410000.0,"Stockholders Equity":247410000.0,"Gains Losses Not Affecting Retained Earnings":-2124000.0,"Other Equity Adjustments":-2124000.0,"Retained Earnings":122539000.0,"Additional Paid In Capital":126995000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":19352000.0,"Total Non Current Liabilities Net Minority Interest":11991000.0,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":11991000.0,"Non Current Deferred Taxes Liabilities":11991000.0,"Current Liabilities":7361000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Payables And Accrued Expenses":7361000.0,"Current Accrued Expenses":6185000.0,"Payables":1176000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":1176000.0,"Total Assets":266762000.0,"Total Non Current Assets":167485000.0,"Other Non Current Assets":1087000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Investments And Advances":null,"Other Investments":null,"Goodwill And Other Intangible Assets":165940000.0,"Other Intangible Assets":165940000.0,"Net PPE":458000.0,"Accumulated Depreciation":-775000.0,"Gross PPE":1233000.0,"Machinery Furniture Equipment":1233000.0,"Current Assets":99277000.0,"Other Current Assets":1995000.0,"Restricted Cash":null,"Prepaid Assets":2996000.0,"Receivables":89126000.0,"Taxes Receivable":3401000.0,"Loans Receivable":80584000.0,"Accounts Receivable":5141000.0,"Cash Cash Equivalents And Short Term Investments":5160000.0,"Other Short Term Investments":222000.0,"Cash And Cash Equivalents":4938000.0},"2025-09-30":{"Ordinary Shares Number":29237916.0,"Share Issued":29237916.0,"Tangible Book Value":25859000.0,"Invested Capital":296704000.0,"Working Capital":53205000.0,"Net Tangible Assets":25859000.0,"Common Stock Equity":296704000.0,"Total Capitalization":296704000.0,"Total Equity Gross Minority Interest":296704000.0,"Stockholders Equity":296704000.0,"Gains Losses Not Affecting Retained Earnings":-2070000.0,"Other Equity Adjustments":-2070000.0,"Retained Earnings":175727000.0,"Additional Paid In Capital":123047000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":41747000.0,"Total Non Current Liabilities Net Minority Interest":28026000.0,"Other Non Current Liabilities":376000.0,"Non Current Deferred Liabilities":27650000.0,"Non Current Deferred Taxes Liabilities":27650000.0,"Current Liabilities":13721000.0,"Other Current Liabilities":9663000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Payables And Accrued Expenses":4058000.0,"Current Accrued Expenses":null,"Payables":4058000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":4058000.0,"Total Assets":338451000.0,"Total Non Current Assets":271525000.0,"Other Non Current Assets":52000.0,"Non Current Deferred Assets":2000.0,"Non Current Deferred Taxes Assets":2000.0,"Investments And Advances":200000.0,"Other Investments":200000.0,"Goodwill And Other Intangible Assets":270845000.0,"Other Intangible Assets":270845000.0,"Net PPE":426000.0,"Accumulated Depreciation":-738000.0,"Gross PPE":1164000.0,"Machinery Furniture Equipment":1164000.0,"Current Assets":66926000.0,"Other Current Assets":718000.0,"Restricted Cash":null,"Prepaid Assets":3496000.0,"Receivables":11907000.0,"Taxes Receivable":5954000.0,"Loans Receivable":null,"Accounts Receivable":5953000.0,"Cash Cash Equivalents And Short Term Investments":50805000.0,"Other Short Term Investments":257000.0,"Cash And Cash Equivalents":50548000.0},"2025-06-30":{"Ordinary Shares Number":28960877.0,"Share Issued":28960877.0,"Tangible Book Value":36725000.0,"Invested Capital":277120000.0,"Working Capital":61461000.0,"Net Tangible Assets":36725000.0,"Common Stock Equity":277120000.0,"Total Capitalization":277120000.0,"Total Equity Gross Minority Interest":277120000.0,"Stockholders Equity":277120000.0,"Gains Losses Not Affecting Retained Earnings":-2065000.0,"Other Equity Adjustments":-2065000.0,"Retained Earnings":158686000.0,"Additional Paid In Capital":120499000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":36586000.0,"Total Non Current Liabilities Net Minority Interest":25435000.0,"Other Non Current Liabilities":365000.0,"Non Current Deferred Liabilities":25070000.0,"Non Current Deferred Taxes Liabilities":25070000.0,"Current Liabilities":11151000.0,"Other Current Liabilities":8034000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Payables And Accrued Expenses":3117000.0,"Current Accrued Expenses":null,"Payables":3117000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":3117000.0,"Total Assets":313706000.0,"Total Non Current Assets":241094000.0,"Other Non Current Assets":57000.0,"Non Current Deferred Assets":2000.0,"Non Current Deferred Taxes Assets":2000.0,"Investments And Advances":200000.0,"Other Investments":200000.0,"Goodwill And Other Intangible Assets":240395000.0,"Other Intangible Assets":240395000.0,"Net PPE":440000.0,"Accumulated Depreciation":-794000.0,"Gross PPE":1234000.0,"Machinery Furniture Equipment":1234000.0,"Current Assets":72612000.0,"Other Current Assets":6732000.0,"Restricted Cash":null,"Prepaid Assets":2810000.0,"Receivables":5018000.0,"Taxes Receivable":null,"Loans Receivable":null,"Accounts Receivable":5018000.0,"Cash Cash Equivalents And Short Term Investments":58052000.0,"Other Short Term Investments":5119000.0,"Cash And Cash Equivalents":52933000.0},"2025-03-31":{"Ordinary Shares Number":28683584.0,"Share Issued":28683584.0,"Tangible Book Value":58748000.0,"Invested Capital":241547000.0,"Working Capital":72795000.0,"Net Tangible Assets":58748000.0,"Common Stock Equity":241547000.0,"Total Capitalization":241547000.0,"Total Equity Gross Minority Interest":241547000.0,"Stockholders Equity":241547000.0,"Gains Losses Not Affecting Retained Earnings":-1006000.0,"Other Equity Adjustments":-1006000.0,"Retained Earnings":121019000.0,"Additional Paid In Capital":121534000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":21655000.0,"Total Non Current Liabilities Net Minority Interest":14710000.0,"Other Non Current Liabilities":354000.0,"Non Current Deferred Liabilities":14356000.0,"Non Current Deferred Taxes Liabilities":14356000.0,"Current Liabilities":6945000.0,"Other Current Liabilities":5486000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Payables And Accrued Expenses":1459000.0,"Current Accrued Expenses":null,"Payables":1459000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":1459000.0,"Total Assets":263202000.0,"Total Non Current Assets":183462000.0,"Other Non Current Assets":77000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Investments And Advances":200000.0,"Other Investments":200000.0,"Goodwill And Other Intangible Assets":182799000.0,"Other Intangible Assets":182799000.0,"Net PPE":386000.0,"Accumulated Depreciation":-867000.0,"Gross PPE":1253000.0,"Machinery Furniture Equipment":1253000.0,"Current Assets":79740000.0,"Other Current Assets":5797000.0,"Restricted Cash":null,"Prepaid Assets":4189000.0,"Receivables":6978000.0,"Taxes Receivable":null,"Loans Receivable":null,"Accounts Receivable":6978000.0,"Cash Cash Equivalents And Short Term Investments":62776000.0,"Other Short Term Investments":3003000.0,"Cash And Cash Equivalents":59773000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":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":344000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Current Liabilities":null,"Other Current Liabilities":12000.0,"Current Deferred Liabilities":12000.0,"Current Deferred Revenue":12000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":7171000.0,"Payables":null,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Investments And Advances":100000.0,"Other Investments":100000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":-841000.0,"Gross PPE":1198000.0,"Machinery Furniture Equipment":1198000.0,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":0.0,"Prepaid Assets":null,"Receivables":null,"Taxes Receivable":4305000.0,"Loans Receivable":0.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-7806688.0,"Tax Rate For Calcs":0.212,"Normalized EBITDA":28679000.0,"Total Unusual Items":-36824000.0,"Total Unusual Items Excluding Goodwill":-36824000.0,"Net Income From Continuing Operation Net Minority Interest":-32139000.0,"Reconciled Depreciation":808000.0,"Reconciled Cost Of Revenue":16242000.0,"EBITDA":-8145000.0,"EBIT":-8953000.0,"Net Interest Income":4859000.0,"Interest Income":4859000.0,"Normalized Income":-3121688.0,"Net Income From Continuing And Discontinued Operation":-32139000.0,"Total Expenses":31700000.0,"Diluted Average Shares":29721000.0,"Basic Average Shares":29721000.0,"Diluted EPS":-1.08,"Basic EPS":-1.08,"Diluted NI Availto Com Stockholders":-32139000.0,"Net Income Common Stockholders":-32139000.0,"Net Income":-32139000.0,"Net Income Including Noncontrolling Interests":-32139000.0,"Net Income Continuous Operations":-32139000.0,"Tax Provision":-8672000.0,"Pretax Income":-40811000.0,"Other Income Expense":-36717000.0,"Other Non Operating Income Expenses":107000.0,"Special Income Charges":-36824000.0,"Gain On Sale Of Ppe":-36413000.0,"Write Off":411000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":4859000.0,"Interest Income Non Operating":4859000.0,"Operating Income":-8953000.0,"Operating Expense":15458000.0,"Selling General And Administration":15458000.0,"General And Administrative Expense":15458000.0,"Other Gand A":15458000.0,"Gross Profit":6505000.0,"Cost Of Revenue":16242000.0,"Total Revenue":22747000.0,"Operating Revenue":22717000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-12875220.887509,"Tax Rate For Calcs":0.202351,"Normalized EBITDA":46831000.0,"Total Unusual Items":-63628000.0,"Total Unusual Items Excluding Goodwill":-63628000.0,"Net Income From Continuing Operation Net Minority Interest":-53188000.0,"Reconciled Depreciation":822000.0,"Reconciled Cost Of Revenue":16320000.0,"EBITDA":-16797000.0,"EBIT":-17619000.0,"Net Interest Income":2134000.0,"Interest Income":2704000.0,"Normalized Income":-2435220.887509,"Net Income From Continuing And Discontinued Operation":-53188000.0,"Total Expenses":34584000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-53188000.0,"Net Income Common Stockholders":-53188000.0,"Net Income":-53188000.0,"Net Income Including Noncontrolling Interests":-53188000.0,"Net Income Continuous Operations":-53188000.0,"Tax Provision":-13493000.0,"Pretax Income":-66681000.0,"Other Income Expense":-63616000.0,"Other Non Operating Income Expenses":12000.0,"Special Income Charges":-63628000.0,"Gain On Sale Of Ppe":-63586000.0,"Write Off":42000.0,"Gain On Sale Of Security":0.0,"Net Non Operating Interest Income Expense":2134000.0,"Interest Income Non Operating":2704000.0,"Operating Income":-5199000.0,"Operating Expense":18264000.0,"Selling General And Administration":18264000.0,"General And Administrative Expense":18264000.0,"Other Gand A":18264000.0,"Gross Profit":13065000.0,"Cost Of Revenue":16320000.0,"Total Revenue":29385000.0,"Operating Revenue":29230000.0},"2025-09-30":{"Tax Effect Of Unusual Items":3381483.0,"Tax Rate For Calcs":0.161,"Normalized EBITDA":-21678000.0,"Total Unusual Items":21003000.0,"Total Unusual Items Excluding Goodwill":21003000.0,"Net Income From Continuing Operation Net Minority Interest":17041000.0,"Reconciled Depreciation":853000.0,"Reconciled Cost Of Revenue":16987000.0,"EBITDA":-675000.0,"EBIT":-1528000.0,"Net Interest Income":599000.0,"Interest Income":599000.0,"Normalized Income":-580517.0,"Net Income From Continuing And Discontinued Operation":17041000.0,"Total Expenses":31871000.0,"Diluted Average Shares":32291000.0,"Basic Average Shares":29177000.0,"Diluted EPS":0.53,"Basic EPS":0.58,"Diluted NI Availto Com Stockholders":17041000.0,"Net Income Common Stockholders":17041000.0,"Net Income":17041000.0,"Net Income Including Noncontrolling Interests":17041000.0,"Net Income Continuous Operations":17041000.0,"Tax Provision":3265000.0,"Pretax Income":20306000.0,"Other Income Expense":21235000.0,"Other Non Operating Income Expenses":232000.0,"Special Income Charges":21003000.0,"Gain On Sale Of Ppe":21003000.0,"Write Off":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":599000.0,"Interest Income Non Operating":599000.0,"Operating Income":-1528000.0,"Operating Expense":14884000.0,"Selling General And Administration":14884000.0,"General And Administrative Expense":14884000.0,"Other Gand A":14884000.0,"Gross Profit":13356000.0,"Cost Of Revenue":16987000.0,"Total Revenue":30343000.0,"Operating Revenue":30116000.0},"2025-06-30":{"Tax Effect Of Unusual Items":11246198.065903,"Tax Rate For Calcs":0.206409,"Normalized EBITDA":-61169000.0,"Total Unusual Items":54485000.0,"Total Unusual Items Excluding Goodwill":54485000.0,"Net Income From Continuing Operation Net Minority Interest":37667000.0,"Reconciled Depreciation":1036000.0,"Reconciled Cost Of Revenue":14730000.0,"EBITDA":-6684000.0,"EBIT":-7720000.0,"Net Interest Income":586000.0,"Interest Income":586000.0,"Normalized Income":-5571801.934097,"Net Income From Continuing And Discontinued Operation":37667000.0,"Total Expenses":33547000.0,"Diluted Average Shares":33521000.0,"Basic Average Shares":29460000.0,"Diluted EPS":1.12,"Basic EPS":1.28,"Diluted NI Availto Com Stockholders":37667000.0,"Net Income Common Stockholders":37667000.0,"Net Income":37667000.0,"Net Income Including Noncontrolling Interests":37667000.0,"Net Income Continuous Operations":37667000.0,"Tax Provision":9797000.0,"Pretax Income":47464000.0,"Other Income Expense":54598000.0,"Other Non Operating Income Expenses":113000.0,"Special Income Charges":52500000.0,"Gain On Sale Of Ppe":52500000.0,"Write Off":0.0,"Gain On Sale Of Security":1985000.0,"Net Non Operating Interest Income Expense":586000.0,"Interest Income Non Operating":586000.0,"Operating Income":-7720000.0,"Operating Expense":18817000.0,"Selling General And Administration":18817000.0,"General And Administrative Expense":18817000.0,"Other Gand A":18817000.0,"Gross Profit":11097000.0,"Cost Of Revenue":14730000.0,"Total Revenue":25827000.0,"Operating Revenue":25793000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-6078660.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":36773000.0,"Total Unusual Items":-28946000.0,"Total Unusual Items Excluding Goodwill":-28946000.0,"Net Income From Continuing Operation Net Minority Interest":-12873000.0,"Reconciled Depreciation":1042000.0,"Reconciled Cost Of Revenue":14893000.0,"EBITDA":7827000.0,"EBIT":6785000.0,"Net Interest Income":1003000.0,"Interest Income":1003000.0,"Normalized Income":9994340.0,"Net Income From Continuing And Discontinued Operation":-12873000.0,"Total Expenses":29211000.0,"Diluted Average Shares":28526000.0,"Basic Average Shares":28526000.0,"Diluted EPS":-0.45,"Basic EPS":-0.45,"Diluted NI Availto Com Stockholders":-12873000.0,"Net Income Common Stockholders":-12873000.0,"Net Income":-12873000.0,"Net Income Including Noncontrolling Interests":-12873000.0,"Net Income Continuous Operations":-12873000.0,"Tax Provision":-8868000.0,"Pretax Income":-21741000.0,"Other Income Expense":-29529000.0,"Other Non Operating Income Expenses":-583000.0,"Special Income Charges":-28946000.0,"Gain On Sale Of Ppe":-28809000.0,"Write Off":137000.0,"Gain On Sale Of Security":-447000.0,"Net Non Operating Interest Income Expense":1003000.0,"Interest Income Non Operating":1003000.0,"Operating Income":6785000.0,"Operating Expense":14318000.0,"Selling General And Administration":14318000.0,"General And Administrative Expense":14318000.0,"Other Gand A":14318000.0,"Gross Profit":21103000.0,"Cost Of Revenue":14893000.0,"Total Revenue":35996000.0,"Operating Revenue":35872000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-2618000.0,"Repurchase Of Capital Stock":-1329000.0,"Capital Expenditure":-26000.0,"Interest Paid Supplemental Data":null,"End Cash Position":72919000.0,"Beginning Cash Position":4938000.0,"Changes In Cash":67981000.0,"Financing Cash Flow":-1329000.0,"Cash Flow From Continuing Financing Activities":-1329000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-1329000.0,"Common Stock Payments":-1329000.0,"Investing Cash Flow":71902000.0,"Cash Flow From Continuing Investing Activities":71902000.0,"Net Other Investing Changes":71928000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-26000.0,"Purchase Of PPE":-26000.0,"Operating Cash Flow":-2592000.0,"Cash Flow From Continuing Operating Activities":-2592000.0,"Change In Working Capital":8110000.0,"Change In Other Current Liabilities":181000.0,"Change In Other Current Assets":-526000.0,"Change In Payables And Accrued Expense":4202000.0,"Change In Payable":4202000.0,"Change In Account Payable":648000.0,"Change In Tax Payable":3554000.0,"Change In Income Tax Payable":3554000.0,"Change In Prepaid Assets":824000.0,"Change In Receivables":3429000.0,"Changes In Account Receivables":28000.0,"Other Non Cash Items":-5045000.0,"Stock Based Compensation":4477000.0,"Asset Impairment Charge":411000.0,"Deferred Tax":-15627000.0,"Deferred Income Tax":-15627000.0,"Depreciation Amortization Depletion":808000.0,"Depreciation And Amortization":808000.0,"Operating Gains Losses":36413000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-32139000.0},"2025-12-31":{"Free Cash Flow":-9403000.0,"Repurchase Of Capital Stock":-2325000.0,"Capital Expenditure":-85000.0,"Interest Paid Supplemental Data":571000.0,"End Cash Position":4938000.0,"Beginning Cash Position":50548000.0,"Changes In Cash":-45610000.0,"Financing Cash Flow":-2290000.0,"Cash Flow From Continuing Financing Activities":-2290000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-2325000.0,"Common Stock Payments":-2325000.0,"Investing Cash Flow":-34002000.0,"Cash Flow From Continuing Investing Activities":-34002000.0,"Net Other Investing Changes":-31168000.0,"Net Investment Purchase And Sale":-2749000.0,"Sale Of Investment":-2000000.0,"Purchase Of Investment":-749000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-85000.0,"Purchase Of PPE":-85000.0,"Operating Cash Flow":-9318000.0,"Cash Flow From Continuing Operating Activities":-9318000.0,"Change In Working Capital":-3211000.0,"Change In Other Current Liabilities":-2578000.0,"Change In Other Current Assets":391000.0,"Change In Payables And Accrued Expense":-3598000.0,"Change In Payable":-2882000.0,"Change In Account Payable":-2882000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":917000.0,"Change In Receivables":1657000.0,"Changes In Account Receivables":8000.0,"Other Non Cash Items":-8349000.0,"Stock Based Compensation":4650000.0,"Asset Impairment Charge":42000.0,"Deferred Tax":-15670000.0,"Deferred Income Tax":-15670000.0,"Depreciation Amortization Depletion":822000.0,"Depreciation And Amortization":822000.0,"Operating Gains Losses":65586000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-53188000.0},"2025-09-30":{"Free Cash Flow":-4849000.0,"Repurchase Of Capital Stock":-2903000.0,"Capital Expenditure":-39000.0,"Interest Paid Supplemental Data":2000.0,"End Cash Position":50548000.0,"Beginning Cash Position":52933000.0,"Changes In Cash":-2385000.0,"Financing Cash Flow":-2903000.0,"Cash Flow From Continuing Financing Activities":-2903000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-2903000.0,"Common Stock Payments":-2903000.0,"Investing Cash Flow":5328000.0,"Cash Flow From Continuing Investing Activities":5328000.0,"Net Other Investing Changes":375000.0,"Net Investment Purchase And Sale":4992000.0,"Sale Of Investment":4992000.0,"Purchase Of Investment":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-39000.0,"Purchase Of PPE":-39000.0,"Operating Cash Flow":-4810000.0,"Cash Flow From Continuing Operating Activities":-4810000.0,"Change In Working Capital":1633000.0,"Change In Other Current Liabilities":1071000.0,"Change In Other Current Assets":1712000.0,"Change In Payables And Accrued Expense":971000.0,"Change In Payable":971000.0,"Change In Account Payable":971000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-630000.0,"Change In Receivables":-1491000.0,"Changes In Account Receivables":158000.0,"Other Non Cash Items":-11100000.0,"Stock Based Compensation":5186000.0,"Asset Impairment Charge":0.0,"Deferred Tax":2580000.0,"Deferred Income Tax":2580000.0,"Depreciation Amortization Depletion":853000.0,"Depreciation And Amortization":853000.0,"Operating Gains Losses":-21003000.0,"Gain Loss On Investment Securities":0.0,"Net Income From Continuing Operations":17041000.0},"2025-06-30":{"Free Cash Flow":-5359000.0,"Repurchase Of Capital Stock":-4210000.0,"Capital Expenditure":-92000.0,"Interest Paid Supplemental Data":null,"End Cash Position":52933000.0,"Beginning Cash Position":59773000.0,"Changes In Cash":-6840000.0,"Financing Cash Flow":-4210000.0,"Cash Flow From Continuing Financing Activities":-4210000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-4210000.0,"Common Stock Payments":-4210000.0,"Investing Cash Flow":2637000.0,"Cash Flow From Continuing Investing Activities":2637000.0,"Net Other Investing Changes":3967000.0,"Net Investment Purchase And Sale":-1238000.0,"Sale Of Investment":3700000.0,"Purchase Of Investment":-4938000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-92000.0,"Purchase Of PPE":-92000.0,"Operating Cash Flow":-5267000.0,"Cash Flow From Continuing Operating Activities":-5267000.0,"Change In Working Capital":4766000.0,"Change In Other Current Liabilities":2212000.0,"Change In Other Current Assets":-2470000.0,"Change In Payables And Accrued Expense":1658000.0,"Change In Payable":1658000.0,"Change In Account Payable":1658000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":1925000.0,"Change In Receivables":1441000.0,"Changes In Account Receivables":-15000.0,"Other Non Cash Items":-7996000.0,"Stock Based Compensation":3048000.0,"Asset Impairment Charge":0.0,"Deferred Tax":10712000.0,"Deferred Income Tax":10712000.0,"Depreciation Amortization Depletion":1036000.0,"Depreciation And Amortization":1036000.0,"Operating Gains Losses":-54500000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":37667000.0},"2025-03-31":{"Free Cash Flow":-6217000.0,"Repurchase Of Capital Stock":-5638000.0,"Capital Expenditure":-51000.0,"Interest Paid Supplemental Data":null,"End Cash Position":59773000.0,"Beginning Cash Position":37883000.0,"Changes In Cash":21890000.0,"Financing Cash Flow":-5638000.0,"Cash Flow From Continuing Financing Activities":-5638000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-5638000.0,"Common Stock Payments":-5638000.0,"Investing Cash Flow":33694000.0,"Cash Flow From Continuing Investing Activities":33694000.0,"Net Other Investing Changes":4845000.0,"Net Investment Purchase And Sale":28900000.0,"Sale Of Investment":29000000.0,"Purchase Of Investment":-100000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-51000.0,"Purchase Of PPE":-51000.0,"Operating Cash Flow":-6166000.0,"Cash Flow From Continuing Operating Activities":-6166000.0,"Change In Working Capital":-3430000.0,"Change In Other Current Liabilities":-1061000.0,"Change In Other Current Assets":111000.0,"Change In Payables And Accrued Expense":322000.0,"Change In Payable":322000.0,"Change In Account Payable":322000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":-1592000.0,"Change In Receivables":-1210000.0,"Changes In Account Receivables":246000.0,"Other Non Cash Items":-15135000.0,"Stock Based Compensation":2707000.0,"Asset Impairment Charge":137000.0,"Deferred Tax":-7423000.0,"Deferred Income Tax":-7423000.0,"Depreciation Amortization Depletion":1042000.0,"Depreciation And Amortization":1042000.0,"Operating Gains Losses":28809000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-12873000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":1079000.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":13000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":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 Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax 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 Investment Securities":null,"Net Income From Continuing Operations":null}}}