{"ticker":"MAX","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":61300000.0,"Share Issued":61300000.0,"Net Debt":152965000.0,"Total Debt":176710000.0,"Tangible Book Value":-21962000.0,"Invested Capital":205122000.0,"Working Capital":38262000.0,"Net Tangible Assets":-21962000.0,"Common Stock Equity":28412000.0,"Total Capitalization":197954000.0,"Total Equity Gross Minority Interest":-4948000.0,"Minority Interest":-33360000.0,"Stockholders Equity":28412000.0,"Retained Earnings":-429405000.0,"Additional Paid In Capital":457204000.0,"Capital Stock":613000.0,"Common Stock":613000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":364764000.0,"Total Non Current Liabilities Net Minority Interest":231686000.0,"Other Non Current Liabilities":11193000.0,"Tradeand Other Payables Non Current":50951000.0,"Long Term Debt And Capital Lease Obligation":169542000.0,"Long Term Debt":169542000.0,"Current Liabilities":133078000.0,"Current Debt And Capital Lease Obligation":7168000.0,"Current Debt":7168000.0,"Other Current Borrowings":7168000.0,"Payables And Accrued Expenses":125910000.0,"Current Accrued Expenses":12506000.0,"Payables":113404000.0,"Accounts Payable":113404000.0,"Total Assets":359816000.0,"Total Non Current Assets":188476000.0,"Other Non Current Assets":7583000.0,"Non Current Deferred Assets":130519000.0,"Non Current Deferred Taxes Assets":130519000.0,"Goodwill And Other Intangible Assets":50374000.0,"Other Intangible Assets":2635000.0,"Goodwill":47739000.0,"Current Assets":171340000.0,"Other Current Assets":6028000.0,"Restricted Cash":null,"Receivables":141567000.0,"Accounts Receivable":141567000.0,"Allowance For Doubtful Accounts Receivable":-804000.0,"Gross Accounts Receivable":142371000.0,"Cash Cash Equivalents And Short Term Investments":23745000.0,"Cash And Cash Equivalents":23745000.0},"2026-03-31":{"Ordinary Shares Number":54583461.0,"Share Issued":54583461.0,"Net Debt":137452000.0,"Total Debt":163503000.0,"Tangible Book Value":-48935000.0,"Invested Capital":165420000.0,"Working Capital":52036000.0,"Net Tangible Assets":-48935000.0,"Common Stock Equity":1917000.0,"Total Capitalization":158253000.0,"Total Equity Gross Minority Interest":-29092000.0,"Minority Interest":-31009000.0,"Stockholders Equity":1917000.0,"Retained Earnings":-468843000.0,"Additional Paid In Capital":470131000.0,"Capital Stock":629000.0,"Common Stock":629000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":396807000.0,"Total Non Current Liabilities Net Minority Interest":283638000.0,"Other Non Current Liabilities":10738000.0,"Tradeand Other Payables Non Current":116564000.0,"Long Term Debt And Capital Lease Obligation":156336000.0,"Long Term Debt":156336000.0,"Current Liabilities":113169000.0,"Current Debt And Capital Lease Obligation":7167000.0,"Current Debt":7167000.0,"Other Current Borrowings":7167000.0,"Payables And Accrued Expenses":106002000.0,"Current Accrued Expenses":14604000.0,"Payables":91398000.0,"Accounts Payable":91398000.0,"Total Assets":367715000.0,"Total Non Current Assets":202510000.0,"Other Non Current Assets":7959000.0,"Non Current Deferred Assets":143699000.0,"Non Current Deferred Taxes Assets":143699000.0,"Goodwill And Other Intangible Assets":50852000.0,"Other Intangible Assets":3113000.0,"Goodwill":47739000.0,"Current Assets":165205000.0,"Other Current Assets":5358000.0,"Restricted Cash":null,"Receivables":133796000.0,"Accounts Receivable":133796000.0,"Allowance For Doubtful Accounts Receivable":-762000.0,"Gross Accounts Receivable":134558000.0,"Cash Cash Equivalents And Short Term Investments":26051000.0,"Cash And Cash Equivalents":26051000.0},"2025-12-31":{"Ordinary Shares Number":56207408.0,"Share Issued":56207408.0,"Net Debt":106533000.0,"Total Debt":153409000.0,"Tangible Book Value":-47169000.0,"Invested Capital":157569000.0,"Working Capital":26725000.0,"Net Tangible Assets":-47169000.0,"Common Stock Equity":4160000.0,"Total Capitalization":135762000.0,"Total Equity Gross Minority Interest":-29194000.0,"Minority Interest":-33354000.0,"Stockholders Equity":4160000.0,"Retained Earnings":-480310000.0,"Additional Paid In Capital":483825000.0,"Capital Stock":645000.0,"Common Stock":645000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":413025000.0,"Total Non Current Liabilities Net Minority Interest":265378000.0,"Other Non Current Liabilities":9564000.0,"Tradeand Other Payables Non Current":124212000.0,"Long Term Debt And Capital Lease Obligation":131602000.0,"Long Term Debt":131602000.0,"Current Liabilities":147647000.0,"Current Debt And Capital Lease Obligation":21807000.0,"Current Debt":21807000.0,"Other Current Borrowings":21807000.0,"Payables And Accrued Expenses":125840000.0,"Current Accrued Expenses":34746000.0,"Payables":91094000.0,"Accounts Payable":91094000.0,"Total Assets":383831000.0,"Total Non Current Assets":209459000.0,"Other Non Current Assets":8396000.0,"Non Current Deferred Assets":149734000.0,"Non Current Deferred Taxes Assets":149734000.0,"Goodwill And Other Intangible Assets":51329000.0,"Other Intangible Assets":3590000.0,"Goodwill":47739000.0,"Current Assets":174372000.0,"Other Current Assets":4477000.0,"Restricted Cash":null,"Receivables":123019000.0,"Accounts Receivable":123019000.0,"Allowance For Doubtful Accounts Receivable":-717000.0,"Gross Accounts Receivable":123736000.0,"Cash Cash Equivalents And Short Term Investments":46876000.0,"Cash And Cash Equivalents":46876000.0},"2025-09-30":{"Ordinary Shares Number":56900000.0,"Share Issued":56900000.0,"Net Debt":116846000.0,"Total Debt":155687000.0,"Tangible Book Value":-81596000.0,"Invested Capital":125932000.0,"Working Capital":16055000.0,"Net Tangible Assets":-81596000.0,"Common Stock Equity":-29755000.0,"Total Capitalization":103931000.0,"Total Equity Gross Minority Interest":-65777000.0,"Minority Interest":-36022000.0,"Stockholders Equity":-29755000.0,"Retained Earnings":-511716000.0,"Additional Paid In Capital":481309000.0,"Capital Stock":652000.0,"Common Stock":652000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":332007000.0,"Total Non Current Liabilities Net Minority Interest":142324000.0,"Other Non Current Liabilities":8638000.0,"Tradeand Other Payables Non Current":0.0,"Long Term Debt And Capital Lease Obligation":133686000.0,"Long Term Debt":133686000.0,"Current Liabilities":189683000.0,"Current Debt And Capital Lease Obligation":22001000.0,"Current Debt":22001000.0,"Other Current Borrowings":22001000.0,"Payables And Accrued Expenses":167682000.0,"Current Accrued Expenses":65001000.0,"Payables":102681000.0,"Accounts Payable":102681000.0,"Total Assets":266230000.0,"Total Non Current Assets":60492000.0,"Other Non Current Assets":8651000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":51841000.0,"Other Intangible Assets":4102000.0,"Goodwill":47739000.0,"Current Assets":205738000.0,"Other Current Assets":4226000.0,"Restricted Cash":33500000.0,"Receivables":129171000.0,"Accounts Receivable":129171000.0,"Allowance For Doubtful Accounts Receivable":-958000.0,"Gross Accounts Receivable":130129000.0,"Cash Cash Equivalents And Short Term Investments":38841000.0,"Cash And Cash Equivalents":38841000.0},"2025-06-30":{"Ordinary Shares Number":56370303.0,"Share Issued":56370303.0,"Net Debt":72642000.0,"Total Debt":158023000.0,"Tangible Book Value":-56126000.0,"Invested Capital":154249000.0,"Working Capital":43787000.0,"Net Tangible Assets":-56126000.0,"Common Stock Equity":-3774000.0,"Total Capitalization":145380000.0,"Total Equity Gross Minority Interest":-56957000.0,"Minority Interest":-53183000.0,"Stockholders Equity":-3774000.0,"Retained Earnings":-526623000.0,"Additional Paid In Capital":522169000.0,"Capital Stock":680000.0,"Common Stock":680000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":306375000.0,"Total Non Current Liabilities Net Minority Interest":157688000.0,"Other Non Current Liabilities":8534000.0,"Tradeand Other Payables Non Current":0.0,"Long Term Debt And Capital Lease Obligation":149154000.0,"Long Term Debt":149154000.0,"Current Liabilities":148687000.0,"Current Debt And Capital Lease Obligation":8869000.0,"Current Debt":8869000.0,"Other Current Borrowings":8869000.0,"Payables And Accrued Expenses":139818000.0,"Current Accrued Expenses":63980000.0,"Payables":75838000.0,"Accounts Payable":75838000.0,"Total Assets":249418000.0,"Total Non Current Assets":56944000.0,"Other Non Current Assets":4592000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":52352000.0,"Other Intangible Assets":4613000.0,"Goodwill":47739000.0,"Current Assets":192474000.0,"Other Current Assets":4317000.0,"Restricted Cash":null,"Receivables":102776000.0,"Accounts Receivable":102776000.0,"Allowance For Doubtful Accounts Receivable":-729000.0,"Gross Accounts Receivable":103505000.0,"Cash Cash Equivalents And Short Term Investments":85381000.0,"Cash And Cash Equivalents":85381000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"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,"Tradeand Other Payables Non Current":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"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,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.241564,"Normalized EBITDA":58419000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":39438000.0,"Reconciled Depreciation":554000.0,"Reconciled Cost Of Revenue":271701000.0,"EBITDA":58419000.0,"EBIT":57865000.0,"Net Interest Income":-2774000.0,"Interest Expense":2774000.0,"Normalized Income":39438000.0,"Net Income From Continuing And Discontinued Operation":39438000.0,"Total Expenses":296913000.0,"Total Operating Income As Reported":19962000.0,"Diluted Average Shares":62072166.0,"Basic Average Shares":53747946.0,"Diluted EPS":0.65,"Basic EPS":0.73,"Diluted NI Availto Com Stockholders":38297000.0,"Average Dilution Earnings":-1141000.0,"Net Income Common Stockholders":39438000.0,"Net Income":39438000.0,"Minority Interests":-2345000.0,"Net Income Including Noncontrolling Interests":41783000.0,"Net Income Continuous Operations":41783000.0,"Tax Provision":13308000.0,"Pretax Income":55091000.0,"Other Income Expense":37903000.0,"Other Non Operating Income Expenses":37903000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-2774000.0,"Interest Expense Non Operating":2774000.0,"Operating Income":19962000.0,"Operating Expense":25212000.0,"Research And Development":6043000.0,"Selling General And Administration":19169000.0,"Selling And Marketing Expense":5161000.0,"General And Administrative Expense":14008000.0,"Other Gand A":14008000.0,"Gross Profit":45174000.0,"Cost Of Revenue":271701000.0,"Total Revenue":316875000.0,"Operating Revenue":316656000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.316,"Normalized EBITDA":23540000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":11467000.0,"Reconciled Depreciation":551000.0,"Reconciled Cost Of Revenue":263305000.0,"EBITDA":23540000.0,"EBIT":22989000.0,"Net Interest Income":-2441000.0,"Interest Expense":2441000.0,"Normalized Income":11467000.0,"Net Income From Continuing And Discontinued Operation":11467000.0,"Total Expenses":287630000.0,"Total Operating Income As Reported":22374000.0,"Diluted Average Shares":55846097.0,"Basic Average Shares":55846097.0,"Diluted EPS":0.21,"Basic EPS":0.21,"Diluted NI Availto Com Stockholders":11467000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":11467000.0,"Net Income":11467000.0,"Minority Interests":-2579000.0,"Net Income Including Noncontrolling Interests":14046000.0,"Net Income Continuous Operations":14046000.0,"Tax Provision":6502000.0,"Pretax Income":20548000.0,"Other Income Expense":615000.0,"Other Non Operating Income Expenses":615000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-2441000.0,"Interest Expense Non Operating":2441000.0,"Operating Income":22374000.0,"Operating Expense":24325000.0,"Research And Development":5455000.0,"Selling General And Administration":18870000.0,"Selling And Marketing Expense":5328000.0,"General And Administrative Expense":13542000.0,"Other Gand A":13542000.0,"Gross Profit":46699000.0,"Cost Of Revenue":263305000.0,"Total Revenue":310004000.0,"Operating Revenue":309794000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-100964000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":31406000.0,"Reconciled Depreciation":584000.0,"Reconciled Cost Of Revenue":246344000.0,"EBITDA":-100964000.0,"EBIT":-101548000.0,"Net Interest Income":-2610000.0,"Interest Expense":2610000.0,"Normalized Income":31406000.0,"Net Income From Continuing And Discontinued Operation":31406000.0,"Total Expenses":268842000.0,"Total Operating Income As Reported":22313000.0,"Diluted Average Shares":65759637.0,"Basic Average Shares":56571727.0,"Diluted EPS":0.5,"Basic EPS":0.56,"Diluted NI Availto Com Stockholders":31406000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":31406000.0,"Net Income":31406000.0,"Minority Interests":-2579000.0,"Net Income Including Noncontrolling Interests":33985000.0,"Net Income Continuous Operations":33985000.0,"Tax Provision":-138143000.0,"Pretax Income":-104158000.0,"Other Income Expense":-123861000.0,"Other Non Operating Income Expenses":-123861000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-2610000.0,"Interest Expense Non Operating":2610000.0,"Operating Income":22313000.0,"Operating Expense":22498000.0,"Research And Development":5328000.0,"Selling General And Administration":17170000.0,"Selling And Marketing Expense":4977000.0,"General And Administrative Expense":12193000.0,"Other Gand A":12193000.0,"Gross Profit":44811000.0,"Cost Of Revenue":246344000.0,"Total Revenue":291155000.0,"Operating Revenue":290956000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.003,"Normalized EBITDA":21087000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":14907000.0,"Reconciled Depreciation":582000.0,"Reconciled Cost Of Revenue":263108000.0,"EBITDA":21087000.0,"EBIT":20505000.0,"Net Interest Income":-2808000.0,"Interest Expense":2808000.0,"Normalized Income":14907000.0,"Net Income From Continuing And Discontinued Operation":14907000.0,"Total Expenses":286781000.0,"Total Operating Income As Reported":19733000.0,"Diluted Average Shares":56617837.0,"Basic Average Shares":56617837.0,"Diluted EPS":0.26,"Basic EPS":0.26,"Diluted NI Availto Com Stockholders":14907000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":14907000.0,"Net Income":14907000.0,"Minority Interests":-2736000.0,"Net Income Including Noncontrolling Interests":17643000.0,"Net Income Continuous Operations":17643000.0,"Tax Provision":54000.0,"Pretax Income":17697000.0,"Other Income Expense":772000.0,"Other Non Operating Income Expenses":772000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-2808000.0,"Interest Expense Non Operating":2808000.0,"Operating Income":19733000.0,"Operating Expense":23673000.0,"Research And Development":5829000.0,"Selling General And Administration":17844000.0,"Selling And Marketing Expense":5224000.0,"General And Administrative Expense":12620000.0,"Other Gand A":12620000.0,"Gross Profit":43406000.0,"Cost Of Revenue":263108000.0,"Total Revenue":306514000.0,"Operating Revenue":306262000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-18767000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-18742000.0,"Reconciled Depreciation":580000.0,"Reconciled Cost Of Revenue":213935000.0,"EBITDA":-18767000.0,"EBIT":-19347000.0,"Net Interest Income":-2870000.0,"Interest Expense":2870000.0,"Normalized Income":-18742000.0,"Net Income From Continuing And Discontinued Operation":-18742000.0,"Total Expenses":271664000.0,"Total Operating Income As Reported":-20042000.0,"Diluted Average Shares":56141117.0,"Basic Average Shares":56141117.0,"Diluted EPS":-0.33,"Basic EPS":-0.33,"Diluted NI Availto Com Stockholders":-18742000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-18742000.0,"Net Income":-18742000.0,"Minority Interests":3791000.0,"Net Income Including Noncontrolling Interests":-22533000.0,"Net Income Continuous Operations":-22533000.0,"Tax Provision":316000.0,"Pretax Income":-22217000.0,"Other Income Expense":695000.0,"Other Non Operating Income Expenses":695000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-2870000.0,"Interest Expense Non Operating":2870000.0,"Operating Income":-20042000.0,"Operating Expense":57729000.0,"Research And Development":5353000.0,"Selling General And Administration":52376000.0,"Selling And Marketing Expense":5228000.0,"General And Administrative Expense":47148000.0,"Other Gand A":47148000.0,"Gross Profit":37687000.0,"Cost Of Revenue":213935000.0,"Total Revenue":251622000.0,"Operating Revenue":250461000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":41813000.0,"Repurchase Of Capital Stock":-20601000.0,"Repayment Of Debt":-1875000.0,"Issuance Of Debt":15000000.0,"Capital Expenditure":-774000.0,"Interest Paid Supplemental Data":2656000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":23745000.0,"Beginning Cash Position":26051000.0,"Changes In Cash":-2306000.0,"Financing Cash Flow":-44119000.0,"Cash Flow From Continuing Financing Activities":-44119000.0,"Net Other Financing Charges":-36643000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-20601000.0,"Common Stock Payments":-20601000.0,"Net Issuance Payments Of Debt":13125000.0,"Net Long Term Debt Issuance":-11875000.0,"Long Term Debt Payments":3125000.0,"Long Term Debt Issuance":-15000000.0,"Investing Cash Flow":-774000.0,"Cash Flow From Continuing Investing Activities":-774000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-774000.0,"Purchase Of PPE":-774000.0,"Operating Cash Flow":42587000.0,"Cash Flow From Continuing Operating Activities":42587000.0,"Change In Working Capital":15846000.0,"Change In Other Current Assets":125000.0,"Change In Payables And Accrued Expense":23519000.0,"Change In Accrued Expense":1513000.0,"Change In Payable":22006000.0,"Change In Account Payable":22006000.0,"Change In Prepaid Assets":34000.0,"Change In Receivables":-7832000.0,"Changes In Account Receivables":-7832000.0,"Other Non Cash Items":-37309000.0,"Stock Based Compensation":8472000.0,"Provisionand Write Offof Assets":61000.0,"Asset Impairment Charge":0.0,"Deferred Tax":13180000.0,"Deferred Income Tax":13180000.0,"Depreciation Amortization Depletion":554000.0,"Depreciation And Amortization":554000.0,"Amortization Cash Flow":478000.0,"Amortization Of Intangibles":478000.0,"Depreciation":76000.0,"Operating Gains Losses":0.0,"Net Income From Continuing Operations":41783000.0},"2026-03-31":{"Free Cash Flow":-1598000.0,"Repurchase Of Capital Stock":-20268000.0,"Repayment Of Debt":-153953000.0,"Issuance Of Debt":165000000.0,"Capital Expenditure":-42000.0,"Interest Paid Supplemental Data":4434000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":26051000.0,"Beginning Cash Position":46876000.0,"Changes In Cash":-20825000.0,"Financing Cash Flow":-19227000.0,"Cash Flow From Continuing Financing Activities":-19227000.0,"Net Other Financing Charges":-10006000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-20268000.0,"Common Stock Payments":-20268000.0,"Net Issuance Payments Of Debt":11047000.0,"Net Long Term Debt Issuance":11047000.0,"Long Term Debt Payments":-153953000.0,"Long Term Debt Issuance":165000000.0,"Investing Cash Flow":-42000.0,"Cash Flow From Continuing Investing Activities":-42000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-42000.0,"Purchase Of PPE":-42000.0,"Operating Cash Flow":-1556000.0,"Cash Flow From Continuing Operating Activities":-1556000.0,"Change In Working Capital":-29325000.0,"Change In Other Current Assets":125000.0,"Change In Payables And Accrued Expense":-18520000.0,"Change In Accrued Expense":-18824000.0,"Change In Payable":304000.0,"Change In Account Payable":304000.0,"Change In Prepaid Assets":-108000.0,"Change In Receivables":-10822000.0,"Changes In Account Receivables":-10822000.0,"Other Non Cash Items":-402000.0,"Stock Based Compensation":7259000.0,"Provisionand Write Offof Assets":45000.0,"Asset Impairment Charge":0.0,"Deferred Tax":6035000.0,"Deferred Income Tax":6035000.0,"Depreciation Amortization Depletion":551000.0,"Depreciation And Amortization":551000.0,"Amortization Cash Flow":477000.0,"Amortization Of Intangibles":477000.0,"Depreciation":74000.0,"Operating Gains Losses":235000.0,"Net Income From Continuing Operations":14046000.0},"2025-12-31":{"Free Cash Flow":-7488000.0,"Repurchase Of Capital Stock":-14376000.0,"Repayment Of Debt":-2375000.0,"Issuance Of Debt":null,"Capital Expenditure":-40000.0,"Interest Paid Supplemental Data":1655000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":46876000.0,"Beginning Cash Position":72341000.0,"Changes In Cash":-25465000.0,"Financing Cash Flow":-17977000.0,"Cash Flow From Continuing Financing Activities":-17977000.0,"Net Other Financing Charges":24000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-14376000.0,"Common Stock Payments":-14376000.0,"Net Issuance Payments Of Debt":-2375000.0,"Net Long Term Debt Issuance":-2375000.0,"Long Term Debt Payments":-2375000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-40000.0,"Cash Flow From Continuing Investing Activities":-40000.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-40000.0,"Purchase Of PPE":-40000.0,"Operating Cash Flow":-7448000.0,"Cash Flow From Continuing Operating Activities":-7448000.0,"Change In Working Capital":-35051000.0,"Change In Other Current Assets":124000.0,"Change In Payables And Accrued Expense":-41197000.0,"Change In Accrued Expense":-29610000.0,"Change In Payable":-11587000.0,"Change In Account Payable":-11587000.0,"Change In Prepaid Assets":-290000.0,"Change In Receivables":6312000.0,"Changes In Account Receivables":6312000.0,"Other Non Cash Items":124555000.0,"Stock Based Compensation":7533000.0,"Provisionand Write Offof Assets":-160000.0,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":584000.0,"Depreciation And Amortization":584000.0,"Amortization Cash Flow":512000.0,"Amortization Of Intangibles":512000.0,"Depreciation":72000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":33985000.0},"2025-09-30":{"Free Cash Flow":23555000.0,"Repurchase Of Capital Stock":-32893000.0,"Repayment Of Debt":-2375000.0,"Issuance Of Debt":null,"Capital Expenditure":-68000.0,"Interest Paid Supplemental Data":3517000.0,"Income Tax Paid Supplemental Data":190000.0,"End Cash Position":72341000.0,"Beginning Cash Position":85381000.0,"Changes In Cash":-13040000.0,"Financing Cash Flow":-36595000.0,"Cash Flow From Continuing Financing Activities":-36595000.0,"Net Other Financing Charges":-1327000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-32893000.0,"Common Stock Payments":-32893000.0,"Net Issuance Payments Of Debt":-2375000.0,"Net Long Term Debt Issuance":-2375000.0,"Long Term Debt Payments":-2375000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-68000.0,"Cash Flow From Continuing Investing Activities":-68000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-68000.0,"Purchase Of PPE":-68000.0,"Operating Cash Flow":23623000.0,"Cash Flow From Continuing Operating Activities":23623000.0,"Change In Working Capital":-2675000.0,"Change In Other Current Assets":-4289000.0,"Change In Payables And Accrued Expense":27933000.0,"Change In Accrued Expense":1090000.0,"Change In Payable":26843000.0,"Change In Account Payable":26843000.0,"Change In Prepaid Assets":255000.0,"Change In Receivables":-26574000.0,"Changes In Account Receivables":-26574000.0,"Other Non Cash Items":232000.0,"Stock Based Compensation":7662000.0,"Provisionand Write Offof Assets":179000.0,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":582000.0,"Depreciation And Amortization":582000.0,"Amortization Cash Flow":511000.0,"Amortization Of Intangibles":511000.0,"Depreciation":71000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":17643000.0},"2025-06-30":{"Free Cash Flow":25547000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-2375000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-175000.0,"Interest Paid Supplemental Data":2655000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":85381000.0,"Beginning Cash Position":63561000.0,"Changes In Cash":21820000.0,"Financing Cash Flow":-3727000.0,"Cash Flow From Continuing Financing Activities":-3727000.0,"Net Other Financing Charges":-1352000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-2375000.0,"Net Long Term Debt Issuance":-2375000.0,"Long Term Debt Payments":-2375000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-175000.0,"Cash Flow From Continuing Investing Activities":-175000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-175000.0,"Purchase Of PPE":-175000.0,"Operating Cash Flow":25722000.0,"Cash Flow From Continuing Operating Activities":25722000.0,"Change In Working Capital":39173000.0,"Change In Other Current Assets":125000.0,"Change In Payables And Accrued Expense":27155000.0,"Change In Accrued Expense":33671000.0,"Change In Payable":-6516000.0,"Change In Account Payable":-6516000.0,"Change In Prepaid Assets":-274000.0,"Change In Receivables":12167000.0,"Changes In Account Receivables":12167000.0,"Other Non Cash Items":487000.0,"Stock Based Compensation":8112000.0,"Provisionand Write Offof Assets":-97000.0,"Asset Impairment Charge":0.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":580000.0,"Depreciation And Amortization":580000.0,"Amortization Cash Flow":512000.0,"Amortization Of Intangibles":512000.0,"Depreciation":68000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-22533000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"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 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 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,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":124000.0,"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,"Cash Dividends Paid":-111000.0,"Common Stock Dividend Paid":-111000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":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 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,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":null}}}