{"ticker":"MDAI","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":31823895.0,"Share Issued":31823895.0,"Total Debt":9938000.0,"Tangible Book Value":-8810000.0,"Invested Capital":-396000.0,"Working Capital":-5287000.0,"Net Tangible Assets":-8810000.0,"Capital Lease Obligations":1524000.0,"Common Stock Equity":-8810000.0,"Total Capitalization":-4308000.0,"Total Equity Gross Minority Interest":-8810000.0,"Stockholders Equity":-8810000.0,"Gains Losses Not Affecting Retained Earnings":30000.0,"Other Equity Adjustments":30000.0,"Retained Earnings":-59212000.0,"Additional Paid In Capital":50369000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":26544000.0,"Total Non Current Liabilities Net Minority Interest":5271000.0,"Long Term Debt And Capital Lease Obligation":5271000.0,"Long Term Capital Lease Obligation":769000.0,"Long Term Debt":4502000.0,"Current Liabilities":21273000.0,"Other Current Liabilities":12535000.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":4667000.0,"Current Capital Lease Obligation":755000.0,"Current Debt":3912000.0,"Other Current Borrowings":3912000.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":402000.0,"Payables And Accrued Expenses":3669000.0,"Current Accrued Expenses":2187000.0,"Payables":1482000.0,"Total Tax Payable":60000.0,"Accounts Payable":1422000.0,"Total Assets":17734000.0,"Total Non Current Assets":1748000.0,"Other Non Current Assets":260000.0,"Net PPE":1488000.0,"Gross PPE":1488000.0,"Other Properties":1488000.0,"Current Assets":15986000.0,"Other Current Assets":1577000.0,"Current Deferred Assets":null,"Prepaid Assets":738000.0,"Inventory":831000.0,"Receivables":1185000.0,"Accounts Receivable":1185000.0,"Cash Cash Equivalents And Short Term Investments":11655000.0,"Cash And Cash Equivalents":11655000.0,"Cash Financial":11655000.0},"2025-12-31":{"Ordinary Shares Number":30688895.0,"Share Issued":30688895.0,"Total Debt":10094000.0,"Tangible Book Value":-5727000.0,"Invested Capital":2665000.0,"Working Capital":-1173000.0,"Net Tangible Assets":-5727000.0,"Capital Lease Obligations":1702000.0,"Common Stock Equity":-5727000.0,"Total Capitalization":-189000.0,"Total Equity Gross Minority Interest":-5727000.0,"Stockholders Equity":-5727000.0,"Gains Losses Not Affecting Retained Earnings":40000.0,"Other Equity Adjustments":40000.0,"Retained Earnings":-55800000.0,"Additional Paid In Capital":50030000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":27132000.0,"Total Non Current Liabilities Net Minority Interest":6506000.0,"Long Term Debt And Capital Lease Obligation":6506000.0,"Long Term Capital Lease Obligation":968000.0,"Long Term Debt":5538000.0,"Current Liabilities":20626000.0,"Other Current Liabilities":11533000.0,"Current Deferred Liabilities":154000.0,"Current Deferred Revenue":154000.0,"Current Debt And Capital Lease Obligation":3588000.0,"Current Capital Lease Obligation":734000.0,"Current Debt":2854000.0,"Other Current Borrowings":null,"Current Notes Payable":2854000.0,"Pensionand Other Post Retirement Benefit Plans Current":340000.0,"Payables And Accrued Expenses":5011000.0,"Current Accrued Expenses":1903000.0,"Payables":3108000.0,"Total Tax Payable":98000.0,"Accounts Payable":3010000.0,"Total Assets":21405000.0,"Total Non Current Assets":1952000.0,"Other Non Current Assets":287000.0,"Net PPE":1665000.0,"Gross PPE":1665000.0,"Other Properties":1665000.0,"Current Assets":19453000.0,"Other Current Assets":1133000.0,"Current Deferred Assets":null,"Prepaid Assets":821000.0,"Inventory":838000.0,"Receivables":1267000.0,"Accounts Receivable":1267000.0,"Cash Cash Equivalents And Short Term Investments":15394000.0,"Cash And Cash Equivalents":15394000.0,"Cash Financial":15394000.0},"2025-09-30":{"Ordinary Shares Number":27251034.0,"Share Issued":27251034.0,"Total Debt":9665000.0,"Tangible Book Value":-8203000.0,"Invested Capital":-408000.0,"Working Capital":-2302000.0,"Net Tangible Assets":-8203000.0,"Capital Lease Obligations":1870000.0,"Common Stock Equity":-8203000.0,"Total Capitalization":-1622000.0,"Total Equity Gross Minority Interest":-8203000.0,"Stockholders Equity":-8203000.0,"Gains Losses Not Affecting Retained Earnings":39000.0,"Other Equity Adjustments":39000.0,"Retained Earnings":-56852000.0,"Additional Paid In Capital":48607000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":23503000.0,"Total Non Current Liabilities Net Minority Interest":7738000.0,"Long Term Debt And Capital Lease Obligation":7738000.0,"Long Term Capital Lease Obligation":1157000.0,"Long Term Debt":6581000.0,"Current Liabilities":15765000.0,"Other Current Liabilities":8586000.0,"Current Deferred Liabilities":239000.0,"Current Deferred Revenue":239000.0,"Current Debt And Capital Lease Obligation":1927000.0,"Current Capital Lease Obligation":713000.0,"Current Debt":1214000.0,"Other Current Borrowings":1214000.0,"Current Notes Payable":0.0,"Pensionand Other Post Retirement Benefit Plans Current":430000.0,"Payables And Accrued Expenses":4583000.0,"Current Accrued Expenses":1900000.0,"Payables":2683000.0,"Total Tax Payable":145000.0,"Accounts Payable":2538000.0,"Total Assets":15300000.0,"Total Non Current Assets":1837000.0,"Other Non Current Assets":null,"Net PPE":1837000.0,"Gross PPE":1837000.0,"Other Properties":1837000.0,"Current Assets":13463000.0,"Other Current Assets":818000.0,"Current Deferred Assets":null,"Prepaid Assets":706000.0,"Inventory":454000.0,"Receivables":990000.0,"Accounts Receivable":990000.0,"Cash Cash Equivalents And Short Term Investments":10495000.0,"Cash And Cash Equivalents":10495000.0,"Cash Financial":10495000.0},"2025-06-30":{"Ordinary Shares Number":25737820.0,"Share Issued":25737820.0,"Total Debt":9648000.0,"Tangible Book Value":-9151000.0,"Invested Capital":-1457000.0,"Working Capital":-2185000.0,"Net Tangible Assets":-9151000.0,"Capital Lease Obligations":1954000.0,"Common Stock Equity":-9151000.0,"Total Capitalization":-1519000.0,"Total Equity Gross Minority Interest":-9151000.0,"Stockholders Equity":-9151000.0,"Gains Losses Not Affecting Retained Earnings":52000.0,"Other Equity Adjustments":52000.0,"Retained Earnings":-53300000.0,"Additional Paid In Capital":44095000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":25160000.0,"Total Non Current Liabilities Net Minority Interest":8974000.0,"Long Term Debt And Capital Lease Obligation":8974000.0,"Long Term Capital Lease Obligation":1342000.0,"Long Term Debt":7632000.0,"Current Liabilities":16186000.0,"Other Current Liabilities":10555000.0,"Current Deferred Liabilities":424000.0,"Current Deferred Revenue":424000.0,"Current Debt And Capital Lease Obligation":674000.0,"Current Capital Lease Obligation":612000.0,"Current Debt":62000.0,"Other Current Borrowings":62000.0,"Current Notes Payable":0.0,"Pensionand Other Post Retirement Benefit Plans Current":446000.0,"Payables And Accrued Expenses":4087000.0,"Current Accrued Expenses":1958000.0,"Payables":2129000.0,"Total Tax Payable":143000.0,"Accounts Payable":1986000.0,"Total Assets":16009000.0,"Total Non Current Assets":2008000.0,"Other Non Current Assets":null,"Net PPE":2008000.0,"Gross PPE":2008000.0,"Other Properties":2008000.0,"Current Assets":14001000.0,"Other Current Assets":614000.0,"Current Deferred Assets":null,"Prepaid Assets":934000.0,"Inventory":462000.0,"Receivables":1467000.0,"Accounts Receivable":1467000.0,"Cash Cash Equivalents And Short Term Investments":10524000.0,"Cash And Cash Equivalents":10524000.0,"Cash Financial":10524000.0},"2025-03-31":{"Ordinary Shares Number":25588121.0,"Share Issued":25588121.0,"Total Debt":9754000.0,"Tangible Book Value":-1626000.0,"Invested Capital":6130000.0,"Working Capital":5416000.0,"Net Tangible Assets":-1626000.0,"Capital Lease Obligations":1998000.0,"Common Stock Equity":-1626000.0,"Total Capitalization":5886000.0,"Total Equity Gross Minority Interest":-1626000.0,"Stockholders Equity":-1626000.0,"Gains Losses Not Affecting Retained Earnings":20000.0,"Other Equity Adjustments":20000.0,"Retained Earnings":-45332000.0,"Additional Paid In Capital":43684000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":22348000.0,"Total Non Current Liabilities Net Minority Interest":9036000.0,"Long Term Debt And Capital Lease Obligation":9036000.0,"Long Term Capital Lease Obligation":1524000.0,"Long Term Debt":7512000.0,"Current Liabilities":13312000.0,"Other Current Liabilities":5107000.0,"Current Deferred Liabilities":663000.0,"Current Deferred Revenue":663000.0,"Current Debt And Capital Lease Obligation":718000.0,"Current Capital Lease Obligation":474000.0,"Current Debt":244000.0,"Other Current Borrowings":244000.0,"Current Notes Payable":0.0,"Pensionand Other Post Retirement Benefit Plans Current":389000.0,"Payables And Accrued Expenses":6435000.0,"Current Accrued Expenses":3064000.0,"Payables":3371000.0,"Total Tax Payable":258000.0,"Accounts Payable":3113000.0,"Total Assets":20722000.0,"Total Non Current Assets":1994000.0,"Other Non Current Assets":null,"Net PPE":1994000.0,"Gross PPE":1994000.0,"Other Properties":1994000.0,"Current Assets":18728000.0,"Other Current Assets":840000.0,"Current Deferred Assets":null,"Prepaid Assets":1287000.0,"Inventory":437000.0,"Receivables":2103000.0,"Accounts Receivable":2103000.0,"Cash Cash Equivalents And Short Term Investments":14061000.0,"Cash And Cash Equivalents":14061000.0,"Cash Financial":14061000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"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,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":2787000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Net PPE":null,"Gross PPE":null,"Other Properties":null,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":0.0,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-3021.0,"Tax Rate For Calcs":0.003,"Normalized EBITDA":-1801000.0,"Total Unusual Items":-1007000.0,"Total Unusual Items Excluding Goodwill":-1007000.0,"Net Income From Continuing Operation Net Minority Interest":-3412000.0,"Reconciled Depreciation":177000.0,"Reconciled Cost Of Revenue":1964000.0,"EBITDA":-2808000.0,"EBIT":-2985000.0,"Net Interest Income":-444000.0,"Interest Expense":437000.0,"Normalized Income":-2408021.0,"Net Income From Continuing And Discontinued Operation":-3412000.0,"Total Expenses":5962000.0,"Total Operating Income As Reported":-1971000.0,"Diluted Average Shares":31756649.0,"Basic Average Shares":31756649.0,"Diluted EPS":-0.11,"Basic EPS":-0.11,"Diluted NI Availto Com Stockholders":-3412000.0,"Average Dilution Earnings":0.0,"Net Income Common Stockholders":-3412000.0,"Net Income":-3412000.0,"Net Income Including Noncontrolling Interests":-3412000.0,"Net Income Continuous Operations":-3412000.0,"Tax Provision":-10000.0,"Pretax Income":-3422000.0,"Other Income Expense":-1007000.0,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":-1007000.0,"Net Non Operating Interest Income Expense":-444000.0,"Total Other Finance Cost":7000.0,"Interest Expense Non Operating":437000.0,"Operating Income":-1971000.0,"Operating Expense":3998000.0,"Selling General And Administration":3998000.0,"General And Administrative Expense":3998000.0,"Other Gand A":3998000.0,"Gross Profit":2027000.0,"Cost Of Revenue":1964000.0,"Total Revenue":3991000.0,"Operating Revenue":3991000.0},"2025-12-31":{"Tax Effect Of Unusual Items":877380.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-2071000.0,"Total Unusual Items":4178000.0,"Total Unusual Items Excluding Goodwill":4178000.0,"Net Income From Continuing Operation Net Minority Interest":1052000.0,"Reconciled Depreciation":172000.0,"Reconciled Cost Of Revenue":2240000.0,"EBITDA":2107000.0,"EBIT":1935000.0,"Net Interest Income":-926000.0,"Interest Expense":926000.0,"Normalized Income":-2248620.0,"Net Income From Continuing And Discontinued Operation":1052000.0,"Total Expenses":6329000.0,"Total Operating Income As Reported":-2243000.0,"Diluted Average Shares":30394028.0,"Basic Average Shares":30291447.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":1052000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":1052000.0,"Net Income":1052000.0,"Net Income Including Noncontrolling Interests":1052000.0,"Net Income Continuous Operations":1052000.0,"Tax Provision":-43000.0,"Pretax Income":1009000.0,"Other Income Expense":4178000.0,"Other Non Operating Income Expenses":0.0,"Gain On Sale Of Security":4178000.0,"Net Non Operating Interest Income Expense":-926000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":926000.0,"Operating Income":-2243000.0,"Operating Expense":4089000.0,"Selling General And Administration":4089000.0,"General And Administrative Expense":4089000.0,"Other Gand A":4089000.0,"Gross Profit":1846000.0,"Cost Of Revenue":2240000.0,"Total Revenue":4086000.0,"Operating Revenue":4086000.0},"2025-09-30":{"Tax Effect Of Unusual Items":53550.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-3170000.0,"Total Unusual Items":255000.0,"Total Unusual Items Excluding Goodwill":255000.0,"Net Income From Continuing Operation Net Minority Interest":-3552000.0,"Reconciled Depreciation":171000.0,"Reconciled Cost Of Revenue":2171000.0,"EBITDA":-2915000.0,"EBIT":-3086000.0,"Net Interest Income":-464000.0,"Interest Expense":464000.0,"Normalized Income":-3753450.0,"Net Income From Continuing And Discontinued Operation":-3552000.0,"Total Expenses":7133000.0,"Total Operating Income As Reported":-3341000.0,"Diluted Average Shares":26318624.0,"Basic Average Shares":26318624.0,"Diluted EPS":-0.13,"Basic EPS":-0.13,"Diluted NI Availto Com Stockholders":-3552000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-3552000.0,"Net Income":-3552000.0,"Net Income Including Noncontrolling Interests":-3552000.0,"Net Income Continuous Operations":-3552000.0,"Tax Provision":2000.0,"Pretax Income":-3550000.0,"Other Income Expense":255000.0,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":255000.0,"Net Non Operating Interest Income Expense":-464000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":464000.0,"Operating Income":-3341000.0,"Operating Expense":4962000.0,"Selling General And Administration":4962000.0,"General And Administrative Expense":4962000.0,"Other Gand A":4962000.0,"Gross Profit":1621000.0,"Cost Of Revenue":2171000.0,"Total Revenue":3792000.0,"Operating Revenue":3792000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-10926.0,"Tax Rate For Calcs":0.002,"Normalized EBITDA":3489000.0,"Total Unusual Items":-5463000.0,"Total Unusual Items Excluding Goodwill":-5463000.0,"Net Income From Continuing Operation Net Minority Interest":-7968000.0,"Reconciled Depreciation":149000.0,"Reconciled Cost Of Revenue":2775000.0,"EBITDA":-1974000.0,"EBIT":-2123000.0,"Net Interest Income":-401000.0,"Interest Expense":null,"Normalized Income":-2515926.0,"Net Income From Continuing And Discontinued Operation":-7968000.0,"Total Expenses":7188000.0,"Total Operating Income As Reported":-2123000.0,"Diluted Average Shares":25421560.0,"Basic Average Shares":25421560.0,"Diluted EPS":-0.31,"Basic EPS":-0.31,"Diluted NI Availto Com Stockholders":-7968000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-7968000.0,"Net Income":-7968000.0,"Net Income Including Noncontrolling Interests":-7968000.0,"Net Income Continuous Operations":-7968000.0,"Tax Provision":-19000.0,"Pretax Income":-7987000.0,"Other Income Expense":-5463000.0,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":-5463000.0,"Net Non Operating Interest Income Expense":-401000.0,"Total Other Finance Cost":401000.0,"Interest Expense Non Operating":null,"Operating Income":-2123000.0,"Operating Expense":4413000.0,"Selling General And Administration":4413000.0,"General And Administrative Expense":4413000.0,"Other Gand A":4413000.0,"Gross Profit":2290000.0,"Cost Of Revenue":2775000.0,"Total Revenue":5065000.0,"Operating Revenue":5065000.0},"2025-03-31":{"Tax Effect Of Unusual Items":101548.180593,"Tax Rate For Calcs":0.023922,"Normalized EBITDA":-1114000.0,"Total Unusual Items":4245000.0,"Total Unusual Items Excluding Goodwill":4245000.0,"Net Income From Continuing Operation Net Minority Interest":2897000.0,"Reconciled Depreciation":143000.0,"Reconciled Cost Of Revenue":3539000.0,"EBITDA":3131000.0,"EBIT":2988000.0,"Net Interest Income":-601000.0,"Interest Expense":20000.0,"Normalized Income":-1246451.819407,"Net Income From Continuing And Discontinued Operation":2897000.0,"Total Expenses":7603000.0,"Total Operating Income As Reported":-896000.0,"Diluted Average Shares":24030518.0,"Basic Average Shares":22986350.0,"Diluted EPS":0.11,"Basic EPS":0.13,"Diluted NI Availto Com Stockholders":2677000.0,"Average Dilution Earnings":-220000.0,"Net Income Common Stockholders":2897000.0,"Net Income":2897000.0,"Net Income Including Noncontrolling Interests":2897000.0,"Net Income Continuous Operations":2897000.0,"Tax Provision":71000.0,"Pretax Income":2968000.0,"Other Income Expense":4465000.0,"Other Non Operating Income Expenses":220000.0,"Gain On Sale Of Security":4245000.0,"Net Non Operating Interest Income Expense":-601000.0,"Total Other Finance Cost":581000.0,"Interest Expense Non Operating":20000.0,"Operating Income":-896000.0,"Operating Expense":4064000.0,"Selling General And Administration":4064000.0,"General And Administrative Expense":4064000.0,"Other Gand A":4064000.0,"Gross Profit":3168000.0,"Cost Of Revenue":3539000.0,"Total Revenue":6707000.0,"Operating Revenue":6707000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Average Dilution Earnings":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":404000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-3728000.0,"Repayment Of Debt":-157000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Interest Paid Supplemental Data":278000.0,"Income Tax Paid Supplemental Data":5000.0,"End Cash Position":11655000.0,"Beginning Cash Position":15394000.0,"Effect Of Exchange Rate Changes":-10000.0,"Changes In Cash":-3729000.0,"Financing Cash Flow":-1000.0,"Cash Flow From Continuing Financing Activities":-1000.0,"Proceeds From Stock Option Exercised":156000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-157000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-157000.0,"Long Term Debt Payments":-157000.0,"Long Term Debt Issuance":0.0,"Operating Cash Flow":-3728000.0,"Cash Flow From Continuing Operating Activities":-3728000.0,"Change In Working Capital":-1857000.0,"Change In Other Working Capital":-154000.0,"Change In Other Current Liabilities":-178000.0,"Change In Other Current Assets":-444000.0,"Change In Payables And Accrued Expense":-1280000.0,"Change In Accrued Expense":308000.0,"Change In Payable":-1588000.0,"Change In Account Payable":-1588000.0,"Change In Prepaid Assets":110000.0,"Change In Inventory":7000.0,"Change In Receivables":82000.0,"Changes In Account Receivables":82000.0,"Other Non Cash Items":179000.0,"Stock Based Compensation":183000.0,"Depreciation Amortization Depletion":177000.0,"Depreciation And Amortization":177000.0,"Depreciation":177000.0,"Operating Gains Losses":1002000.0,"Gain Loss On Investment Securities":1002000.0,"Net Income From Continuing Operations":-3412000.0},"2025-12-31":{"Free Cash Flow":-2552000.0,"Repayment Of Debt":-154000.0,"Issuance Of Debt":25000.0,"Issuance Of Capital Stock":7558000.0,"Interest Paid Supplemental Data":10000.0,"Income Tax Paid Supplemental Data":99000.0,"End Cash Position":15394000.0,"Beginning Cash Position":10495000.0,"Effect Of Exchange Rate Changes":1000.0,"Changes In Cash":4898000.0,"Financing Cash Flow":7450000.0,"Cash Flow From Continuing Financing Activities":7450000.0,"Proceeds From Stock Option Exercised":710000.0,"Net Common Stock Issuance":7558000.0,"Common Stock Issuance":7558000.0,"Net Issuance Payments Of Debt":-129000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-129000.0,"Long Term Debt Payments":-154000.0,"Long Term Debt Issuance":25000.0,"Operating Cash Flow":-2552000.0,"Cash Flow From Continuing Operating Activities":-2552000.0,"Change In Working Capital":-9000.0,"Change In Other Working Capital":-85000.0,"Change In Other Current Liabilities":-168000.0,"Change In Other Current Assets":-315000.0,"Change In Payables And Accrued Expense":338000.0,"Change In Accrued Expense":-134000.0,"Change In Payable":472000.0,"Change In Account Payable":472000.0,"Change In Prepaid Assets":178000.0,"Change In Inventory":-384000.0,"Change In Receivables":427000.0,"Changes In Account Receivables":-277000.0,"Other Non Cash Items":171000.0,"Stock Based Compensation":243000.0,"Depreciation Amortization Depletion":172000.0,"Depreciation And Amortization":172000.0,"Depreciation":172000.0,"Operating Gains Losses":-4181000.0,"Gain Loss On Investment Securities":-4181000.0,"Net Income From Continuing Operations":1052000.0},"2025-09-30":{"Free Cash Flow":-2501000.0,"Repayment Of Debt":-62000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Interest Paid Supplemental Data":1000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":10495000.0,"Beginning Cash Position":10524000.0,"Effect Of Exchange Rate Changes":-13000.0,"Changes In Cash":-16000.0,"Financing Cash Flow":2485000.0,"Cash Flow From Continuing Financing Activities":2485000.0,"Proceeds From Stock Option Exercised":2547000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-62000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-62000.0,"Long Term Debt Payments":-62000.0,"Long Term Debt Issuance":0.0,"Operating Cash Flow":-2501000.0,"Cash Flow From Continuing Operating Activities":-2501000.0,"Change In Working Capital":720000.0,"Change In Other Working Capital":-185000.0,"Change In Other Current Liabilities":-84000.0,"Change In Other Current Assets":-204000.0,"Change In Payables And Accrued Expense":480000.0,"Change In Accrued Expense":-72000.0,"Change In Payable":552000.0,"Change In Account Payable":552000.0,"Change In Prepaid Assets":228000.0,"Change In Inventory":8000.0,"Change In Receivables":477000.0,"Changes In Account Receivables":477000.0,"Other Non Cash Items":163000.0,"Stock Based Compensation":261000.0,"Depreciation Amortization Depletion":171000.0,"Depreciation And Amortization":171000.0,"Depreciation":171000.0,"Operating Gains Losses":-264000.0,"Gain Loss On Investment Securities":-264000.0,"Net Income From Continuing Operations":-3552000.0},"2025-06-30":{"Free Cash Flow":-3362000.0,"Repayment Of Debt":-182000.0,"Issuance Of Debt":-25000.0,"Issuance Of Capital Stock":0.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":-10000.0,"End Cash Position":10524000.0,"Beginning Cash Position":14061000.0,"Effect Of Exchange Rate Changes":32000.0,"Changes In Cash":-3569000.0,"Financing Cash Flow":-207000.0,"Cash Flow From Continuing Financing Activities":-207000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-207000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-207000.0,"Long Term Debt Payments":-182000.0,"Long Term Debt Issuance":-25000.0,"Operating Cash Flow":-3362000.0,"Cash Flow From Continuing Operating Activities":-3362000.0,"Change In Working Capital":-1523000.0,"Change In Other Working Capital":-239000.0,"Change In Other Current Liabilities":-207000.0,"Change In Other Current Assets":226000.0,"Change In Payables And Accrued Expense":-2267000.0,"Change In Accrued Expense":-1165000.0,"Change In Payable":-1102000.0,"Change In Account Payable":-1102000.0,"Change In Prepaid Assets":353000.0,"Change In Inventory":-25000.0,"Change In Receivables":636000.0,"Changes In Account Receivables":636000.0,"Other Non Cash Items":120000.0,"Stock Based Compensation":411000.0,"Depreciation Amortization Depletion":149000.0,"Depreciation And Amortization":149000.0,"Depreciation":149000.0,"Operating Gains Losses":5449000.0,"Gain Loss On Investment Securities":5449000.0,"Net Income From Continuing Operations":-7968000.0},"2025-03-31":{"Free Cash Flow":-1505000.0,"Repayment Of Debt":-1131000.0,"Issuance Of Debt":8285000.0,"Issuance Of Capital Stock":3080000.0,"Interest Paid Supplemental Data":11000.0,"Income Tax Paid Supplemental Data":11000.0,"End Cash Position":14061000.0,"Beginning Cash Position":5157000.0,"Effect Of Exchange Rate Changes":17000.0,"Changes In Cash":8887000.0,"Financing Cash Flow":10392000.0,"Cash Flow From Continuing Financing Activities":10392000.0,"Proceeds From Stock Option Exercised":158000.0,"Net Common Stock Issuance":3080000.0,"Common Stock Issuance":3080000.0,"Net Issuance Payments Of Debt":7154000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":7154000.0,"Long Term Debt Payments":-1131000.0,"Long Term Debt Issuance":8285000.0,"Operating Cash Flow":-1505000.0,"Cash Flow From Continuing Operating Activities":-1505000.0,"Change In Working Capital":-513000.0,"Change In Other Working Capital":-297000.0,"Change In Other Current Liabilities":-69000.0,"Change In Other Current Assets":-94000.0,"Change In Payables And Accrued Expense":-445000.0,"Change In Accrued Expense":502000.0,"Change In Payable":-947000.0,"Change In Account Payable":-947000.0,"Change In Prepaid Assets":2000.0,"Change In Inventory":-12000.0,"Change In Receivables":402000.0,"Changes In Account Receivables":402000.0,"Other Non Cash Items":21000.0,"Stock Based Compensation":200000.0,"Depreciation Amortization Depletion":143000.0,"Depreciation And Amortization":143000.0,"Depreciation":143000.0,"Operating Gains Losses":-4253000.0,"Gain Loss On Investment Securities":-4253000.0,"Net Income From Continuing Operations":2897000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":438000.0,"Short Term Debt Payments":-1158000.0,"Short Term Debt Issuance":1596000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other 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 Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}