{"ticker":"MDGL","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":23093974.0,"Share Issued":23093974.0,"Net Debt":48068000.0,"Total Debt":347751000.0,"Tangible Book Value":516537000.0,"Invested Capital":864518000.0,"Working Capital":824976000.0,"Net Tangible Assets":516537000.0,"Capital Lease Obligations":6957000.0,"Common Stock Equity":523724000.0,"Total Capitalization":864518000.0,"Total Equity Gross Minority Interest":523724000.0,"Stockholders Equity":523724000.0,"Gains Losses Not Affecting Retained Earnings":808000.0,"Other Equity Adjustments":808000.0,"Retained Earnings":-2242796000.0,"Additional Paid In Capital":2765710000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":720921000.0,"Total Non Current Liabilities Net Minority Interest":346717000.0,"Long Term Debt And Capital Lease Obligation":346717000.0,"Long Term Capital Lease Obligation":5923000.0,"Long Term Debt":340794000.0,"Current Liabilities":374204000.0,"Current Debt And Capital Lease Obligation":1034000.0,"Current Capital Lease Obligation":1034000.0,"Pensionand Other Post Retirement Benefit Plans Current":46124000.0,"Payables And Accrued Expenses":327046000.0,"Current Accrued Expenses":292532000.0,"Payables":34514000.0,"Accounts Payable":34514000.0,"Total Assets":1244645000.0,"Total Non Current Assets":45465000.0,"Other Non Current Assets":21108000.0,"Goodwill And Other Intangible Assets":7187000.0,"Net PPE":17170000.0,"Gross PPE":17170000.0,"Other Properties":17170000.0,"Current Assets":1199180000.0,"Other Current Assets":68570000.0,"Restricted Cash":155000.0,"Inventory":99391000.0,"Finished Goods":4266000.0,"Work In Process":95125000.0,"Raw Materials":0.0,"Receivables":192311000.0,"Accounts Receivable":192311000.0,"Cash Cash Equivalents And Short Term Investments":838753000.0,"Other Short Term Investments":546027000.0,"Cash And Cash Equivalents":292726000.0,"Cash Equivalents":null,"Cash Financial":null},"2026-03-31":{"Ordinary Shares Number":23041918.0,"Share Issued":23041918.0,"Net Debt":113297000.0,"Total Debt":347311000.0,"Tangible Book Value":536170000.0,"Invested Capital":883784000.0,"Working Capital":844048000.0,"Net Tangible Assets":536170000.0,"Capital Lease Obligations":6981000.0,"Common Stock Equity":543454000.0,"Total Capitalization":883784000.0,"Total Equity Gross Minority Interest":543454000.0,"Stockholders Equity":543454000.0,"Gains Losses Not Affecting Retained Earnings":1082000.0,"Other Equity Adjustments":1082000.0,"Retained Earnings":-2184857000.0,"Additional Paid In Capital":2727227000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":683873000.0,"Total Non Current Liabilities Net Minority Interest":345614000.0,"Long Term Debt And Capital Lease Obligation":345614000.0,"Long Term Capital Lease Obligation":5284000.0,"Long Term Debt":340330000.0,"Current Liabilities":338259000.0,"Current Debt And Capital Lease Obligation":1697000.0,"Current Capital Lease Obligation":1697000.0,"Pensionand Other Post Retirement Benefit Plans Current":34330000.0,"Payables And Accrued Expenses":302232000.0,"Current Accrued Expenses":241431000.0,"Payables":60801000.0,"Accounts Payable":60801000.0,"Total Assets":1227327000.0,"Total Non Current Assets":45020000.0,"Other Non Current Assets":23498000.0,"Goodwill And Other Intangible Assets":7284000.0,"Net PPE":14238000.0,"Gross PPE":14238000.0,"Other Properties":14238000.0,"Current Assets":1182307000.0,"Other Current Assets":64955000.0,"Restricted Cash":5155000.0,"Inventory":112070000.0,"Finished Goods":5812000.0,"Work In Process":106258000.0,"Raw Materials":0.0,"Receivables":187356000.0,"Accounts Receivable":187356000.0,"Cash Cash Equivalents And Short Term Investments":812771000.0,"Other Short Term Investments":585738000.0,"Cash And Cash Equivalents":227033000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-12-31":{"Ordinary Shares Number":22842073.0,"Share Issued":22842073.0,"Net Debt":141188000.0,"Total Debt":347630000.0,"Tangible Book Value":595308000.0,"Invested Capital":942570000.0,"Working Capital":935482000.0,"Net Tangible Assets":595308000.0,"Capital Lease Obligations":7749000.0,"Common Stock Equity":602689000.0,"Total Capitalization":942570000.0,"Total Equity Gross Minority Interest":602689000.0,"Stockholders Equity":602689000.0,"Gains Losses Not Affecting Retained Earnings":873000.0,"Other Equity Adjustments":873000.0,"Retained Earnings":-2090466000.0,"Additional Paid In Capital":2692280000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":656900000.0,"Total Non Current Liabilities Net Minority Interest":346612000.0,"Long Term Debt And Capital Lease Obligation":346612000.0,"Long Term Capital Lease Obligation":6731000.0,"Long Term Debt":339881000.0,"Current Liabilities":310288000.0,"Current Debt And Capital Lease Obligation":1018000.0,"Current Capital Lease Obligation":1018000.0,"Pensionand Other Post Retirement Benefit Plans Current":69211000.0,"Payables And Accrued Expenses":240059000.0,"Current Accrued Expenses":191181000.0,"Payables":48878000.0,"Accounts Payable":48878000.0,"Total Assets":1259589000.0,"Total Non Current Assets":13819000.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":7381000.0,"Net PPE":6438000.0,"Gross PPE":6438000.0,"Other Properties":6438000.0,"Current Assets":1245770000.0,"Other Current Assets":47804000.0,"Restricted Cash":5090000.0,"Inventory":74841000.0,"Finished Goods":7208000.0,"Work In Process":67633000.0,"Raw Materials":0.0,"Receivables":134476000.0,"Accounts Receivable":134476000.0,"Cash Cash Equivalents And Short Term Investments":983559000.0,"Other Short Term Investments":784866000.0,"Cash And Cash Equivalents":198693000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-09-30":{"Ordinary Shares Number":22704303.0,"Share Issued":22704303.0,"Net Debt":44059000.0,"Total Debt":346402000.0,"Tangible Book Value":618255000.0,"Invested Capital":965485000.0,"Working Capital":955274000.0,"Net Tangible Assets":618255000.0,"Capital Lease Obligations":6649000.0,"Common Stock Equity":625732000.0,"Total Capitalization":965485000.0,"Total Equity Gross Minority Interest":625732000.0,"Stockholders Equity":625732000.0,"Gains Losses Not Affecting Retained Earnings":1068000.0,"Other Equity Adjustments":1068000.0,"Retained Earnings":-2031891000.0,"Additional Paid In Capital":2656553000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":736725000.0,"Total Non Current Liabilities Net Minority Interest":345319000.0,"Long Term Debt And Capital Lease Obligation":345319000.0,"Long Term Capital Lease Obligation":5566000.0,"Long Term Debt":339753000.0,"Current Liabilities":391406000.0,"Current Debt And Capital Lease Obligation":1083000.0,"Current Capital Lease Obligation":1083000.0,"Pensionand Other Post Retirement Benefit Plans Current":51108000.0,"Payables And Accrued Expenses":339215000.0,"Current Accrued Expenses":294274000.0,"Payables":44941000.0,"Accounts Payable":44941000.0,"Total Assets":1362457000.0,"Total Non Current Assets":15777000.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":7477000.0,"Net PPE":8300000.0,"Gross PPE":8300000.0,"Other Properties":8300000.0,"Current Assets":1346680000.0,"Other Current Assets":49329000.0,"Restricted Cash":5000000.0,"Inventory":69317000.0,"Finished Goods":6413000.0,"Work In Process":62904000.0,"Raw Materials":0.0,"Receivables":113285000.0,"Accounts Receivable":113285000.0,"Cash Cash Equivalents And Short Term Investments":1109749000.0,"Other Short Term Investments":814055000.0,"Cash And Cash Equivalents":295694000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-06-30":{"Ordinary Shares Number":22221116.0,"Share Issued":22221116.0,"Net Debt":null,"Total Debt":123949000.0,"Tangible Book Value":691430000.0,"Invested Capital":814354000.0,"Working Capital":806853000.0,"Net Tangible Assets":691430000.0,"Capital Lease Obligations":5573000.0,"Common Stock Equity":695978000.0,"Total Capitalization":814354000.0,"Total Equity Gross Minority Interest":695978000.0,"Stockholders Equity":695978000.0,"Gains Losses Not Affecting Retained Earnings":1111000.0,"Other Equity Adjustments":1111000.0,"Retained Earnings":-1917701000.0,"Additional Paid In Capital":2612566000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":319403000.0,"Total Non Current Liabilities Net Minority Interest":122900000.0,"Long Term Debt And Capital Lease Obligation":122900000.0,"Long Term Capital Lease Obligation":4524000.0,"Long Term Debt":118376000.0,"Current Liabilities":196503000.0,"Current Debt And Capital Lease Obligation":1049000.0,"Current Capital Lease Obligation":1049000.0,"Pensionand Other Post Retirement Benefit Plans Current":27691000.0,"Payables And Accrued Expenses":167763000.0,"Current Accrued Expenses":129788000.0,"Payables":37975000.0,"Accounts Payable":37975000.0,"Total Assets":1015381000.0,"Total Non Current Assets":12025000.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":4548000.0,"Net PPE":7477000.0,"Gross PPE":7477000.0,"Other Properties":7477000.0,"Current Assets":1003356000.0,"Other Current Assets":58604000.0,"Restricted Cash":5000000.0,"Inventory":63497000.0,"Finished Goods":5586000.0,"Work In Process":57911000.0,"Raw Materials":0.0,"Receivables":79231000.0,"Accounts Receivable":79231000.0,"Cash Cash Equivalents And Short Term Investments":797024000.0,"Other Short Term Investments":610831000.0,"Cash And Cash Equivalents":186193000.0,"Cash Equivalents":147845000.0,"Cash Financial":38348000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":17550000.0,"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,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":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,"Goodwill And Other Intangible Assets":null,"Net PPE":null,"Gross PPE":null,"Other Properties":null,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-49618000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-57939000.0,"Reconciled Depreciation":381000.0,"Reconciled Cost Of Revenue":40007000.0,"EBITDA":-49618000.0,"EBIT":-49999000.0,"Net Interest Income":-836000.0,"Interest Expense":7940000.0,"Interest Income":7104000.0,"Normalized Income":-57939000.0,"Net Income From Continuing And Discontinued Operation":-57939000.0,"Total Expenses":420560000.0,"Total Operating Income As Reported":-56308000.0,"Diluted Average Shares":29145271.0,"Basic Average Shares":29145271.0,"Diluted EPS":-1.99,"Basic EPS":-1.99,"Diluted NI Availto Com Stockholders":-57939000.0,"Net Income Common Stockholders":-57939000.0,"Net Income":-57939000.0,"Net Income Including Noncontrolling Interests":-57939000.0,"Net Income Continuous Operations":-57939000.0,"Pretax Income":-57939000.0,"Other Income Expense":-795000.0,"Other Non Operating Income Expenses":-795000.0,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-836000.0,"Interest Expense Non Operating":7940000.0,"Interest Income Non Operating":7104000.0,"Operating Income":-56308000.0,"Operating Expense":380553000.0,"Research And Development":91178000.0,"Selling General And Administration":289375000.0,"General And Administrative Expense":289375000.0,"Other Gand A":180672000.0,"Salaries And Wages":108703000.0,"Gross Profit":324245000.0,"Cost Of Revenue":40007000.0,"Total Revenue":364252000.0,"Operating Revenue":364252000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-86186000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-94391000.0,"Reconciled Depreciation":386000.0,"Reconciled Cost Of Revenue":26847000.0,"EBITDA":-86186000.0,"EBIT":-86572000.0,"Net Interest Income":424000.0,"Interest Expense":7819000.0,"Interest Income":8243000.0,"Normalized Income":-94391000.0,"Net Income From Continuing And Discontinued Operation":-94391000.0,"Total Expenses":404060000.0,"Total Operating Income As Reported":-92723000.0,"Diluted Average Shares":29032422.0,"Basic Average Shares":29032422.0,"Diluted EPS":-3.25,"Basic EPS":-3.25,"Diluted NI Availto Com Stockholders":-94391000.0,"Net Income Common Stockholders":-94391000.0,"Net Income":-94391000.0,"Net Income Including Noncontrolling Interests":-94391000.0,"Net Income Continuous Operations":-94391000.0,"Pretax Income":-94391000.0,"Other Income Expense":-2092000.0,"Other Non Operating Income Expenses":-2092000.0,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":424000.0,"Interest Expense Non Operating":7819000.0,"Interest Income Non Operating":8243000.0,"Operating Income":-92723000.0,"Operating Expense":377213000.0,"Research And Development":108692000.0,"Selling General And Administration":268521000.0,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":284490000.0,"Cost Of Revenue":26847000.0,"Total Revenue":311337000.0,"Operating Revenue":311337000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-49886000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-58575000.0,"Reconciled Depreciation":392000.0,"Reconciled Cost Of Revenue":24448000.0,"EBITDA":-49886000.0,"EBIT":-50278000.0,"Net Interest Income":1162000.0,"Interest Expense":8297000.0,"Interest Income":9459000.0,"Normalized Income":-58575000.0,"Net Income From Continuing And Discontinued Operation":-58575000.0,"Total Expenses":380692000.0,"Total Operating Income As Reported":-59609000.0,"Diluted Average Shares":22829067.0,"Basic Average Shares":22829067.0,"Diluted EPS":-2.57,"Basic EPS":-2.57,"Diluted NI Availto Com Stockholders":-58575000.0,"Net Income Common Stockholders":-58575000.0,"Net Income":-58575000.0,"Net Income Including Noncontrolling Interests":-58575000.0,"Net Income Continuous Operations":-58575000.0,"Pretax Income":-58575000.0,"Other Income Expense":-128000.0,"Other Non Operating Income Expenses":-128000.0,"Special Income Charges":0.0,"Other Special Charges":0.0,"Net Non Operating Interest Income Expense":1162000.0,"Interest Expense Non Operating":8297000.0,"Interest Income Non Operating":9459000.0,"Operating Income":-59609000.0,"Operating Expense":356244000.0,"Research And Development":116268000.0,"Selling General And Administration":239976000.0,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":296635000.0,"Cost Of Revenue":24448000.0,"Total Revenue":321083000.0,"Operating Revenue":321083000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-103602000.0,"Total Unusual Items":-2779000.0,"Total Unusual Items Excluding Goodwill":-2779000.0,"Net Income From Continuing Operation Net Minority Interest":-114190000.0,"Reconciled Depreciation":358000.0,"Reconciled Cost Of Revenue":18122000.0,"EBITDA":-106381000.0,"EBIT":-106739000.0,"Net Interest Income":2857000.0,"Interest Expense":7451000.0,"Interest Income":10308000.0,"Normalized Income":-111411000.0,"Net Income From Continuing And Discontinued Operation":-114190000.0,"Total Expenses":401243000.0,"Total Operating Income As Reported":-113975000.0,"Diluted Average Shares":22482502.0,"Basic Average Shares":22482502.0,"Diluted EPS":-5.08,"Basic EPS":-5.08,"Diluted NI Availto Com Stockholders":-114190000.0,"Net Income Common Stockholders":-114190000.0,"Net Income":-114190000.0,"Net Income Including Noncontrolling Interests":-114190000.0,"Net Income Continuous Operations":-114190000.0,"Pretax Income":-114190000.0,"Other Income Expense":-3072000.0,"Other Non Operating Income Expenses":-293000.0,"Special Income Charges":-2779000.0,"Other Special Charges":2779000.0,"Net Non Operating Interest Income Expense":2857000.0,"Interest Expense Non Operating":7451000.0,"Interest Income Non Operating":10308000.0,"Operating Income":-113975000.0,"Operating Expense":383121000.0,"Research And Development":174004000.0,"Selling General And Administration":209117000.0,"General And Administrative Expense":209117000.0,"Other Gand A":209117000.0,"Salaries And Wages":null,"Gross Profit":269146000.0,"Cost Of Revenue":18122000.0,"Total Revenue":287268000.0,"Operating Revenue":287268000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-38640000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-42281000.0,"Reconciled Depreciation":377000.0,"Reconciled Cost Of Revenue":9065000.0,"EBITDA":-38640000.0,"EBIT":-39017000.0,"Net Interest Income":4963000.0,"Interest Expense":3264000.0,"Interest Income":8227000.0,"Normalized Income":-42281000.0,"Net Income From Continuing And Discontinued Operation":-42281000.0,"Total Expenses":260004000.0,"Total Operating Income As Reported":-47202000.0,"Diluted Average Shares":28232604.0,"Basic Average Shares":28232604.0,"Diluted EPS":-1.5,"Basic EPS":-1.5,"Diluted NI Availto Com Stockholders":-42281000.0,"Net Income Common Stockholders":-42281000.0,"Net Income":-42281000.0,"Net Income Including Noncontrolling Interests":-42281000.0,"Net Income Continuous Operations":-42281000.0,"Pretax Income":-42281000.0,"Other Income Expense":-42000.0,"Other Non Operating Income Expenses":-42000.0,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":4963000.0,"Interest Expense Non Operating":3264000.0,"Interest Income Non Operating":8227000.0,"Operating Income":-47202000.0,"Operating Expense":250939000.0,"Research And Development":54081000.0,"Selling General And Administration":196858000.0,"General And Administrative Expense":196858000.0,"Other Gand A":124549000.0,"Salaries And Wages":72309000.0,"Gross Profit":203737000.0,"Cost Of Revenue":9065000.0,"Total Revenue":212802000.0,"Operating Revenue":212802000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":19076000.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-4253000.0,"End Cash Position":292881000.0,"Beginning Cash Position":232188000.0,"Effect Of Exchange Rate Changes":57000.0,"Changes In Cash":60636000.0,"Financing Cash Flow":3112000.0,"Cash Flow From Continuing Financing Activities":3112000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":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":34195000.0,"Cash Flow From Continuing Investing Activities":34195000.0,"Net Investment Purchase And Sale":38448000.0,"Sale Of Investment":187298000.0,"Purchase Of Investment":-148850000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-4253000.0,"Purchase Of PPE":-4253000.0,"Operating Cash Flow":23329000.0,"Cash Flow From Continuing Operating Activities":23329000.0,"Change In Working Capital":33421000.0,"Change In Payables And Accrued Expense":51042000.0,"Change In Accrued Expense":72178000.0,"Change In Interest Payable":925000.0,"Change In Payable":-21136000.0,"Change In Account Payable":-21136000.0,"Change In Prepaid Assets":-1225000.0,"Change In Inventory":-11462000.0,"Change In Receivables":-4955000.0,"Changes In Account Receivables":-4955000.0,"Other Non Cash Items":1044000.0,"Stock Based Compensation":35371000.0,"Depreciation Amortization Depletion":381000.0,"Depreciation And Amortization":381000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-57939000.0},"2026-03-31":{"Free Cash Flow":-171284000.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":2329000.0,"Capital Expenditure":-3849000.0,"End Cash Position":232188000.0,"Beginning Cash Position":203783000.0,"Effect Of Exchange Rate Changes":1320000.0,"Changes In Cash":27085000.0,"Financing Cash Flow":2329000.0,"Cash Flow From Continuing Financing Activities":2329000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":2329000.0,"Common Stock Issuance":2329000.0,"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":192191000.0,"Cash Flow From Continuing Investing Activities":192191000.0,"Net Investment Purchase And Sale":196040000.0,"Sale Of Investment":353869000.0,"Purchase Of Investment":-157829000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-3849000.0,"Purchase Of PPE":-3849000.0,"Operating Cash Flow":-167435000.0,"Cash Flow From Continuing Operating Activities":-167435000.0,"Change In Working Capital":null,"Change In Payables And Accrued Expense":9851000.0,"Change In Accrued Expense":6267000.0,"Change In Interest Payable":1980000.0,"Change In Payable":3584000.0,"Change In Account Payable":3584000.0,"Change In Prepaid Assets":-40649000.0,"Change In Inventory":-22187000.0,"Change In Receivables":-52880000.0,"Changes In Account Receivables":-52880000.0,"Other Non Cash Items":-1583000.0,"Stock Based Compensation":34018000.0,"Depreciation Amortization Depletion":386000.0,"Depreciation And Amortization":386000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-94391000.0},"2025-12-31":{"Free Cash Flow":-133070000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"End Cash Position":203783000.0,"Beginning Cash Position":300694000.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":-96924000.0,"Financing Cash Flow":8956000.0,"Cash Flow From Continuing Financing Activities":8956000.0,"Net Other Financing Charges":-983000.0,"Proceeds From Stock Option Exercised":9939000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":27580000.0,"Cash Flow From Continuing Investing Activities":27580000.0,"Net Investment Purchase And Sale":27190000.0,"Sale Of Investment":240146000.0,"Purchase Of Investment":-212956000.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":390000.0,"Purchase Of PPE":390000.0,"Operating Cash Flow":-133460000.0,"Cash Flow From Continuing Operating Activities":-133460000.0,"Change In Working Capital":null,"Change In Payables And Accrued Expense":-81074000.0,"Change In Accrued Expense":-86016000.0,"Change In Interest Payable":2403000.0,"Change In Payable":4942000.0,"Change In Account Payable":4942000.0,"Change In Prepaid Assets":1525000.0,"Change In Inventory":-1729000.0,"Change In Receivables":-21191000.0,"Changes In Account Receivables":null,"Other Non Cash Items":1404000.0,"Stock Based Compensation":25788000.0,"Depreciation Amortization Depletion":392000.0,"Depreciation And Amortization":392000.0,"Operating Gains Losses":0.0,"Net Income From Continuing Operations":-58575000.0},"2025-09-30":{"Free Cash Flow":75993000.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"End Cash Position":300694000.0,"Beginning Cash Position":191193000.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":109501000.0,"Financing Cash Flow":236647000.0,"Cash Flow From Continuing Financing Activities":236647000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":17735000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"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":-206996000.0,"Cash Flow From Continuing Investing Activities":-206996000.0,"Net Investment Purchase And Sale":-203139000.0,"Sale Of Investment":275069000.0,"Purchase Of Investment":-478208000.0,"Net Intangibles Purchase And Sale":-3000000.0,"Purchase Of Intangibles":-3000000.0,"Net PPE Purchase And Sale":-857000.0,"Purchase Of PPE":-857000.0,"Operating Cash Flow":79850000.0,"Cash Flow From Continuing Operating Activities":79850000.0,"Change In Working Capital":null,"Change In Payables And Accrued Expense":193700000.0,"Change In Accrued Expense":187739000.0,"Change In Interest Payable":202000.0,"Change In Payable":5961000.0,"Change In Account Payable":5961000.0,"Change In Prepaid Assets":9275000.0,"Change In Inventory":-5820000.0,"Change In Receivables":-34054000.0,"Changes In Account Receivables":null,"Other Non Cash Items":1550000.0,"Stock Based Compensation":26252000.0,"Depreciation Amortization Depletion":358000.0,"Depreciation And Amortization":358000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-114190000.0},"2025-06-30":{"Free Cash Flow":-47052000.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":-8640000.0,"Capital Expenditure":null,"End Cash Position":191193000.0,"Beginning Cash Position":188646000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":2547000.0,"Financing Cash Flow":1741000.0,"Cash Flow From Continuing Financing Activities":1741000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":10381000.0,"Net Common Stock Issuance":-8640000.0,"Common Stock Issuance":-8640000.0,"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":47858000.0,"Cash Flow From Continuing Investing Activities":47858000.0,"Net Investment Purchase And Sale":47858000.0,"Sale Of Investment":273392000.0,"Purchase Of Investment":-225534000.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-47052000.0,"Cash Flow From Continuing Operating Activities":-47052000.0,"Change In Working Capital":null,"Change In Payables And Accrued Expense":29746000.0,"Change In Accrued Expense":33827000.0,"Change In Interest Payable":513000.0,"Change In Payable":-4081000.0,"Change In Account Payable":-4081000.0,"Change In Prepaid Assets":-35362000.0,"Change In Inventory":-8256000.0,"Change In Receivables":-17803000.0,"Changes In Account Receivables":-17803000.0,"Other Non Cash Items":1368000.0,"Stock Based Compensation":25159000.0,"Depreciation Amortization Depletion":377000.0,"Depreciation And Amortization":377000.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-42281000.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":8640000.0,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":8640000.0,"Common Stock Issuance":8640000.0,"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 Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":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 Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Interest Payable":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":-7606000.0,"Other Non Cash Items":null,"Stock Based Compensation":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-195000.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":19794000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":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 Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Interest Payable":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,"Operating Gains Losses":null,"Net Income From Continuing Operations":null}}}