{"ticker":"MDWD","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":12852255.0,"Share Issued":12852255.0,"Total Debt":8126000.0,"Tangible Book Value":41406000.0,"Invested Capital":null,"Working Capital":30520000.0,"Net Tangible Assets":41406000.0,"Capital Lease Obligations":8126000.0,"Common Stock Equity":41423000.0,"Total Capitalization":41423000.0,"Total Equity Gross Minority Interest":41423000.0,"Stockholders Equity":41423000.0,"Gains Losses Not Affecting Retained Earnings":null,"Foreign Currency Translation Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":38559000.0,"Total Non Current Liabilities Net Minority Interest":16913000.0,"Other Non Current Liabilities":8492000.0,"Employee Benefits":295000.0,"Non Current Pension And Other Postretirement Benefit Plans":295000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Revenue":0.0,"Long Term Debt And Capital Lease Obligation":8126000.0,"Long Term Capital Lease Obligation":8126000.0,"Current Liabilities":21646000.0,"Other Current Liabilities":8652000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Payables And Accrued Expenses":12994000.0,"Current Accrued Expenses":null,"Payables":12994000.0,"Other Payable":5586000.0,"Dueto Related Parties Current":null,"Accounts Payable":7408000.0,"Total Assets":79982000.0,"Total Non Current Assets":27816000.0,"Other Non Current Assets":null,"Non Current Accounts Receivable":467000.0,"Goodwill And Other Intangible Assets":17000.0,"Other Intangible Assets":null,"Net PPE":27332000.0,"Accumulated Depreciation":null,"Gross PPE":27332000.0,"Leases":null,"Other Properties":27332000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":52166000.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":4772000.0,"Finished Goods":null,"Raw Materials":null,"Receivables":2748000.0,"Other Receivables":null,"Accounts Receivable":2748000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":44646000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null},"2025-12-31":{"Ordinary Shares Number":12835185.0,"Share Issued":12835185.0,"Total Debt":8152000.0,"Tangible Book Value":43599000.0,"Invested Capital":43632000.0,"Working Capital":34256000.0,"Net Tangible Assets":43599000.0,"Capital Lease Obligations":8152000.0,"Common Stock Equity":43632000.0,"Total Capitalization":43632000.0,"Total Equity Gross Minority Interest":43632000.0,"Stockholders Equity":43632000.0,"Gains Losses Not Affecting Retained Earnings":-32000.0,"Foreign Currency Translation Adjustments":-32000.0,"Retained Earnings":-228925000.0,"Additional Paid In Capital":272331000.0,"Capital Stock":258000.0,"Common Stock":258000.0,"Total Liabilities Net Minority Interest":42623000.0,"Total Non Current Liabilities Net Minority Interest":16915000.0,"Other Non Current Liabilities":8291000.0,"Employee Benefits":472000.0,"Non Current Pension And Other Postretirement Benefit Plans":472000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Revenue":0.0,"Long Term Debt And Capital Lease Obligation":8152000.0,"Long Term Capital Lease Obligation":8152000.0,"Current Liabilities":25708000.0,"Other Current Liabilities":13529000.0,"Current Deferred Liabilities":1181000.0,"Current Deferred Revenue":1181000.0,"Payables And Accrued Expenses":10998000.0,"Current Accrued Expenses":7085000.0,"Payables":3913000.0,"Other Payable":220000.0,"Dueto Related Parties Current":86000.0,"Accounts Payable":3607000.0,"Total Assets":86255000.0,"Total Non Current Assets":26291000.0,"Other Non Current Assets":439000.0,"Non Current Accounts Receivable":28000.0,"Goodwill And Other Intangible Assets":33000.0,"Other Intangible Assets":33000.0,"Net PPE":25791000.0,"Accumulated Depreciation":-9415000.0,"Gross PPE":35206000.0,"Leases":3970000.0,"Other Properties":null,"Machinery Furniture Equipment":23164000.0,"Buildings And Improvements":8072000.0,"Properties":0.0,"Current Assets":59964000.0,"Restricted Cash":null,"Prepaid Assets":359000.0,"Inventory":4093000.0,"Finished Goods":2371000.0,"Raw Materials":1722000.0,"Receivables":2372000.0,"Other Receivables":751000.0,"Accounts Receivable":1621000.0,"Allowance For Doubtful Accounts Receivable":-112000.0,"Gross Accounts Receivable":1733000.0,"Cash Cash Equivalents And Short Term Investments":53140000.0,"Other Short Term Investments":48341000.0,"Cash And Cash Equivalents":4799000.0,"Cash Financial":4799000.0},"2025-09-30":{"Ordinary Shares Number":12821433.0,"Share Issued":12821433.0,"Total Debt":8271000.0,"Tangible Book Value":50106000.0,"Invested Capital":null,"Working Capital":43279000.0,"Net Tangible Assets":50106000.0,"Capital Lease Obligations":8271000.0,"Common Stock Equity":50156000.0,"Total Capitalization":50156000.0,"Total Equity Gross Minority Interest":50156000.0,"Stockholders Equity":50156000.0,"Gains Losses Not Affecting Retained Earnings":null,"Foreign Currency Translation Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":44267000.0,"Total Non Current Liabilities Net Minority Interest":18013000.0,"Other Non Current Liabilities":8528000.0,"Employee Benefits":456000.0,"Non Current Pension And Other Postretirement Benefit Plans":456000.0,"Non Current Deferred Liabilities":758000.0,"Non Current Deferred Revenue":758000.0,"Long Term Debt And Capital Lease Obligation":8271000.0,"Long Term Capital Lease Obligation":8271000.0,"Current Liabilities":26254000.0,"Other Current Liabilities":14036000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Payables And Accrued Expenses":12218000.0,"Current Accrued Expenses":null,"Payables":12218000.0,"Other Payable":3708000.0,"Dueto Related Parties Current":null,"Accounts Payable":8510000.0,"Total Assets":94423000.0,"Total Non Current Assets":24890000.0,"Other Non Current Assets":null,"Non Current Accounts Receivable":465000.0,"Goodwill And Other Intangible Assets":50000.0,"Other Intangible Assets":null,"Net PPE":24375000.0,"Accumulated Depreciation":null,"Gross PPE":24375000.0,"Leases":null,"Other Properties":24375000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":69533000.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":4405000.0,"Finished Goods":null,"Raw Materials":null,"Receivables":6038000.0,"Other Receivables":null,"Accounts Receivable":6038000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":59090000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null},"2025-06-30":{"Ordinary Shares Number":10875631.0,"Share Issued":10875631.0,"Total Debt":8070000.0,"Tangible Book Value":20053000.0,"Invested Capital":null,"Working Capital":14008000.0,"Net Tangible Assets":20053000.0,"Capital Lease Obligations":8070000.0,"Common Stock Equity":20119000.0,"Total Capitalization":20119000.0,"Total Equity Gross Minority Interest":20119000.0,"Stockholders Equity":20119000.0,"Gains Losses Not Affecting Retained Earnings":null,"Foreign Currency Translation Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":46882000.0,"Total Non Current Liabilities Net Minority Interest":17811000.0,"Other Non Current Liabilities":8504000.0,"Employee Benefits":479000.0,"Non Current Pension And Other Postretirement Benefit Plans":479000.0,"Non Current Deferred Liabilities":758000.0,"Non Current Deferred Revenue":758000.0,"Long Term Debt And Capital Lease Obligation":8070000.0,"Long Term Capital Lease Obligation":8070000.0,"Current Liabilities":29071000.0,"Other Current Liabilities":19814000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Payables And Accrued Expenses":9257000.0,"Current Accrued Expenses":null,"Payables":9257000.0,"Other Payable":3377000.0,"Dueto Related Parties Current":null,"Accounts Payable":5880000.0,"Total Assets":67001000.0,"Total Non Current Assets":23922000.0,"Other Non Current Assets":null,"Non Current Accounts Receivable":490000.0,"Goodwill And Other Intangible Assets":66000.0,"Other Intangible Assets":null,"Net PPE":23366000.0,"Accumulated Depreciation":null,"Gross PPE":23366000.0,"Leases":null,"Other Properties":23366000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":43079000.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":3843000.0,"Finished Goods":null,"Raw Materials":null,"Receivables":6800000.0,"Other Receivables":null,"Accounts Receivable":6800000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":32436000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null},"2025-03-31":{"Ordinary Shares Number":10807726.0,"Share Issued":10807726.0,"Total Debt":6424000.0,"Tangible Book Value":31189000.0,"Invested Capital":null,"Working Capital":25179000.0,"Net Tangible Assets":31189000.0,"Capital Lease Obligations":6424000.0,"Common Stock Equity":31272000.0,"Total Capitalization":31272000.0,"Total Equity Gross Minority Interest":31272000.0,"Stockholders Equity":31272000.0,"Gains Losses Not Affecting Retained Earnings":null,"Foreign Currency Translation Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":37744000.0,"Total Non Current Liabilities Net Minority Interest":15901000.0,"Other Non Current Liabilities":8310000.0,"Employee Benefits":431000.0,"Non Current Pension And Other Postretirement Benefit Plans":431000.0,"Non Current Deferred Liabilities":736000.0,"Non Current Deferred Revenue":736000.0,"Long Term Debt And Capital Lease Obligation":6424000.0,"Long Term Capital Lease Obligation":6424000.0,"Current Liabilities":21843000.0,"Other Current Liabilities":13510000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Payables And Accrued Expenses":8333000.0,"Current Accrued Expenses":null,"Payables":8333000.0,"Other Payable":3341000.0,"Dueto Related Parties Current":null,"Accounts Payable":4992000.0,"Total Assets":69016000.0,"Total Non Current Assets":21994000.0,"Other Non Current Assets":null,"Non Current Accounts Receivable":485000.0,"Goodwill And Other Intangible Assets":83000.0,"Other Intangible Assets":null,"Net PPE":21426000.0,"Accumulated Depreciation":null,"Gross PPE":21426000.0,"Leases":null,"Other Properties":21426000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":47022000.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":3580000.0,"Finished Goods":null,"Raw Materials":null,"Receivables":5176000.0,"Other Receivables":null,"Accounts Receivable":5176000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":38266000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":31153000.0,"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":-11000.0,"Foreign Currency Translation Adjustments":-11000.0,"Retained Earnings":-205046000.0,"Additional Paid In Capital":235995000.0,"Capital Stock":215000.0,"Common Stock":215000.0,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":457000.0,"Current Deferred Revenue":457000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":3972000.0,"Payables":null,"Other Payable":null,"Dueto Related Parties Current":86000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":439000.0,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":99000.0,"Net PPE":null,"Accumulated Depreciation":-7930000.0,"Gross PPE":null,"Leases":3451000.0,"Other Properties":null,"Machinery Furniture Equipment":18152000.0,"Buildings And Improvements":7122000.0,"Properties":0.0,"Current Assets":null,"Restricted Cash":34006000.0,"Prepaid Assets":458000.0,"Inventory":null,"Finished Goods":1248000.0,"Raw Materials":1444000.0,"Receivables":null,"Other Receivables":1052000.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-117000.0,"Gross Accounts Receivable":4917000.0,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":34006000.0,"Cash And Cash Equivalents":9155000.0,"Cash Financial":9155000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.005726,"Normalized EBITDA":-7602000.0,"Net Income From Continuing Operation Net Minority Interest":-2952000.0,"Reconciled Depreciation":378000.0,"Reconciled Cost Of Revenue":1152000.0,"EBITDA":-7602000.0,"EBIT":-7980000.0,"Net Interest Income":5011000.0,"Interest Expense":null,"Normalized Income":-2952000.0,"Net Income From Continuing And Discontinued Operation":-2952000.0,"Total Expenses":9455000.0,"Total Operating Income As Reported":-7980000.0,"Diluted Average Shares":12874062.0,"Basic Average Shares":12874062.0,"Diluted EPS":-0.23,"Basic EPS":-0.23,"Diluted NI Availto Com Stockholders":-2952000.0,"Net Income Common Stockholders":-2952000.0,"Net Income":-2952000.0,"Net Income Including Noncontrolling Interests":-2952000.0,"Net Income Continuous Operations":-2952000.0,"Tax Provision":-17000.0,"Pretax Income":-2969000.0,"Net Non Operating Interest Income Expense":5011000.0,"Total Other Finance Cost":-5011000.0,"Interest Expense Non Operating":null,"Operating Income":-7980000.0,"Operating Expense":8303000.0,"Other Operating Expenses":-439000.0,"Research And Development":5185000.0,"Selling General And Administration":3557000.0,"Selling And Marketing Expense":1257000.0,"General And Administrative Expense":2300000.0,"Other Gand A":2300000.0,"Gross Profit":323000.0,"Cost Of Revenue":1152000.0,"Total Revenue":1475000.0,"Operating Revenue":1475000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-5174000.0,"Net Income From Continuing Operation Net Minority Interest":-7183000.0,"Reconciled Depreciation":690000.0,"Reconciled Cost Of Revenue":1589000.0,"EBITDA":-5174000.0,"EBIT":-5864000.0,"Net Interest Income":-50000.0,"Interest Expense":null,"Normalized Income":-7183000.0,"Net Income From Continuing And Discontinued Operation":-7183000.0,"Total Expenses":9680000.0,"Total Operating Income As Reported":-7800000.0,"Diluted Average Shares":12825516.0,"Basic Average Shares":12825516.0,"Diluted EPS":-0.56,"Basic EPS":-0.56,"Diluted NI Availto Com Stockholders":-7183000.0,"Net Income Common Stockholders":-7183000.0,"Net Income":-7183000.0,"Net Income Including Noncontrolling Interests":-7183000.0,"Net Income Continuous Operations":-7183000.0,"Tax Provision":73000.0,"Pretax Income":-7110000.0,"Net Non Operating Interest Income Expense":-50000.0,"Total Other Finance Cost":1529000.0,"Interest Expense Non Operating":null,"Operating Income":-7813000.0,"Operating Expense":8091000.0,"Other Operating Expenses":null,"Research And Development":4478000.0,"Selling General And Administration":3329000.0,"Selling And Marketing Expense":-516000.0,"General And Administrative Expense":3845000.0,"Other Gand A":-3079000.0,"Gross Profit":278000.0,"Cost Of Revenue":1589000.0,"Total Revenue":1867000.0,"Operating Revenue":1867000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-6107000.0,"Net Income From Continuing Operation Net Minority Interest":-2652000.0,"Reconciled Depreciation":418000.0,"Reconciled Cost Of Revenue":4533000.0,"EBITDA":-6107000.0,"EBIT":-6525000.0,"Net Interest Income":3926000.0,"Interest Expense":null,"Normalized Income":-2652000.0,"Net Income From Continuing And Discontinued Operation":-2652000.0,"Total Expenses":11954000.0,"Total Operating Income As Reported":-6525000.0,"Diluted Average Shares":11022459.0,"Basic Average Shares":11022459.0,"Diluted EPS":-0.24,"Basic EPS":-0.24,"Diluted NI Availto Com Stockholders":-2652000.0,"Net Income Common Stockholders":-2652000.0,"Net Income":-2652000.0,"Net Income Including Noncontrolling Interests":-2652000.0,"Net Income Continuous Operations":-2652000.0,"Tax Provision":53000.0,"Pretax Income":-2599000.0,"Net Non Operating Interest Income Expense":3926000.0,"Total Other Finance Cost":-3926000.0,"Interest Expense Non Operating":null,"Operating Income":-6525000.0,"Operating Expense":7421000.0,"Other Operating Expenses":null,"Research And Development":3465000.0,"Selling General And Administration":3956000.0,"Selling And Marketing Expense":1636000.0,"General And Administrative Expense":2320000.0,"Other Gand A":2320000.0,"Gross Profit":896000.0,"Cost Of Revenue":4533000.0,"Total Revenue":5429000.0,"Operating Revenue":5429000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-5322000.0,"Net Income From Continuing Operation Net Minority Interest":-13318000.0,"Reconciled Depreciation":394000.0,"Reconciled Cost Of Revenue":4366000.0,"EBITDA":-5322000.0,"EBIT":-5716000.0,"Net Interest Income":-7564000.0,"Interest Expense":7564000.0,"Normalized Income":-13318000.0,"Net Income From Continuing And Discontinued Operation":-13318000.0,"Total Expenses":11424000.0,"Total Operating Income As Reported":-5716000.0,"Diluted Average Shares":10835251.0,"Basic Average Shares":10835251.0,"Diluted EPS":-1.23,"Basic EPS":-1.23,"Diluted NI Availto Com Stockholders":-13318000.0,"Net Income Common Stockholders":-13318000.0,"Net Income":-13318000.0,"Net Income Including Noncontrolling Interests":-13318000.0,"Net Income Continuous Operations":-13318000.0,"Tax Provision":38000.0,"Pretax Income":-13280000.0,"Net Non Operating Interest Income Expense":-7564000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":7564000.0,"Operating Income":-5716000.0,"Operating Expense":7058000.0,"Other Operating Expenses":null,"Research And Development":3491000.0,"Selling General And Administration":3567000.0,"Selling And Marketing Expense":1462000.0,"General And Administrative Expense":2105000.0,"Other Gand A":2105000.0,"Gross Profit":1342000.0,"Cost Of Revenue":4366000.0,"Total Revenue":5708000.0,"Operating Revenue":5708000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-4867000.0,"Net Income From Continuing Operation Net Minority Interest":-726000.0,"Reconciled Depreciation":358000.0,"Reconciled Cost Of Revenue":3217000.0,"EBITDA":-4867000.0,"EBIT":-5225000.0,"Net Interest Income":4504000.0,"Interest Expense":null,"Normalized Income":-726000.0,"Net Income From Continuing And Discontinued Operation":-726000.0,"Total Expenses":9180000.0,"Total Operating Income As Reported":-5225000.0,"Diluted Average Shares":10798318.0,"Basic Average Shares":10798318.0,"Diluted EPS":-0.07,"Basic EPS":-0.07,"Diluted NI Availto Com Stockholders":-726000.0,"Net Income Common Stockholders":-726000.0,"Net Income":-726000.0,"Net Income Including Noncontrolling Interests":-726000.0,"Net Income Continuous Operations":-726000.0,"Tax Provision":5000.0,"Pretax Income":-721000.0,"Net Non Operating Interest Income Expense":4504000.0,"Total Other Finance Cost":-4504000.0,"Interest Expense Non Operating":null,"Operating Income":-5225000.0,"Operating Expense":5963000.0,"Other Operating Expenses":4000.0,"Research And Development":2886000.0,"Selling General And Administration":3073000.0,"Selling And Marketing Expense":1287000.0,"General And Administrative Expense":1786000.0,"Other Gand A":1786000.0,"Gross Profit":738000.0,"Cost Of Revenue":3217000.0,"Total Revenue":3955000.0,"Operating Revenue":3955000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":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,"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,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":-11643000.0,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-8574000.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1820000.0,"End Cash Position":15351000.0,"Beginning Cash Position":4799000.0,"Effect Of Exchange Rate Changes":-29000.0,"Changes In Cash":10581000.0,"Financing Cash Flow":-421000.0,"Cash Flow From Continuing Financing Activities":-421000.0,"Net Other Financing Charges":-421000.0,"Proceeds From Stock Option Exercised":0.0,"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,"Investing Cash Flow":17756000.0,"Cash Flow From Continuing Investing Activities":17756000.0,"Interest Received Cfi":576000.0,"Net Investment Purchase And Sale":19000000.0,"Net PPE Purchase And Sale":-1820000.0,"Purchase Of PPE":-1820000.0,"Operating Cash Flow":-6754000.0,"Cash Flow From Continuing Operating Activities":-6754000.0,"Change In Working Capital":756000.0,"Change In Other Working Capital":1163000.0,"Change In Payables And Accrued Expense":617000.0,"Change In Payable":617000.0,"Change In Account Payable":-188000.0,"Change In Inventory":-686000.0,"Change In Receivables":-338000.0,"Changes In Account Receivables":395000.0,"Other Non Cash Items":-504000.0,"Stock Based Compensation":644000.0,"Depreciation Amortization Depletion":378000.0,"Depreciation And Amortization":378000.0,"Operating Gains Losses":-5076000.0,"Pension And Employee Benefit Expense":-156000.0,"Gain Loss On Investment Securities":-4936000.0,"Net Foreign Currency Exchange Gain Loss":16000.0,"Net Income From Continuing Operations":-2952000.0},"2025-12-31":{"Free Cash Flow":-5468000.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":-753000.0,"Capital Expenditure":-2452000.0,"End Cash Position":4799000.0,"Beginning Cash Position":32737000.0,"Effect Of Exchange Rate Changes":61000.0,"Changes In Cash":-27999000.0,"Financing Cash Flow":-1092000.0,"Cash Flow From Continuing Financing Activities":-1092000.0,"Net Other Financing Charges":-1212000.0,"Proceeds From Stock Option Exercised":6000.0,"Net Common Stock Issuance":-753000.0,"Common Stock Issuance":-753000.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-23891000.0,"Cash Flow From Continuing Investing Activities":-23891000.0,"Interest Received Cfi":182000.0,"Net Investment Purchase And Sale":-21621000.0,"Net PPE Purchase And Sale":-2452000.0,"Purchase Of PPE":-2452000.0,"Operating Cash Flow":-3016000.0,"Cash Flow From Continuing Operating Activities":-3016000.0,"Change In Working Capital":3625000.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":-1382000.0,"Change In Payable":-1382000.0,"Change In Account Payable":-59000.0,"Change In Inventory":350000.0,"Change In Receivables":4657000.0,"Changes In Account Receivables":2753000.0,"Other Non Cash Items":-452000.0,"Stock Based Compensation":662000.0,"Depreciation Amortization Depletion":690000.0,"Depreciation And Amortization":690000.0,"Operating Gains Losses":-358000.0,"Pension And Employee Benefit Expense":-21000.0,"Gain Loss On Investment Securities":-320000.0,"Net Foreign Currency Exchange Gain Loss":-17000.0,"Net Income From Continuing Operations":-7183000.0},"2025-09-30":{"Free Cash Flow":-4284000.0,"Repayment Of Debt":-330000.0,"Issuance Of Capital Stock":28169000.0,"Capital Expenditure":-1045000.0,"End Cash Position":32737000.0,"Beginning Cash Position":1059000.0,"Effect Of Exchange Rate Changes":13000.0,"Changes In Cash":31665000.0,"Financing Cash Flow":30525000.0,"Cash Flow From Continuing Financing Activities":30525000.0,"Net Other Financing Charges":-100000.0,"Proceeds From Stock Option Exercised":2786000.0,"Net Common Stock Issuance":28169000.0,"Common Stock Issuance":28169000.0,"Net Issuance Payments Of Debt":-330000.0,"Net Long Term Debt Issuance":-330000.0,"Long Term Debt Payments":-330000.0,"Investing Cash Flow":4379000.0,"Cash Flow From Continuing Investing Activities":4379000.0,"Interest Received Cfi":824000.0,"Net Investment Purchase And Sale":4600000.0,"Net PPE Purchase And Sale":-1045000.0,"Purchase Of PPE":-1045000.0,"Operating Cash Flow":-3239000.0,"Cash Flow From Continuing Operating Activities":-3239000.0,"Change In Working Capital":2304000.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":2089000.0,"Change In Payable":2089000.0,"Change In Account Payable":1718000.0,"Change In Inventory":-562000.0,"Change In Receivables":777000.0,"Changes In Account Receivables":675000.0,"Other Non Cash Items":202000.0,"Stock Based Compensation":740000.0,"Depreciation Amortization Depletion":418000.0,"Depreciation And Amortization":418000.0,"Operating Gains Losses":-4251000.0,"Pension And Employee Benefit Expense":-23000.0,"Gain Loss On Investment Securities":-4215000.0,"Net Foreign Currency Exchange Gain Loss":-13000.0,"Net Income From Continuing Operations":-2652000.0},"2025-06-30":{"Free Cash Flow":-6805000.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1049000.0,"End Cash Position":1059000.0,"Beginning Cash Position":1359000.0,"Effect Of Exchange Rate Changes":2000.0,"Changes In Cash":-302000.0,"Financing Cash Flow":549000.0,"Cash Flow From Continuing Financing Activities":549000.0,"Net Other Financing Charges":-289000.0,"Proceeds From Stock Option Exercised":838000.0,"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,"Investing Cash Flow":4905000.0,"Cash Flow From Continuing Investing Activities":4905000.0,"Interest Received Cfi":319000.0,"Net Investment Purchase And Sale":5635000.0,"Net PPE Purchase And Sale":-1049000.0,"Purchase Of PPE":-1049000.0,"Operating Cash Flow":-5756000.0,"Cash Flow From Continuing Operating Activities":-5756000.0,"Change In Working Capital":-1100000.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":797000.0,"Change In Payable":797000.0,"Change In Account Payable":794000.0,"Change In Inventory":-263000.0,"Change In Receivables":-1634000.0,"Changes In Account Receivables":-1671000.0,"Other Non Cash Items":717000.0,"Stock Based Compensation":862000.0,"Depreciation Amortization Depletion":394000.0,"Depreciation And Amortization":394000.0,"Operating Gains Losses":6689000.0,"Pension And Employee Benefit Expense":48000.0,"Gain Loss On Investment Securities":6647000.0,"Net Foreign Currency Exchange Gain Loss":-6000.0,"Net Income From Continuing Operations":-13318000.0},"2025-03-31":{"Free Cash Flow":-5069000.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-959000.0,"End Cash Position":1359000.0,"Beginning Cash Position":9155000.0,"Effect Of Exchange Rate Changes":19000.0,"Changes In Cash":-7815000.0,"Financing Cash Flow":-362000.0,"Cash Flow From Continuing Financing Activities":-362000.0,"Net Other Financing Charges":-362000.0,"Proceeds From Stock Option Exercised":0.0,"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,"Investing Cash Flow":-3343000.0,"Cash Flow From Continuing Investing Activities":-3343000.0,"Interest Received Cfi":266000.0,"Net Investment Purchase And Sale":-2650000.0,"Net PPE Purchase And Sale":-959000.0,"Purchase Of PPE":-959000.0,"Operating Cash Flow":-4110000.0,"Cash Flow From Continuing Operating Activities":-4110000.0,"Change In Working Capital":-62000.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":-250000.0,"Change In Payable":-250000.0,"Change In Account Payable":-103000.0,"Change In Inventory":-888000.0,"Change In Receivables":1076000.0,"Changes In Account Receivables":1454000.0,"Other Non Cash Items":-266000.0,"Stock Based Compensation":844000.0,"Depreciation Amortization Depletion":358000.0,"Depreciation And Amortization":358000.0,"Operating Gains Losses":-4258000.0,"Pension And Employee Benefit Expense":27000.0,"Gain Loss On Investment Securities":-4270000.0,"Net Foreign Currency Exchange Gain Loss":-15000.0,"Net Income From Continuing Operations":-726000.0}}}