{"ticker":"MDXG","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":145724441.0,"Share Issued":145724441.0,"Total Debt":17206000.0,"Tangible Book Value":184476000.0,"Invested Capital":233209000.0,"Working Capital":166867000.0,"Net Tangible Assets":184476000.0,"Common Stock Equity":216003000.0,"Total Capitalization":231709000.0,"Total Equity Gross Minority Interest":216003000.0,"Stockholders Equity":216003000.0,"Treasury Stock":12859000.0,"Retained Earnings":-68381000.0,"Additional Paid In Capital":297094000.0,"Capital Stock":149000.0,"Common Stock":149000.0,"Total Liabilities Net Minority Interest":64995000.0,"Total Non Current Liabilities Net Minority Interest":26497000.0,"Other Non Current Liabilities":10791000.0,"Long Term Debt And Capital Lease Obligation":15706000.0,"Long Term Debt":15706000.0,"Current Liabilities":38498000.0,"Other Current Liabilities":4390000.0,"Current Debt And Capital Lease Obligation":1500000.0,"Current Debt":1500000.0,"Other Current Borrowings":1500000.0,"Pensionand Other Post Retirement Benefit Plans Current":13175000.0,"Payables And Accrued Expenses":19433000.0,"Current Accrued Expenses":11140000.0,"Payables":8293000.0,"Other Payable":null,"Accounts Payable":8293000.0,"Total Assets":280998000.0,"Total Non Current Assets":75633000.0,"Other Non Current Assets":11897000.0,"Non Current Deferred Assets":27295000.0,"Non Current Deferred Taxes Assets":27295000.0,"Goodwill And Other Intangible Assets":31527000.0,"Other Intangible Assets":12086000.0,"Goodwill":19441000.0,"Net PPE":4914000.0,"Accumulated Depreciation":-24300000.0,"Gross PPE":29214000.0,"Leases":8957000.0,"Construction In Progress":1262000.0,"Other Properties":17020000.0,"Machinery Furniture Equipment":1975000.0,"Properties":0.0,"Current Assets":205365000.0,"Other Current Assets":7298000.0,"Prepaid Assets":null,"Inventory":20931000.0,"Finished Goods":14418000.0,"Work In Process":5414000.0,"Raw Materials":1099000.0,"Receivables":41297000.0,"Accounts Receivable":41297000.0,"Allowance For Doubtful Accounts Receivable":-14803000.0,"Gross Accounts Receivable":56100000.0,"Cash Cash Equivalents And Short Term Investments":135839000.0,"Cash And Cash Equivalents":135839000.0},"2026-03-31":{"Ordinary Shares Number":148931360.0,"Share Issued":148931360.0,"Total Debt":17594000.0,"Tangible Book Value":210355000.0,"Invested Capital":260530000.0,"Working Capital":195776000.0,"Net Tangible Assets":210355000.0,"Common Stock Equity":242936000.0,"Total Capitalization":259030000.0,"Total Equity Gross Minority Interest":242936000.0,"Stockholders Equity":242936000.0,"Treasury Stock":null,"Retained Earnings":-53541000.0,"Additional Paid In Capital":296328000.0,"Capital Stock":149000.0,"Common Stock":149000.0,"Total Liabilities Net Minority Interest":65740000.0,"Total Non Current Liabilities Net Minority Interest":21190000.0,"Other Non Current Liabilities":5096000.0,"Long Term Debt And Capital Lease Obligation":16094000.0,"Long Term Debt":16094000.0,"Current Liabilities":44550000.0,"Other Current Liabilities":6054000.0,"Current Debt And Capital Lease Obligation":1500000.0,"Current Debt":1500000.0,"Other Current Borrowings":1500000.0,"Pensionand Other Post Retirement Benefit Plans Current":14524000.0,"Payables And Accrued Expenses":22472000.0,"Current Accrued Expenses":11008000.0,"Payables":11464000.0,"Other Payable":null,"Accounts Payable":11464000.0,"Total Assets":308676000.0,"Total Non Current Assets":68350000.0,"Other Non Current Assets":6886000.0,"Non Current Deferred Assets":24127000.0,"Non Current Deferred Taxes Assets":24127000.0,"Goodwill And Other Intangible Assets":32581000.0,"Other Intangible Assets":13140000.0,"Goodwill":19441000.0,"Net PPE":4756000.0,"Accumulated Depreciation":-23860000.0,"Gross PPE":28616000.0,"Leases":8957000.0,"Construction In Progress":1124000.0,"Other Properties":16569000.0,"Machinery Furniture Equipment":1966000.0,"Properties":0.0,"Current Assets":240326000.0,"Other Current Assets":8291000.0,"Prepaid Assets":null,"Inventory":26228000.0,"Finished Goods":20940000.0,"Work In Process":4224000.0,"Raw Materials":1064000.0,"Receivables":46034000.0,"Accounts Receivable":46034000.0,"Allowance For Doubtful Accounts Receivable":-9538000.0,"Gross Accounts Receivable":55572000.0,"Cash Cash Equivalents And Short Term Investments":159773000.0,"Cash And Cash Equivalents":159773000.0},"2025-12-31":{"Ordinary Shares Number":148093920.0,"Share Issued":148093920.0,"Total Debt":17967000.0,"Tangible Book Value":222949000.0,"Invested Capital":274515000.0,"Working Capital":213205000.0,"Net Tangible Assets":222949000.0,"Common Stock Equity":256548000.0,"Total Capitalization":273015000.0,"Total Equity Gross Minority Interest":256548000.0,"Stockholders Equity":256548000.0,"Treasury Stock":null,"Retained Earnings":-42681000.0,"Additional Paid In Capital":299081000.0,"Capital Stock":148000.0,"Common Stock":148000.0,"Total Liabilities Net Minority Interest":86105000.0,"Total Non Current Liabilities Net Minority Interest":21839000.0,"Other Non Current Liabilities":5372000.0,"Long Term Debt And Capital Lease Obligation":16467000.0,"Long Term Debt":16467000.0,"Current Liabilities":64266000.0,"Other Current Liabilities":5790000.0,"Current Debt And Capital Lease Obligation":1500000.0,"Current Debt":1500000.0,"Other Current Borrowings":1500000.0,"Pensionand Other Post Retirement Benefit Plans Current":31065000.0,"Payables And Accrued Expenses":25911000.0,"Current Accrued Expenses":11383000.0,"Payables":14528000.0,"Other Payable":null,"Accounts Payable":14528000.0,"Total Assets":342653000.0,"Total Non Current Assets":65182000.0,"Other Non Current Assets":7274000.0,"Non Current Deferred Assets":19596000.0,"Non Current Deferred Taxes Assets":19596000.0,"Goodwill And Other Intangible Assets":33599000.0,"Other Intangible Assets":14158000.0,"Goodwill":19441000.0,"Net PPE":4713000.0,"Accumulated Depreciation":-23498000.0,"Gross PPE":28211000.0,"Leases":8977000.0,"Construction In Progress":612000.0,"Other Properties":16614000.0,"Machinery Furniture Equipment":2008000.0,"Properties":0.0,"Current Assets":277471000.0,"Other Current Assets":10303000.0,"Prepaid Assets":null,"Inventory":25340000.0,"Finished Goods":15453000.0,"Work In Process":8666000.0,"Raw Materials":1221000.0,"Receivables":75707000.0,"Accounts Receivable":75707000.0,"Allowance For Doubtful Accounts Receivable":-8703000.0,"Gross Accounts Receivable":84410000.0,"Cash Cash Equivalents And Short Term Investments":166121000.0,"Cash And Cash Equivalents":166121000.0},"2025-09-30":{"Ordinary Shares Number":148075930.0,"Share Issued":148075930.0,"Total Debt":18214000.0,"Tangible Book Value":208358000.0,"Invested Capital":257160000.0,"Working Capital":196413000.0,"Net Tangible Assets":208358000.0,"Common Stock Equity":238946000.0,"Total Capitalization":255785000.0,"Total Equity Gross Minority Interest":238946000.0,"Stockholders Equity":238946000.0,"Treasury Stock":null,"Retained Earnings":-57872000.0,"Additional Paid In Capital":296670000.0,"Capital Stock":148000.0,"Common Stock":148000.0,"Total Liabilities Net Minority Interest":80042000.0,"Total Non Current Liabilities Net Minority Interest":22360000.0,"Other Non Current Liabilities":5521000.0,"Long Term Debt And Capital Lease Obligation":16839000.0,"Long Term Debt":16839000.0,"Current Liabilities":57682000.0,"Other Current Liabilities":4417000.0,"Current Debt And Capital Lease Obligation":1375000.0,"Current Debt":1375000.0,"Other Current Borrowings":1375000.0,"Pensionand Other Post Retirement Benefit Plans Current":27650000.0,"Payables And Accrued Expenses":24240000.0,"Current Accrued Expenses":12825000.0,"Payables":11415000.0,"Other Payable":null,"Accounts Payable":11415000.0,"Total Assets":318988000.0,"Total Non Current Assets":64893000.0,"Other Non Current Assets":2987000.0,"Non Current Deferred Assets":21647000.0,"Non Current Deferred Taxes Assets":21647000.0,"Goodwill And Other Intangible Assets":30588000.0,"Other Intangible Assets":11147000.0,"Goodwill":19441000.0,"Net PPE":9671000.0,"Accumulated Depreciation":-22972000.0,"Gross PPE":32643000.0,"Leases":8937000.0,"Construction In Progress":437000.0,"Other Properties":21298000.0,"Machinery Furniture Equipment":1971000.0,"Properties":0.0,"Current Assets":254095000.0,"Other Current Assets":3076000.0,"Prepaid Assets":4248000.0,"Inventory":26502000.0,"Finished Goods":19340000.0,"Work In Process":6229000.0,"Raw Materials":933000.0,"Receivables":78186000.0,"Accounts Receivable":78186000.0,"Allowance For Doubtful Accounts Receivable":-5417000.0,"Gross Accounts Receivable":83603000.0,"Cash Cash Equivalents And Short Term Investments":142083000.0,"Cash And Cash Equivalents":142083000.0},"2025-06-30":{"Ordinary Shares Number":147924862.0,"Share Issued":147924862.0,"Total Debt":18461000.0,"Tangible Book Value":185155000.0,"Invested Capital":235085000.0,"Working Capital":170586000.0,"Net Tangible Assets":185155000.0,"Common Stock Equity":216624000.0,"Total Capitalization":233835000.0,"Total Equity Gross Minority Interest":216624000.0,"Stockholders Equity":216624000.0,"Treasury Stock":null,"Retained Earnings":-74620000.0,"Additional Paid In Capital":291096000.0,"Capital Stock":148000.0,"Common Stock":148000.0,"Total Liabilities Net Minority Interest":74485000.0,"Total Non Current Liabilities Net Minority Interest":24195000.0,"Other Non Current Liabilities":6984000.0,"Long Term Debt And Capital Lease Obligation":17211000.0,"Long Term Debt":17211000.0,"Current Liabilities":50290000.0,"Other Current Liabilities":3411000.0,"Current Debt And Capital Lease Obligation":1250000.0,"Current Debt":1250000.0,"Other Current Borrowings":1250000.0,"Pensionand Other Post Retirement Benefit Plans Current":22025000.0,"Payables And Accrued Expenses":23604000.0,"Current Accrued Expenses":15105000.0,"Payables":8499000.0,"Other Payable":null,"Accounts Payable":8499000.0,"Total Assets":291109000.0,"Total Non Current Assets":70233000.0,"Other Non Current Assets":990000.0,"Non Current Deferred Assets":27397000.0,"Non Current Deferred Taxes Assets":27397000.0,"Goodwill And Other Intangible Assets":31469000.0,"Other Intangible Assets":12028000.0,"Goodwill":19441000.0,"Net PPE":10377000.0,"Accumulated Depreciation":-22433000.0,"Gross PPE":32810000.0,"Leases":8799000.0,"Construction In Progress":418000.0,"Other Properties":21614000.0,"Machinery Furniture Equipment":1979000.0,"Properties":0.0,"Current Assets":220876000.0,"Other Current Assets":3026000.0,"Prepaid Assets":4863000.0,"Inventory":24890000.0,"Finished Goods":19293000.0,"Work In Process":4517000.0,"Raw Materials":1080000.0,"Receivables":69228000.0,"Accounts Receivable":69228000.0,"Allowance For Doubtful Accounts Receivable":-3944000.0,"Gross Accounts Receivable":73172000.0,"Cash Cash Equivalents And Short Term Investments":118869000.0,"Cash And Cash Equivalents":118869000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":5351000.0,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null},"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,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":1421000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":5018000.0,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.165354,"Normalized EBITDA":-16935000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-14840000.0,"Reconciled Depreciation":1531000.0,"Reconciled Cost Of Revenue":18741000.0,"EBITDA":-16935000.0,"EBIT":-18466000.0,"Net Interest Income":788000.0,"Interest Expense":null,"Interest Income":null,"Normalized Income":-14840000.0,"Net Income From Continuing And Discontinued Operation":-14840000.0,"Total Expenses":82828000.0,"Total Operating Income As Reported":-18466000.0,"Diluted Average Shares":147795741.0,"Basic Average Shares":147795741.0,"Diluted EPS":-0.1,"Basic EPS":-0.1,"Diluted NI Availto Com Stockholders":-14840000.0,"Net Income Common Stockholders":-14840000.0,"Net Income":-14840000.0,"Net Income Including Noncontrolling Interests":-14840000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-14840000.0,"Tax Provision":-2940000.0,"Pretax Income":-17780000.0,"Other Income Expense":-102000.0,"Other Non Operating Income Expenses":-102000.0,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":788000.0,"Total Other Finance Cost":-788000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":-18466000.0,"Operating Expense":62847000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":291000.0,"Depreciation And Amortization In Income Statement":291000.0,"Amortization":291000.0,"Amortization Of Intangibles Income Statement":291000.0,"Research And Development":2777000.0,"Selling General And Administration":59779000.0,"Selling And Marketing Expense":46416000.0,"General And Administrative Expense":13363000.0,"Other Gand A":13363000.0,"Gross Profit":44381000.0,"Cost Of Revenue":19981000.0,"Total Revenue":64362000.0,"Operating Revenue":64362000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.292,"Normalized EBITDA":-13312000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-10860000.0,"Reconciled Depreciation":1617000.0,"Reconciled Cost Of Revenue":16052000.0,"EBITDA":-13312000.0,"EBIT":-14929000.0,"Net Interest Income":886000.0,"Interest Expense":402000.0,"Interest Income":1288000.0,"Normalized Income":-10860000.0,"Net Income From Continuing And Discontinued Operation":-10860000.0,"Total Expenses":75040000.0,"Total Operating Income As Reported":-16049000.0,"Diluted Average Shares":148446017.0,"Basic Average Shares":148446017.0,"Diluted EPS":-0.07,"Basic EPS":-0.07,"Diluted NI Availto Com Stockholders":-10860000.0,"Net Income Common Stockholders":-10860000.0,"Net Income":-10860000.0,"Net Income Including Noncontrolling Interests":-10860000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-10860000.0,"Tax Provision":-4471000.0,"Pretax Income":-15331000.0,"Other Income Expense":-168000.0,"Other Non Operating Income Expenses":-168000.0,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":886000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":402000.0,"Interest Income Non Operating":1288000.0,"Operating Income":-16049000.0,"Operating Expense":57672000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":301000.0,"Depreciation And Amortization In Income Statement":301000.0,"Amortization":301000.0,"Amortization Of Intangibles Income Statement":301000.0,"Research And Development":4140000.0,"Selling General And Administration":53231000.0,"Selling And Marketing Expense":43912000.0,"General And Administrative Expense":9319000.0,"Other Gand A":9319000.0,"Gross Profit":41623000.0,"Cost Of Revenue":17368000.0,"Total Revenue":58991000.0,"Operating Revenue":58991000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.303005,"Normalized EBITDA":24297000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":15191000.0,"Reconciled Depreciation":3220000.0,"Reconciled Cost Of Revenue":15964000.0,"EBITDA":24297000.0,"EBIT":21077000.0,"Net Interest Income":904000.0,"Interest Expense":null,"Interest Income":null,"Normalized Income":15191000.0,"Net Income From Continuing And Discontinued Operation":15191000.0,"Total Expenses":97018000.0,"Total Operating Income As Reported":21077000.0,"Diluted Average Shares":150189160.0,"Basic Average Shares":148091670.0,"Diluted EPS":0.1,"Basic EPS":0.1,"Diluted NI Availto Com Stockholders":15191000.0,"Net Income Common Stockholders":15191000.0,"Net Income":15191000.0,"Net Income Including Noncontrolling Interests":15191000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":15191000.0,"Tax Provision":6604000.0,"Pretax Income":21795000.0,"Other Income Expense":-186000.0,"Other Non Operating Income Expenses":-186000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":904000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":21077000.0,"Operating Expense":77963000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":129000.0,"Depreciation And Amortization In Income Statement":129000.0,"Amortization":129000.0,"Amortization Of Intangibles Income Statement":129000.0,"Research And Development":4761000.0,"Selling General And Administration":73073000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":99040000.0,"Cost Of Revenue":19055000.0,"Total Revenue":118095000.0,"Operating Revenue":118095000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.267,"Normalized EBITDA":27480000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":16748000.0,"Reconciled Depreciation":5290000.0,"Reconciled Cost Of Revenue":13541000.0,"EBITDA":27480000.0,"EBIT":22190000.0,"Net Interest Income":785000.0,"Interest Expense":null,"Interest Income":785000.0,"Normalized Income":16748000.0,"Net Income From Continuing And Discontinued Operation":16748000.0,"Total Expenses":91535000.0,"Total Operating Income As Reported":22190000.0,"Diluted Average Shares":149713653.0,"Basic Average Shares":148035283.0,"Diluted EPS":0.11,"Basic EPS":0.11,"Diluted NI Availto Com Stockholders":16748000.0,"Net Income Common Stockholders":16748000.0,"Net Income":16748000.0,"Net Income Including Noncontrolling Interests":16748000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":16748000.0,"Tax Provision":6101000.0,"Pretax Income":22849000.0,"Other Income Expense":-126000.0,"Other Non Operating Income Expenses":-126000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":785000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":785000.0,"Operating Income":22190000.0,"Operating Expense":72816000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":112000.0,"Depreciation And Amortization In Income Statement":112000.0,"Amortization":112000.0,"Amortization Of Intangibles Income Statement":112000.0,"Research And Development":3703000.0,"Selling General And Administration":69001000.0,"Selling And Marketing Expense":53720000.0,"General And Administrative Expense":15281000.0,"Other Gand A":15281000.0,"Gross Profit":95006000.0,"Cost Of Revenue":18719000.0,"Total Revenue":113725000.0,"Operating Revenue":113725000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.260552,"Normalized EBITDA":15538000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":9618000.0,"Reconciled Depreciation":3168000.0,"Reconciled Cost Of Revenue":15613000.0,"EBITDA":15538000.0,"EBIT":12370000.0,"Net Interest Income":738000.0,"Interest Expense":null,"Interest Income":null,"Normalized Income":9618000.0,"Net Income From Continuing And Discontinued Operation":9618000.0,"Total Expenses":86235000.0,"Total Operating Income As Reported":12370000.0,"Diluted Average Shares":149317281.0,"Basic Average Shares":147761332.0,"Diluted EPS":0.06,"Basic EPS":0.07,"Diluted NI Availto Com Stockholders":9618000.0,"Net Income Common Stockholders":9618000.0,"Net Income":9618000.0,"Net Income Including Noncontrolling Interests":9618000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":9618000.0,"Tax Provision":3389000.0,"Pretax Income":13007000.0,"Other Income Expense":-101000.0,"Other Non Operating Income Expenses":-101000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":738000.0,"Total Other Finance Cost":-738000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":12370000.0,"Operating Expense":67554000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":100000.0,"Depreciation And Amortization In Income Statement":100000.0,"Amortization":100000.0,"Amortization Of Intangibles Income Statement":100000.0,"Research And Development":3303000.0,"Selling General And Administration":64151000.0,"Selling And Marketing Expense":47867000.0,"General And Administrative Expense":16284000.0,"Other Gand A":16284000.0,"Gross Profit":79924000.0,"Cost Of Revenue":18681000.0,"Total Revenue":98605000.0,"Operating Revenue":98605000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"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":478000.0,"Interest Income":984000.0,"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 Discontinuous Operations":0.0,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":478000.0,"Interest Income Non Operating":984000.0,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles Income Statement":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":46861000.0,"General And Administrative Expense":13108000.0,"Other Gand A":13108000.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":-94000.0,"Total Unusual Items Excluding Goodwill":-94000.0,"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":-403000.0,"Interest Income":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 Discontinuous Operations":0.0,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":-94000.0,"Impairment Of Capital Assets":94000.0,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":-403000.0,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":43000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles Income Statement":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":{"2026-06-30":{"Free Cash Flow":-10722000.0,"Repurchase Of Capital Stock":-12595000.0,"Repayment Of Debt":-375000.0,"Issuance Of Debt":null,"Capital Expenditure":-707000.0,"Interest Paid Supplemental Data":221000.0,"Income Tax Paid Supplemental Data":1875000.0,"End Cash Position":135839000.0,"Beginning Cash Position":159773000.0,"Changes In Cash":-23934000.0,"Financing Cash Flow":-13284000.0,"Cash Flow From Continuing Financing Activities":-13284000.0,"Net Other Financing Charges":-314000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-12595000.0,"Common Stock Payments":-12595000.0,"Net Issuance Payments Of Debt":-375000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-375000.0,"Long Term Debt Payments":-375000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-635000.0,"Cash Flow From Continuing Investing Activities":-635000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-598000.0,"Purchase Of PPE":-598000.0,"Operating Cash Flow":-10015000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":-10015000.0,"Change In Working Capital":-160000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":1270000.0,"Change In Payables And Accrued Expense":-4301000.0,"Change In Accrued Expense":-1131000.0,"Change In Payable":-3170000.0,"Change In Account Payable":-3170000.0,"Change In Prepaid Assets":null,"Change In Inventory":5298000.0,"Change In Receivables":-545000.0,"Changes In Account Receivables":null,"Other Non Cash Items":438000.0,"Stock Based Compensation":903000.0,"Asset Impairment Charge":5281000.0,"Deferred Tax":-3168000.0,"Deferred Income Tax":-3168000.0,"Depreciation Amortization Depletion":1531000.0,"Depreciation And Amortization":1531000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-14840000.0},"2026-03-31":{"Free Cash Flow":1309000.0,"Repurchase Of Capital Stock":-1901000.0,"Repayment Of Debt":-375000.0,"Issuance Of Debt":null,"Capital Expenditure":-570000.0,"Interest Paid Supplemental Data":318000.0,"Income Tax Paid Supplemental Data":15000.0,"End Cash Position":159773000.0,"Beginning Cash Position":166121000.0,"Changes In Cash":-6348000.0,"Financing Cash Flow":-2585000.0,"Cash Flow From Continuing Financing Activities":-2585000.0,"Net Other Financing Charges":-309000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-1901000.0,"Common Stock Payments":-1901000.0,"Net Issuance Payments Of Debt":-375000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-375000.0,"Long Term Debt Payments":-375000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-5642000.0,"Cash Flow From Continuing Investing Activities":-5642000.0,"Net Other Investing Changes":-72000.0,"Net Business Purchase And Sale":-5000000.0,"Purchase Of Business":-5000000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-570000.0,"Purchase Of PPE":-570000.0,"Operating Cash Flow":1879000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":1879000.0,"Change In Working Capital":15437000.0,"Change In Other Working Capital":250000.0,"Change In Other Current Assets":2012000.0,"Change In Payables And Accrued Expense":-14145000.0,"Change In Accrued Expense":-16081000.0,"Change In Payable":1936000.0,"Change In Account Payable":1936000.0,"Change In Prepaid Assets":null,"Change In Inventory":-889000.0,"Change In Receivables":28209000.0,"Changes In Account Receivables":null,"Other Non Cash Items":448000.0,"Stock Based Compensation":-1696000.0,"Asset Impairment Charge":1464000.0,"Deferred Tax":-4531000.0,"Deferred Income Tax":-4531000.0,"Depreciation Amortization Depletion":1617000.0,"Depreciation And Amortization":1617000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-10860000.0},"2025-12-31":{"Free Cash Flow":28435000.0,"Repurchase Of Capital Stock":-51000.0,"Repayment Of Debt":-250000.0,"Issuance Of Debt":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":166121000.0,"Beginning Cash Position":142083000.0,"Changes In Cash":24038000.0,"Financing Cash Flow":-583000.0,"Cash Flow From Continuing Financing Activities":-583000.0,"Net Other Financing Charges":-282000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":-51000.0,"Common Stock Payments":-51000.0,"Net Issuance Payments Of Debt":-250000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-250000.0,"Long Term Debt Payments":-250000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-335000.0,"Cash Flow From Continuing Investing Activities":-335000.0,"Net Other Investing Changes":-2050000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-285000.0,"Purchase Of PPE":-285000.0,"Operating Cash Flow":24956000.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":24956000.0,"Change In Working Capital":-1758000.0,"Change In Other Working Capital":1466000.0,"Change In Other Current Assets":-3117000.0,"Change In Payables And Accrued Expense":388000.0,"Change In Accrued Expense":1974000.0,"Change In Payable":-1586000.0,"Change In Account Payable":-1586000.0,"Change In Prepaid Assets":null,"Change In Inventory":1162000.0,"Change In Receivables":-887000.0,"Changes In Account Receivables":null,"Other Non Cash Items":423000.0,"Stock Based Compensation":2463000.0,"Asset Impairment Charge":null,"Deferred Tax":2051000.0,"Deferred Income Tax":2051000.0,"Depreciation Amortization Depletion":3220000.0,"Depreciation And Amortization":3220000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":15191000.0},"2025-09-30":{"Free Cash Flow":25410000.0,"Repurchase Of Capital Stock":-83000.0,"Repayment Of Debt":-250000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-3919000.0,"Interest Paid Supplemental Data":364000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":142083000.0,"Beginning Cash Position":118869000.0,"Changes In Cash":23214000.0,"Financing Cash Flow":-857000.0,"Cash Flow From Continuing Financing Activities":-857000.0,"Net Other Financing Charges":-524000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":-83000.0,"Common Stock Payments":-83000.0,"Net Issuance Payments Of Debt":-250000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-250000.0,"Long Term Debt Payments":-250000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-5258000.0,"Cash Flow From Continuing Investing Activities":-5258000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-3727000.0,"Purchase Of Intangibles":-3727000.0,"Net PPE Purchase And Sale":-192000.0,"Purchase Of PPE":-192000.0,"Operating Cash Flow":29329000.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":29329000.0,"Change In Working Capital":-6002000.0,"Change In Other Working Capital":1084000.0,"Change In Other Current Assets":-3595000.0,"Change In Payables And Accrued Expense":9559000.0,"Change In Accrued Expense":6646000.0,"Change In Payable":2913000.0,"Change In Account Payable":2913000.0,"Change In Prepaid Assets":615000.0,"Change In Inventory":-1612000.0,"Change In Receivables":-11014000.0,"Changes In Account Receivables":-11014000.0,"Other Non Cash Items":567000.0,"Stock Based Compensation":4919000.0,"Asset Impairment Charge":2056000.0,"Deferred Tax":5751000.0,"Deferred Income Tax":5751000.0,"Depreciation Amortization Depletion":5290000.0,"Depreciation And Amortization":5290000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":16748000.0},"2025-06-30":{"Free Cash Flow":14203000.0,"Repurchase Of Capital Stock":-526000.0,"Repayment Of Debt":-250000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-216000.0,"Interest Paid Supplemental Data":364000.0,"Income Tax Paid Supplemental Data":4060000.0,"End Cash Position":118869000.0,"Beginning Cash Position":106431000.0,"Changes In Cash":12438000.0,"Financing Cash Flow":-1094000.0,"Cash Flow From Continuing Financing Activities":-1094000.0,"Net Other Financing Charges":-318000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":-526000.0,"Common Stock Payments":-526000.0,"Net Issuance Payments Of Debt":-250000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-250000.0,"Long Term Debt Payments":-250000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-887000.0,"Cash Flow From Continuing Investing Activities":-887000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":-700000.0,"Purchase Of Business":-700000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-179000.0,"Purchase Of PPE":-179000.0,"Operating Cash Flow":14419000.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":14419000.0,"Change In Working Capital":-4195000.0,"Change In Other Working Capital":-2420000.0,"Change In Other Current Assets":-1074000.0,"Change In Payables And Accrued Expense":6215000.0,"Change In Accrued Expense":6883000.0,"Change In Payable":-668000.0,"Change In Account Payable":-668000.0,"Change In Prepaid Assets":488000.0,"Change In Inventory":-820000.0,"Change In Receivables":-7290000.0,"Changes In Account Receivables":null,"Other Non Cash Items":440000.0,"Stock Based Compensation":4752000.0,"Asset Impairment Charge":351000.0,"Deferred Tax":287000.0,"Deferred Income Tax":287000.0,"Depreciation Amortization Depletion":3168000.0,"Depreciation And Amortization":3168000.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":9616000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Capital Expenditure":-377000.0,"Interest Paid Supplemental Data":343000.0,"Income Tax Paid Supplemental Data":23000.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":-29000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":159000.0,"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":-333000.0,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":742000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":-1000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":30000000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":-8000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash From Discontinued Operating Activities":1000.0,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":-2111000.0,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":2426000.0,"Amortization Of Intangibles":2426000.0,"Depreciation":564000.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}