{"ticker":"MDXH","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":51364520.0,"Share Issued":51364520.0,"Net Debt":52795000.0,"Total Debt":105883000.0,"Tangible Book Value":-97701000.0,"Invested Capital":75719000.0,"Working Capital":26316000.0,"Net Tangible Assets":-97701000.0,"Capital Lease Obligations":9935000.0,"Common Stock Equity":-20229000.0,"Total Capitalization":75719000.0,"Total Equity Gross Minority Interest":-20229000.0,"Stockholders Equity":-20229000.0,"Other Equity Interest":19897000.0,"Gains Losses Not Affecting Retained Earnings":-611000.0,"Foreign Currency Translation Adjustments":-611000.0,"Retained Earnings":-411901000.0,"Additional Paid In Capital":153177000.0,"Capital Stock":219209000.0,"Common Stock":219209000.0,"Total Liabilities Net Minority Interest":181060000.0,"Total Non Current Liabilities Net Minority Interest":139483000.0,"Other Non Current Liabilities":35346000.0,"Long Term Debt And Capital Lease Obligation":104137000.0,"Long Term Capital Lease Obligation":8189000.0,"Long Term Debt":95948000.0,"Current Liabilities":41577000.0,"Other Current Liabilities":27760000.0,"Current Debt And Capital Lease Obligation":1746000.0,"Current Capital Lease Obligation":1746000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":12071000.0,"Current Accrued Expenses":null,"Payables":12071000.0,"Total Assets":160831000.0,"Total Non Current Assets":92938000.0,"Investments And Advances":1649000.0,"Investmentin Financial Assets":1649000.0,"Available For Sale Securities":1649000.0,"Goodwill And Other Intangible Assets":77472000.0,"Other Intangible Assets":38177000.0,"Goodwill":39295000.0,"Net PPE":13817000.0,"Accumulated Depreciation":null,"Gross PPE":13817000.0,"Leases":null,"Other Properties":13817000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":67893000.0,"Other Current Assets":3110000.0,"Assets Held For Sale Current":0.0,"Prepaid Assets":null,"Inventory":7369000.0,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Raw Materials":null,"Receivables":14261000.0,"Taxes Receivable":null,"Accounts Receivable":14261000.0,"Cash Cash Equivalents And Short Term Investments":43153000.0,"Cash And Cash Equivalents":43153000.0},"2025-12-31":{"Ordinary Shares Number":51364520.0,"Share Issued":51364520.0,"Net Debt":47165000.0,"Total Debt":86604000.0,"Tangible Book Value":-90466000.0,"Invested Capital":64103000.0,"Working Capital":3875000.0,"Net Tangible Assets":-90466000.0,"Capital Lease Obligations":10407000.0,"Common Stock Equity":-12094000.0,"Total Capitalization":64103000.0,"Total Equity Gross Minority Interest":-12094000.0,"Stockholders Equity":-12094000.0,"Other Equity Interest":19335000.0,"Gains Losses Not Affecting Retained Earnings":-781000.0,"Foreign Currency Translation Adjustments":-781000.0,"Retained Earnings":-403034000.0,"Additional Paid In Capital":153177000.0,"Capital Stock":219209000.0,"Common Stock":219209000.0,"Total Liabilities Net Minority Interest":160047000.0,"Total Non Current Liabilities Net Minority Interest":110513000.0,"Other Non Current Liabilities":25807000.0,"Long Term Debt And Capital Lease Obligation":84706000.0,"Long Term Capital Lease Obligation":8509000.0,"Long Term Debt":76197000.0,"Current Liabilities":49534000.0,"Other Current Liabilities":30565000.0,"Current Debt And Capital Lease Obligation":1898000.0,"Current Capital Lease Obligation":1898000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":17071000.0,"Current Accrued Expenses":6741000.0,"Payables":10330000.0,"Total Assets":147953000.0,"Total Non Current Assets":94544000.0,"Investments And Advances":1496000.0,"Investmentin Financial Assets":1496000.0,"Available For Sale Securities":1496000.0,"Goodwill And Other Intangible Assets":78372000.0,"Other Intangible Assets":39424000.0,"Goodwill":38948000.0,"Net PPE":14676000.0,"Accumulated Depreciation":-12925000.0,"Gross PPE":27601000.0,"Leases":2990000.0,"Other Properties":10799000.0,"Machinery Furniture Equipment":1528000.0,"Buildings And Improvements":12284000.0,"Properties":0.0,"Current Assets":53409000.0,"Other Current Assets":null,"Assets Held For Sale Current":940000.0,"Prepaid Assets":1968000.0,"Inventory":6741000.0,"Inventories Adjustments Allowances":-683000.0,"Other Inventories":527000.0,"Raw Materials":6897000.0,"Receivables":14728000.0,"Taxes Receivable":53000.0,"Accounts Receivable":14675000.0,"Cash Cash Equivalents And Short Term Investments":29032000.0,"Cash And Cash Equivalents":29032000.0},"2025-09-30":{"Ordinary Shares Number":51364520.0,"Share Issued":51364520.0,"Net Debt":43906000.0,"Total Debt":87905000.0,"Tangible Book Value":-86618000.0,"Invested Capital":67657000.0,"Working Capital":7060000.0,"Net Tangible Assets":-86618000.0,"Capital Lease Obligations":11985000.0,"Common Stock Equity":-8263000.0,"Total Capitalization":67657000.0,"Total Equity Gross Minority Interest":-8263000.0,"Stockholders Equity":-8263000.0,"Other Equity Interest":18642000.0,"Gains Losses Not Affecting Retained Earnings":-646000.0,"Foreign Currency Translation Adjustments":-646000.0,"Retained Earnings":-394106000.0,"Additional Paid In Capital":153177000.0,"Capital Stock":214670000.0,"Common Stock":214670000.0,"Total Liabilities Net Minority Interest":162542000.0,"Total Non Current Liabilities Net Minority Interest":111382000.0,"Other Non Current Liabilities":25438000.0,"Long Term Debt And Capital Lease Obligation":85944000.0,"Long Term Capital Lease Obligation":10024000.0,"Long Term Debt":75920000.0,"Current Liabilities":51160000.0,"Other Current Liabilities":39810000.0,"Current Debt And Capital Lease Obligation":1961000.0,"Current Capital Lease Obligation":1961000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":9389000.0,"Current Accrued Expenses":null,"Payables":9389000.0,"Total Assets":154279000.0,"Total Non Current Assets":96059000.0,"Investments And Advances":944000.0,"Investmentin Financial Assets":944000.0,"Available For Sale Securities":944000.0,"Goodwill And Other Intangible Assets":78355000.0,"Other Intangible Assets":41301000.0,"Goodwill":37054000.0,"Net PPE":16760000.0,"Accumulated Depreciation":null,"Gross PPE":16760000.0,"Leases":null,"Other Properties":16760000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":58220000.0,"Other Current Assets":1887000.0,"Assets Held For Sale Current":null,"Prepaid Assets":null,"Inventory":6082000.0,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Raw Materials":null,"Receivables":18237000.0,"Taxes Receivable":null,"Accounts Receivable":18237000.0,"Cash Cash Equivalents And Short Term Investments":32014000.0,"Cash And Cash Equivalents":32014000.0},"2025-06-30":{"Ordinary Shares Number":49497334.0,"Share Issued":49497334.0,"Net Debt":42844000.0,"Total Debt":84011000.0,"Tangible Book Value":-74759000.0,"Invested Capital":74772000.0,"Working Capital":12576000.0,"Net Tangible Assets":-74759000.0,"Capital Lease Obligations":8356000.0,"Common Stock Equity":-883000.0,"Total Capitalization":74772000.0,"Total Equity Gross Minority Interest":-883000.0,"Stockholders Equity":-883000.0,"Other Equity Interest":18195000.0,"Gains Losses Not Affecting Retained Earnings":-829000.0,"Foreign Currency Translation Adjustments":-829000.0,"Retained Earnings":-386096000.0,"Additional Paid In Capital":153177000.0,"Capital Stock":214670000.0,"Common Stock":214670000.0,"Total Liabilities Net Minority Interest":141516000.0,"Total Non Current Liabilities Net Minority Interest":100312000.0,"Other Non Current Liabilities":17771000.0,"Long Term Debt And Capital Lease Obligation":82541000.0,"Long Term Capital Lease Obligation":6886000.0,"Long Term Debt":75655000.0,"Current Liabilities":41204000.0,"Other Current Liabilities":32998000.0,"Current Debt And Capital Lease Obligation":1470000.0,"Current Capital Lease Obligation":1470000.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":6736000.0,"Current Accrued Expenses":null,"Payables":6736000.0,"Total Assets":140633000.0,"Total Non Current Assets":86853000.0,"Investments And Advances":835000.0,"Investmentin Financial Assets":835000.0,"Available For Sale Securities":835000.0,"Goodwill And Other Intangible Assets":73876000.0,"Other Intangible Assets":37950000.0,"Goodwill":35926000.0,"Net PPE":12142000.0,"Accumulated Depreciation":null,"Gross PPE":12142000.0,"Leases":null,"Other Properties":12142000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":53780000.0,"Other Current Assets":1604000.0,"Assets Held For Sale Current":null,"Prepaid Assets":null,"Inventory":3658000.0,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Raw Materials":null,"Receivables":15707000.0,"Taxes Receivable":null,"Accounts Receivable":15707000.0,"Cash Cash Equivalents And Short Term Investments":32811000.0,"Cash And Cash Equivalents":32811000.0},"2025-03-31":{"Ordinary Shares Number":49497334.0,"Share Issued":49497334.0,"Net Debt":9858000.0,"Total Debt":83978000.0,"Tangible Book Value":-69228000.0,"Invested Capital":81498000.0,"Working Capital":43173000.0,"Net Tangible Assets":-69228000.0,"Capital Lease Obligations":8448000.0,"Common Stock Equity":5968000.0,"Total Capitalization":81336000.0,"Total Equity Gross Minority Interest":5968000.0,"Stockholders Equity":5968000.0,"Other Equity Interest":17515000.0,"Gains Losses Not Affecting Retained Earnings":-670000.0,"Foreign Currency Translation Adjustments":-670000.0,"Retained Earnings":-378724000.0,"Additional Paid In Capital":153177000.0,"Capital Stock":214670000.0,"Common Stock":214670000.0,"Total Liabilities Net Minority Interest":168865000.0,"Total Non Current Liabilities Net Minority Interest":125705000.0,"Other Non Current Liabilities":43281000.0,"Long Term Debt And Capital Lease Obligation":82424000.0,"Long Term Capital Lease Obligation":7056000.0,"Long Term Debt":75368000.0,"Current Liabilities":43160000.0,"Other Current Liabilities":34054000.0,"Current Debt And Capital Lease Obligation":1554000.0,"Current Capital Lease Obligation":1392000.0,"Current Debt":162000.0,"Other Current Borrowings":162000.0,"Payables And Accrued Expenses":7552000.0,"Current Accrued Expenses":null,"Payables":7552000.0,"Total Assets":174833000.0,"Total Non Current Assets":88500000.0,"Investments And Advances":777000.0,"Investmentin Financial Assets":777000.0,"Available For Sale Securities":777000.0,"Goodwill And Other Intangible Assets":75196000.0,"Other Intangible Assets":39270000.0,"Goodwill":35926000.0,"Net PPE":12527000.0,"Accumulated Depreciation":null,"Gross PPE":12527000.0,"Leases":null,"Other Properties":12527000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":86333000.0,"Other Current Assets":1793000.0,"Assets Held For Sale Current":null,"Prepaid Assets":null,"Inventory":3326000.0,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Raw Materials":null,"Receivables":15542000.0,"Taxes Receivable":null,"Accounts Receivable":15542000.0,"Cash Cash Equivalents And Short Term Investments":65672000.0,"Cash And Cash Equivalents":65672000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Other Equity Interest":null,"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":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":324000.0,"Other Current Borrowings":324000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":6567000.0,"Payables":null,"Total Assets":null,"Total Non Current Assets":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-10269000.0,"Gross PPE":null,"Leases":2627000.0,"Other Properties":null,"Machinery Furniture Equipment":1725000.0,"Buildings And Improvements":9307000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":0.0,"Prepaid Assets":1696000.0,"Inventory":null,"Inventories Adjustments Allowances":0.0,"Other Inventories":null,"Raw Materials":3869000.0,"Receivables":null,"Taxes Receivable":92000.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":2472000.0,"Net Income From Continuing Operation Net Minority Interest":-8867000.0,"Reconciled Depreciation":2390000.0,"Reconciled Cost Of Revenue":9647000.0,"EBITDA":2472000.0,"EBIT":82000.0,"Net Interest Income":-1564000.0,"Interest Expense":8949000.0,"Interest Income":7385000.0,"Normalized Income":-8867000.0,"Net Income From Continuing And Discontinued Operation":-8867000.0,"Total Expenses":34689000.0,"Total Operating Income As Reported":-7303000.0,"Diluted Average Shares":52158824.0,"Basic Average Shares":52158824.0,"Diluted EPS":-0.17,"Basic EPS":-0.17,"Diluted NI Availto Com Stockholders":-8867000.0,"Net Income Common Stockholders":-8867000.0,"Net Income":-8867000.0,"Net Income Including Noncontrolling Interests":-8867000.0,"Net Income Continuous Operations":-8867000.0,"Tax Provision":0.0,"Pretax Income":-8867000.0,"Net Non Operating Interest Income Expense":-1564000.0,"Interest Expense Non Operating":8949000.0,"Interest Income Non Operating":7385000.0,"Operating Income":-7303000.0,"Operating Expense":23917000.0,"Other Operating Expenses":2000.0,"Depreciation Amortization Depletion Income Statement":1265000.0,"Depreciation And Amortization In Income Statement":1265000.0,"Amortization":1265000.0,"Amortization Of Intangibles Income Statement":1265000.0,"Research And Development":2134000.0,"Selling General And Administration":20516000.0,"Selling And Marketing Expense":12357000.0,"General And Administrative Expense":8159000.0,"Other Gand A":8159000.0,"Gross Profit":16614000.0,"Cost Of Revenue":10772000.0,"Total Revenue":27386000.0,"Operating Revenue":27386000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.149714,"Normalized EBITDA":-11995000.0,"Net Income From Continuing Operation Net Minority Interest":-8928000.0,"Reconciled Depreciation":2441000.0,"Reconciled Cost Of Revenue":12411000.0,"EBITDA":-11995000.0,"EBIT":-15989000.0,"Net Interest Income":5369000.0,"Interest Expense":-5489000.0,"Interest Income":127000.0,"Normalized Income":-8928000.0,"Net Income From Continuing And Discontinued Operation":-8928000.0,"Total Expenses":35769000.0,"Total Operating Income As Reported":-5262000.0,"Diluted Average Shares":52517647.0,"Basic Average Shares":52517647.0,"Diluted EPS":-0.17,"Basic EPS":-0.17,"Diluted NI Availto Com Stockholders":-8928000.0,"Net Income Common Stockholders":-8928000.0,"Net Income":-8928000.0,"Net Income Including Noncontrolling Interests":-8928000.0,"Net Income Continuous Operations":-8928000.0,"Tax Provision":-1572000.0,"Pretax Income":-10500000.0,"Net Non Operating Interest Income Expense":5369000.0,"Interest Expense Non Operating":-5489000.0,"Interest Income Non Operating":127000.0,"Operating Income":-6224000.0,"Operating Expense":24911000.0,"Other Operating Expenses":756000.0,"Depreciation Amortization Depletion Income Statement":3994000.0,"Depreciation And Amortization In Income Statement":3994000.0,"Amortization":1253000.0,"Amortization Of Intangibles Income Statement":1253000.0,"Research And Development":3277000.0,"Selling General And Administration":16884000.0,"Selling And Marketing Expense":-22558000.0,"General And Administrative Expense":39442000.0,"Other Gand A":-7061000.0,"Gross Profit":18687000.0,"Cost Of Revenue":10858000.0,"Total Revenue":29545000.0,"Operating Revenue":29545000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.000749,"Normalized EBITDA":114000.0,"Net Income From Continuing Operation Net Minority Interest":-8010000.0,"Reconciled Depreciation":2254000.0,"Reconciled Cost Of Revenue":8601000.0,"EBITDA":114000.0,"EBIT":-2140000.0,"Net Interest Income":-5374000.0,"Interest Expense":5876000.0,"Interest Income":502000.0,"Normalized Income":-8010000.0,"Net Income From Continuing And Discontinued Operation":-8010000.0,"Total Expenses":30075000.0,"Total Operating Income As Reported":-2642000.0,"Diluted Average Shares":50062500.0,"Basic Average Shares":50062500.0,"Diluted EPS":-0.16,"Basic EPS":-0.16,"Diluted NI Availto Com Stockholders":-8010000.0,"Net Income Common Stockholders":-8010000.0,"Net Income":-8010000.0,"Net Income Including Noncontrolling Interests":-8010000.0,"Net Income Continuous Operations":-8010000.0,"Tax Provision":-6000.0,"Pretax Income":-8016000.0,"Net Non Operating Interest Income Expense":-5374000.0,"Interest Expense Non Operating":5876000.0,"Interest Income Non Operating":502000.0,"Operating Income":-2642000.0,"Operating Expense":20517000.0,"Other Operating Expenses":-834000.0,"Depreciation Amortization Depletion Income Statement":1297000.0,"Depreciation And Amortization In Income Statement":1297000.0,"Amortization":1297000.0,"Amortization Of Intangibles Income Statement":1297000.0,"Research And Development":2007000.0,"Selling General And Administration":18047000.0,"Selling And Marketing Expense":10588000.0,"General And Administrative Expense":7459000.0,"Other Gand A":7459000.0,"Gross Profit":17875000.0,"Cost Of Revenue":9558000.0,"Total Revenue":27433000.0,"Operating Revenue":27433000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.053416,"Normalized EBITDA":770000.0,"Net Income From Continuing Operation Net Minority Interest":-7372000.0,"Reconciled Depreciation":2266000.0,"Reconciled Cost Of Revenue":8092000.0,"EBITDA":770000.0,"EBIT":-1496000.0,"Net Interest Income":-5872000.0,"Interest Expense":6292000.0,"Interest Income":420000.0,"Normalized Income":-7372000.0,"Net Income From Continuing And Discontinued Operation":-7372000.0,"Total Expenses":28521000.0,"Total Operating Income As Reported":-1916000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-7372000.0,"Net Income Common Stockholders":-7372000.0,"Net Income":-7372000.0,"Net Income Including Noncontrolling Interests":-7372000.0,"Net Income Continuous Operations":-7372000.0,"Tax Provision":-416000.0,"Pretax Income":-7788000.0,"Net Non Operating Interest Income Expense":-5872000.0,"Interest Expense Non Operating":6292000.0,"Interest Income Non Operating":420000.0,"Operating Income":-1916000.0,"Operating Expense":19483000.0,"Other Operating Expenses":-561000.0,"Depreciation Amortization Depletion Income Statement":1320000.0,"Depreciation And Amortization In Income Statement":1320000.0,"Amortization":1320000.0,"Amortization Of Intangibles Income Statement":1320000.0,"Research And Development":2567000.0,"Selling General And Administration":16157000.0,"Selling And Marketing Expense":9922000.0,"General And Administrative Expense":6235000.0,"Other Gand A":6235000.0,"Gross Profit":17567000.0,"Cost Of Revenue":9038000.0,"Total Revenue":26605000.0,"Operating Revenue":26590000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-1649000.0,"Net Income From Continuing Operation Net Minority Interest":-9209000.0,"Reconciled Depreciation":2247000.0,"Reconciled Cost Of Revenue":7863000.0,"EBITDA":-1649000.0,"EBIT":-3896000.0,"Net Interest Income":-4484000.0,"Interest Expense":5176000.0,"Interest Income":692000.0,"Normalized Income":-9209000.0,"Net Income From Continuing And Discontinued Operation":-9209000.0,"Total Expenses":28880000.0,"Total Operating Income As Reported":-4588000.0,"Diluted Average Shares":48468421.0,"Basic Average Shares":48468421.0,"Diluted EPS":-0.19,"Basic EPS":-0.19,"Diluted NI Availto Com Stockholders":-9209000.0,"Net Income Common Stockholders":-9209000.0,"Net Income":-9209000.0,"Net Income Including Noncontrolling Interests":-9209000.0,"Net Income Continuous Operations":-9209000.0,"Tax Provision":137000.0,"Pretax Income":-9072000.0,"Net Non Operating Interest Income Expense":-4484000.0,"Interest Expense Non Operating":5176000.0,"Interest Income Non Operating":692000.0,"Operating Income":-4588000.0,"Operating Expense":20092000.0,"Other Operating Expenses":608000.0,"Depreciation Amortization Depletion Income Statement":1322000.0,"Depreciation And Amortization In Income Statement":1322000.0,"Amortization":1322000.0,"Amortization Of Intangibles Income Statement":1322000.0,"Research And Development":2499000.0,"Selling General And Administration":15663000.0,"Selling And Marketing Expense":9821000.0,"General And Administrative Expense":5842000.0,"Other Gand A":5842000.0,"Gross Profit":15504000.0,"Cost Of Revenue":8788000.0,"Total Revenue":24292000.0,"Operating Revenue":24292000.0},"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,"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":48864286.0,"Basic Average Shares":48864286.0,"Diluted EPS":-0.14,"Basic EPS":-0.14,"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,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"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":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":-1854000.0,"Repayment Of Debt":-695000.0,"Issuance Of Debt":19400000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-362000.0,"End Cash Position":43153000.0,"Beginning Cash Position":29032000.0,"Effect Of Exchange Rate Changes":-2000.0,"Changes In Cash":14123000.0,"Financing Cash Flow":16115000.0,"Cash Flow From Continuing Financing Activities":16115000.0,"Net Other Financing Charges":-140000.0,"Interest Paid Cff":-2450000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":18705000.0,"Net Long Term Debt Issuance":18705000.0,"Long Term Debt Payments":-695000.0,"Long Term Debt Issuance":19400000.0,"Investing Cash Flow":-500000.0,"Cash Flow From Continuing Investing Activities":-500000.0,"Net Other Investing Changes":-329000.0,"Interest Received Cfi":191000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-362000.0,"Purchase Of PPE":-362000.0,"Operating Cash Flow":-1492000.0,"Cash Flow From Continuing Operating Activities":-1492000.0,"Change In Working Capital":2847000.0,"Change In Payables And Accrued Expense":3150000.0,"Change In Payable":3150000.0,"Change In Inventory":-628000.0,"Change In Receivables":325000.0,"Other Non Cash Items":12000.0,"Stock Based Compensation":562000.0,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":2390000.0,"Depreciation And Amortization":2390000.0,"Amortization Cash Flow":1265000.0,"Amortization Of Intangibles":1265000.0,"Depreciation":1125000.0,"Net Income From Continuing Operations":-7303000.0},"2025-12-31":{"Free Cash Flow":324000.0,"Repayment Of Debt":-752000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-54000.0,"End Cash Position":29032000.0,"Beginning Cash Position":32014000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":-2982000.0,"Financing Cash Flow":-5153000.0,"Cash Flow From Continuing Financing Activities":-5153000.0,"Net Other Financing Charges":-1846000.0,"Interest Paid Cff":-2555000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-752000.0,"Net Long Term Debt Issuance":-752000.0,"Long Term Debt Payments":-752000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":1793000.0,"Cash Flow From Continuing Investing Activities":1793000.0,"Net Other Investing Changes":null,"Interest Received Cfi":253000.0,"Net Business Purchase And Sale":21252000.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-54000.0,"Purchase Of PPE":-54000.0,"Operating Cash Flow":378000.0,"Cash Flow From Continuing Operating Activities":378000.0,"Change In Working Capital":2586000.0,"Change In Payables And Accrued Expense":276000.0,"Change In Payable":276000.0,"Change In Inventory":-548000.0,"Change In Receivables":2858000.0,"Other Non Cash Items":31000.0,"Stock Based Compensation":693000.0,"Provisionand Write Offof Assets":-111000.0,"Depreciation Amortization Depletion":2441000.0,"Depreciation And Amortization":2441000.0,"Amortization Cash Flow":1253000.0,"Amortization Of Intangibles":1253000.0,"Depreciation":1188000.0,"Net Income From Continuing Operations":-5262000.0},"2025-09-30":{"Free Cash Flow":1399000.0,"Repayment Of Debt":-538000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-263000.0,"End Cash Position":32014000.0,"Beginning Cash Position":32811000.0,"Effect Of Exchange Rate Changes":-2000.0,"Changes In Cash":-795000.0,"Financing Cash Flow":-1682000.0,"Cash Flow From Continuing Financing Activities":-1682000.0,"Net Other Financing Charges":1477000.0,"Interest Paid Cff":-2621000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-538000.0,"Net Long Term Debt Issuance":-538000.0,"Long Term Debt Payments":-538000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-775000.0,"Cash Flow From Continuing Investing Activities":-775000.0,"Net Other Investing Changes":null,"Interest Received Cfi":327000.0,"Net Business Purchase And Sale":-839000.0,"Sale Of Business":null,"Purchase Of Business":-1594000.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-263000.0,"Purchase Of PPE":-263000.0,"Operating Cash Flow":1662000.0,"Cash Flow From Continuing Operating Activities":1662000.0,"Change In Working Capital":2260000.0,"Change In Payables And Accrued Expense":2781000.0,"Change In Payable":2781000.0,"Change In Inventory":-1066000.0,"Change In Receivables":545000.0,"Other Non Cash Items":-923000.0,"Stock Based Compensation":447000.0,"Provisionand Write Offof Assets":266000.0,"Depreciation Amortization Depletion":2254000.0,"Depreciation And Amortization":2254000.0,"Amortization Cash Flow":1297000.0,"Amortization Of Intangibles":1297000.0,"Depreciation":957000.0,"Net Income From Continuing Operations":-2642000.0},"2025-06-30":{"Free Cash Flow":-1961000.0,"Repayment Of Debt":-678000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-364000.0,"End Cash Position":32811000.0,"Beginning Cash Position":65672000.0,"Effect Of Exchange Rate Changes":11000.0,"Changes In Cash":-32872000.0,"Financing Cash Flow":-11686000.0,"Cash Flow From Continuing Financing Activities":-11686000.0,"Net Other Financing Charges":-8413000.0,"Interest Paid Cff":-2595000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-678000.0,"Net Long Term Debt Issuance":-678000.0,"Long Term Debt Payments":-678000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-19589000.0,"Cash Flow From Continuing Investing Activities":-19589000.0,"Net Other Investing Changes":null,"Interest Received Cfi":433000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-364000.0,"Purchase Of PPE":-364000.0,"Operating Cash Flow":-1597000.0,"Cash Flow From Continuing Operating Activities":-1597000.0,"Change In Working Capital":-2606000.0,"Change In Payables And Accrued Expense":-1770000.0,"Change In Payable":-1770000.0,"Change In Inventory":-860000.0,"Change In Receivables":24000.0,"Other Non Cash Items":-549000.0,"Stock Based Compensation":680000.0,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":2266000.0,"Depreciation And Amortization":2266000.0,"Amortization Cash Flow":1320000.0,"Amortization Of Intangibles":1320000.0,"Depreciation":946000.0,"Net Income From Continuing Operations":-1916000.0},"2025-03-31":{"Free Cash Flow":-3108000.0,"Repayment Of Debt":-678000.0,"Issuance Of Debt":24250000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-476000.0,"End Cash Position":65672000.0,"Beginning Cash Position":46798000.0,"Effect Of Exchange Rate Changes":7000.0,"Changes In Cash":18867000.0,"Financing Cash Flow":21486000.0,"Cash Flow From Continuing Financing Activities":21486000.0,"Net Other Financing Charges":-127000.0,"Interest Paid Cff":-1959000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":23572000.0,"Net Long Term Debt Issuance":23572000.0,"Long Term Debt Payments":-678000.0,"Long Term Debt Issuance":24250000.0,"Investing Cash Flow":13000.0,"Cash Flow From Continuing Investing Activities":13000.0,"Net Other Investing Changes":null,"Interest Received Cfi":489000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-476000.0,"Purchase Of PPE":-476000.0,"Operating Cash Flow":-2632000.0,"Cash Flow From Continuing Operating Activities":-2632000.0,"Change In Working Capital":-1301000.0,"Change In Payables And Accrued Expense":-737000.0,"Change In Payable":-737000.0,"Change In Inventory":543000.0,"Change In Receivables":-1107000.0,"Other Non Cash Items":619000.0,"Stock Based Compensation":391000.0,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":2247000.0,"Depreciation And Amortization":2247000.0,"Amortization Cash Flow":1322000.0,"Amortization Of Intangibles":1322000.0,"Depreciation":925000.0,"Net Income From Continuing Operations":-4588000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":3533000.0,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":3533000.0,"Common Stock Issuance":3533000.0,"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 Other Investing Changes":null,"Interest Received Cfi":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":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 Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}