{"ticker":"MGX","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":37647057.0,"Share Issued":37647057.0,"Total Debt":39186000.0,"Tangible Book Value":137785000.0,"Invested Capital":137785000.0,"Working Capital":122059000.0,"Net Tangible Assets":137785000.0,"Capital Lease Obligations":39186000.0,"Common Stock Equity":137785000.0,"Total Capitalization":137785000.0,"Total Equity Gross Minority Interest":137785000.0,"Stockholders Equity":137785000.0,"Gains Losses Not Affecting Retained Earnings":-44000.0,"Other Equity Adjustments":-44000.0,"Retained Earnings":-333929000.0,"Additional Paid In Capital":471754000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":59168000.0,"Total Non Current Liabilities Net Minority Interest":36669000.0,"Other Non Current Liabilities":1953000.0,"Preferred Securities Outside Stock Equity":null,"Non Current Deferred Liabilities":1635000.0,"Non Current Deferred Revenue":1635000.0,"Long Term Debt And Capital Lease Obligation":33081000.0,"Long Term Capital Lease Obligation":33081000.0,"Current Liabilities":22499000.0,"Current Deferred Liabilities":9306000.0,"Current Deferred Revenue":9306000.0,"Current Debt And Capital Lease Obligation":6105000.0,"Current Capital Lease Obligation":6105000.0,"Pensionand Other Post Retirement Benefit Plans Current":2462000.0,"Payables And Accrued Expenses":4626000.0,"Current Accrued Expenses":2228000.0,"Payables":2398000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":2398000.0,"Total Assets":196953000.0,"Total Non Current Assets":52395000.0,"Other Non Current Assets":5320000.0,"Investments And Advances":2154000.0,"Net PPE":44921000.0,"Accumulated Depreciation":null,"Gross PPE":44921000.0,"Leases":null,"Construction In Progress":null,"Other Properties":44921000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":144558000.0,"Other Current Assets":4396000.0,"Receivables":0.0,"Accounts Receivable":0.0,"Cash Cash Equivalents And Short Term Investments":140162000.0,"Other Short Term Investments":114856000.0,"Cash And Cash Equivalents":25306000.0},"2025-12-31":{"Ordinary Shares Number":37620668.0,"Share Issued":37620668.0,"Total Debt":40657000.0,"Tangible Book Value":158596000.0,"Invested Capital":158596000.0,"Working Capital":142605000.0,"Net Tangible Assets":158596000.0,"Capital Lease Obligations":40657000.0,"Common Stock Equity":158596000.0,"Total Capitalization":158596000.0,"Total Equity Gross Minority Interest":158596000.0,"Stockholders Equity":158596000.0,"Gains Losses Not Affecting Retained Earnings":260000.0,"Other Equity Adjustments":260000.0,"Retained Earnings":-310870000.0,"Additional Paid In Capital":469202000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":62507000.0,"Total Non Current Liabilities Net Minority Interest":39574000.0,"Other Non Current Liabilities":1953000.0,"Preferred Securities Outside Stock Equity":null,"Non Current Deferred Liabilities":2989000.0,"Non Current Deferred Revenue":2989000.0,"Long Term Debt And Capital Lease Obligation":34632000.0,"Long Term Capital Lease Obligation":34632000.0,"Current Liabilities":22933000.0,"Current Deferred Liabilities":8700000.0,"Current Deferred Revenue":8700000.0,"Current Debt And Capital Lease Obligation":6025000.0,"Current Capital Lease Obligation":6025000.0,"Pensionand Other Post Retirement Benefit Plans Current":4994000.0,"Payables And Accrued Expenses":3214000.0,"Current Accrued Expenses":1725000.0,"Payables":1489000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":1489000.0,"Total Assets":221103000.0,"Total Non Current Assets":55565000.0,"Other Non Current Assets":6029000.0,"Investments And Advances":2154000.0,"Net PPE":47382000.0,"Accumulated Depreciation":-15961000.0,"Gross PPE":63343000.0,"Leases":4392000.0,"Construction In Progress":0.0,"Other Properties":57332000.0,"Machinery Furniture Equipment":1619000.0,"Properties":0.0,"Current Assets":165538000.0,"Other Current Assets":4434000.0,"Receivables":305000.0,"Accounts Receivable":305000.0,"Cash Cash Equivalents And Short Term Investments":160799000.0,"Other Short Term Investments":119077000.0,"Cash And Cash Equivalents":41722000.0},"2025-09-30":{"Ordinary Shares Number":37546751.0,"Share Issued":37546751.0,"Total Debt":41663000.0,"Tangible Book Value":178447000.0,"Invested Capital":178447000.0,"Working Capital":160237000.0,"Net Tangible Assets":178447000.0,"Capital Lease Obligations":41663000.0,"Common Stock Equity":178447000.0,"Total Capitalization":178447000.0,"Total Equity Gross Minority Interest":178447000.0,"Stockholders Equity":178447000.0,"Gains Losses Not Affecting Retained Earnings":371000.0,"Other Equity Adjustments":371000.0,"Retained Earnings":-288342000.0,"Additional Paid In Capital":466414000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":69490000.0,"Total Non Current Liabilities Net Minority Interest":39907000.0,"Other Non Current Liabilities":1919000.0,"Preferred Securities Outside Stock Equity":null,"Non Current Deferred Liabilities":1896000.0,"Non Current Deferred Revenue":1896000.0,"Long Term Debt And Capital Lease Obligation":36092000.0,"Long Term Capital Lease Obligation":36092000.0,"Current Liabilities":29583000.0,"Current Deferred Liabilities":12900000.0,"Current Deferred Revenue":12900000.0,"Current Debt And Capital Lease Obligation":5571000.0,"Current Capital Lease Obligation":5571000.0,"Pensionand Other Post Retirement Benefit Plans Current":5113000.0,"Payables And Accrued Expenses":5999000.0,"Current Accrued Expenses":4784000.0,"Payables":1215000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":1215000.0,"Total Assets":247937000.0,"Total Non Current Assets":58117000.0,"Other Non Current Assets":6057000.0,"Investments And Advances":2154000.0,"Net PPE":49906000.0,"Accumulated Depreciation":null,"Gross PPE":49906000.0,"Leases":null,"Construction In Progress":null,"Other Properties":49906000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":189820000.0,"Other Current Assets":4746000.0,"Receivables":960000.0,"Accounts Receivable":960000.0,"Cash Cash Equivalents And Short Term Investments":184114000.0,"Other Short Term Investments":151341000.0,"Cash And Cash Equivalents":32773000.0},"2025-06-30":{"Ordinary Shares Number":37533136.0,"Share Issued":37533136.0,"Total Debt":42990000.0,"Tangible Book Value":195831000.0,"Invested Capital":195831000.0,"Working Capital":178416000.0,"Net Tangible Assets":195831000.0,"Capital Lease Obligations":42990000.0,"Common Stock Equity":195831000.0,"Total Capitalization":195831000.0,"Total Equity Gross Minority Interest":195831000.0,"Stockholders Equity":195831000.0,"Gains Losses Not Affecting Retained Earnings":372000.0,"Other Equity Adjustments":372000.0,"Retained Earnings":-267949000.0,"Additional Paid In Capital":463404000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":76453000.0,"Total Non Current Liabilities Net Minority Interest":43188000.0,"Other Non Current Liabilities":2153000.0,"Preferred Securities Outside Stock Equity":null,"Non Current Deferred Liabilities":3553000.0,"Non Current Deferred Revenue":3553000.0,"Long Term Debt And Capital Lease Obligation":37482000.0,"Long Term Capital Lease Obligation":37482000.0,"Current Liabilities":33265000.0,"Current Deferred Liabilities":18942000.0,"Current Deferred Revenue":18942000.0,"Current Debt And Capital Lease Obligation":5508000.0,"Current Capital Lease Obligation":5508000.0,"Pensionand Other Post Retirement Benefit Plans Current":4060000.0,"Payables And Accrued Expenses":4755000.0,"Current Accrued Expenses":1864000.0,"Payables":2891000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":2891000.0,"Total Assets":272284000.0,"Total Non Current Assets":60603000.0,"Other Non Current Assets":6053000.0,"Investments And Advances":2154000.0,"Net PPE":52396000.0,"Accumulated Depreciation":null,"Gross PPE":52396000.0,"Leases":null,"Construction In Progress":null,"Other Properties":52396000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":211681000.0,"Other Current Assets":5815000.0,"Receivables":873000.0,"Accounts Receivable":873000.0,"Cash Cash Equivalents And Short Term Investments":204993000.0,"Other Short Term Investments":178143000.0,"Cash And Cash Equivalents":26850000.0},"2025-03-31":{"Ordinary Shares Number":37382478.0,"Share Issued":37382478.0,"Total Debt":44437000.0,"Tangible Book Value":212658000.0,"Invested Capital":212658000.0,"Working Capital":193302000.0,"Net Tangible Assets":212658000.0,"Capital Lease Obligations":44437000.0,"Common Stock Equity":212658000.0,"Total Capitalization":212658000.0,"Total Equity Gross Minority Interest":212658000.0,"Stockholders Equity":212658000.0,"Gains Losses Not Affecting Retained Earnings":621000.0,"Other Equity Adjustments":621000.0,"Retained Earnings":-248041000.0,"Additional Paid In Capital":460074000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":85208000.0,"Total Non Current Liabilities Net Minority Interest":45315000.0,"Other Non Current Liabilities":2109000.0,"Preferred Securities Outside Stock Equity":null,"Non Current Deferred Liabilities":4372000.0,"Non Current Deferred Revenue":4372000.0,"Long Term Debt And Capital Lease Obligation":38834000.0,"Long Term Capital Lease Obligation":38834000.0,"Current Liabilities":39893000.0,"Current Deferred Liabilities":25500000.0,"Current Deferred Revenue":25500000.0,"Current Debt And Capital Lease Obligation":5603000.0,"Current Capital Lease Obligation":5603000.0,"Pensionand Other Post Retirement Benefit Plans Current":3408000.0,"Payables And Accrued Expenses":5382000.0,"Current Accrued Expenses":2712000.0,"Payables":2670000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":2670000.0,"Total Assets":297866000.0,"Total Non Current Assets":64671000.0,"Other Non Current Assets":6029000.0,"Investments And Advances":3447000.0,"Net PPE":55195000.0,"Accumulated Depreciation":null,"Gross PPE":55195000.0,"Leases":null,"Construction In Progress":null,"Other Properties":55195000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":233195000.0,"Other Current Assets":6213000.0,"Receivables":1012000.0,"Accounts Receivable":1012000.0,"Cash Cash Equivalents And Short Term Investments":225970000.0,"Other Short Term Investments":196775000.0,"Cash And Cash Equivalents":29195000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Preferred Securities Outside Stock Equity":0.0,"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,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Investments And Advances":null,"Net PPE":null,"Accumulated Depreciation":-11269000.0,"Gross PPE":null,"Leases":4375000.0,"Construction In Progress":143000.0,"Other Properties":null,"Machinery Furniture Equipment":1411000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other 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":0.4,"Normalized EBITDA":-23312000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-23059000.0,"Reconciled Depreciation":1275000.0,"EBITDA":-23312000.0,"EBIT":-24587000.0,"Net Interest Income":1539000.0,"Interest Income":1539000.0,"Normalized Income":-23059000.0,"Net Income From Continuing And Discontinued Operation":-23059000.0,"Total Expenses":25835000.0,"Total Operating Income As Reported":-24587000.0,"Diluted Average Shares":37581094.0,"Basic Average Shares":37581094.0,"Diluted EPS":-0.61,"Basic EPS":-0.61,"Diluted NI Availto Com Stockholders":-23059000.0,"Net Income Common Stockholders":-23059000.0,"Net Income":-23059000.0,"Net Income Including Noncontrolling Interests":-23059000.0,"Net Income Continuous Operations":-23059000.0,"Tax Provision":10000.0,"Pretax Income":-23049000.0,"Other Income Expense":-1000.0,"Other Non Operating Income Expenses":-1000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":1539000.0,"Interest Income Non Operating":1539000.0,"Operating Income":-24587000.0,"Operating Expense":25835000.0,"Research And Development":19300000.0,"Selling General And Administration":6535000.0,"General And Administrative Expense":6535000.0,"Other Gand A":6535000.0,"Total Revenue":1248000.0,"Operating Revenue":1248000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-23067000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-22528000.0,"Reconciled Depreciation":1300000.0,"EBITDA":-23067000.0,"EBIT":-24367000.0,"Net Interest Income":1884000.0,"Interest Income":1884000.0,"Normalized Income":-22528000.0,"Net Income From Continuing And Discontinued Operation":-22528000.0,"Total Expenses":28278000.0,"Total Operating Income As Reported":-24367000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-22528000.0,"Net Income Common Stockholders":-22528000.0,"Net Income":-22528000.0,"Net Income Including Noncontrolling Interests":-22528000.0,"Net Income Continuous Operations":-22528000.0,"Tax Provision":34000.0,"Pretax Income":-22494000.0,"Other Income Expense":-11000.0,"Other Non Operating Income Expenses":-11000.0,"Gain On Sale Of Security":0.0,"Net Non Operating Interest Income Expense":1884000.0,"Interest Income Non Operating":1884000.0,"Operating Income":-24367000.0,"Operating Expense":28278000.0,"Research And Development":21501000.0,"Selling General And Administration":6777000.0,"General And Administrative Expense":6777000.0,"Other Gand A":6777000.0,"Total Revenue":3911000.0,"Operating Revenue":3911000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.011344,"Normalized EBITDA":-21515000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-20393000.0,"Reconciled Depreciation":1324000.0,"EBITDA":-21515000.0,"EBIT":-22839000.0,"Net Interest Income":2214000.0,"Interest Income":2214000.0,"Normalized Income":-20393000.0,"Net Income From Continuing And Discontinued Operation":-20393000.0,"Total Expenses":31498000.0,"Total Operating Income As Reported":-22839000.0,"Diluted Average Shares":37349449.0,"Basic Average Shares":37349449.0,"Diluted EPS":-0.55,"Basic EPS":-0.55,"Diluted NI Availto Com Stockholders":-20393000.0,"Net Income Common Stockholders":-20393000.0,"Net Income":-20393000.0,"Net Income Including Noncontrolling Interests":-20393000.0,"Net Income Continuous Operations":-20393000.0,"Tax Provision":-234000.0,"Pretax Income":-20627000.0,"Other Income Expense":-2000.0,"Other Non Operating Income Expenses":-2000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":2214000.0,"Interest Income Non Operating":2214000.0,"Operating Income":-22839000.0,"Operating Expense":31498000.0,"Research And Development":25283000.0,"Selling General And Administration":6215000.0,"General And Administrative Expense":6215000.0,"Other Gand A":6215000.0,"Total Revenue":8659000.0,"Operating Revenue":8659000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-271320.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-18360000.0,"Total Unusual Items":-1292000.0,"Total Unusual Items Excluding Goodwill":-1292000.0,"Net Income From Continuing Operation Net Minority Interest":-19908000.0,"Reconciled Depreciation":1335000.0,"EBITDA":-19652000.0,"EBIT":-20987000.0,"Net Interest Income":2485000.0,"Interest Income":2485000.0,"Normalized Income":-18887320.0,"Net Income From Continuing And Discontinued Operation":-19908000.0,"Total Expenses":29500000.0,"Total Operating Income As Reported":-20987000.0,"Diluted Average Shares":37156979.0,"Basic Average Shares":37156979.0,"Diluted EPS":-0.54,"Basic EPS":-0.54,"Diluted NI Availto Com Stockholders":-19908000.0,"Net Income Common Stockholders":-19908000.0,"Net Income":-19908000.0,"Net Income Including Noncontrolling Interests":-19908000.0,"Net Income Continuous Operations":-19908000.0,"Tax Provision":44000.0,"Pretax Income":-19864000.0,"Other Income Expense":-1362000.0,"Other Non Operating Income Expenses":-70000.0,"Gain On Sale Of Security":-1292000.0,"Net Non Operating Interest Income Expense":2485000.0,"Interest Income Non Operating":2485000.0,"Operating Income":-20987000.0,"Operating Expense":29500000.0,"Research And Development":22507000.0,"Selling General And Administration":6993000.0,"General And Administrative Expense":6993000.0,"Other Gand A":6993000.0,"Total Revenue":8513000.0,"Operating Revenue":8513000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-26462000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-25039000.0,"Reconciled Depreciation":1358000.0,"EBITDA":-26462000.0,"EBIT":-27820000.0,"Net Interest Income":2887000.0,"Interest Income":2887000.0,"Normalized Income":-25039000.0,"Net Income From Continuing And Discontinued Operation":-25039000.0,"Total Expenses":31947000.0,"Total Operating Income As Reported":-27820000.0,"Diluted Average Shares":37019027.0,"Basic Average Shares":37019027.0,"Diluted EPS":-0.68,"Basic EPS":-0.68,"Diluted NI Availto Com Stockholders":-25039000.0,"Net Income Common Stockholders":-25039000.0,"Net Income":-25039000.0,"Net Income Including Noncontrolling Interests":-25039000.0,"Net Income Continuous Operations":-25039000.0,"Tax Provision":98000.0,"Pretax Income":-24941000.0,"Other Income Expense":-8000.0,"Other Non Operating Income Expenses":-8000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":2887000.0,"Interest Income Non Operating":2887000.0,"Operating Income":-27820000.0,"Operating Expense":31947000.0,"Research And Development":25142000.0,"Selling General And Administration":6805000.0,"General And Administrative Expense":6805000.0,"Other Gand A":6805000.0,"Total Revenue":4127000.0,"Operating Revenue":4127000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":-7130000.0,"Total Unusual Items Excluding Goodwill":-7130000.0,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"EBITDA":null,"EBIT":null,"Net Interest Income":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":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,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":-7130000.0,"Net Non Operating Interest Income Expense":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-21200000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-25000.0,"End Cash Position":29699000.0,"Beginning Cash Position":46915000.0,"Changes In Cash":-17216000.0,"Financing Cash Flow":-27000.0,"Cash Flow From Continuing Financing Activities":-27000.0,"Net Other Financing Charges":-27000.0,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Investing Cash Flow":3986000.0,"Cash Flow From Continuing Investing Activities":3986000.0,"Net Investment Purchase And Sale":4011000.0,"Sale Of Investment":40759000.0,"Purchase Of Investment":-36748000.0,"Net PPE Purchase And Sale":-25000.0,"Sale Of PPE":null,"Purchase Of PPE":-25000.0,"Operating Cash Flow":-21175000.0,"Cash Flow From Continuing Operating Activities":-21175000.0,"Change In Working Capital":-2918000.0,"Change In Other Working Capital":-748000.0,"Change In Other Current Liabilities":-1471000.0,"Change In Payables And Accrued Expense":-1234000.0,"Change In Accrued Expense":-2029000.0,"Change In Payable":795000.0,"Change In Account Payable":795000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":230000.0,"Change In Receivables":305000.0,"Changes In Account Receivables":305000.0,"Other Non Cash Items":1335000.0,"Stock Based Compensation":2552000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":null,"Amortization Of Securities":-360000.0,"Depreciation Amortization Depletion":1275000.0,"Depreciation And Amortization":1275000.0,"Depreciation":1275000.0,"Net Income From Continuing Operations":-23059000.0},"2025-12-31":{"Free Cash Flow":-23631000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-85000.0,"End Cash Position":46915000.0,"Beginning Cash Position":38021000.0,"Changes In Cash":8894000.0,"Financing Cash Flow":74000.0,"Cash Flow From Continuing Financing Activities":74000.0,"Net Other Financing Charges":-19000.0,"Proceeds From Stock Option Exercised":93000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Investing Cash Flow":32366000.0,"Cash Flow From Continuing Investing Activities":32366000.0,"Net Investment Purchase And Sale":32451000.0,"Sale Of Investment":52000000.0,"Purchase Of Investment":-19549000.0,"Net PPE Purchase And Sale":-85000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-85000.0,"Operating Cash Flow":-23546000.0,"Cash Flow From Continuing Operating Activities":-23546000.0,"Change In Working Capital":-6245000.0,"Change In Other Working Capital":-3107000.0,"Change In Other Current Liabilities":-1436000.0,"Change In Payables And Accrued Expense":-2843000.0,"Change In Accrued Expense":-3189000.0,"Change In Payable":346000.0,"Change In Account Payable":346000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":486000.0,"Change In Receivables":655000.0,"Changes In Account Receivables":655000.0,"Other Non Cash Items":1382000.0,"Stock Based Compensation":2694000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":321000.0,"Amortization Of Securities":-470000.0,"Depreciation Amortization Depletion":1300000.0,"Depreciation And Amortization":1300000.0,"Depreciation":1300000.0,"Net Income From Continuing Operations":-22528000.0},"2025-09-30":{"Free Cash Flow":-21327000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-74000.0,"End Cash Position":38021000.0,"Beginning Cash Position":32098000.0,"Changes In Cash":5923000.0,"Financing Cash Flow":-187000.0,"Cash Flow From Continuing Financing Activities":-187000.0,"Net Other Financing Charges":-187000.0,"Proceeds From Stock Option Exercised":0.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Investing Cash Flow":27363000.0,"Cash Flow From Continuing Investing Activities":27363000.0,"Net Investment Purchase And Sale":27437000.0,"Sale Of Investment":33500000.0,"Purchase Of Investment":-6063000.0,"Net PPE Purchase And Sale":-74000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-74000.0,"Operating Cash Flow":-21253000.0,"Cash Flow From Continuing Operating Activities":-21253000.0,"Change In Working Capital":-5636000.0,"Change In Other Working Capital":-7574000.0,"Change In Other Current Liabilities":-1562000.0,"Change In Payables And Accrued Expense":2447000.0,"Change In Accrued Expense":4023000.0,"Change In Payable":-1576000.0,"Change In Account Payable":-1576000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":1140000.0,"Change In Receivables":-87000.0,"Changes In Account Receivables":-87000.0,"Other Non Cash Items":1147000.0,"Stock Based Compensation":3010000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":0.0,"Amortization Of Securities":-705000.0,"Depreciation Amortization Depletion":1324000.0,"Depreciation And Amortization":1324000.0,"Depreciation":1324000.0,"Net Income From Continuing Operations":-20393000.0},"2025-06-30":{"Free Cash Flow":-21378000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-127000.0,"End Cash Position":32098000.0,"Beginning Cash Position":34443000.0,"Changes In Cash":-2345000.0,"Financing Cash Flow":-166000.0,"Cash Flow From Continuing Financing Activities":-166000.0,"Net Other Financing Charges":-275000.0,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Investing Cash Flow":19072000.0,"Cash Flow From Continuing Investing Activities":19072000.0,"Net Investment Purchase And Sale":19162000.0,"Sale Of Investment":37671000.0,"Purchase Of Investment":-18509000.0,"Net PPE Purchase And Sale":-90000.0,"Sale Of PPE":null,"Purchase Of PPE":-127000.0,"Operating Cash Flow":-21251000.0,"Cash Flow From Continuing Operating Activities":-21251000.0,"Change In Working Capital":-7935000.0,"Change In Other Working Capital":-7368000.0,"Change In Other Current Liabilities":-1402000.0,"Change In Payables And Accrued Expense":246000.0,"Change In Accrued Expense":172000.0,"Change In Payable":74000.0,"Change In Account Payable":74000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":450000.0,"Change In Receivables":139000.0,"Changes In Account Receivables":139000.0,"Other Non Cash Items":1381000.0,"Stock Based Compensation":3221000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":181000.0,"Amortization Of Securities":-818000.0,"Depreciation Amortization Depletion":1335000.0,"Depreciation And Amortization":1335000.0,"Depreciation":1335000.0,"Net Income From Continuing Operations":-19908000.0},"2025-03-31":{"Free Cash Flow":-23130000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-288000.0,"End Cash Position":34443000.0,"Beginning Cash Position":32634000.0,"Changes In Cash":1809000.0,"Financing Cash Flow":-77000.0,"Cash Flow From Continuing Financing Activities":-77000.0,"Net Other Financing Charges":-77000.0,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Investing Cash Flow":24728000.0,"Cash Flow From Continuing Investing Activities":24728000.0,"Net Investment Purchase And Sale":25016000.0,"Sale Of Investment":47303000.0,"Purchase Of Investment":-22287000.0,"Net PPE Purchase And Sale":-288000.0,"Sale Of PPE":null,"Purchase Of PPE":-288000.0,"Operating Cash Flow":-22842000.0,"Cash Flow From Continuing Operating Activities":-22842000.0,"Change In Working Capital":-2278000.0,"Change In Other Working Capital":-3049000.0,"Change In Other Current Liabilities":-1273000.0,"Change In Payables And Accrued Expense":-438000.0,"Change In Accrued Expense":-2648000.0,"Change In Payable":2210000.0,"Change In Account Payable":2210000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":2237000.0,"Change In Receivables":245000.0,"Changes In Account Receivables":245000.0,"Other Non Cash Items":1196000.0,"Stock Based Compensation":2928000.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":0.0,"Amortization Of Securities":-1007000.0,"Depreciation Amortization Depletion":1358000.0,"Depreciation And Amortization":1358000.0,"Depreciation":1358000.0,"Net Income From Continuing Operations":-25039000.0},"2024-12-31":{"Free Cash Flow":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":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":null,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":7130000.0,"Asset Impairment Charge":752000.0,"Amortization Of Securities":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}