{"ticker":"MIST","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":117794417.0,"Share Issued":117794417.0,"Net Debt":null,"Total Debt":59217000.0,"Tangible Book Value":36049000.0,"Invested Capital":94241000.0,"Working Capital":171309000.0,"Net Tangible Assets":36049000.0,"Capital Lease Obligations":1025000.0,"Common Stock Equity":36049000.0,"Total Capitalization":94241000.0,"Total Equity Gross Minority Interest":36049000.0,"Stockholders Equity":36049000.0,"Other Equity Interest":55649000.0,"Retained Earnings":-456669000.0,"Additional Paid In Capital":63367000.0,"Capital Stock":373702000.0,"Common Stock":373702000.0,"Total Liabilities Net Minority Interest":157685000.0,"Total Non Current Liabilities Net Minority Interest":136741000.0,"Other Non Current Liabilities":78183000.0,"Long Term Debt And Capital Lease Obligation":58558000.0,"Long Term Capital Lease Obligation":366000.0,"Long Term Debt":58192000.0,"Current Liabilities":20944000.0,"Other Current Liabilities":43000.0,"Current Deferred Liabilities":416000.0,"Current Deferred Revenue":416000.0,"Current Debt And Capital Lease Obligation":659000.0,"Current Capital Lease Obligation":659000.0,"Pensionand Other Post Retirement Benefit Plans Current":1154000.0,"Current Provisions":869000.0,"Payables And Accrued Expenses":17803000.0,"Current Accrued Expenses":7780000.0,"Payables":10023000.0,"Accounts Payable":10023000.0,"Total Assets":193734000.0,"Total Non Current Assets":1481000.0,"Net PPE":1481000.0,"Accumulated Depreciation":null,"Gross PPE":1481000.0,"Leases":null,"Other Properties":1481000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":192253000.0,"Prepaid Assets":1210000.0,"Inventory":1826000.0,"Finished Goods":213000.0,"Work In Process":1613000.0,"Raw Materials":0.0,"Receivables":5001000.0,"Other Receivables":1628000.0,"Taxes Receivable":578000.0,"Accrued Interest Receivable":1190000.0,"Accounts Receivable":1605000.0,"Cash Cash Equivalents And Short Term Investments":184216000.0,"Other Short Term Investments":112899000.0,"Cash And Cash Equivalents":71317000.0},"2025-12-31":{"Ordinary Shares Number":106236344.0,"Share Issued":106236344.0,"Net Debt":null,"Total Debt":58377000.0,"Tangible Book Value":41769000.0,"Invested Capital":98960000.0,"Working Capital":97942000.0,"Net Tangible Assets":41769000.0,"Capital Lease Obligations":1186000.0,"Common Stock Equity":41769000.0,"Total Capitalization":98960000.0,"Total Equity Gross Minority Interest":41769000.0,"Stockholders Equity":41769000.0,"Other Equity Interest":55649000.0,"Retained Earnings":-430603000.0,"Additional Paid In Capital":64104000.0,"Capital Stock":352619000.0,"Common Stock":352619000.0,"Total Liabilities Net Minority Interest":71792000.0,"Total Non Current Liabilities Net Minority Interest":57813000.0,"Other Non Current Liabilities":83000.0,"Long Term Debt And Capital Lease Obligation":57730000.0,"Long Term Capital Lease Obligation":539000.0,"Long Term Debt":57191000.0,"Current Liabilities":13979000.0,"Other Current Liabilities":43000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":647000.0,"Current Capital Lease Obligation":647000.0,"Pensionand Other Post Retirement Benefit Plans Current":2458000.0,"Current Provisions":null,"Payables And Accrued Expenses":10831000.0,"Current Accrued Expenses":5186000.0,"Payables":5645000.0,"Accounts Payable":5645000.0,"Total Assets":113561000.0,"Total Non Current Assets":1640000.0,"Net PPE":1640000.0,"Accumulated Depreciation":-406000.0,"Gross PPE":2046000.0,"Leases":92000.0,"Other Properties":1129000.0,"Machinery Furniture Equipment":825000.0,"Properties":0.0,"Current Assets":111921000.0,"Prepaid Assets":1805000.0,"Inventory":648000.0,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":3508000.0,"Other Receivables":1713000.0,"Taxes Receivable":1599000.0,"Accrued Interest Receivable":196000.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":105960000.0,"Other Short Term Investments":32914000.0,"Cash And Cash Equivalents":73046000.0},"2025-09-30":{"Ordinary Shares Number":85169344.0,"Share Issued":85169344.0,"Net Debt":9521000.0,"Total Debt":57208000.0,"Tangible Book Value":20501000.0,"Invested Capital":76707000.0,"Working Capital":76146000.0,"Net Tangible Assets":20501000.0,"Capital Lease Obligations":1002000.0,"Common Stock Equity":20501000.0,"Total Capitalization":76707000.0,"Total Equity Gross Minority Interest":20501000.0,"Stockholders Equity":20501000.0,"Other Equity Interest":55649000.0,"Retained Earnings":-413194000.0,"Additional Paid In Capital":66270000.0,"Capital Stock":311776000.0,"Common Stock":311776000.0,"Total Liabilities Net Minority Interest":67249000.0,"Total Non Current Liabilities Net Minority Interest":56725000.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":56725000.0,"Long Term Capital Lease Obligation":519000.0,"Long Term Debt":56206000.0,"Current Liabilities":10524000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":483000.0,"Current Capital Lease Obligation":483000.0,"Pensionand Other Post Retirement Benefit Plans Current":2411000.0,"Current Provisions":null,"Payables And Accrued Expenses":7630000.0,"Current Accrued Expenses":4447000.0,"Payables":3183000.0,"Accounts Payable":3183000.0,"Total Assets":87750000.0,"Total Non Current Assets":1080000.0,"Net PPE":1080000.0,"Accumulated Depreciation":null,"Gross PPE":1080000.0,"Leases":null,"Other Properties":1080000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":86670000.0,"Prepaid Assets":2577000.0,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":1508000.0,"Other Receivables":60000.0,"Taxes Receivable":1050000.0,"Accrued Interest Receivable":398000.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":82585000.0,"Other Short Term Investments":35900000.0,"Cash And Cash Equivalents":46685000.0},"2025-06-30":{"Ordinary Shares Number":53494261.0,"Share Issued":53494261.0,"Net Debt":12739000.0,"Total Debt":56394000.0,"Tangible Book Value":-17745000.0,"Invested Capital":37493000.0,"Working Capital":36885000.0,"Net Tangible Assets":-17745000.0,"Capital Lease Obligations":1156000.0,"Common Stock Equity":-17745000.0,"Total Capitalization":37493000.0,"Total Equity Gross Minority Interest":-17745000.0,"Stockholders Equity":-17745000.0,"Other Equity Interest":53076000.0,"Retained Earnings":-401272000.0,"Additional Paid In Capital":42188000.0,"Capital Stock":288263000.0,"Common Stock":288263000.0,"Total Liabilities Net Minority Interest":65162000.0,"Total Non Current Liabilities Net Minority Interest":55879000.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":55879000.0,"Long Term Capital Lease Obligation":641000.0,"Long Term Debt":55238000.0,"Current Liabilities":9283000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":515000.0,"Current Capital Lease Obligation":515000.0,"Pensionand Other Post Retirement Benefit Plans Current":2032000.0,"Current Provisions":null,"Payables And Accrued Expenses":6736000.0,"Current Accrued Expenses":3808000.0,"Payables":2928000.0,"Accounts Payable":2928000.0,"Total Assets":47417000.0,"Total Non Current Assets":1249000.0,"Net PPE":1249000.0,"Accumulated Depreciation":null,"Gross PPE":1249000.0,"Leases":null,"Other Properties":1249000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":46168000.0,"Prepaid Assets":748000.0,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":2003000.0,"Other Receivables":669000.0,"Taxes Receivable":1221000.0,"Accrued Interest Receivable":113000.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":43417000.0,"Other Short Term Investments":918000.0,"Cash And Cash Equivalents":42499000.0},"2025-03-31":{"Ordinary Shares Number":53464273.0,"Share Issued":53464273.0,"Net Debt":9202000.0,"Total Debt":55587000.0,"Tangible Book Value":-6123000.0,"Invested Capital":48164000.0,"Working Capital":47512000.0,"Net Tangible Assets":-6123000.0,"Capital Lease Obligations":1300000.0,"Common Stock Equity":-6123000.0,"Total Capitalization":48164000.0,"Total Equity Gross Minority Interest":-6123000.0,"Stockholders Equity":-6123000.0,"Other Equity Interest":53076000.0,"Retained Earnings":-388306000.0,"Additional Paid In Capital":40919000.0,"Capital Stock":288188000.0,"Common Stock":288188000.0,"Total Liabilities Net Minority Interest":68008000.0,"Total Non Current Liabilities Net Minority Interest":55045000.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":55045000.0,"Long Term Capital Lease Obligation":758000.0,"Long Term Debt":54287000.0,"Current Liabilities":12963000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":542000.0,"Current Capital Lease Obligation":542000.0,"Pensionand Other Post Retirement Benefit Plans Current":1159000.0,"Current Provisions":null,"Payables And Accrued Expenses":11262000.0,"Current Accrued Expenses":8878000.0,"Payables":2384000.0,"Accounts Payable":2384000.0,"Total Assets":61885000.0,"Total Non Current Assets":1410000.0,"Net PPE":1410000.0,"Accumulated Depreciation":null,"Gross PPE":1410000.0,"Leases":null,"Other Properties":1410000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":60475000.0,"Prepaid Assets":2356000.0,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":2161000.0,"Other Receivables":675000.0,"Taxes Receivable":1144000.0,"Accrued Interest Receivable":342000.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":55958000.0,"Other Short Term Investments":10873000.0,"Cash And Cash Equivalents":45085000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":28038000.0,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Other Equity Interest":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 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,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Net PPE":null,"Accumulated Depreciation":-291000.0,"Gross PPE":null,"Leases":85000.0,"Other Properties":null,"Machinery Furniture Equipment":403000.0,"Properties":0.0,"Current Assets":null,"Prepaid Assets":null,"Inventory":0.0,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Taxes Receivable":null,"Accrued Interest Receivable":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":0.0,"Normalized EBITDA":-21875000.0,"Net Income From Continuing Operation Net Minority Interest":-26066000.0,"Reconciled Depreciation":56000.0,"Reconciled Cost Of Revenue":14000.0,"EBITDA":-21875000.0,"EBIT":-21931000.0,"Net Interest Income":-2403000.0,"Interest Expense":4135000.0,"Interest Income":1732000.0,"Normalized Income":-26066000.0,"Net Income From Continuing And Discontinued Operation":-26066000.0,"Total Expenses":23901000.0,"Total Operating Income As Reported":-23663000.0,"Diluted Average Shares":130286033.0,"Basic Average Shares":130286033.0,"Diluted EPS":-0.2,"Basic EPS":-0.2,"Diluted NI Availto Com Stockholders":-26066000.0,"Net Income Common Stockholders":-26066000.0,"Net Income":-26066000.0,"Net Income Including Noncontrolling Interests":-26066000.0,"Net Income Continuous Operations":-26066000.0,"Pretax Income":-26066000.0,"Net Non Operating Interest Income Expense":-2403000.0,"Interest Expense Non Operating":4135000.0,"Interest Income Non Operating":1732000.0,"Operating Income":-23663000.0,"Operating Expense":23887000.0,"Research And Development":3251000.0,"Selling General And Administration":20636000.0,"Selling And Marketing Expense":15812000.0,"General And Administrative Expense":4824000.0,"Other Gand A":4824000.0,"Gross Profit":224000.0,"Cost Of Revenue":14000.0,"Total Revenue":238000.0,"Operating Revenue":238000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-16390000.0,"Net Income From Continuing Operation Net Minority Interest":-17409000.0,"Reconciled Depreciation":34000.0,"Reconciled Cost Of Revenue":null,"EBITDA":-16390000.0,"EBIT":-16424000.0,"Net Interest Income":-152000.0,"Interest Expense":985000.0,"Interest Income":833000.0,"Normalized Income":-17409000.0,"Net Income From Continuing And Discontinued Operation":-17409000.0,"Total Expenses":18803000.0,"Total Operating Income As Reported":-17257000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-17409000.0,"Net Income Common Stockholders":-17409000.0,"Net Income":-17409000.0,"Net Income Including Noncontrolling Interests":-17409000.0,"Net Income Continuous Operations":-17409000.0,"Pretax Income":-17409000.0,"Net Non Operating Interest Income Expense":-152000.0,"Interest Expense Non Operating":985000.0,"Interest Income Non Operating":833000.0,"Operating Income":-17257000.0,"Operating Expense":18803000.0,"Research And Development":5521000.0,"Selling General And Administration":13282000.0,"Selling And Marketing Expense":8197000.0,"General And Administrative Expense":5085000.0,"Other Gand A":5085000.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":1546000.0,"Operating Revenue":1546000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-10930000.0,"Net Income From Continuing Operation Net Minority Interest":-11922000.0,"Reconciled Depreciation":25000.0,"Reconciled Cost Of Revenue":null,"EBITDA":-10930000.0,"EBIT":-10955000.0,"Net Interest Income":-93000.0,"Interest Expense":967000.0,"Interest Income":874000.0,"Normalized Income":-11922000.0,"Net Income From Continuing And Discontinued Operation":-11922000.0,"Total Expenses":11829000.0,"Total Operating Income As Reported":-11829000.0,"Diluted Average Shares":96494588.0,"Basic Average Shares":96494588.0,"Diluted EPS":-0.12,"Basic EPS":-0.12,"Diluted NI Availto Com Stockholders":-11922000.0,"Net Income Common Stockholders":-11922000.0,"Net Income":-11922000.0,"Net Income Including Noncontrolling Interests":-11922000.0,"Net Income Continuous Operations":-11922000.0,"Pretax Income":-11922000.0,"Net Non Operating Interest Income Expense":-93000.0,"Interest Expense Non Operating":967000.0,"Interest Income Non Operating":874000.0,"Operating Income":-11829000.0,"Operating Expense":11829000.0,"Research And Development":3940000.0,"Selling General And Administration":7889000.0,"Selling And Marketing Expense":4626000.0,"General And Administrative Expense":3263000.0,"Other Gand A":3263000.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-11987000.0,"Net Income From Continuing Operation Net Minority Interest":-12966000.0,"Reconciled Depreciation":28000.0,"Reconciled Cost Of Revenue":null,"EBITDA":-11987000.0,"EBIT":-12015000.0,"Net Interest Income":-435000.0,"Interest Expense":951000.0,"Interest Income":516000.0,"Normalized Income":-12966000.0,"Net Income From Continuing And Discontinued Operation":-12966000.0,"Total Expenses":12531000.0,"Total Operating Income As Reported":-12531000.0,"Diluted Average Shares":66380118.0,"Basic Average Shares":66380118.0,"Diluted EPS":-0.2,"Basic EPS":-0.2,"Diluted NI Availto Com Stockholders":-12966000.0,"Net Income Common Stockholders":-12966000.0,"Net Income":-12966000.0,"Net Income Including Noncontrolling Interests":-12966000.0,"Net Income Continuous Operations":-12966000.0,"Pretax Income":-12966000.0,"Net Non Operating Interest Income Expense":-435000.0,"Interest Expense Non Operating":951000.0,"Interest Income Non Operating":516000.0,"Operating Income":-12531000.0,"Operating Expense":12531000.0,"Research And Development":3669000.0,"Selling General And Administration":8862000.0,"Selling And Marketing Expense":5103000.0,"General And Administrative Expense":3759000.0,"Other Gand A":3759000.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-19799000.0,"Net Income From Continuing Operation Net Minority Interest":-20761000.0,"Reconciled Depreciation":27000.0,"Reconciled Cost Of Revenue":0.0,"EBITDA":-19799000.0,"EBIT":-19826000.0,"Net Interest Income":-238000.0,"Interest Expense":935000.0,"Interest Income":697000.0,"Normalized Income":-20761000.0,"Net Income From Continuing And Discontinued Operation":-20761000.0,"Total Expenses":20523000.0,"Total Operating Income As Reported":-20523000.0,"Diluted Average Shares":66285406.0,"Basic Average Shares":66285406.0,"Diluted EPS":-0.31,"Basic EPS":-0.31,"Diluted NI Availto Com Stockholders":-20761000.0,"Net Income Common Stockholders":-20761000.0,"Net Income":-20761000.0,"Net Income Including Noncontrolling Interests":-20761000.0,"Net Income Continuous Operations":-20761000.0,"Pretax Income":-20761000.0,"Net Non Operating Interest Income Expense":-238000.0,"Interest Expense Non Operating":935000.0,"Interest Income Non Operating":697000.0,"Operating Income":-20523000.0,"Operating Expense":20523000.0,"Research And Development":4978000.0,"Selling General And Administration":15545000.0,"Selling And Marketing Expense":10378000.0,"General And Administrative Expense":5167000.0,"Other Gand A":5167000.0,"Gross Profit":0.0,"Cost Of Revenue":0.0,"Total Revenue":0.0,"Operating Revenue":0.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-16098000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":10890000.0,"Capital Expenditure":-45000.0,"End Cash Position":71317000.0,"Beginning Cash Position":73046000.0,"Changes In Cash":-1729000.0,"Financing Cash Flow":94354000.0,"Cash Flow From Continuing Financing Activities":94354000.0,"Net Other Financing Charges":74989000.0,"Proceeds From Stock Option Exercised":8475000.0,"Net Common Stock Issuance":10890000.0,"Common Stock Issuance":10890000.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-80030000.0,"Cash Flow From Continuing Investing Activities":-80030000.0,"Net Investment Purchase And Sale":-79985000.0,"Sale Of Investment":0.0,"Purchase Of Investment":-79985000.0,"Net PPE Purchase And Sale":-45000.0,"Purchase Of PPE":-45000.0,"Operating Cash Flow":-16053000.0,"Cash Flow From Continuing Operating Activities":-16053000.0,"Change In Working Capital":4541000.0,"Change In Other Working Capital":403000.0,"Change In Payables And Accrued Expense":6214000.0,"Change In Accrued Expense":1836000.0,"Change In Payable":4378000.0,"Change In Account Payable":4378000.0,"Change In Prepaid Assets":595000.0,"Change In Inventory":-1178000.0,"Change In Receivables":-1493000.0,"Changes In Account Receivables":-1605000.0,"Other Non Cash Items":4134000.0,"Stock Based Compensation":1282000.0,"Amortization Of Securities":0.0,"Depreciation Amortization Depletion":56000.0,"Depreciation And Amortization":56000.0,"Depreciation":56000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-26066000.0},"2025-12-31":{"Free Cash Flow":-13058000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":4946000.0,"Capital Expenditure":-283000.0,"End Cash Position":73046000.0,"Beginning Cash Position":46685000.0,"Changes In Cash":26361000.0,"Financing Cash Flow":36433000.0,"Cash Flow From Continuing Financing Activities":36433000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":31487000.0,"Net Common Stock Issuance":4946000.0,"Common Stock Issuance":4946000.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":2703000.0,"Cash Flow From Continuing Investing Activities":2703000.0,"Net Investment Purchase And Sale":2986000.0,"Sale Of Investment":50000000.0,"Purchase Of Investment":-47014000.0,"Net PPE Purchase And Sale":-283000.0,"Purchase Of PPE":-283000.0,"Operating Cash Flow":-12775000.0,"Cash Flow From Continuing Operating Activities":-12775000.0,"Change In Working Capital":63000.0,"Change In Other Working Capital":-1000.0,"Change In Payables And Accrued Expense":1946000.0,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":766000.0,"Change In Inventory":null,"Change In Receivables":-2000000.0,"Changes In Account Receivables":null,"Other Non Cash Items":985000.0,"Stock Based Compensation":3552000.0,"Amortization Of Securities":0.0,"Depreciation Amortization Depletion":34000.0,"Depreciation And Amortization":34000.0,"Depreciation":34000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-17409000.0},"2025-09-30":{"Free Cash Flow":-9750000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":46063000.0,"Capital Expenditure":-2000.0,"End Cash Position":46685000.0,"Beginning Cash Position":42499000.0,"Changes In Cash":4186000.0,"Financing Cash Flow":48918000.0,"Cash Flow From Continuing Financing Activities":48918000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":2855000.0,"Net Common Stock Issuance":46063000.0,"Common Stock Issuance":46063000.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-34984000.0,"Cash Flow From Continuing Investing Activities":-34984000.0,"Net Investment Purchase And Sale":-34982000.0,"Sale Of Investment":0.0,"Purchase Of Investment":-34982000.0,"Net PPE Purchase And Sale":-2000.0,"Purchase Of PPE":-2000.0,"Operating Cash Flow":-9748000.0,"Cash Flow From Continuing Operating Activities":-9748000.0,"Change In Working Capital":-69000.0,"Change In Other Working Capital":-8000.0,"Change In Payables And Accrued Expense":1273000.0,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":-1829000.0,"Change In Inventory":null,"Change In Receivables":495000.0,"Changes In Account Receivables":null,"Other Non Cash Items":968000.0,"Stock Based Compensation":1250000.0,"Amortization Of Securities":0.0,"Depreciation Amortization Depletion":25000.0,"Depreciation And Amortization":25000.0,"Depreciation":25000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-11922000.0},"2025-06-30":{"Free Cash Flow":-12577000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-11000.0,"End Cash Position":42499000.0,"Beginning Cash Position":45085000.0,"Changes In Cash":-2586000.0,"Financing Cash Flow":36000.0,"Cash Flow From Continuing Financing Activities":36000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":36000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":9944000.0,"Cash Flow From Continuing Investing Activities":9944000.0,"Net Investment Purchase And Sale":9955000.0,"Sale Of Investment":10000000.0,"Purchase Of Investment":-45000.0,"Net PPE Purchase And Sale":-11000.0,"Purchase Of PPE":-11000.0,"Operating Cash Flow":-12566000.0,"Cash Flow From Continuing Operating Activities":-12566000.0,"Change In Working Capital":-1887000.0,"Change In Other Working Capital":0.0,"Change In Payables And Accrued Expense":-3653000.0,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":1608000.0,"Change In Inventory":null,"Change In Receivables":158000.0,"Changes In Account Receivables":null,"Other Non Cash Items":951000.0,"Stock Based Compensation":1308000.0,"Amortization Of Securities":0.0,"Depreciation Amortization Depletion":28000.0,"Depreciation And Amortization":28000.0,"Depreciation":28000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-12966000.0},"2025-03-31":{"Free Cash Flow":-13958000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-6000.0,"End Cash Position":45085000.0,"Beginning Cash Position":25314000.0,"Changes In Cash":19771000.0,"Financing Cash Flow":140000.0,"Cash Flow From Continuing Financing Activities":140000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":140000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":33583000.0,"Cash Flow From Continuing Investing Activities":33583000.0,"Net Investment Purchase And Sale":33589000.0,"Sale Of Investment":34466000.0,"Purchase Of Investment":-877000.0,"Net PPE Purchase And Sale":-6000.0,"Purchase Of PPE":-6000.0,"Operating Cash Flow":-13952000.0,"Cash Flow From Continuing Operating Activities":-13952000.0,"Change In Working Capital":4577000.0,"Change In Other Working Capital":-3000.0,"Change In Payables And Accrued Expense":4866000.0,"Change In Accrued Expense":4414000.0,"Change In Payable":452000.0,"Change In Account Payable":452000.0,"Change In Prepaid Assets":-516000.0,"Change In Inventory":0.0,"Change In Receivables":230000.0,"Changes In Account Receivables":0.0,"Other Non Cash Items":935000.0,"Stock Based Compensation":1351000.0,"Amortization Of Securities":-81000.0,"Depreciation Amortization Depletion":27000.0,"Depreciation And Amortization":27000.0,"Depreciation":27000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-20761000.0},"2024-12-31":{"Free Cash Flow":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"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 Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt 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,"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 Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Amortization Of Securities":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":null}}}