{"ticker":"MOBX","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":10556016.0,"Share Issued":10556016.0,"Net Debt":3875000.0,"Total Debt":6659000.0,"Tangible Book Value":-19939000.0,"Invested Capital":15283000.0,"Working Capital":-18540000.0,"Net Tangible Assets":-19939000.0,"Capital Lease Obligations":221000.0,"Common Stock Equity":8845000.0,"Total Capitalization":9855000.0,"Total Equity Gross Minority Interest":8845000.0,"Stockholders Equity":8845000.0,"Retained Earnings":-166566000.0,"Additional Paid In Capital":175411000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":26009000.0,"Total Non Current Liabilities Net Minority Interest":1983000.0,"Other Non Current Liabilities":292000.0,"Derivative Product Liabilities":375000.0,"Non Current Deferred Liabilities":293000.0,"Non Current Deferred Taxes Liabilities":293000.0,"Long Term Debt And Capital Lease Obligation":1023000.0,"Long Term Capital Lease Obligation":13000.0,"Long Term Debt":1010000.0,"Current Liabilities":24026000.0,"Other Current Liabilities":1840000.0,"Current Deferred Liabilities":3796000.0,"Current Deferred Revenue":1473000.0,"Current Debt And Capital Lease Obligation":5636000.0,"Current Capital Lease Obligation":208000.0,"Current Debt":5428000.0,"Other Current Borrowings":5428000.0,"Pensionand Other Post Retirement Benefit Plans Current":956000.0,"Payables And Accrued Expenses":11798000.0,"Current Accrued Expenses":5564000.0,"Interest Payable":694000.0,"Payables":6234000.0,"Accounts Payable":6234000.0,"Total Assets":34854000.0,"Total Non Current Assets":29368000.0,"Other Non Current Assets":115000.0,"Goodwill And Other Intangible Assets":28784000.0,"Other Intangible Assets":12718000.0,"Goodwill":16066000.0,"Net PPE":469000.0,"Accumulated Depreciation":-881000.0,"Gross PPE":1350000.0,"Leases":41000.0,"Other Properties":909000.0,"Machinery Furniture Equipment":400000.0,"Properties":0.0,"Current Assets":5486000.0,"Other Current Assets":908000.0,"Inventory":1291000.0,"Finished Goods":344000.0,"Raw Materials":947000.0,"Receivables":724000.0,"Accounts Receivable":724000.0,"Cash Cash Equivalents And Short Term Investments":2563000.0,"Cash And Cash Equivalents":2563000.0,"Cash Financial":2563000.0},"2025-12-31":{"Ordinary Shares Number":6865814.0,"Share Issued":6865814.0,"Net Debt":5997000.0,"Total Debt":6545000.0,"Tangible Book Value":-24512000.0,"Invested Capital":10932000.0,"Working Capital":-22370000.0,"Net Tangible Assets":-24512000.0,"Capital Lease Obligations":280000.0,"Common Stock Equity":4667000.0,"Total Capitalization":6586000.0,"Total Equity Gross Minority Interest":4667000.0,"Stockholders Equity":4667000.0,"Retained Earnings":-160713000.0,"Additional Paid In Capital":165380000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":28057000.0,"Total Non Current Liabilities Net Minority Interest":2815000.0,"Other Non Current Liabilities":290000.0,"Derivative Product Liabilities":270000.0,"Non Current Deferred Liabilities":293000.0,"Non Current Deferred Taxes Liabilities":293000.0,"Long Term Debt And Capital Lease Obligation":1962000.0,"Long Term Capital Lease Obligation":43000.0,"Long Term Debt":1919000.0,"Current Liabilities":25242000.0,"Other Current Liabilities":3305000.0,"Current Deferred Liabilities":3241000.0,"Current Deferred Revenue":918000.0,"Current Debt And Capital Lease Obligation":4583000.0,"Current Capital Lease Obligation":237000.0,"Current Debt":4346000.0,"Other Current Borrowings":4346000.0,"Pensionand Other Post Retirement Benefit Plans Current":814000.0,"Payables And Accrued Expenses":13299000.0,"Current Accrued Expenses":5355000.0,"Interest Payable":458000.0,"Payables":7944000.0,"Accounts Payable":7944000.0,"Total Assets":32724000.0,"Total Non Current Assets":29852000.0,"Other Non Current Assets":116000.0,"Goodwill And Other Intangible Assets":29179000.0,"Other Intangible Assets":13113000.0,"Goodwill":16066000.0,"Net PPE":557000.0,"Accumulated Depreciation":-843000.0,"Gross PPE":1400000.0,"Leases":41000.0,"Other Properties":959000.0,"Machinery Furniture Equipment":400000.0,"Properties":0.0,"Current Assets":2872000.0,"Other Current Assets":417000.0,"Inventory":1169000.0,"Finished Goods":333000.0,"Raw Materials":836000.0,"Receivables":1018000.0,"Accounts Receivable":1018000.0,"Cash Cash Equivalents And Short Term Investments":268000.0,"Cash And Cash Equivalents":268000.0,"Cash Financial":268000.0},"2025-09-30":{"Ordinary Shares Number":6084332.0,"Share Issued":6084332.0,"Net Debt":2912000.0,"Total Debt":6555000.0,"Tangible Book Value":-29921000.0,"Invested Capital":5849000.0,"Working Capital":-21071000.0,"Net Tangible Assets":-29921000.0,"Capital Lease Obligations":370000.0,"Common Stock Equity":-336000.0,"Total Capitalization":763000.0,"Total Equity Gross Minority Interest":-336000.0,"Stockholders Equity":-336000.0,"Retained Earnings":-150588000.0,"Additional Paid In Capital":150252000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":37449000.0,"Total Non Current Liabilities Net Minority Interest":9663000.0,"Other Non Current Liabilities":1288000.0,"Derivative Product Liabilities":6859000.0,"Non Current Deferred Liabilities":321000.0,"Non Current Deferred Taxes Liabilities":321000.0,"Long Term Debt And Capital Lease Obligation":1195000.0,"Long Term Capital Lease Obligation":96000.0,"Long Term Debt":1099000.0,"Current Liabilities":27786000.0,"Other Current Liabilities":3208000.0,"Current Deferred Liabilities":3370000.0,"Current Deferred Revenue":1047000.0,"Current Debt And Capital Lease Obligation":5360000.0,"Current Capital Lease Obligation":274000.0,"Current Debt":5086000.0,"Other Current Borrowings":5086000.0,"Pensionand Other Post Retirement Benefit Plans Current":1212000.0,"Payables And Accrued Expenses":14636000.0,"Current Accrued Expenses":5655000.0,"Interest Payable":393000.0,"Payables":8981000.0,"Accounts Payable":8981000.0,"Total Assets":37113000.0,"Total Non Current Assets":30398000.0,"Other Non Current Assets":115000.0,"Goodwill And Other Intangible Assets":29585000.0,"Other Intangible Assets":13519000.0,"Goodwill":16066000.0,"Net PPE":698000.0,"Accumulated Depreciation":-794000.0,"Gross PPE":1492000.0,"Leases":41000.0,"Other Properties":1051000.0,"Machinery Furniture Equipment":400000.0,"Properties":0.0,"Current Assets":6715000.0,"Other Current Assets":593000.0,"Inventory":1435000.0,"Finished Goods":436000.0,"Raw Materials":999000.0,"Receivables":1414000.0,"Accounts Receivable":1414000.0,"Cash Cash Equivalents And Short Term Investments":3273000.0,"Cash And Cash Equivalents":3273000.0,"Cash Financial":3273000.0},"2025-06-30":{"Ordinary Shares Number":5349762.0,"Share Issued":5349762.0,"Net Debt":4120000.0,"Total Debt":5675000.0,"Tangible Book Value":-29567000.0,"Invested Capital":4785000.0,"Working Capital":-23020000.0,"Net Tangible Assets":-29567000.0,"Capital Lease Obligations":1315000.0,"Common Stock Equity":425000.0,"Total Capitalization":1807000.0,"Total Equity Gross Minority Interest":425000.0,"Stockholders Equity":425000.0,"Retained Earnings":-134859000.0,"Additional Paid In Capital":135284000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":34130000.0,"Total Non Current Liabilities Net Minority Interest":7434000.0,"Other Non Current Liabilities":5047000.0,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":305000.0,"Non Current Deferred Taxes Liabilities":305000.0,"Long Term Debt And Capital Lease Obligation":2082000.0,"Long Term Capital Lease Obligation":700000.0,"Long Term Debt":1382000.0,"Current Liabilities":26696000.0,"Other Current Liabilities":1894000.0,"Current Deferred Liabilities":3218000.0,"Current Deferred Revenue":895000.0,"Current Debt And Capital Lease Obligation":3593000.0,"Current Capital Lease Obligation":615000.0,"Current Debt":2978000.0,"Other Current Borrowings":2978000.0,"Pensionand Other Post Retirement Benefit Plans Current":2210000.0,"Payables And Accrued Expenses":15781000.0,"Current Accrued Expenses":5131000.0,"Interest Payable":208000.0,"Payables":10650000.0,"Accounts Payable":10650000.0,"Total Assets":34555000.0,"Total Non Current Assets":30879000.0,"Other Non Current Assets":204000.0,"Goodwill And Other Intangible Assets":29992000.0,"Other Intangible Assets":13926000.0,"Goodwill":16066000.0,"Net PPE":683000.0,"Accumulated Depreciation":-286000.0,"Gross PPE":969000.0,"Leases":41000.0,"Other Properties":511000.0,"Machinery Furniture Equipment":417000.0,"Properties":0.0,"Current Assets":3676000.0,"Other Current Assets":708000.0,"Inventory":1246000.0,"Finished Goods":148000.0,"Raw Materials":1098000.0,"Receivables":1482000.0,"Accounts Receivable":1482000.0,"Cash Cash Equivalents And Short Term Investments":240000.0,"Cash And Cash Equivalents":240000.0,"Cash Financial":240000.0},"2025-03-31":{"Ordinary Shares Number":3958954.0,"Share Issued":3958954.0,"Net Debt":3817000.0,"Total Debt":6091000.0,"Tangible Book Value":-30057000.0,"Invested Capital":4940000.0,"Working Capital":-27515000.0,"Net Tangible Assets":-30057000.0,"Capital Lease Obligations":1493000.0,"Common Stock Equity":342000.0,"Total Capitalization":894000.0,"Total Equity Gross Minority Interest":342000.0,"Stockholders Equity":342000.0,"Retained Earnings":-126587000.0,"Additional Paid In Capital":126929000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":36192000.0,"Total Non Current Liabilities Net Minority Interest":4707000.0,"Other Non Current Liabilities":2997000.0,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":307000.0,"Non Current Deferred Taxes Liabilities":307000.0,"Long Term Debt And Capital Lease Obligation":1403000.0,"Long Term Capital Lease Obligation":851000.0,"Long Term Debt":552000.0,"Current Liabilities":31485000.0,"Other Current Liabilities":2053000.0,"Current Deferred Liabilities":3206000.0,"Current Deferred Revenue":895000.0,"Current Debt And Capital Lease Obligation":4688000.0,"Current Capital Lease Obligation":642000.0,"Current Debt":4046000.0,"Other Current Borrowings":4046000.0,"Pensionand Other Post Retirement Benefit Plans Current":2415000.0,"Payables And Accrued Expenses":19123000.0,"Current Accrued Expenses":6697000.0,"Interest Payable":185000.0,"Payables":12426000.0,"Accounts Payable":12426000.0,"Total Assets":36534000.0,"Total Non Current Assets":32564000.0,"Other Non Current Assets":509000.0,"Goodwill And Other Intangible Assets":30399000.0,"Other Intangible Assets":14333000.0,"Goodwill":16066000.0,"Net PPE":1656000.0,"Accumulated Depreciation":-824000.0,"Gross PPE":2480000.0,"Leases":41000.0,"Other Properties":1807000.0,"Machinery Furniture Equipment":632000.0,"Properties":0.0,"Current Assets":3970000.0,"Other Current Assets":404000.0,"Inventory":1106000.0,"Finished Goods":331000.0,"Raw Materials":775000.0,"Receivables":1679000.0,"Accounts Receivable":1679000.0,"Cash Cash Equivalents And Short Term Investments":781000.0,"Cash And Cash Equivalents":781000.0,"Cash Financial":781000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-42000.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-3932000.0,"Total Unusual Items":-105000.0,"Total Unusual Items Excluding Goodwill":-105000.0,"Net Income From Continuing Operation Net Minority Interest":-5853000.0,"Reconciled Depreciation":424000.0,"Reconciled Cost Of Revenue":786000.0,"EBITDA":-4037000.0,"EBIT":-4461000.0,"Net Interest Income":-1389000.0,"Interest Expense":1389000.0,"Normalized Income":-5790000.0,"Net Income From Continuing And Discontinued Operation":-5853000.0,"Total Expenses":7061000.0,"Total Operating Income As Reported":-6091000.0,"Diluted Average Shares":9838724.0,"Basic Average Shares":9838724.0,"Diluted EPS":-0.59,"Basic EPS":-0.59,"Diluted NI Availto Com Stockholders":-5972000.0,"Average Dilution Earnings":-119000.0,"Net Income Common Stockholders":-5853000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-5853000.0,"Net Income Including Noncontrolling Interests":-5853000.0,"Net Income Continuous Operations":-5853000.0,"Tax Provision":3000.0,"Pretax Income":-5850000.0,"Other Income Expense":1630000.0,"Other Non Operating Income Expenses":1735000.0,"Special Income Charges":0.0,"Other Special Charges":null,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":-105000.0,"Net Non Operating Interest Income Expense":-1389000.0,"Interest Expense Non Operating":1389000.0,"Operating Income":-6091000.0,"Operating Expense":6275000.0,"Research And Development":428000.0,"Selling General And Administration":5847000.0,"Gross Profit":184000.0,"Cost Of Revenue":786000.0,"Total Revenue":970000.0,"Operating Revenue":970000.0},"2025-12-31":{"Tax Effect Of Unusual Items":1506.355306,"Tax Rate For Calcs":0.002365,"Normalized EBITDA":-8951000.0,"Total Unusual Items":637000.0,"Total Unusual Items Excluding Goodwill":637000.0,"Net Income From Continuing Operation Net Minority Interest":-10125000.0,"Reconciled Depreciation":455000.0,"Reconciled Cost Of Revenue":1294000.0,"EBITDA":-8314000.0,"EBIT":-8769000.0,"Net Interest Income":-1380000.0,"Interest Expense":1380000.0,"Normalized Income":-10760493.644694,"Net Income From Continuing And Discontinued Operation":-10125000.0,"Total Expenses":10708000.0,"Total Operating Income As Reported":-8833000.0,"Diluted Average Shares":6305876.0,"Basic Average Shares":6305876.0,"Diluted EPS":-1.6,"Basic EPS":-1.6,"Diluted NI Availto Com Stockholders":-10447000.0,"Average Dilution Earnings":-322000.0,"Net Income Common Stockholders":-10125000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-10125000.0,"Net Income Including Noncontrolling Interests":-10125000.0,"Net Income Continuous Operations":-10125000.0,"Tax Provision":-24000.0,"Pretax Income":-10149000.0,"Other Income Expense":64000.0,"Other Non Operating Income Expenses":-573000.0,"Special Income Charges":960000.0,"Other Special Charges":null,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":-960000.0,"Gain On Sale Of Security":-323000.0,"Net Non Operating Interest Income Expense":-1380000.0,"Interest Expense Non Operating":1380000.0,"Operating Income":-8833000.0,"Operating Expense":9414000.0,"Research And Development":442000.0,"Selling General And Administration":8972000.0,"Gross Profit":581000.0,"Cost Of Revenue":1294000.0,"Total Revenue":1875000.0,"Operating Revenue":1875000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-8400.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-13913000.0,"Total Unusual Items":-40000.0,"Total Unusual Items Excluding Goodwill":-40000.0,"Net Income From Continuing Operation Net Minority Interest":-15729000.0,"Reconciled Depreciation":467000.0,"Reconciled Cost Of Revenue":931000.0,"EBITDA":-13953000.0,"EBIT":-14420000.0,"Net Interest Income":-8559000.0,"Interest Expense":1293000.0,"Normalized Income":-15697400.0,"Net Income From Continuing And Discontinued Operation":-15729000.0,"Total Expenses":9047000.0,"Total Operating Income As Reported":-7165000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-14271000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-15729000.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-15729000.0,"Net Income Including Noncontrolling Interests":-15729000.0,"Net Income Continuous Operations":-15729000.0,"Tax Provision":16000.0,"Pretax Income":-15713000.0,"Other Income Expense":11000.0,"Other Non Operating Income Expenses":51000.0,"Special Income Charges":393000.0,"Other Special Charges":null,"Write Off":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":50000.0,"Gain On Sale Of Security":-433000.0,"Net Non Operating Interest Income Expense":-8559000.0,"Interest Expense Non Operating":1293000.0,"Operating Income":-7165000.0,"Operating Expense":8116000.0,"Research And Development":603000.0,"Selling General And Administration":7513000.0,"Gross Profit":951000.0,"Cost Of Revenue":931000.0,"Total Revenue":1882000.0,"Operating Revenue":1882000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-83.635485,"Tax Rate For Calcs":0.000242,"Normalized EBITDA":-6914000.0,"Total Unusual Items":-346000.0,"Total Unusual Items Excluding Goodwill":-346000.0,"Net Income From Continuing Operation Net Minority Interest":-8272000.0,"Reconciled Depreciation":467000.0,"Reconciled Cost Of Revenue":1001000.0,"EBITDA":-7260000.0,"EBIT":-7727000.0,"Net Interest Income":-547000.0,"Interest Expense":547000.0,"Normalized Income":-7926083.635485,"Net Income From Continuing And Discontinued Operation":-8272000.0,"Total Expenses":9695000.0,"Total Operating Income As Reported":-8070000.0,"Diluted Average Shares":4878529.0,"Basic Average Shares":4878529.0,"Diluted EPS":-1.7,"Basic EPS":-1.7,"Diluted NI Availto Com Stockholders":-8612000.0,"Average Dilution Earnings":-340000.0,"Net Income Common Stockholders":-8272000.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-8272000.0,"Net Income Including Noncontrolling Interests":-8272000.0,"Net Income Continuous Operations":-8272000.0,"Tax Provision":-2000.0,"Pretax Income":-8274000.0,"Other Income Expense":-382000.0,"Other Non Operating Income Expenses":-36000.0,"Special Income Charges":-958000.0,"Other Special Charges":443000.0,"Write Off":725000.0,"Impairment Of Capital Assets":725000.0,"Restructuring And Mergern Acquisition":-210000.0,"Gain On Sale Of Security":612000.0,"Net Non Operating Interest Income Expense":-547000.0,"Interest Expense Non Operating":547000.0,"Operating Income":-7345000.0,"Operating Expense":8694000.0,"Research And Development":486000.0,"Selling General And Administration":8208000.0,"Gross Profit":1349000.0,"Cost Of Revenue":1001000.0,"Total Revenue":2350000.0,"Operating Revenue":2350000.0},"2025-03-31":{"Tax Effect Of Unusual Items":11983.885017,"Tax Rate For Calcs":0.002178,"Normalized EBITDA":-6995000.0,"Total Unusual Items":5503000.0,"Total Unusual Items Excluding Goodwill":5503000.0,"Net Income From Continuing Operation Net Minority Interest":-2291000.0,"Reconciled Depreciation":530000.0,"Reconciled Cost Of Revenue":1491000.0,"EBITDA":-1492000.0,"EBIT":-2022000.0,"Net Interest Income":-274000.0,"Interest Expense":274000.0,"Normalized Income":-7782016.114983,"Net Income From Continuing And Discontinued Operation":-2291000.0,"Total Expenses":10339000.0,"Total Operating Income As Reported":-7828000.0,"Diluted Average Shares":4023381.0,"Basic Average Shares":4023381.0,"Diluted EPS":-0.57,"Basic EPS":-0.57,"Diluted NI Availto Com Stockholders":-2405000.0,"Average Dilution Earnings":-114000.0,"Net Income Common Stockholders":-2291000.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-2291000.0,"Net Income Including Noncontrolling Interests":-2291000.0,"Net Income Continuous Operations":-2291000.0,"Tax Provision":-5000.0,"Pretax Income":-2296000.0,"Other Income Expense":5806000.0,"Other Non Operating Income Expenses":303000.0,"Special Income Charges":2220000.0,"Other Special Charges":null,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":-2220000.0,"Gain On Sale Of Security":3283000.0,"Net Non Operating Interest Income Expense":-274000.0,"Interest Expense Non Operating":274000.0,"Operating Income":-7828000.0,"Operating Expense":8848000.0,"Research And Development":719000.0,"Selling General And Administration":8129000.0,"Gross Profit":1020000.0,"Cost Of Revenue":1491000.0,"Total Revenue":2511000.0,"Operating Revenue":2511000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":3842556.0,"Basic Average Shares":3842556.0,"Diluted EPS":-5.2,"Basic EPS":-5.2,"Diluted NI Availto Com Stockholders":null,"Average Dilution Earnings":-1085000.0,"Net Income Common Stockholders":null,"Otherunder Preferred Stock Dividend":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,"Special Income Charges":null,"Other Special Charges":null,"Write Off":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-4252000.0,"Repayment Of Debt":-1832000.0,"Issuance Of Debt":3019000.0,"Issuance Of Capital Stock":5360000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":182000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":2563000.0,"Beginning Cash Position":268000.0,"Changes In Cash":2295000.0,"Financing Cash Flow":6547000.0,"Cash Flow From Continuing Financing Activities":6547000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":5360000.0,"Common Stock Issuance":5360000.0,"Net Issuance Payments Of Debt":1187000.0,"Net Long Term Debt Issuance":1187000.0,"Long Term Debt Payments":-1832000.0,"Long Term Debt Issuance":3019000.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-4252000.0,"Cash Flow From Continuing Operating Activities":-4252000.0,"Change In Working Capital":-460000.0,"Change In Payables And Accrued Expense":-96000.0,"Change In Accrued Expense":1270000.0,"Change In Payable":-1366000.0,"Change In Account Payable":-1366000.0,"Change In Prepaid Assets":-490000.0,"Change In Inventory":-122000.0,"Change In Receivables":248000.0,"Changes In Account Receivables":248000.0,"Other Non Cash Items":-921000.0,"Stock Based Compensation":2453000.0,"Asset Impairment Charge":null,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":424000.0,"Depreciation And Amortization":424000.0,"Amortization Cash Flow":395000.0,"Amortization Of Intangibles":395000.0,"Depreciation":29000.0,"Operating Gains Losses":105000.0,"Gain Loss On Investment Securities":105000.0,"Net Income From Continuing Operations":-5853000.0},"2025-12-31":{"Free Cash Flow":-4765000.0,"Repayment Of Debt":-1266000.0,"Issuance Of Debt":1717000.0,"Issuance Of Capital Stock":1254000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":1175000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":268000.0,"Beginning Cash Position":3273000.0,"Changes In Cash":-3005000.0,"Financing Cash Flow":1760000.0,"Cash Flow From Continuing Financing Activities":1760000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":55000.0,"Net Common Stock Issuance":1254000.0,"Common Stock Issuance":1254000.0,"Net Issuance Payments Of Debt":451000.0,"Net Long Term Debt Issuance":451000.0,"Long Term Debt Payments":-1266000.0,"Long Term Debt Issuance":1717000.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-4765000.0,"Cash Flow From Continuing Operating Activities":-4765000.0,"Change In Working Capital":-634000.0,"Change In Payables And Accrued Expense":-1351000.0,"Change In Accrued Expense":-544000.0,"Change In Payable":-807000.0,"Change In Account Payable":-807000.0,"Change In Prepaid Assets":180000.0,"Change In Inventory":266000.0,"Change In Receivables":271000.0,"Changes In Account Receivables":271000.0,"Other Non Cash Items":105000.0,"Stock Based Compensation":5139000.0,"Asset Impairment Charge":null,"Deferred Tax":-28000.0,"Deferred Income Tax":-28000.0,"Depreciation Amortization Depletion":455000.0,"Depreciation And Amortization":455000.0,"Amortization Cash Flow":406000.0,"Amortization Of Intangibles":406000.0,"Depreciation":49000.0,"Operating Gains Losses":323000.0,"Gain Loss On Investment Securities":323000.0,"Net Income From Continuing Operations":-10125000.0},"2025-09-30":{"Free Cash Flow":-4523000.0,"Repayment Of Debt":-689000.0,"Issuance Of Debt":2742000.0,"Issuance Of Capital Stock":-600000.0,"Capital Expenditure":-10000.0,"Interest Paid Supplemental Data":1057000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":3273000.0,"Beginning Cash Position":240000.0,"Changes In Cash":3033000.0,"Financing Cash Flow":7556000.0,"Cash Flow From Continuing Financing Activities":7556000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":6103000.0,"Net Common Stock Issuance":-600000.0,"Common Stock Issuance":-600000.0,"Net Issuance Payments Of Debt":2053000.0,"Net Long Term Debt Issuance":2053000.0,"Long Term Debt Payments":-689000.0,"Long Term Debt Issuance":2742000.0,"Investing Cash Flow":-10000.0,"Cash Flow From Continuing Investing Activities":-10000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-10000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-10000.0,"Operating Cash Flow":-4513000.0,"Cash Flow From Continuing Operating Activities":-4513000.0,"Change In Working Capital":-1615000.0,"Change In Payables And Accrued Expense":-1640000.0,"Change In Accrued Expense":19000.0,"Change In Payable":-1659000.0,"Change In Account Payable":-1659000.0,"Change In Prepaid Assets":115000.0,"Change In Inventory":-189000.0,"Change In Receivables":99000.0,"Changes In Account Receivables":99000.0,"Other Non Cash Items":846000.0,"Stock Based Compensation":5363000.0,"Asset Impairment Charge":0.0,"Deferred Tax":16000.0,"Deferred Income Tax":16000.0,"Depreciation Amortization Depletion":467000.0,"Depreciation And Amortization":467000.0,"Amortization Cash Flow":407000.0,"Amortization Of Intangibles":407000.0,"Depreciation":60000.0,"Operating Gains Losses":6139000.0,"Gain Loss On Investment Securities":6611000.0,"Net Income From Continuing Operations":-15729000.0},"2025-06-30":{"Free Cash Flow":-4084000.0,"Repayment Of Debt":-981000.0,"Issuance Of Debt":850000.0,"Issuance Of Capital Stock":3645000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":502000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":240000.0,"Beginning Cash Position":781000.0,"Changes In Cash":-541000.0,"Financing Cash Flow":3516000.0,"Cash Flow From Continuing Financing Activities":3516000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":2000.0,"Net Common Stock Issuance":3645000.0,"Common Stock Issuance":3645000.0,"Net Issuance Payments Of Debt":-131000.0,"Net Long Term Debt Issuance":-131000.0,"Long Term Debt Payments":-981000.0,"Long Term Debt Issuance":850000.0,"Investing Cash Flow":27000.0,"Cash Flow From Continuing Investing Activities":27000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":27000.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"Operating Cash Flow":-4084000.0,"Cash Flow From Continuing Operating Activities":-4084000.0,"Change In Working Capital":-3601000.0,"Change In Payables And Accrued Expense":-3659000.0,"Change In Accrued Expense":-1874000.0,"Change In Payable":-1785000.0,"Change In Account Payable":-1785000.0,"Change In Prepaid Assets":1000.0,"Change In Inventory":-140000.0,"Change In Receivables":197000.0,"Changes In Account Receivables":197000.0,"Other Non Cash Items":-226000.0,"Stock Based Compensation":7102000.0,"Asset Impairment Charge":null,"Deferred Tax":-2000.0,"Deferred Income Tax":-2000.0,"Depreciation Amortization Depletion":467000.0,"Depreciation And Amortization":467000.0,"Amortization Cash Flow":407000.0,"Amortization Of Intangibles":407000.0,"Depreciation":60000.0,"Operating Gains Losses":-277000.0,"Gain Loss On Investment Securities":-332000.0,"Net Income From Continuing Operations":-8272000.0},"2025-03-31":{"Free Cash Flow":-602000.0,"Repayment Of Debt":-87000.0,"Issuance Of Debt":1050000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":191000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":781000.0,"Beginning Cash Position":405000.0,"Changes In Cash":376000.0,"Financing Cash Flow":978000.0,"Cash Flow From Continuing Financing Activities":978000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":15000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":963000.0,"Net Long Term Debt Issuance":963000.0,"Long Term Debt Payments":-87000.0,"Long Term Debt Issuance":1050000.0,"Investing Cash Flow":-16000.0,"Cash Flow From Continuing Investing Activities":-16000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-16000.0,"Sale Of PPE":null,"Purchase Of PPE":-16000.0,"Operating Cash Flow":-586000.0,"Cash Flow From Continuing Operating Activities":-586000.0,"Change In Working Capital":3197000.0,"Change In Payables And Accrued Expense":2989000.0,"Change In Accrued Expense":923000.0,"Change In Payable":2066000.0,"Change In Account Payable":2066000.0,"Change In Prepaid Assets":-125000.0,"Change In Inventory":136000.0,"Change In Receivables":197000.0,"Changes In Account Receivables":197000.0,"Other Non Cash Items":-2500000.0,"Stock Based Compensation":3352000.0,"Asset Impairment Charge":null,"Deferred Tax":-8000.0,"Deferred Income Tax":-8000.0,"Depreciation Amortization Depletion":530000.0,"Depreciation And Amortization":530000.0,"Amortization Cash Flow":407000.0,"Amortization Of Intangibles":407000.0,"Depreciation":123000.0,"Operating Gains Losses":-2866000.0,"Gain Loss On Investment Securities":-3283000.0,"Net Income From Continuing Operations":-2291000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":-174000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"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":0.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"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 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,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}