{"ticker":"MSAI","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":2012293.0,"Share Issued":2012293.0,"Total Debt":null,"Tangible Book Value":29719000.0,"Invested Capital":29719000.0,"Working Capital":26254000.0,"Net Tangible Assets":29719000.0,"Capital Lease Obligations":null,"Common Stock Equity":29719000.0,"Total Capitalization":29719000.0,"Total Equity Gross Minority Interest":29719000.0,"Stockholders Equity":29719000.0,"Retained Earnings":-68810000.0,"Additional Paid In Capital":98529000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3116000.0,"Total Non Current Liabilities Net Minority Interest":927000.0,"Derivative Product Liabilities":10000.0,"Non Current Deferred Liabilities":917000.0,"Non Current Deferred Revenue":854000.0,"Non Current Deferred Taxes Liabilities":63000.0,"Current Liabilities":2189000.0,"Other Current Liabilities":46000.0,"Current Deferred Liabilities":893000.0,"Current Deferred Revenue":893000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Line Of Credit":null,"Current Notes Payable":null,"Payables And Accrued Expenses":1250000.0,"Current Accrued Expenses":820000.0,"Interest Payable":null,"Payables":430000.0,"Total Tax Payable":1000.0,"Income Tax Payable":1000.0,"Accounts Payable":429000.0,"Total Assets":32835000.0,"Total Non Current Assets":4392000.0,"Other Non Current Assets":533000.0,"Net PPE":3859000.0,"Accumulated Depreciation":-3368000.0,"Gross PPE":7227000.0,"Other Properties":null,"Machinery Furniture Equipment":7227000.0,"Buildings And Improvements":null,"Properties":null,"Current Assets":28443000.0,"Current Deferred Assets":null,"Restricted Cash":100000.0,"Prepaid Assets":539000.0,"Inventory":3794000.0,"Finished Goods":2781000.0,"Raw Materials":1013000.0,"Receivables":1458000.0,"Other Receivables":268000.0,"Accounts Receivable":1190000.0,"Allowance For Doubtful Accounts Receivable":-28000.0,"Gross Accounts Receivable":1218000.0,"Cash Cash Equivalents And Short Term Investments":22552000.0,"Cash And Cash Equivalents":22552000.0},"2025-12-31":{"Ordinary Shares Number":2007613.0,"Share Issued":2007613.0,"Total Debt":0.0,"Tangible Book Value":32032000.0,"Invested Capital":32032000.0,"Working Capital":28233000.0,"Net Tangible Assets":32032000.0,"Capital Lease Obligations":0.0,"Common Stock Equity":32032000.0,"Total Capitalization":32032000.0,"Total Equity Gross Minority Interest":32032000.0,"Stockholders Equity":32032000.0,"Retained Earnings":-66339000.0,"Additional Paid In Capital":98363000.0,"Capital Stock":8000.0,"Common Stock":8000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":3442000.0,"Total Non Current Liabilities Net Minority Interest":794000.0,"Derivative Product Liabilities":10000.0,"Non Current Deferred Liabilities":784000.0,"Non Current Deferred Revenue":751000.0,"Non Current Deferred Taxes Liabilities":33000.0,"Current Liabilities":2648000.0,"Other Current Liabilities":121000.0,"Current Deferred Liabilities":1255000.0,"Current Deferred Revenue":1255000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":0.0,"Current Debt":null,"Line Of Credit":null,"Current Notes Payable":0.0,"Payables And Accrued Expenses":1272000.0,"Current Accrued Expenses":981000.0,"Interest Payable":null,"Payables":291000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":291000.0,"Total Assets":35474000.0,"Total Non Current Assets":4593000.0,"Other Non Current Assets":508000.0,"Net PPE":4085000.0,"Accumulated Depreciation":-3021000.0,"Gross PPE":7106000.0,"Other Properties":null,"Machinery Furniture Equipment":7106000.0,"Buildings And Improvements":null,"Properties":null,"Current Assets":30881000.0,"Current Deferred Assets":null,"Restricted Cash":100000.0,"Prepaid Assets":399000.0,"Inventory":4020000.0,"Finished Goods":2846000.0,"Raw Materials":1174000.0,"Receivables":1997000.0,"Other Receivables":327000.0,"Accounts Receivable":1670000.0,"Allowance For Doubtful Accounts Receivable":-17000.0,"Gross Accounts Receivable":1687000.0,"Cash Cash Equivalents And Short Term Investments":24365000.0,"Cash And Cash Equivalents":24365000.0},"2025-09-30":{"Ordinary Shares Number":867786.0,"Share Issued":867786.0,"Total Debt":28000.0,"Tangible Book Value":8279000.0,"Invested Capital":8279000.0,"Working Capital":3430000.0,"Net Tangible Assets":8279000.0,"Capital Lease Obligations":28000.0,"Common Stock Equity":8279000.0,"Total Capitalization":8279000.0,"Total Equity Gross Minority Interest":8279000.0,"Stockholders Equity":8279000.0,"Retained Earnings":-64061000.0,"Additional Paid In Capital":72337000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":3592000.0,"Total Non Current Liabilities Net Minority Interest":213000.0,"Derivative Product Liabilities":10000.0,"Non Current Deferred Liabilities":203000.0,"Non Current Deferred Revenue":130000.0,"Non Current Deferred Taxes Liabilities":73000.0,"Current Liabilities":3379000.0,"Other Current Liabilities":131000.0,"Current Deferred Liabilities":1675000.0,"Current Deferred Revenue":1675000.0,"Current Debt And Capital Lease Obligation":28000.0,"Current Capital Lease Obligation":28000.0,"Current Debt":null,"Line Of Credit":null,"Current Notes Payable":0.0,"Payables And Accrued Expenses":1545000.0,"Current Accrued Expenses":816000.0,"Interest Payable":null,"Payables":729000.0,"Total Tax Payable":2000.0,"Income Tax Payable":2000.0,"Accounts Payable":727000.0,"Total Assets":11871000.0,"Total Non Current Assets":5062000.0,"Other Non Current Assets":763000.0,"Net PPE":4299000.0,"Accumulated Depreciation":-2694000.0,"Gross PPE":6993000.0,"Other Properties":26000.0,"Machinery Furniture Equipment":6967000.0,"Buildings And Improvements":null,"Properties":null,"Current Assets":6809000.0,"Current Deferred Assets":74000.0,"Restricted Cash":100000.0,"Prepaid Assets":259000.0,"Inventory":4286000.0,"Finished Goods":2911000.0,"Raw Materials":1375000.0,"Receivables":1026000.0,"Other Receivables":266000.0,"Accounts Receivable":760000.0,"Allowance For Doubtful Accounts Receivable":-5000.0,"Gross Accounts Receivable":765000.0,"Cash Cash Equivalents And Short Term Investments":1064000.0,"Cash And Cash Equivalents":1064000.0},"2025-06-30":{"Ordinary Shares Number":851846.0,"Share Issued":851846.0,"Total Debt":60000.0,"Tangible Book Value":9751000.0,"Invested Capital":9751000.0,"Working Capital":4661000.0,"Net Tangible Assets":9751000.0,"Capital Lease Obligations":60000.0,"Common Stock Equity":9751000.0,"Total Capitalization":9751000.0,"Total Equity Gross Minority Interest":9751000.0,"Stockholders Equity":9751000.0,"Retained Earnings":-62384000.0,"Additional Paid In Capital":72132000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":4878000.0,"Total Non Current Liabilities Net Minority Interest":162000.0,"Derivative Product Liabilities":10000.0,"Non Current Deferred Liabilities":152000.0,"Non Current Deferred Revenue":63000.0,"Non Current Deferred Taxes Liabilities":89000.0,"Current Liabilities":4716000.0,"Other Current Liabilities":124000.0,"Current Deferred Liabilities":2215000.0,"Current Deferred Revenue":2215000.0,"Current Debt And Capital Lease Obligation":60000.0,"Current Capital Lease Obligation":60000.0,"Current Debt":null,"Line Of Credit":null,"Current Notes Payable":null,"Payables And Accrued Expenses":2317000.0,"Current Accrued Expenses":1049000.0,"Interest Payable":null,"Payables":1268000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":1268000.0,"Total Assets":14629000.0,"Total Non Current Assets":5252000.0,"Other Non Current Assets":715000.0,"Net PPE":4537000.0,"Accumulated Depreciation":-2446000.0,"Gross PPE":6983000.0,"Other Properties":57000.0,"Machinery Furniture Equipment":6926000.0,"Buildings And Improvements":null,"Properties":null,"Current Assets":9377000.0,"Current Deferred Assets":null,"Restricted Cash":150000.0,"Prepaid Assets":519000.0,"Inventory":4358000.0,"Finished Goods":2895000.0,"Raw Materials":1463000.0,"Receivables":1158000.0,"Other Receivables":267000.0,"Accounts Receivable":891000.0,"Allowance For Doubtful Accounts Receivable":-5000.0,"Gross Accounts Receivable":896000.0,"Cash Cash Equivalents And Short Term Investments":3192000.0,"Cash And Cash Equivalents":3192000.0},"2025-03-31":{"Ordinary Shares Number":823941.0,"Share Issued":823941.0,"Total Debt":99000.0,"Tangible Book Value":12916000.0,"Invested Capital":12916000.0,"Working Capital":7858000.0,"Net Tangible Assets":12916000.0,"Capital Lease Obligations":99000.0,"Common Stock Equity":12916000.0,"Total Capitalization":12916000.0,"Total Equity Gross Minority Interest":12916000.0,"Stockholders Equity":12916000.0,"Retained Earnings":-59062000.0,"Additional Paid In Capital":71975000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":3500000.0,"Total Non Current Liabilities Net Minority Interest":169000.0,"Derivative Product Liabilities":10000.0,"Non Current Deferred Liabilities":159000.0,"Non Current Deferred Revenue":73000.0,"Non Current Deferred Taxes Liabilities":86000.0,"Current Liabilities":3331000.0,"Other Current Liabilities":83000.0,"Current Deferred Liabilities":220000.0,"Current Deferred Revenue":220000.0,"Current Debt And Capital Lease Obligation":99000.0,"Current Capital Lease Obligation":99000.0,"Current Debt":null,"Line Of Credit":null,"Current Notes Payable":0.0,"Payables And Accrued Expenses":2929000.0,"Current Accrued Expenses":1563000.0,"Interest Payable":null,"Payables":1366000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":1366000.0,"Total Assets":16416000.0,"Total Non Current Assets":5227000.0,"Other Non Current Assets":877000.0,"Net PPE":4350000.0,"Accumulated Depreciation":-2116000.0,"Gross PPE":6466000.0,"Other Properties":95000.0,"Machinery Furniture Equipment":6371000.0,"Buildings And Improvements":null,"Properties":null,"Current Assets":11189000.0,"Current Deferred Assets":null,"Restricted Cash":150000.0,"Prepaid Assets":566000.0,"Inventory":4580000.0,"Finished Goods":2738000.0,"Raw Materials":1842000.0,"Receivables":1146000.0,"Other Receivables":298000.0,"Accounts Receivable":848000.0,"Allowance For Doubtful Accounts Receivable":-35000.0,"Gross Accounts Receivable":883000.0,"Cash Cash Equivalents And Short Term Investments":4747000.0,"Cash And Cash Equivalents":4747000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":310000.0,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":138000.0,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":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,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":310000.0,"Current Capital Lease Obligation":138000.0,"Current Debt":172000.0,"Line Of Credit":0.0,"Current Notes Payable":172000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":0.0,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":134000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":0.0,"Properties":0.0,"Current Assets":null,"Current Deferred Assets":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":6000.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-2272000.0,"Total Unusual Items":15000.0,"Total Unusual Items Excluding Goodwill":15000.0,"Net Income From Continuing Operation Net Minority Interest":-2471000.0,"Reconciled Depreciation":352000.0,"Reconciled Cost Of Revenue":700000.0,"EBITDA":-2257000.0,"EBIT":-2609000.0,"Net Interest Income":155000.0,"Interest Expense":null,"Interest Income":155000.0,"Normalized Income":-2480000.0,"Net Income From Continuing And Discontinued Operation":-2471000.0,"Total Expenses":4223000.0,"Total Operating Income As Reported":-2594000.0,"Diluted Average Shares":2012241.0,"Basic Average Shares":2012241.0,"Diluted EPS":-1.23,"Basic EPS":-1.23,"Diluted NI Availto Com Stockholders":-2471000.0,"Net Income Common Stockholders":-2471000.0,"Net Income":-2471000.0,"Net Income Including Noncontrolling Interests":-2471000.0,"Net Income Continuous Operations":-2471000.0,"Tax Provision":33000.0,"Pretax Income":-2438000.0,"Other Income Expense":16000.0,"Other Non Operating Income Expenses":1000.0,"Special Income Charges":15000.0,"Gain On Sale Of Ppe":15000.0,"Write Off":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":155000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":155000.0,"Operating Income":-2609000.0,"Operating Expense":3523000.0,"Other Operating Expenses":null,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":352000.0,"Depreciation And Amortization In Income Statement":352000.0,"Depreciation Income Statement":352000.0,"Selling General And Administration":3171000.0,"General And Administrative Expense":3171000.0,"Other Gand A":2989000.0,"Salaries And Wages":182000.0,"Gross Profit":914000.0,"Cost Of Revenue":700000.0,"Total Revenue":1614000.0,"Operating Revenue":1614000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-8601.208459,"Tax Rate For Calcs":0.016832,"Normalized EBITDA":-1013000.0,"Total Unusual Items":-511000.0,"Total Unusual Items Excluding Goodwill":-511000.0,"Net Income From Continuing Operation Net Minority Interest":-2278000.0,"Reconciled Depreciation":347000.0,"Reconciled Cost Of Revenue":512000.0,"EBITDA":-1524000.0,"EBIT":-1871000.0,"Net Interest Income":57000.0,"Interest Expense":null,"Interest Income":57000.0,"Normalized Income":-1775601.208459,"Net Income From Continuing And Discontinued Operation":-2278000.0,"Total Expenses":3259000.0,"Total Operating Income As Reported":-2382000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-2278000.0,"Net Income Common Stockholders":-2278000.0,"Net Income":-2278000.0,"Net Income Including Noncontrolling Interests":-2278000.0,"Net Income Continuous Operations":-2278000.0,"Tax Provision":-39000.0,"Pretax Income":-2317000.0,"Other Income Expense":-503000.0,"Other Non Operating Income Expenses":8000.0,"Special Income Charges":-511000.0,"Gain On Sale Of Ppe":0.0,"Write Off":511000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":57000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":57000.0,"Operating Income":-1871000.0,"Operating Expense":2747000.0,"Other Operating Expenses":null,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":347000.0,"Depreciation And Amortization In Income Statement":347000.0,"Depreciation Income Statement":347000.0,"Selling General And Administration":2400000.0,"General And Administrative Expense":2400000.0,"Other Gand A":2270000.0,"Salaries And Wages":130000.0,"Gross Profit":876000.0,"Cost Of Revenue":512000.0,"Total Revenue":1388000.0,"Operating Revenue":1388000.0},"2025-09-30":{"Tax Effect Of Unusual Items":58.649289,"Tax Rate For Calcs":0.006517,"Normalized EBITDA":-1370000.0,"Total Unusual Items":9000.0,"Total Unusual Items Excluding Goodwill":9000.0,"Net Income From Continuing Operation Net Minority Interest":-1677000.0,"Reconciled Depreciation":342000.0,"Reconciled Cost Of Revenue":566000.0,"EBITDA":-1361000.0,"EBIT":-1703000.0,"Net Interest Income":5000.0,"Interest Expense":null,"Interest Income":5000.0,"Normalized Income":-1685941.350711,"Net Income From Continuing And Discontinued Operation":-1677000.0,"Total Expenses":3277000.0,"Total Operating Income As Reported":-1694000.0,"Diluted Average Shares":862380.0,"Basic Average Shares":862380.0,"Diluted EPS":-2.0,"Basic EPS":-2.0,"Diluted NI Availto Com Stockholders":-1677000.0,"Net Income Common Stockholders":-1677000.0,"Net Income":-1677000.0,"Net Income Including Noncontrolling Interests":-1677000.0,"Net Income Continuous Operations":-1677000.0,"Tax Provision":-11000.0,"Pretax Income":-1688000.0,"Other Income Expense":10000.0,"Other Non Operating Income Expenses":1000.0,"Special Income Charges":9000.0,"Gain On Sale Of Ppe":9000.0,"Write Off":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":5000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":5000.0,"Operating Income":-1703000.0,"Operating Expense":2711000.0,"Other Operating Expenses":null,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":342000.0,"Depreciation And Amortization In Income Statement":342000.0,"Depreciation Income Statement":342000.0,"Selling General And Administration":2369000.0,"General And Administrative Expense":2369000.0,"Other Gand A":2164000.0,"Salaries And Wages":205000.0,"Gross Profit":1008000.0,"Cost Of Revenue":566000.0,"Total Revenue":1574000.0,"Operating Revenue":1574000.0},"2025-06-30":{"Tax Effect Of Unusual Items":1890.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-3006000.0,"Total Unusual Items":9000.0,"Total Unusual Items Excluding Goodwill":9000.0,"Net Income From Continuing Operation Net Minority Interest":-3322000.0,"Reconciled Depreciation":330000.0,"Reconciled Cost Of Revenue":1084000.0,"EBITDA":-2997000.0,"EBIT":-3327000.0,"Net Interest Income":11000.0,"Interest Expense":null,"Interest Income":11000.0,"Normalized Income":-3329110.0,"Net Income From Continuing And Discontinued Operation":-3322000.0,"Total Expenses":4746000.0,"Total Operating Income As Reported":-3318000.0,"Diluted Average Shares":838784.0,"Basic Average Shares":838784.0,"Diluted EPS":-4.0,"Basic EPS":-4.0,"Diluted NI Availto Com Stockholders":-3322000.0,"Net Income Common Stockholders":-3322000.0,"Net Income":-3322000.0,"Net Income Including Noncontrolling Interests":-3322000.0,"Net Income Continuous Operations":-3322000.0,"Tax Provision":10000.0,"Pretax Income":-3312000.0,"Other Income Expense":4000.0,"Other Non Operating Income Expenses":-5000.0,"Special Income Charges":9000.0,"Gain On Sale Of Ppe":9000.0,"Write Off":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":11000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":11000.0,"Operating Income":-3327000.0,"Operating Expense":3662000.0,"Other Operating Expenses":null,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":330000.0,"Depreciation And Amortization In Income Statement":330000.0,"Depreciation Income Statement":330000.0,"Selling General And Administration":3332000.0,"General And Administrative Expense":3332000.0,"Other Gand A":2909000.0,"Salaries And Wages":423000.0,"Gross Profit":335000.0,"Cost Of Revenue":1084000.0,"Total Revenue":1419000.0,"Operating Revenue":1419000.0},"2025-03-31":{"Tax Effect Of Unusual Items":3150.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-4367000.0,"Total Unusual Items":15000.0,"Total Unusual Items Excluding Goodwill":15000.0,"Net Income From Continuing Operation Net Minority Interest":-4436000.0,"Reconciled Depreciation":280000.0,"Reconciled Cost Of Revenue":476000.0,"EBITDA":-4352000.0,"EBIT":-4632000.0,"Net Interest Income":4000.0,"Interest Expense":null,"Interest Income":4000.0,"Normalized Income":-4447850.0,"Net Income From Continuing And Discontinued Operation":-4436000.0,"Total Expenses":5802000.0,"Total Operating Income As Reported":-4617000.0,"Diluted Average Shares":818140.0,"Basic Average Shares":818140.0,"Diluted EPS":-5.6,"Basic EPS":-5.6,"Diluted NI Availto Com Stockholders":-4436000.0,"Net Income Common Stockholders":-4436000.0,"Net Income":-4436000.0,"Net Income Including Noncontrolling Interests":-4436000.0,"Net Income Continuous Operations":-4436000.0,"Tax Provision":8000.0,"Pretax Income":-4428000.0,"Other Income Expense":200000.0,"Other Non Operating Income Expenses":185000.0,"Special Income Charges":15000.0,"Gain On Sale Of Ppe":15000.0,"Write Off":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":4000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":4000.0,"Operating Income":-4632000.0,"Operating Expense":5326000.0,"Other Operating Expenses":null,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":280000.0,"Depreciation And Amortization In Income Statement":280000.0,"Depreciation Income Statement":280000.0,"Selling General And Administration":5046000.0,"General And Administrative Expense":5046000.0,"Other Gand A":4139000.0,"Salaries And Wages":907000.0,"Gross Profit":694000.0,"Cost Of Revenue":476000.0,"Total Revenue":1170000.0,"Operating Revenue":1170000.0},"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":0.0,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Write Off":0.0,"Gain On Sale Of Security":-474000.0,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":172000.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":0.0,"Other Taxes":0.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1809000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-121000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":10000.0,"End Cash Position":22652000.0,"Beginning Cash Position":24465000.0,"Changes In Cash":-1813000.0,"Financing Cash Flow":-24000.0,"Cash Flow From Continuing Financing Activities":-24000.0,"Net Other Financing Charges":-24000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Investing Cash Flow":-101000.0,"Cash Flow From Continuing Investing Activities":-101000.0,"Net PPE Purchase And Sale":20000.0,"Sale Of PPE":20000.0,"Capital Expenditure Reported":-121000.0,"Operating Cash Flow":-1688000.0,"Cash Flow From Continuing Operating Activities":-1688000.0,"Change In Working Capital":217000.0,"Change In Other Working Capital":-259000.0,"Change In Other Current Liabilities":-75000.0,"Change In Other Current Assets":-154000.0,"Change In Payables And Accrued Expense":-32000.0,"Change In Accrued Expense":-161000.0,"Change In Payable":129000.0,"Change In Account Payable":128000.0,"Change In Tax Payable":1000.0,"Change In Income Tax Payable":1000.0,"Change In Inventory":274000.0,"Change In Receivables":463000.0,"Changes In Account Receivables":463000.0,"Other Non Cash Items":null,"Stock Based Compensation":182000.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":17000.0,"Deferred Tax":30000.0,"Deferred Income Tax":30000.0,"Depreciation Amortization Depletion":352000.0,"Depreciation And Amortization":352000.0,"Depreciation":352000.0,"Operating Gains Losses":-15000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":-15000.0,"Net Income From Continuing Operations":-2471000.0},"2025-12-31":{"Free Cash Flow":-2600000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":26099000.0,"Capital Expenditure":-363000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":-37000.0,"End Cash Position":24465000.0,"Beginning Cash Position":1164000.0,"Changes In Cash":23301000.0,"Financing Cash Flow":25901000.0,"Cash Flow From Continuing Financing Activities":25901000.0,"Net Other Financing Charges":-198000.0,"Net Common Stock Issuance":26099000.0,"Common Stock Issuance":26099000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Investing Cash Flow":-363000.0,"Cash Flow From Continuing Investing Activities":-363000.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Capital Expenditure Reported":-363000.0,"Operating Cash Flow":-2237000.0,"Cash Flow From Continuing Operating Activities":-2237000.0,"Change In Working Capital":-949000.0,"Change In Other Working Capital":201000.0,"Change In Other Current Liabilities":-38000.0,"Change In Other Current Assets":-201000.0,"Change In Payables And Accrued Expense":-69000.0,"Change In Accrued Expense":149000.0,"Change In Payable":-218000.0,"Change In Account Payable":-216000.0,"Change In Tax Payable":-2000.0,"Change In Income Tax Payable":-2000.0,"Change In Inventory":84000.0,"Change In Receivables":-926000.0,"Changes In Account Receivables":-926000.0,"Other Non Cash Items":26000.0,"Stock Based Compensation":130000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":526000.0,"Deferred Tax":-40000.0,"Deferred Income Tax":-40000.0,"Depreciation Amortization Depletion":347000.0,"Depreciation And Amortization":347000.0,"Depreciation":347000.0,"Operating Gains Losses":0.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-2278000.0},"2025-09-30":{"Free Cash Flow":-2142000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":34000.0,"Capital Expenditure":-339000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1164000.0,"Beginning Cash Position":3342000.0,"Changes In Cash":-2178000.0,"Financing Cash Flow":-36000.0,"Cash Flow From Continuing Financing Activities":-36000.0,"Net Other Financing Charges":-70000.0,"Net Common Stock Issuance":34000.0,"Common Stock Issuance":34000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Investing Cash Flow":-339000.0,"Cash Flow From Continuing Investing Activities":-339000.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Capital Expenditure Reported":-339000.0,"Operating Cash Flow":-1803000.0,"Cash Flow From Continuing Operating Activities":-1803000.0,"Change In Working Capital":-679000.0,"Change In Other Working Capital":-473000.0,"Change In Other Current Liabilities":-25000.0,"Change In Other Current Assets":146000.0,"Change In Payables And Accrued Expense":-523000.0,"Change In Accrued Expense":-233000.0,"Change In Payable":-290000.0,"Change In Account Payable":-292000.0,"Change In Tax Payable":2000.0,"Change In Income Tax Payable":2000.0,"Change In Inventory":65000.0,"Change In Receivables":131000.0,"Changes In Account Receivables":131000.0,"Other Non Cash Items":31000.0,"Stock Based Compensation":205000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":1000.0,"Deferred Tax":-16000.0,"Deferred Income Tax":-16000.0,"Depreciation Amortization Depletion":342000.0,"Depreciation And Amortization":342000.0,"Depreciation":342000.0,"Operating Gains Losses":-9000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":-9000.0,"Net Income From Continuing Operations":-1677000.0},"2025-06-30":{"Free Cash Flow":-1298000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":82000.0,"Capital Expenditure":-494000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":3342000.0,"Beginning Cash Position":4897000.0,"Changes In Cash":-1555000.0,"Financing Cash Flow":-266000.0,"Cash Flow From Continuing Financing Activities":-266000.0,"Net Other Financing Charges":-348000.0,"Net Common Stock Issuance":82000.0,"Common Stock Issuance":82000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Investing Cash Flow":-485000.0,"Cash Flow From Continuing Investing Activities":-485000.0,"Net PPE Purchase And Sale":9000.0,"Sale Of PPE":9000.0,"Capital Expenditure Reported":-494000.0,"Operating Cash Flow":-804000.0,"Cash Flow From Continuing Operating Activities":-804000.0,"Change In Working Capital":1730000.0,"Change In Other Working Capital":1985000.0,"Change In Other Current Liabilities":-2000.0,"Change In Other Current Assets":101000.0,"Change In Payables And Accrued Expense":-673000.0,"Change In Accrued Expense":-514000.0,"Change In Payable":-159000.0,"Change In Account Payable":-159000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Inventory":361000.0,"Change In Receivables":-42000.0,"Changes In Account Receivables":-42000.0,"Other Non Cash Items":42000.0,"Stock Based Compensation":423000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":-1000.0,"Deferred Tax":3000.0,"Deferred Income Tax":3000.0,"Depreciation Amortization Depletion":330000.0,"Depreciation And Amortization":330000.0,"Depreciation":330000.0,"Operating Gains Losses":-9000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":-9000.0,"Net Income From Continuing Operations":-3322000.0},"2025-03-31":{"Free Cash Flow":-3611000.0,"Repayment Of Debt":-172000.0,"Issuance Of Debt":4657000.0,"Issuance Of Capital Stock":4657000.0,"Capital Expenditure":-435000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":110000.0,"End Cash Position":4897000.0,"Beginning Cash Position":4508000.0,"Changes In Cash":389000.0,"Financing Cash Flow":3985000.0,"Cash Flow From Continuing Financing Activities":3985000.0,"Net Other Financing Charges":-500000.0,"Net Common Stock Issuance":4657000.0,"Common Stock Issuance":4657000.0,"Net Issuance Payments Of Debt":-172000.0,"Net Short Term Debt Issuance":-172000.0,"Short Term Debt Payments":-172000.0,"Short Term Debt Issuance":4657000.0,"Investing Cash Flow":-420000.0,"Cash Flow From Continuing Investing Activities":-420000.0,"Net PPE Purchase And Sale":15000.0,"Sale Of PPE":15000.0,"Capital Expenditure Reported":-435000.0,"Operating Cash Flow":-3176000.0,"Cash Flow From Continuing Operating Activities":-3176000.0,"Change In Working Capital":47000.0,"Change In Other Working Capital":-273000.0,"Change In Other Current Liabilities":-197000.0,"Change In Other Current Assets":89000.0,"Change In Payables And Accrued Expense":813000.0,"Change In Accrued Expense":468000.0,"Change In Payable":345000.0,"Change In Account Payable":404000.0,"Change In Tax Payable":-59000.0,"Change In Income Tax Payable":-59000.0,"Change In Inventory":-375000.0,"Change In Receivables":-10000.0,"Changes In Account Receivables":-10000.0,"Other Non Cash Items":35000.0,"Stock Based Compensation":907000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":0.0,"Deferred Tax":6000.0,"Deferred Income Tax":6000.0,"Depreciation Amortization Depletion":280000.0,"Depreciation And Amortization":280000.0,"Depreciation":280000.0,"Operating Gains Losses":-15000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":-15000.0,"Net Income From Continuing Operations":-4436000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":58000.0,"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":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":58000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":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 Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":1145000.0,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":0.0,"Provisionand Write Offof Assets":-1000.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":0.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}