{"ticker":"MSGM","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":5078450.0,"Share Issued":5078450.0,"Total Debt":362411.0,"Tangible Book Value":2916214.0,"Invested Capital":7404682.0,"Working Capital":5155526.0,"Net Tangible Assets":2916214.0,"Capital Lease Obligations":8724.0,"Common Stock Equity":7050995.0,"Total Capitalization":7050995.0,"Total Equity Gross Minority Interest":8556824.0,"Minority Interest":1505829.0,"Stockholders Equity":7050995.0,"Gains Losses Not Affecting Retained Earnings":-3617134.0,"Other Equity Adjustments":-3617134.0,"Retained Earnings":-84546074.0,"Additional Paid In Capital":95213629.0,"Capital Stock":574.0,"Common Stock":574.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":5323217.0,"Total Non Current Liabilities Net Minority Interest":1414354.0,"Other Non Current Liabilities":1191521.0,"Non Current Deferred Liabilities":222833.0,"Non Current Deferred Taxes Liabilities":222833.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":3908863.0,"Other Current Liabilities":null,"Current Deferred Liabilities":899232.0,"Current Deferred Revenue":899232.0,"Current Debt And Capital Lease Obligation":362411.0,"Current Capital Lease Obligation":8724.0,"Current Debt":353687.0,"Current Notes Payable":353687.0,"Current Provisions":null,"Payables And Accrued Expenses":2647220.0,"Current Accrued Expenses":1305432.0,"Payables":1341788.0,"Dueto Related Parties Current":3481.0,"Total Tax Payable":156302.0,"Accounts Payable":1182005.0,"Total Assets":13880041.0,"Total Non Current Assets":4815652.0,"Other Non Current Assets":126563.0,"Non Current Deferred Assets":492934.0,"Non Current Deferred Taxes Assets":492934.0,"Goodwill And Other Intangible Assets":4134781.0,"Other Intangible Assets":4134781.0,"Net PPE":61374.0,"Accumulated Depreciation":null,"Gross PPE":61374.0,"Leases":null,"Other Properties":61374.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":9064389.0,"Other Current Assets":938588.0,"Receivables":2266502.0,"Accounts Receivable":2266502.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":5859299.0,"Cash And Cash Equivalents":5859299.0},"2025-12-31":{"Ordinary Shares Number":5078450.0,"Share Issued":5078450.0,"Total Debt":17575.0,"Tangible Book Value":3004139.0,"Invested Capital":6775682.0,"Working Capital":4221682.0,"Net Tangible Assets":3004139.0,"Capital Lease Obligations":17575.0,"Common Stock Equity":6775682.0,"Total Capitalization":6775682.0,"Total Equity Gross Minority Interest":7581231.0,"Minority Interest":805549.0,"Stockholders Equity":6775682.0,"Gains Losses Not Affecting Retained Earnings":-3576620.0,"Other Equity Adjustments":-3576620.0,"Retained Earnings":-84861901.0,"Additional Paid In Capital":95213629.0,"Capital Stock":574.0,"Common Stock":574.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":4386835.0,"Total Non Current Liabilities Net Minority Interest":1021021.0,"Other Non Current Liabilities":798188.0,"Non Current Deferred Liabilities":222833.0,"Non Current Deferred Taxes Liabilities":222833.0,"Long Term Debt And Capital Lease Obligation":0.0,"Long Term Capital Lease Obligation":0.0,"Current Liabilities":3365814.0,"Other Current Liabilities":null,"Current Deferred Liabilities":1133382.0,"Current Deferred Revenue":1133382.0,"Current Debt And Capital Lease Obligation":17575.0,"Current Capital Lease Obligation":17575.0,"Current Debt":null,"Current Notes Payable":null,"Current Provisions":null,"Payables And Accrued Expenses":2214857.0,"Current Accrued Expenses":1170573.0,"Payables":1044284.0,"Dueto Related Parties Current":3371.0,"Total Tax Payable":122633.0,"Accounts Payable":918280.0,"Total Assets":11968066.0,"Total Non Current Assets":4380570.0,"Other Non Current Assets":60530.0,"Non Current Deferred Assets":492934.0,"Non Current Deferred Taxes Assets":492934.0,"Goodwill And Other Intangible Assets":3771543.0,"Other Intangible Assets":3771543.0,"Net PPE":55563.0,"Accumulated Depreciation":-935081.0,"Gross PPE":990644.0,"Leases":178009.0,"Other Properties":22710.0,"Machinery Furniture Equipment":789925.0,"Properties":0.0,"Current Assets":7587496.0,"Other Current Assets":350487.0,"Receivables":2243619.0,"Accounts Receivable":2243619.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":4993390.0,"Cash And Cash Equivalents":4993390.0},"2025-09-30":{"Ordinary Shares Number":5078450.0,"Share Issued":5078450.0,"Total Debt":26124.0,"Tangible Book Value":2158830.0,"Invested Capital":5853330.0,"Working Capital":3045588.0,"Net Tangible Assets":2158830.0,"Capital Lease Obligations":26124.0,"Common Stock Equity":5853330.0,"Total Capitalization":5853330.0,"Total Equity Gross Minority Interest":6794835.0,"Minority Interest":941505.0,"Stockholders Equity":5853330.0,"Gains Losses Not Affecting Retained Earnings":-3659659.0,"Other Equity Adjustments":-3659659.0,"Retained Earnings":-85701214.0,"Additional Paid In Capital":95213629.0,"Capital Stock":574.0,"Common Stock":574.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3306278.0,"Total Non Current Liabilities Net Minority Interest":8616.0,"Other Non Current Liabilities":8616.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":0.0,"Long Term Capital Lease Obligation":0.0,"Current Liabilities":3297662.0,"Other Current Liabilities":null,"Current Deferred Liabilities":1111835.0,"Current Deferred Revenue":1111835.0,"Current Debt And Capital Lease Obligation":26124.0,"Current Capital Lease Obligation":26124.0,"Current Debt":null,"Current Notes Payable":null,"Current Provisions":null,"Payables And Accrued Expenses":2159703.0,"Current Accrued Expenses":1077225.0,"Payables":1082478.0,"Dueto Related Parties Current":14170.0,"Total Tax Payable":94378.0,"Accounts Payable":973930.0,"Total Assets":10101113.0,"Total Non Current Assets":3757863.0,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":3694500.0,"Other Intangible Assets":3694500.0,"Net PPE":63363.0,"Accumulated Depreciation":null,"Gross PPE":63363.0,"Leases":null,"Other Properties":63363.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":6343250.0,"Other Current Assets":723157.0,"Receivables":1491403.0,"Accounts Receivable":1491403.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":4128690.0,"Cash And Cash Equivalents":4128690.0},"2025-06-30":{"Ordinary Shares Number":5078450.0,"Share Issued":5078450.0,"Total Debt":31221.0,"Tangible Book Value":1487777.0,"Invested Capital":4818775.0,"Working Capital":2184035.0,"Net Tangible Assets":1487777.0,"Capital Lease Obligations":31221.0,"Common Stock Equity":4818775.0,"Total Capitalization":4818775.0,"Total Equity Gross Minority Interest":5570240.0,"Minority Interest":751465.0,"Stockholders Equity":4818775.0,"Gains Losses Not Affecting Retained Earnings":-3904918.0,"Other Equity Adjustments":-3904918.0,"Retained Earnings":-86490510.0,"Additional Paid In Capital":95213629.0,"Capital Stock":574.0,"Common Stock":574.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2583900.0,"Total Non Current Liabilities Net Minority Interest":11444.0,"Other Non Current Liabilities":11444.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":0.0,"Long Term Capital Lease Obligation":0.0,"Current Liabilities":2572456.0,"Other Current Liabilities":150000.0,"Current Deferred Liabilities":507137.0,"Current Deferred Revenue":507137.0,"Current Debt And Capital Lease Obligation":31221.0,"Current Capital Lease Obligation":31221.0,"Current Debt":null,"Current Notes Payable":null,"Current Provisions":null,"Payables And Accrued Expenses":1884098.0,"Current Accrued Expenses":624556.0,"Payables":1259542.0,"Dueto Related Parties Current":11666.0,"Total Tax Payable":216008.0,"Accounts Payable":1031868.0,"Total Assets":8154140.0,"Total Non Current Assets":3397649.0,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":3330998.0,"Other Intangible Assets":3330998.0,"Net PPE":66651.0,"Accumulated Depreciation":null,"Gross PPE":66651.0,"Leases":null,"Other Properties":66651.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":4756491.0,"Other Current Assets":800340.0,"Receivables":1590741.0,"Accounts Receivable":1590741.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":2365410.0,"Cash And Cash Equivalents":2365410.0},"2025-03-31":{"Ordinary Shares Number":3183558.0,"Share Issued":3183558.0,"Total Debt":41079.0,"Tangible Book Value":-2614030.0,"Invested Capital":648436.0,"Working Capital":-1919162.0,"Net Tangible Assets":-2614030.0,"Capital Lease Obligations":41079.0,"Common Stock Equity":648436.0,"Total Capitalization":648436.0,"Total Equity Gross Minority Interest":1416885.0,"Minority Interest":768449.0,"Stockholders Equity":648436.0,"Gains Losses Not Affecting Retained Earnings":-1563314.0,"Other Equity Adjustments":-1563314.0,"Retained Earnings":-90748910.0,"Additional Paid In Capital":92960275.0,"Capital Stock":385.0,"Common Stock":385.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":4646970.0,"Total Non Current Liabilities Net Minority Interest":10065.0,"Other Non Current Liabilities":1585.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":8480.0,"Long Term Capital Lease Obligation":8480.0,"Current Liabilities":4636905.0,"Other Current Liabilities":600000.0,"Current Deferred Liabilities":501599.0,"Current Deferred Revenue":501599.0,"Current Debt And Capital Lease Obligation":32599.0,"Current Capital Lease Obligation":32599.0,"Current Debt":null,"Current Notes Payable":null,"Current Provisions":null,"Payables And Accrued Expenses":3502707.0,"Current Accrued Expenses":637039.0,"Payables":2865668.0,"Dueto Related Parties Current":13456.0,"Total Tax Payable":125306.0,"Accounts Payable":2726906.0,"Total Assets":6063855.0,"Total Non Current Assets":3346112.0,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":3262466.0,"Other Intangible Assets":3262466.0,"Net PPE":83646.0,"Accumulated Depreciation":null,"Gross PPE":83646.0,"Leases":null,"Other Properties":83646.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":2717743.0,"Other Current Assets":799449.0,"Receivables":867892.0,"Accounts Receivable":867892.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":1050402.0,"Cash And Cash Equivalents":1050402.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":16309.0,"Long Term Capital Lease Obligation":16309.0,"Current Liabilities":null,"Other Current Liabilities":918198.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Current Notes Payable":null,"Current Provisions":41764.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":-822122.0,"Gross PPE":null,"Leases":162180.0,"Other Properties":null,"Machinery Furniture Equipment":715379.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":1446990.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-11171.2,"Tax Rate For Calcs":0.4,"Normalized EBITDA":1158755.0,"Total Unusual Items":-27928.0,"Total Unusual Items Excluding Goodwill":-27928.0,"Net Income From Continuing Operation Net Minority Interest":315827.0,"Reconciled Depreciation":176049.0,"Reconciled Cost Of Revenue":347604.0,"EBITDA":1130827.0,"EBIT":954778.0,"Net Interest Income":-3205.0,"Interest Expense":3205.0,"Normalized Income":332583.8,"Net Income From Continuing And Discontinued Operation":315827.0,"Total Expenses":2946940.0,"Total Operating Income As Reported":1056421.0,"Diluted Average Shares":5482458.0,"Basic Average Shares":5456286.0,"Diluted EPS":0.06,"Basic EPS":0.06,"Diluted NI Availto Com Stockholders":315827.0,"Net Income Common Stockholders":315827.0,"Net Income":315827.0,"Minority Interests":-635746.0,"Net Income Including Noncontrolling Interests":951573.0,"Net Income Continuous Operations":951573.0,"Pretax Income":951573.0,"Other Income Expense":-129571.0,"Other Non Operating Income Expenses":-101643.0,"Special Income Charges":-27928.0,"Other Special Charges":null,"Impairment Of Capital Assets":27928.0,"Net Non Operating Interest Income Expense":-3205.0,"Interest Expense Non Operating":3205.0,"Operating Income":1084349.0,"Operating Expense":2429803.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":6516.0,"Depreciation And Amortization In Income Statement":6516.0,"Research And Development":514337.0,"Selling General And Administration":1908950.0,"Selling And Marketing Expense":210319.0,"General And Administrative Expense":1698631.0,"Other Gand A":1698631.0,"Gross Profit":3514152.0,"Cost Of Revenue":517137.0,"Total Revenue":4031289.0,"Operating Revenue":4031289.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":896691.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":839313.0,"Reconciled Depreciation":326772.0,"Reconciled Cost Of Revenue":256220.0,"EBITDA":896691.0,"EBIT":569919.0,"Net Interest Income":398.0,"Interest Expense":-398.0,"Normalized Income":839313.0,"Net Income From Continuing And Discontinued Operation":839313.0,"Total Expenses":3272603.0,"Total Operating Income As Reported":574984.0,"Diluted Average Shares":5516245.0,"Basic Average Shares":5516245.0,"Diluted EPS":0.15,"Basic EPS":0.15,"Diluted NI Availto Com Stockholders":839313.0,"Net Income Common Stockholders":839313.0,"Net Income":839313.0,"Minority Interests":23738.0,"Net Income Including Noncontrolling Interests":815575.0,"Net Income Continuous Operations":815575.0,"Pretax Income":570317.0,"Other Income Expense":-5065.0,"Other Non Operating Income Expenses":-5065.0,"Special Income Charges":0.0,"Other Special Charges":null,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":398.0,"Interest Expense Non Operating":-398.0,"Operating Income":574984.0,"Operating Expense":2697383.0,"Other Operating Expenses":0.0,"Depreciation Amortization Depletion Income Statement":7772.0,"Depreciation And Amortization In Income Statement":7772.0,"Research And Development":468975.0,"Selling General And Administration":2220636.0,"Selling And Marketing Expense":264591.0,"General And Administrative Expense":1956045.0,"Other Gand A":1956045.0,"Gross Profit":3272367.0,"Cost Of Revenue":575220.0,"Total Revenue":3847587.0,"Operating Revenue":3847587.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":1059366.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":789296.0,"Reconciled Depreciation":289395.0,"Reconciled Cost Of Revenue":317872.0,"EBITDA":1059366.0,"EBIT":769971.0,"Net Interest Income":-1434.0,"Interest Expense":1434.0,"Normalized Income":789296.0,"Net Income From Continuing And Discontinued Operation":789296.0,"Total Expenses":2301070.0,"Total Operating Income As Reported":798948.0,"Diluted Average Shares":5456286.0,"Basic Average Shares":5456286.0,"Diluted EPS":0.14,"Basic EPS":0.14,"Diluted NI Availto Com Stockholders":789296.0,"Net Income Common Stockholders":789296.0,"Net Income":789296.0,"Minority Interests":20759.0,"Net Income Including Noncontrolling Interests":768537.0,"Net Income Continuous Operations":768537.0,"Pretax Income":768537.0,"Other Income Expense":-28977.0,"Other Non Operating Income Expenses":-28977.0,"Special Income Charges":0.0,"Other Special Charges":null,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":-1434.0,"Interest Expense Non Operating":1434.0,"Operating Income":798948.0,"Operating Expense":1703253.0,"Other Operating Expenses":-4000.0,"Depreciation Amortization Depletion Income Statement":9450.0,"Depreciation And Amortization In Income Statement":9450.0,"Research And Development":418912.0,"Selling General And Administration":1278891.0,"Selling And Marketing Expense":136024.0,"General And Administrative Expense":1142867.0,"Other Gand A":1142867.0,"Gross Profit":2502201.0,"Cost Of Revenue":597817.0,"Total Revenue":3100018.0,"Operating Revenue":3100018.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":4496847.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":4258400.0,"Reconciled Depreciation":253935.0,"Reconciled Cost Of Revenue":212649.0,"EBITDA":4496847.0,"EBIT":4242912.0,"Net Interest Income":-4740.0,"Interest Expense":4740.0,"Normalized Income":4258400.0,"Net Income From Continuing And Discontinued Operation":4258400.0,"Total Expenses":623777.0,"Total Operating Income As Reported":1968063.0,"Diluted Average Shares":5206536.0,"Basic Average Shares":5206536.0,"Diluted EPS":0.82,"Basic EPS":0.82,"Diluted NI Availto Com Stockholders":4258400.0,"Net Income Common Stockholders":4258400.0,"Net Income":4258400.0,"Minority Interests":20228.0,"Net Income Including Noncontrolling Interests":4238172.0,"Net Income Continuous Operations":4238172.0,"Pretax Income":4238172.0,"Other Income Expense":2274849.0,"Other Non Operating Income Expenses":2274849.0,"Special Income Charges":0.0,"Other Special Charges":null,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":-4740.0,"Interest Expense Non Operating":4740.0,"Operating Income":1968063.0,"Operating Expense":168890.0,"Other Operating Expenses":-1104497.0,"Depreciation Amortization Depletion Income Statement":11697.0,"Depreciation And Amortization In Income Statement":11697.0,"Research And Development":270343.0,"Selling General And Administration":991347.0,"Selling And Marketing Expense":126307.0,"General And Administrative Expense":865040.0,"Other Gand A":865040.0,"Gross Profit":2136953.0,"Cost Of Revenue":454887.0,"Total Revenue":2591840.0,"Operating Revenue":2591840.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":1287680.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":1041058.0,"Reconciled Depreciation":252057.0,"Reconciled Cost Of Revenue":231455.0,"EBITDA":1287680.0,"EBIT":1035623.0,"Net Interest Income":-13010.0,"Interest Expense":13010.0,"Normalized Income":1041058.0,"Net Income From Continuing And Discontinued Operation":1041058.0,"Total Expenses":1851648.0,"Total Operating Income As Reported":-93195.0,"Diluted Average Shares":3183558.0,"Basic Average Shares":3183558.0,"Diluted EPS":0.33,"Basic EPS":0.33,"Diluted NI Availto Com Stockholders":1041058.0,"Net Income Common Stockholders":1041058.0,"Net Income":1041058.0,"Minority Interests":18445.0,"Net Income Including Noncontrolling Interests":1022613.0,"Net Income Continuous Operations":1022613.0,"Pretax Income":1022613.0,"Other Income Expense":1128818.0,"Other Non Operating Income Expenses":1128818.0,"Special Income Charges":0.0,"Other Special Charges":null,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-13010.0,"Interest Expense Non Operating":13010.0,"Operating Income":-93195.0,"Operating Expense":1386262.0,"Other Operating Expenses":-500000.0,"Depreciation Amortization Depletion Income Statement":18126.0,"Depreciation And Amortization In Income Statement":18126.0,"Research And Development":601953.0,"Selling General And Administration":1266183.0,"Selling And Marketing Expense":97701.0,"General And Administrative Expense":1168482.0,"Other Gand A":1168482.0,"Gross Profit":1293067.0,"Cost Of Revenue":465386.0,"Total Revenue":1758453.0,"Operating Revenue":1758453.0},"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":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,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":-500000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":999626.0,"Repayment Of Debt":-63319.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-650221.0,"Interest Paid Supplemental Data":3205.0,"End Cash Position":5859299.0,"Beginning Cash Position":4993390.0,"Effect Of Exchange Rate Changes":-70398.0,"Changes In Cash":936307.0,"Financing Cash Flow":-63319.0,"Cash Flow From Continuing Financing Activities":-63319.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-63319.0,"Net Short Term Debt Issuance":-63319.0,"Short Term Debt Payments":-63319.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-650221.0,"Cash Flow From Continuing Investing Activities":-650221.0,"Net Intangibles Purchase And Sale":-628644.0,"Purchase Of Intangibles":-628644.0,"Net PPE Purchase And Sale":-21577.0,"Purchase Of PPE":-21577.0,"Operating Cash Flow":1649847.0,"Cash Flow From Continuing Operating Activities":1649847.0,"Change In Working Capital":144576.0,"Change In Other Working Capital":-208674.0,"Change In Other Current Liabilities":-8557.0,"Change In Payables And Accrued Expense":642668.0,"Change In Accrued Expense":367141.0,"Change In Payable":275527.0,"Change In Account Payable":275527.0,"Change In Prepaid Assets":-242045.0,"Change In Receivables":-38816.0,"Changes In Account Receivables":-38816.0,"Other Non Cash Items":8400.0,"Stock Based Compensation":375031.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":27928.0,"Depreciation Amortization Depletion":176049.0,"Depreciation And Amortization":176049.0,"Operating Gains Losses":-33710.0,"Gain Loss On Investment Securities":18299.0,"Net Foreign Currency Exchange Gain Loss":-52009.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":951573.0},"2025-12-31":{"Free Cash Flow":1295020.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-445932.0,"Interest Paid Supplemental Data":-346.0,"End Cash Position":4993390.0,"Beginning Cash Position":4128690.0,"Effect Of Exchange Rate Changes":9851.0,"Changes In Cash":854849.0,"Financing Cash Flow":-440171.0,"Cash Flow From Continuing Financing Activities":-440171.0,"Net Other Financing Charges":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-445932.0,"Cash Flow From Continuing Investing Activities":-445932.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-8202.0,"Purchase Of PPE":-8202.0,"Operating Cash Flow":1740952.0,"Cash Flow From Continuing Operating Activities":1740952.0,"Change In Working Capital":71012.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-8517.0,"Change In Payables And Accrued Expense":-606940.0,"Change In Accrued Expense":-540423.0,"Change In Payable":-66517.0,"Change In Account Payable":-55739.0,"Change In Prepaid Assets":752559.0,"Change In Receivables":-755514.0,"Changes In Account Receivables":-755514.0,"Other Non Cash Items":8122.0,"Stock Based Compensation":789352.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":326772.0,"Depreciation And Amortization":326772.0,"Operating Gains Losses":220.0,"Gain Loss On Investment Securities":220.0,"Net Foreign Currency Exchange Gain Loss":0.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":815575.0},"2025-09-30":{"Free Cash Flow":1750474.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-306886.0,"Interest Paid Supplemental Data":1434.0,"End Cash Position":4128690.0,"Beginning Cash Position":2365410.0,"Effect Of Exchange Rate Changes":162806.0,"Changes In Cash":1600474.0,"Financing Cash Flow":-150000.0,"Cash Flow From Continuing Financing Activities":-150000.0,"Net Other Financing Charges":-150000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-306886.0,"Cash Flow From Continuing Investing Activities":-306886.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-3865.0,"Purchase Of PPE":-3865.0,"Operating Cash Flow":2057360.0,"Cash Flow From Continuing Operating Activities":2057360.0,"Change In Working Capital":1025866.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-8390.0,"Change In Payables And Accrued Expense":729993.0,"Change In Accrued Expense":824423.0,"Change In Payable":-94430.0,"Change In Account Payable":-96160.0,"Change In Prepaid Assets":95121.0,"Change In Receivables":209142.0,"Changes In Account Receivables":209142.0,"Other Non Cash Items":8045.0,"Stock Based Compensation":0.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":289395.0,"Depreciation And Amortization":289395.0,"Operating Gains Losses":-34483.0,"Gain Loss On Investment Securities":-2828.0,"Net Foreign Currency Exchange Gain Loss":-31655.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":768537.0},"2025-06-30":{"Free Cash Flow":-472055.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":4741.0,"End Cash Position":2365410.0,"Beginning Cash Position":1050402.0,"Effect Of Exchange Rate Changes":-88061.0,"Changes In Cash":1403069.0,"Financing Cash Flow":1875124.0,"Cash Flow From Continuing Financing Activities":1875124.0,"Net Other Financing Charges":-546268.0,"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,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-370000.0,"Cash Flow From Continuing Investing Activities":-370000.0,"Net Intangibles Purchase And Sale":-370000.0,"Purchase Of Intangibles":-370000.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-102055.0,"Cash Flow From Continuing Operating Activities":-102055.0,"Change In Working Capital":-2282614.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-6980.0,"Change In Payables And Accrued Expense":-1357140.0,"Change In Accrued Expense":329907.0,"Change In Payable":-1687047.0,"Change In Account Payable":-1685026.0,"Change In Prepaid Assets":-76859.0,"Change In Receivables":-730499.0,"Changes In Account Receivables":-730499.0,"Other Non Cash Items":6708.0,"Stock Based Compensation":0.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":253935.0,"Depreciation And Amortization":253935.0,"Operating Gains Losses":-2318256.0,"Gain Loss On Investment Securities":9859.0,"Net Foreign Currency Exchange Gain Loss":-2328115.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":4238172.0},"2025-03-31":{"Free Cash Flow":376802.0,"Repayment Of Debt":-71581.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":5956.0,"End Cash Position":1050402.0,"Beginning Cash Position":859271.0,"Effect Of Exchange Rate Changes":35910.0,"Changes In Cash":155221.0,"Financing Cash Flow":-221581.0,"Cash Flow From Continuing Financing Activities":-221581.0,"Net Other Financing Charges":-150000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-71581.0,"Net Short Term Debt Issuance":-71581.0,"Short Term Debt Payments":-71581.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":376802.0,"Cash Flow From Continuing Operating Activities":376802.0,"Change In Working Capital":240194.0,"Change In Other Working Capital":111136.0,"Change In Other Current Liabilities":-7752.0,"Change In Payables And Accrued Expense":-230073.0,"Change In Accrued Expense":44739.0,"Change In Payable":-274812.0,"Change In Account Payable":-261793.0,"Change In Prepaid Assets":-233566.0,"Change In Receivables":600449.0,"Changes In Account Receivables":600449.0,"Other Non Cash Items":-160756.0,"Stock Based Compensation":0.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":252057.0,"Depreciation And Amortization":252057.0,"Operating Gains Losses":-977306.0,"Gain Loss On Investment Securities":-2543.0,"Net Foreign Currency Exchange Gain Loss":-974763.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":1022613.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":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 Other Current Liabilities":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":-497054.0,"Net Income From Continuing Operations":null}}}