{"ticker":"MSN","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":31923145.0,"Preferred Shares Number":3677.0,"Ordinary Shares Number":21042652.0,"Share Issued":52965797.0,"Total Debt":325000.0,"Tangible Book Value":13884000.0,"Invested Capital":13884000.0,"Working Capital":16847000.0,"Net Tangible Assets":17194000.0,"Capital Lease Obligations":325000.0,"Common Stock Equity":13884000.0,"Preferred Stock Equity":3310000.0,"Total Capitalization":17194000.0,"Total Equity Gross Minority Interest":17194000.0,"Stockholders Equity":17194000.0,"Treasury Stock":33201000.0,"Retained Earnings":-33236000.0,"Additional Paid In Capital":79792000.0,"Capital Stock":3839000.0,"Common Stock":529000.0,"Preferred Stock":3310000.0,"Total Liabilities Net Minority Interest":1442000.0,"Total Non Current Liabilities Net Minority Interest":162000.0,"Tradeand Other Payables Non Current":null,"Long Term Debt And Capital Lease Obligation":162000.0,"Long Term Capital Lease Obligation":162000.0,"Current Liabilities":1280000.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":163000.0,"Current Capital Lease Obligation":163000.0,"Payables And Accrued Expenses":1117000.0,"Payables":1117000.0,"Dueto Related Parties Current":1000.0,"Total Tax Payable":5000.0,"Income Tax Payable":5000.0,"Accounts Payable":1111000.0,"Total Assets":18636000.0,"Total Non Current Assets":509000.0,"Other Non Current Assets":76000.0,"Net PPE":433000.0,"Accumulated Depreciation":-354000.0,"Gross PPE":787000.0,"Other Properties":434000.0,"Machinery Furniture Equipment":353000.0,"Buildings And Improvements":null,"Properties":null,"Current Assets":18127000.0,"Other Current Assets":194000.0,"Prepaid Assets":74000.0,"Inventory":4128000.0,"Finished Goods":4128000.0,"Receivables":1399000.0,"Other Receivables":106000.0,"Accounts Receivable":1293000.0,"Allowance For Doubtful Accounts Receivable":-7000.0,"Gross Accounts Receivable":1300000.0,"Cash Cash Equivalents And Short Term Investments":12332000.0,"Other Short Term Investments":3138000.0,"Cash And Cash Equivalents":9194000.0},"2025-12-31":{"Treasury Shares Number":31923145.0,"Preferred Shares Number":3677.0,"Ordinary Shares Number":21042652.0,"Share Issued":52965797.0,"Total Debt":364000.0,"Tangible Book Value":15307000.0,"Invested Capital":15307000.0,"Working Capital":18254000.0,"Net Tangible Assets":18617000.0,"Capital Lease Obligations":364000.0,"Common Stock Equity":15307000.0,"Preferred Stock Equity":3310000.0,"Total Capitalization":18617000.0,"Total Equity Gross Minority Interest":18617000.0,"Stockholders Equity":18617000.0,"Treasury Stock":33201000.0,"Retained Earnings":-31813000.0,"Additional Paid In Capital":79792000.0,"Capital Stock":3839000.0,"Common Stock":529000.0,"Preferred Stock":3310000.0,"Total Liabilities Net Minority Interest":1533000.0,"Total Non Current Liabilities Net Minority Interest":205000.0,"Tradeand Other Payables Non Current":null,"Long Term Debt And Capital Lease Obligation":205000.0,"Long Term Capital Lease Obligation":205000.0,"Current Liabilities":1328000.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":159000.0,"Current Capital Lease Obligation":159000.0,"Payables And Accrued Expenses":1169000.0,"Payables":1169000.0,"Dueto Related Parties Current":1000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":1168000.0,"Total Assets":20150000.0,"Total Non Current Assets":568000.0,"Other Non Current Assets":76000.0,"Net PPE":492000.0,"Accumulated Depreciation":null,"Gross PPE":492000.0,"Other Properties":492000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":19582000.0,"Other Current Assets":245000.0,"Prepaid Assets":152000.0,"Inventory":4414000.0,"Finished Goods":4414000.0,"Receivables":1498000.0,"Other Receivables":42000.0,"Accounts Receivable":1456000.0,"Allowance For Doubtful Accounts Receivable":-954000.0,"Gross Accounts Receivable":2410000.0,"Cash Cash Equivalents And Short Term Investments":13273000.0,"Other Short Term Investments":9080000.0,"Cash And Cash Equivalents":4193000.0},"2025-09-30":{"Treasury Shares Number":31923145.0,"Preferred Shares Number":3677.0,"Ordinary Shares Number":21042652.0,"Share Issued":52965797.0,"Total Debt":401000.0,"Tangible Book Value":16001000.0,"Invested Capital":16001000.0,"Working Capital":18933000.0,"Net Tangible Assets":19311000.0,"Capital Lease Obligations":401000.0,"Common Stock Equity":16001000.0,"Preferred Stock Equity":3310000.0,"Total Capitalization":19311000.0,"Total Equity Gross Minority Interest":19311000.0,"Stockholders Equity":19311000.0,"Treasury Stock":33201000.0,"Retained Earnings":-31119000.0,"Additional Paid In Capital":79792000.0,"Capital Stock":3839000.0,"Common Stock":529000.0,"Preferred Stock":3310000.0,"Total Liabilities Net Minority Interest":1412000.0,"Total Non Current Liabilities Net Minority Interest":247000.0,"Tradeand Other Payables Non Current":null,"Long Term Debt And Capital Lease Obligation":247000.0,"Long Term Capital Lease Obligation":247000.0,"Current Liabilities":1165000.0,"Current Deferred Liabilities":32000.0,"Current Deferred Revenue":32000.0,"Current Debt And Capital Lease Obligation":154000.0,"Current Capital Lease Obligation":154000.0,"Payables And Accrued Expenses":979000.0,"Payables":979000.0,"Dueto Related Parties Current":1000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":978000.0,"Total Assets":20723000.0,"Total Non Current Assets":625000.0,"Other Non Current Assets":76000.0,"Net PPE":549000.0,"Accumulated Depreciation":null,"Gross PPE":549000.0,"Other Properties":549000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":20098000.0,"Other Current Assets":362000.0,"Prepaid Assets":8000.0,"Inventory":4982000.0,"Finished Goods":4982000.0,"Receivables":1245000.0,"Other Receivables":42000.0,"Accounts Receivable":1203000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":13501000.0,"Other Short Term Investments":12545000.0,"Cash And Cash Equivalents":956000.0},"2025-06-30":{"Treasury Shares Number":31923145.0,"Preferred Shares Number":3677.0,"Ordinary Shares Number":21042652.0,"Share Issued":52965797.0,"Total Debt":426000.0,"Tangible Book Value":17044000.0,"Invested Capital":17044000.0,"Working Capital":19962000.0,"Net Tangible Assets":20354000.0,"Capital Lease Obligations":426000.0,"Common Stock Equity":17044000.0,"Preferred Stock Equity":3310000.0,"Total Capitalization":20354000.0,"Total Equity Gross Minority Interest":20354000.0,"Stockholders Equity":20354000.0,"Treasury Stock":33201000.0,"Retained Earnings":-30076000.0,"Additional Paid In Capital":79792000.0,"Capital Stock":3839000.0,"Common Stock":529000.0,"Preferred Stock":3310000.0,"Total Liabilities Net Minority Interest":2952000.0,"Total Non Current Liabilities Net Minority Interest":286000.0,"Tradeand Other Payables Non Current":null,"Long Term Debt And Capital Lease Obligation":286000.0,"Long Term Capital Lease Obligation":286000.0,"Current Liabilities":2666000.0,"Current Deferred Liabilities":64000.0,"Current Deferred Revenue":64000.0,"Current Debt And Capital Lease Obligation":140000.0,"Current Capital Lease Obligation":140000.0,"Payables And Accrued Expenses":2462000.0,"Payables":2462000.0,"Dueto Related Parties Current":1000.0,"Total Tax Payable":677000.0,"Income Tax Payable":677000.0,"Accounts Payable":1784000.0,"Total Assets":23306000.0,"Total Non Current Assets":678000.0,"Other Non Current Assets":76000.0,"Net PPE":602000.0,"Accumulated Depreciation":null,"Gross PPE":602000.0,"Other Properties":602000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":22628000.0,"Other Current Assets":330000.0,"Prepaid Assets":162000.0,"Inventory":5227000.0,"Finished Goods":5227000.0,"Receivables":1369000.0,"Other Receivables":42000.0,"Accounts Receivable":1327000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":15540000.0,"Other Short Term Investments":13885000.0,"Cash And Cash Equivalents":1655000.0},"2025-03-31":{"Treasury Shares Number":31923145.0,"Preferred Shares Number":3677.0,"Ordinary Shares Number":21042652.0,"Share Issued":52965797.0,"Total Debt":463000.0,"Tangible Book Value":18184000.0,"Invested Capital":18184000.0,"Working Capital":21084000.0,"Net Tangible Assets":21494000.0,"Capital Lease Obligations":463000.0,"Common Stock Equity":18184000.0,"Preferred Stock Equity":3310000.0,"Total Capitalization":21494000.0,"Total Equity Gross Minority Interest":21494000.0,"Stockholders Equity":21494000.0,"Treasury Stock":33201000.0,"Retained Earnings":-28936000.0,"Additional Paid In Capital":79792000.0,"Capital Stock":3839000.0,"Common Stock":529000.0,"Preferred Stock":3310000.0,"Total Liabilities Net Minority Interest":2036000.0,"Total Non Current Liabilities Net Minority Interest":326000.0,"Tradeand Other Payables Non Current":0.0,"Long Term Debt And Capital Lease Obligation":326000.0,"Long Term Capital Lease Obligation":326000.0,"Current Liabilities":1710000.0,"Current Deferred Liabilities":96000.0,"Current Deferred Revenue":96000.0,"Current Debt And Capital Lease Obligation":137000.0,"Current Capital Lease Obligation":137000.0,"Payables And Accrued Expenses":1477000.0,"Payables":1477000.0,"Dueto Related Parties Current":1000.0,"Total Tax Payable":668000.0,"Income Tax Payable":668000.0,"Accounts Payable":808000.0,"Total Assets":23530000.0,"Total Non Current Assets":736000.0,"Other Non Current Assets":76000.0,"Net PPE":660000.0,"Accumulated Depreciation":-282000.0,"Gross PPE":942000.0,"Other Properties":579000.0,"Machinery Furniture Equipment":363000.0,"Buildings And Improvements":449000.0,"Properties":0.0,"Current Assets":22794000.0,"Other Current Assets":247000.0,"Prepaid Assets":43000.0,"Inventory":4909000.0,"Finished Goods":4909000.0,"Receivables":1541000.0,"Other Receivables":42000.0,"Accounts Receivable":1499000.0,"Allowance For Doubtful Accounts Receivable":-1107000.0,"Gross Accounts Receivable":2606000.0,"Cash Cash Equivalents And Short Term Investments":16054000.0,"Other Short Term Investments":14868000.0,"Cash And Cash Equivalents":1186000.0},"2024-12-31":{"Treasury Shares Number":null,"Preferred Shares Number":null,"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,"Preferred Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Treasury Stock":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,"Tradeand Other Payables Non Current":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":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":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":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,"Other Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-934000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1423000.0,"Reconciled Depreciation":20000.0,"Reconciled Cost Of Revenue":1651000.0,"EBITDA":-934000.0,"EBIT":-954000.0,"Net Interest Income":116000.0,"Interest Income":131000.0,"Normalized Income":-1423000.0,"Net Income From Continuing And Discontinued Operation":-1423000.0,"Total Expenses":3068000.0,"Total Operating Income As Reported":-1539000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1423000.0,"Net Income Common Stockholders":-1423000.0,"Net Income":-1423000.0,"Net Income Including Noncontrolling Interests":-1423000.0,"Net Income Continuous Operations":-1423000.0,"Tax Provision":0.0,"Pretax Income":-1423000.0,"Special Income Charges":null,"Net Non Operating Interest Income Expense":116000.0,"Interest Income Non Operating":131000.0,"Operating Income":-1539000.0,"Operating Expense":1417000.0,"Selling General And Administration":1417000.0,"Gross Profit":-122000.0,"Cost Of Revenue":1651000.0,"Total Revenue":1529000.0,"Operating Revenue":1529000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-805000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-694000.0,"Reconciled Depreciation":21000.0,"Reconciled Cost Of Revenue":1685000.0,"EBITDA":-805000.0,"EBIT":-826000.0,"Net Interest Income":132000.0,"Interest Income":132000.0,"Normalized Income":-694000.0,"Net Income From Continuing And Discontinued Operation":-694000.0,"Total Expenses":2717000.0,"Total Operating Income As Reported":-826000.0,"Diluted Average Shares":21042652.0,"Basic Average Shares":21042652.0,"Diluted EPS":-0.03,"Basic EPS":-0.03,"Diluted NI Availto Com Stockholders":-694000.0,"Net Income Common Stockholders":-694000.0,"Net Income":-694000.0,"Net Income Including Noncontrolling Interests":-694000.0,"Net Income Continuous Operations":-694000.0,"Tax Provision":0.0,"Pretax Income":-694000.0,"Special Income Charges":null,"Net Non Operating Interest Income Expense":132000.0,"Interest Income Non Operating":132000.0,"Operating Income":-826000.0,"Operating Expense":1032000.0,"Selling General And Administration":1032000.0,"Gross Profit":206000.0,"Cost Of Revenue":1685000.0,"Total Revenue":1891000.0,"Operating Revenue":1891000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1175000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1043000.0,"Reconciled Depreciation":21000.0,"Reconciled Cost Of Revenue":1216000.0,"EBITDA":-1175000.0,"EBIT":-1196000.0,"Net Interest Income":153000.0,"Interest Income":153000.0,"Normalized Income":-1043000.0,"Net Income From Continuing And Discontinued Operation":-1043000.0,"Total Expenses":2411000.0,"Total Operating Income As Reported":-1196000.0,"Diluted Average Shares":21042652.0,"Basic Average Shares":21042652.0,"Diluted EPS":-0.05,"Basic EPS":-0.05,"Diluted NI Availto Com Stockholders":-1043000.0,"Net Income Common Stockholders":-1043000.0,"Net Income":-1043000.0,"Net Income Including Noncontrolling Interests":-1043000.0,"Net Income Continuous Operations":-1043000.0,"Tax Provision":0.0,"Pretax Income":-1043000.0,"Special Income Charges":null,"Net Non Operating Interest Income Expense":153000.0,"Interest Income Non Operating":153000.0,"Operating Income":-1196000.0,"Operating Expense":1195000.0,"Selling General And Administration":1195000.0,"Gross Profit":-1000.0,"Cost Of Revenue":1216000.0,"Total Revenue":1215000.0,"Operating Revenue":1215000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1289000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1140000.0,"Reconciled Depreciation":20000.0,"Reconciled Cost Of Revenue":1664000.0,"EBITDA":-1289000.0,"EBIT":-1309000.0,"Net Interest Income":169000.0,"Interest Income":169000.0,"Normalized Income":-1140000.0,"Net Income From Continuing And Discontinued Operation":-1140000.0,"Total Expenses":2984000.0,"Total Operating Income As Reported":-1309000.0,"Diluted Average Shares":21042652.0,"Basic Average Shares":21042652.0,"Diluted EPS":-0.05,"Basic EPS":-0.05,"Diluted NI Availto Com Stockholders":-1140000.0,"Net Income Common Stockholders":-1140000.0,"Net Income":-1140000.0,"Net Income Including Noncontrolling Interests":-1140000.0,"Net Income Continuous Operations":-1140000.0,"Tax Provision":0.0,"Pretax Income":-1140000.0,"Special Income Charges":null,"Net Non Operating Interest Income Expense":169000.0,"Interest Income Non Operating":169000.0,"Operating Income":-1309000.0,"Operating Expense":1320000.0,"Selling General And Administration":1320000.0,"Gross Profit":11000.0,"Cost Of Revenue":1664000.0,"Total Revenue":1675000.0,"Operating Revenue":1675000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1626000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-2361000.0,"Reconciled Depreciation":21000.0,"Reconciled Cost Of Revenue":1902000.0,"EBITDA":-1626000.0,"EBIT":-1647000.0,"Net Interest Income":182000.0,"Interest Income":191000.0,"Normalized Income":-2361000.0,"Net Income From Continuing And Discontinued Operation":-2361000.0,"Total Expenses":4389000.0,"Total Operating Income As Reported":-2543000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-2361000.0,"Net Income Common Stockholders":-2361000.0,"Net Income":-2361000.0,"Net Income Including Noncontrolling Interests":-2361000.0,"Net Income Continuous Operations":-2361000.0,"Tax Provision":0.0,"Pretax Income":-2361000.0,"Special Income Charges":0.0,"Net Non Operating Interest Income Expense":182000.0,"Interest Income Non Operating":191000.0,"Operating Income":-2543000.0,"Operating Expense":2487000.0,"Selling General And Administration":2487000.0,"Gross Profit":-56000.0,"Cost Of Revenue":1902000.0,"Total Revenue":1846000.0,"Operating Revenue":1846000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"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 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":21042652.0,"Basic Average Shares":21042652.0,"Diluted EPS":-0.03,"Basic EPS":-0.03,"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,"Special Income Charges":0.0,"Net Non Operating Interest Income Expense":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":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":-940000.0,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":3000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":9194000.0,"Beginning Cash Position":4193000.0,"Changes In Cash":5001000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":5941000.0,"Cash Flow From Continuing Investing Activities":5941000.0,"Net Investment Purchase And Sale":5941000.0,"Sale Of Investment":5941000.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-940000.0,"Cash Flow From Continuing Operating Activities":-940000.0,"Change In Working Capital":1523000.0,"Change In Other Working Capital":0.0,"Change In Other Current Liabilities":-39000.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":-52000.0,"Change In Payable":-52000.0,"Change In Account Payable":-57000.0,"Change In Tax Payable":5000.0,"Change In Income Tax Payable":5000.0,"Change In Prepaid Assets":129000.0,"Change In Inventory":286000.0,"Change In Receivables":1199000.0,"Changes In Account Receivables":1263000.0,"Other Non Cash Items":-1060000.0,"Depreciation Amortization Depletion":20000.0,"Depreciation And Amortization":20000.0,"Depreciation":null,"Net Income From Continuing Operations":-1423000.0},"2025-12-31":{"Free Cash Flow":-228000.0,"Issuance Of Debt":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":5000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":4193000.0,"Beginning Cash Position":956000.0,"Changes In Cash":3237000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Issuance Payments Of Debt":-1000.0,"Net Long Term Debt Issuance":-1000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":3465000.0,"Cash Flow From Continuing Investing Activities":3465000.0,"Net Investment Purchase And Sale":3465000.0,"Sale Of Investment":12545000.0,"Purchase Of Investment":-9080000.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-228000.0,"Cash Flow From Continuing Operating Activities":-228000.0,"Change In Working Capital":409000.0,"Change In Other Working Capital":-32000.0,"Change In Other Current Liabilities":-37000.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":190000.0,"Change In Payable":190000.0,"Change In Account Payable":190000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":-27000.0,"Change In Inventory":568000.0,"Change In Receivables":-253000.0,"Changes In Account Receivables":-253000.0,"Other Non Cash Items":36000.0,"Depreciation Amortization Depletion":21000.0,"Depreciation And Amortization":21000.0,"Depreciation":null,"Net Income From Continuing Operations":-694000.0},"2025-09-30":{"Free Cash Flow":-2038000.0,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":4000.0,"Income Tax Paid Supplemental Data":676000.0,"End Cash Position":956000.0,"Beginning Cash Position":1655000.0,"Changes In Cash":-699000.0,"Financing Cash Flow":-1000.0,"Cash Flow From Continuing Financing Activities":-1000.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":1340000.0,"Cash Flow From Continuing Investing Activities":1340000.0,"Net Investment Purchase And Sale":1340000.0,"Sale Of Investment":1340000.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-2038000.0,"Cash Flow From Continuing Operating Activities":-2038000.0,"Change In Working Capital":-1048000.0,"Change In Other Working Capital":-32000.0,"Change In Other Current Liabilities":-24000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-1483000.0,"Change In Payable":-1483000.0,"Change In Account Payable":-806000.0,"Change In Tax Payable":-677000.0,"Change In Income Tax Payable":-677000.0,"Change In Prepaid Assets":122000.0,"Change In Inventory":245000.0,"Change In Receivables":124000.0,"Changes In Account Receivables":124000.0,"Other Non Cash Items":32000.0,"Depreciation Amortization Depletion":21000.0,"Depreciation And Amortization":21000.0,"Depreciation":21000.0,"Net Income From Continuing Operations":-1043000.0},"2025-06-30":{"Free Cash Flow":-514000.0,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":3000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1655000.0,"Beginning Cash Position":1186000.0,"Changes In Cash":469000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":983000.0,"Cash Flow From Continuing Investing Activities":983000.0,"Net Investment Purchase And Sale":983000.0,"Sale Of Investment":983000.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-514000.0,"Cash Flow From Continuing Operating Activities":-514000.0,"Change In Working Capital":568000.0,"Change In Other Working Capital":-32000.0,"Change In Other Current Liabilities":-37000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":985000.0,"Change In Payable":985000.0,"Change In Account Payable":976000.0,"Change In Tax Payable":9000.0,"Change In Income Tax Payable":9000.0,"Change In Prepaid Assets":-202000.0,"Change In Inventory":-318000.0,"Change In Receivables":172000.0,"Changes In Account Receivables":172000.0,"Other Non Cash Items":38000.0,"Depreciation Amortization Depletion":20000.0,"Depreciation And Amortization":20000.0,"Depreciation":20000.0,"Net Income From Continuing Operations":-1140000.0},"2025-03-31":{"Free Cash Flow":-391000.0,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":3000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1186000.0,"Beginning Cash Position":689000.0,"Changes In Cash":497000.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":888000.0,"Cash Flow From Continuing Investing Activities":888000.0,"Net Investment Purchase And Sale":888000.0,"Sale Of Investment":888000.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-391000.0,"Cash Flow From Continuing Operating Activities":-391000.0,"Change In Working Capital":810000.0,"Change In Other Working Capital":-31000.0,"Change In Other Current Liabilities":-35000.0,"Change In Other Current Assets":1000.0,"Change In Payables And Accrued Expense":-397000.0,"Change In Payable":-397000.0,"Change In Account Payable":-397000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":130000.0,"Change In Inventory":248000.0,"Change In Receivables":894000.0,"Changes In Account Receivables":907000.0,"Other Non Cash Items":1139000.0,"Depreciation Amortization Depletion":21000.0,"Depreciation And Amortization":21000.0,"Depreciation":null,"Net Income From Continuing Operations":-2361000.0},"2024-12-31":{"Free Cash Flow":null,"Issuance Of Debt":5000.0,"Capital Expenditure":-8000.0,"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 Issuance Payments Of Debt":5000.0,"Net Long Term Debt Issuance":5000.0,"Long Term Debt Issuance":5000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":1000.0,"Change In Payables And 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 Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}