{"ticker":"MYO","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":39534857.0,"Share Issued":39534857.0,"Net Debt":759999.0,"Total Debt":20080549.0,"Tangible Book Value":4107838.0,"Invested Capital":17808586.0,"Working Capital":13915560.0,"Net Tangible Assets":4107838.0,"Capital Lease Obligations":8101333.0,"Common Stock Equity":5829370.0,"Total Capitalization":17361624.0,"Total Equity Gross Minority Interest":5829370.0,"Stockholders Equity":5829370.0,"Gains Losses Not Affecting Retained Earnings":224976.0,"Other Equity Adjustments":224976.0,"Treasury Stock":6464.0,"Retained Earnings":-125719181.0,"Additional Paid In Capital":131326086.0,"Capital Stock":3953.0,"Common Stock":3953.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":29512884.0,"Total Non Current Liabilities Net Minority Interest":18902763.0,"Long Term Debt And Capital Lease Obligation":18902763.0,"Long Term Capital Lease Obligation":7370509.0,"Long Term Debt":11532254.0,"Current Liabilities":10610121.0,"Other Current Liabilities":1127498.0,"Current Deferred Liabilities":2110968.0,"Current Deferred Revenue":2110968.0,"Current Debt And Capital Lease Obligation":1177786.0,"Current Capital Lease Obligation":730824.0,"Current Debt":446962.0,"Other Current Borrowings":446962.0,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":3413644.0,"Current Provisions":170461.0,"Payables And Accrued Expenses":2609764.0,"Current Accrued Expenses":777560.0,"Payables":1832204.0,"Total Tax Payable":586644.0,"Income Tax Payable":586644.0,"Accounts Payable":1245560.0,"Total Assets":35342254.0,"Total Non Current Assets":10816573.0,"Other Non Current Assets":594185.0,"Goodwill And Other Intangible Assets":1721532.0,"Other Intangible Assets":1721532.0,"Net PPE":8500856.0,"Accumulated Depreciation":null,"Gross PPE":8500856.0,"Leases":null,"Other Properties":8500856.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":24525681.0,"Other Current Assets":2958442.0,"Inventory":3169372.0,"Finished Goods":600140.0,"Work In Process":32396.0,"Raw Materials":2536836.0,"Receivables":4945509.0,"Accounts Receivable":4945509.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":13452358.0,"Other Short Term Investments":2233141.0,"Cash And Cash Equivalents":11219217.0},"2026-03-31":{"Treasury Shares Number":27.0,"Ordinary Shares Number":38566250.0,"Share Issued":38566277.0,"Net Debt":null,"Total Debt":18961923.0,"Tangible Book Value":7244279.0,"Invested Capital":19927889.0,"Working Capital":16272798.0,"Net Tangible Assets":7244279.0,"Capital Lease Obligations":8035715.0,"Common Stock Equity":9001681.0,"Total Capitalization":19927889.0,"Total Equity Gross Minority Interest":9001681.0,"Stockholders Equity":9001681.0,"Gains Losses Not Affecting Retained Earnings":174882.0,"Other Equity Adjustments":174882.0,"Treasury Stock":6464.0,"Retained Earnings":-121697821.0,"Additional Paid In Capital":130527228.0,"Capital Stock":3856.0,"Common Stock":3856.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":27752006.0,"Total Non Current Liabilities Net Minority Interest":18366986.0,"Long Term Debt And Capital Lease Obligation":18366986.0,"Long Term Capital Lease Obligation":7440778.0,"Long Term Debt":10926208.0,"Current Liabilities":9385020.0,"Other Current Liabilities":718540.0,"Current Deferred Liabilities":2126381.0,"Current Deferred Revenue":2126381.0,"Current Debt And Capital Lease Obligation":594937.0,"Current Capital Lease Obligation":594937.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":2851217.0,"Current Provisions":163140.0,"Payables And Accrued Expenses":2930805.0,"Current Accrued Expenses":254708.0,"Payables":2676097.0,"Total Tax Payable":863236.0,"Income Tax Payable":863236.0,"Accounts Payable":1812861.0,"Total Assets":36753687.0,"Total Non Current Assets":11095869.0,"Other Non Current Assets":596374.0,"Goodwill And Other Intangible Assets":1757402.0,"Other Intangible Assets":1757402.0,"Net PPE":8742093.0,"Accumulated Depreciation":null,"Gross PPE":8742093.0,"Leases":null,"Other Properties":8742093.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":25657818.0,"Other Current Assets":1588453.0,"Inventory":3548424.0,"Finished Goods":857762.0,"Work In Process":39542.0,"Raw Materials":2651120.0,"Receivables":4824537.0,"Accounts Receivable":4824537.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":15696404.0,"Other Short Term Investments":4299978.0,"Cash And Cash Equivalents":11396426.0},"2025-12-31":{"Treasury Shares Number":27.0,"Ordinary Shares Number":38471356.0,"Share Issued":38471383.0,"Net Debt":null,"Total Debt":19382439.0,"Tangible Book Value":9812603.0,"Invested Capital":22625622.0,"Working Capital":19211756.0,"Net Tangible Assets":9812603.0,"Capital Lease Obligations":8160284.0,"Common Stock Equity":11403467.0,"Total Capitalization":22625622.0,"Total Equity Gross Minority Interest":11403467.0,"Stockholders Equity":11403467.0,"Gains Losses Not Affecting Retained Earnings":164517.0,"Other Equity Adjustments":164517.0,"Treasury Stock":6464.0,"Retained Earnings":-118688422.0,"Additional Paid In Capital":129929989.0,"Capital Stock":3847.0,"Common Stock":3847.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":27233106.0,"Total Non Current Liabilities Net Minority Interest":18887777.0,"Long Term Debt And Capital Lease Obligation":18887777.0,"Long Term Capital Lease Obligation":7665622.0,"Long Term Debt":11222155.0,"Current Liabilities":8345329.0,"Other Current Liabilities":999418.0,"Current Deferred Liabilities":2148561.0,"Current Deferred Revenue":2148561.0,"Current Debt And Capital Lease Obligation":494662.0,"Current Capital Lease Obligation":494662.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":1952578.0,"Current Provisions":148296.0,"Payables And Accrued Expenses":2601814.0,"Current Accrued Expenses":280750.0,"Payables":2321064.0,"Total Tax Payable":813260.0,"Income Tax Payable":813260.0,"Accounts Payable":1507804.0,"Total Assets":38636573.0,"Total Non Current Assets":11079488.0,"Other Non Current Assets":596374.0,"Goodwill And Other Intangible Assets":1590864.0,"Other Intangible Assets":1590864.0,"Net PPE":8892250.0,"Accumulated Depreciation":-1854263.0,"Gross PPE":10746513.0,"Leases":610488.0,"Other Properties":8549720.0,"Machinery Furniture Equipment":1586305.0,"Properties":0.0,"Current Assets":27557085.0,"Other Current Assets":1943860.0,"Inventory":3123089.0,"Finished Goods":930837.0,"Work In Process":28204.0,"Raw Materials":2164048.0,"Receivables":4096327.0,"Accounts Receivable":4096327.0,"Allowance For Doubtful Accounts Receivable":-102700.0,"Gross Accounts Receivable":4199027.0,"Cash Cash Equivalents And Short Term Investments":18393809.0,"Other Short Term Investments":4261782.0,"Cash And Cash Equivalents":14132027.0},"2025-09-30":{"Treasury Shares Number":27.0,"Ordinary Shares Number":38433260.0,"Share Issued":38433287.0,"Net Debt":null,"Total Debt":12296961.0,"Tangible Book Value":14625583.0,"Invested Capital":18625583.0,"Working Capital":13746529.0,"Net Tangible Assets":14625583.0,"Capital Lease Obligations":8296961.0,"Common Stock Equity":14625583.0,"Total Capitalization":17042250.0,"Total Equity Gross Minority Interest":14625583.0,"Stockholders Equity":14625583.0,"Gains Losses Not Affecting Retained Earnings":137653.0,"Other Equity Adjustments":137653.0,"Treasury Stock":6464.0,"Retained Earnings":-114874483.0,"Additional Paid In Capital":129365034.0,"Capital Stock":3843.0,"Common Stock":3843.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":19451847.0,"Total Non Current Liabilities Net Minority Interest":10249389.0,"Long Term Debt And Capital Lease Obligation":10249389.0,"Long Term Capital Lease Obligation":7832722.0,"Long Term Debt":2416667.0,"Current Liabilities":9202458.0,"Other Current Liabilities":null,"Current Deferred Liabilities":2272215.0,"Current Deferred Revenue":2272215.0,"Current Debt And Capital Lease Obligation":2047572.0,"Current Capital Lease Obligation":464239.0,"Current Debt":1583333.0,"Other Current Borrowings":583333.0,"Line Of Credit":1000000.0,"Pensionand Other Post Retirement Benefit Plans Current":2244372.0,"Current Provisions":145461.0,"Payables And Accrued Expenses":2492838.0,"Current Accrued Expenses":516180.0,"Payables":1976658.0,"Total Tax Payable":351974.0,"Income Tax Payable":351974.0,"Accounts Payable":1624684.0,"Total Assets":34077430.0,"Total Non Current Assets":11128443.0,"Other Non Current Assets":543350.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":10585093.0,"Accumulated Depreciation":null,"Gross PPE":10585093.0,"Leases":null,"Other Properties":10585093.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":22948987.0,"Other Current Assets":1457595.0,"Inventory":3645314.0,"Finished Goods":1191718.0,"Work In Process":111334.0,"Raw Materials":2342262.0,"Receivables":5292520.0,"Accounts Receivable":5292520.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":12553558.0,"Other Short Term Investments":0.0,"Cash And Cash Equivalents":12553558.0},"2025-06-30":{"Treasury Shares Number":27.0,"Ordinary Shares Number":37780283.0,"Share Issued":37780310.0,"Net Debt":null,"Total Debt":12430467.0,"Tangible Book Value":17615128.0,"Invested Capital":21615128.0,"Working Capital":16290040.0,"Net Tangible Assets":17615128.0,"Capital Lease Obligations":8430467.0,"Common Stock Equity":17615128.0,"Total Capitalization":18948461.0,"Total Equity Gross Minority Interest":17615128.0,"Stockholders Equity":17615128.0,"Gains Losses Not Affecting Retained Earnings":48334.0,"Other Equity Adjustments":48334.0,"Treasury Stock":6464.0,"Retained Earnings":-111211568.0,"Additional Paid In Capital":128781048.0,"Capital Stock":3778.0,"Common Stock":3778.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":21057219.0,"Total Non Current Liabilities Net Minority Interest":9303449.0,"Long Term Debt And Capital Lease Obligation":9303449.0,"Long Term Capital Lease Obligation":7970116.0,"Long Term Debt":1333333.0,"Current Liabilities":11753770.0,"Other Current Liabilities":null,"Current Deferred Liabilities":2129765.0,"Current Deferred Revenue":2129765.0,"Current Debt And Capital Lease Obligation":3127018.0,"Current Capital Lease Obligation":460351.0,"Current Debt":2666667.0,"Other Current Borrowings":166667.0,"Line Of Credit":2500000.0,"Pensionand Other Post Retirement Benefit Plans Current":2970257.0,"Current Provisions":144322.0,"Payables And Accrued Expenses":3382408.0,"Current Accrued Expenses":663353.0,"Payables":2719055.0,"Total Tax Payable":204110.0,"Income Tax Payable":204110.0,"Accounts Payable":2514945.0,"Total Assets":38672347.0,"Total Non Current Assets":10628537.0,"Other Non Current Assets":661670.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":9966867.0,"Accumulated Depreciation":null,"Gross PPE":9966867.0,"Leases":null,"Other Properties":9966867.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":28043810.0,"Other Current Assets":1381721.0,"Inventory":4125597.0,"Finished Goods":1334290.0,"Work In Process":121836.0,"Raw Materials":2669471.0,"Receivables":7054545.0,"Accounts Receivable":7054545.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":15481947.0,"Other Short Term Investments":1241515.0,"Cash And Cash Equivalents":14240432.0},"2025-03-31":{"Treasury Shares Number":27.0,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":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,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":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,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"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,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"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},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":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,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":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,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"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,"Goodwill And Other Intangible Assets":0.0,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":-994909.0,"Gross PPE":null,"Leases":362687.0,"Other Properties":null,"Machinery Furniture Equipment":1112395.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-43700.0,"Gross Accounts Receivable":3868991.0,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":-479890.4,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-1687315.0,"Total Unusual Items":-1199726.0,"Total Unusual Items Excluding Goodwill":-1199726.0,"Net Income From Continuing Operation Net Minority Interest":-4021360.0,"Reconciled Depreciation":567171.0,"Reconciled Cost Of Revenue":3262017.0,"EBITDA":-2887041.0,"EBIT":-3454212.0,"Net Interest Income":-535744.0,"Interest Expense":535744.0,"Interest Income":null,"Normalized Income":-3301524.4,"Net Income From Continuing And Discontinued Operation":-4021360.0,"Total Expenses":13959051.0,"Total Operating Income As Reported":-2254486.0,"Diluted Average Shares":42697319.0,"Basic Average Shares":42697319.0,"Diluted EPS":-0.09,"Basic EPS":-0.09,"Diluted NI Availto Com Stockholders":-4021360.0,"Net Income Common Stockholders":-4021360.0,"Net Income":-4021360.0,"Net Income Including Noncontrolling Interests":-4021360.0,"Net Income Continuous Operations":-4021360.0,"Tax Provision":31404.0,"Pretax Income":-3989956.0,"Other Income Expense":-1199726.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":-1199726.0,"Net Non Operating Interest Income Expense":-535744.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":535744.0,"Interest Income Non Operating":null,"Operating Income":-2254486.0,"Operating Expense":10697034.0,"Research And Development":1720463.0,"Selling General And Administration":8976571.0,"Selling And Marketing Expense":5264090.0,"General And Administrative Expense":3712481.0,"Other Gand A":3712481.0,"Gross Profit":8442548.0,"Cost Of Revenue":3262017.0,"Total Revenue":11704565.0,"Operating Revenue":11704565.0},"2026-03-31":{"Tax Effect Of Unusual Items":335625.6,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-3524459.0,"Total Unusual Items":839064.0,"Total Unusual Items Excluding Goodwill":839064.0,"Net Income From Continuing Operation Net Minority Interest":-3009399.0,"Reconciled Depreciation":471657.0,"Reconciled Cost Of Revenue":3211682.0,"EBITDA":-2685395.0,"EBIT":-3157052.0,"Net Interest Income":-504696.0,"Interest Expense":null,"Interest Income":null,"Normalized Income":-3512837.4,"Net Income From Continuing And Discontinued Operation":-3009399.0,"Total Expenses":13270340.0,"Total Operating Income As Reported":-3157052.0,"Diluted Average Shares":42269133.0,"Basic Average Shares":42269133.0,"Diluted EPS":-0.07,"Basic EPS":-0.07,"Diluted NI Availto Com Stockholders":-3009399.0,"Net Income Common Stockholders":-3009399.0,"Net Income":-3009399.0,"Net Income Including Noncontrolling Interests":-3009399.0,"Net Income Continuous Operations":-3009399.0,"Tax Provision":186715.0,"Pretax Income":-2822684.0,"Other Income Expense":839064.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":839064.0,"Net Non Operating Interest Income Expense":-504696.0,"Total Other Finance Cost":504696.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":-3157052.0,"Operating Expense":10058658.0,"Research And Development":1623160.0,"Selling General And Administration":8435498.0,"Selling And Marketing Expense":4816759.0,"General And Administrative Expense":3618739.0,"Other Gand A":3618739.0,"Gross Profit":6901606.0,"Cost Of Revenue":3211682.0,"Total Revenue":10113288.0,"Operating Revenue":10113288.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-2321233.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-3813938.0,"Reconciled Depreciation":669198.0,"Reconciled Cost Of Revenue":3569022.0,"EBITDA":-2321233.0,"EBIT":-2990431.0,"Net Interest Income":-739629.0,"Interest Expense":null,"Interest Income":null,"Normalized Income":-3813938.0,"Net Income From Continuing And Discontinued Operation":-3813938.0,"Total Expenses":14127054.0,"Total Operating Income As Reported":-2773758.0,"Diluted Average Shares":42205413.0,"Basic Average Shares":42205413.0,"Diluted EPS":-0.09,"Basic EPS":-0.09,"Diluted NI Availto Com Stockholders":-3813938.0,"Net Income Common Stockholders":-3813938.0,"Net Income":-3813938.0,"Net Income Including Noncontrolling Interests":-3813938.0,"Net Income Continuous Operations":-3813938.0,"Tax Provision":83878.0,"Pretax Income":-3730060.0,"Other Income Expense":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-739629.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":-2773758.0,"Operating Expense":10558032.0,"Research And Development":1624823.0,"Selling General And Administration":8933209.0,"Selling And Marketing Expense":5501162.0,"General And Administrative Expense":3432047.0,"Other Gand A":3432047.0,"Gross Profit":7784274.0,"Cost Of Revenue":3569022.0,"Total Revenue":11353296.0,"Operating Revenue":11353296.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-3082884.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-3662915.0,"Reconciled Depreciation":434630.0,"Reconciled Cost Of Revenue":3648451.0,"EBITDA":-3082884.0,"EBIT":-3517514.0,"Net Interest Income":-9743.0,"Interest Expense":null,"Interest Income":null,"Normalized Income":-3662915.0,"Net Income From Continuing And Discontinued Operation":-3662915.0,"Total Expenses":13608213.0,"Total Operating Income As Reported":-3517514.0,"Diluted Average Shares":42168120.0,"Basic Average Shares":42168120.0,"Diluted EPS":-0.09,"Basic EPS":-0.09,"Diluted NI Availto Com Stockholders":-3662915.0,"Net Income Common Stockholders":-3662915.0,"Net Income":-3662915.0,"Net Income Including Noncontrolling Interests":-3662915.0,"Net Income Continuous Operations":-3662915.0,"Tax Provision":135658.0,"Pretax Income":-3527257.0,"Other Income Expense":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-9743.0,"Total Other Finance Cost":9743.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":-3517514.0,"Operating Expense":9959762.0,"Research And Development":1527660.0,"Selling General And Administration":8432102.0,"Selling And Marketing Expense":5254246.0,"General And Administrative Expense":3177856.0,"Other Gand A":3177856.0,"Gross Profit":6442248.0,"Cost Of Revenue":3648451.0,"Total Revenue":10090699.0,"Operating Revenue":10090699.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-4161873.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-4631972.0,"Reconciled Depreciation":428447.0,"Reconciled Cost Of Revenue":3600061.0,"EBITDA":-4161873.0,"EBIT":-4590320.0,"Net Interest Income":106549.0,"Interest Expense":null,"Interest Income":106549.0,"Normalized Income":-4631972.0,"Net Income From Continuing And Discontinued Operation":-4631972.0,"Total Expenses":14242554.0,"Total Operating Income As Reported":-4590320.0,"Diluted Average Shares":41582737.0,"Basic Average Shares":41582737.0,"Diluted EPS":-0.11,"Basic EPS":-0.11,"Diluted NI Availto Com Stockholders":-4631972.0,"Net Income Common Stockholders":-4631972.0,"Net Income":-4631972.0,"Net Income Including Noncontrolling Interests":-4631972.0,"Net Income Continuous Operations":-4631972.0,"Tax Provision":148201.0,"Pretax Income":-4483771.0,"Other Income Expense":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":106549.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":106549.0,"Operating Income":-4590320.0,"Operating Expense":10642493.0,"Research And Development":2001331.0,"Selling General And Administration":8641162.0,"Selling And Marketing Expense":5233885.0,"General And Administrative Expense":3407277.0,"Other Gand A":3407277.0,"Gross Profit":6052173.0,"Cost Of Revenue":3600061.0,"Total Revenue":9652234.0,"Operating Revenue":9652234.0},"2025-03-31":{"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,"Interest Income":191991.0,"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,"Earnings From Equity Interest":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":-191991.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":191991.0,"Operating Income":null,"Operating Expense":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},"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,"Interest Income":70031.0,"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,"Earnings From Equity Interest":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":70031.0,"Operating Income":null,"Operating Expense":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":{"2026-06-30":{"Free Cash Flow":-2022007.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-77575.0,"Interest Paid Supplemental Data":417351.0,"Income Tax Paid Supplemental Data":72901.0,"End Cash Position":11794217.0,"Beginning Cash Position":11971426.0,"Effect Of Exchange Rate Changes":-11493.0,"Changes In Cash":-165716.0,"Financing Cash Flow":-243709.0,"Cash Flow From Continuing Financing Activities":-243709.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":2022425.0,"Cash Flow From Continuing Investing Activities":2022425.0,"Net Investment Purchase And Sale":2100000.0,"Sale Of Investment":null,"Purchase Of Investment":0.0,"Net Intangibles Purchase And Sale":-45134.0,"Purchase Of Intangibles":-45134.0,"Net PPE Purchase And Sale":-32441.0,"Purchase Of PPE":-32441.0,"Operating Cash Flow":-1944432.0,"Cash Flow From Continuing Operating Activities":-1944432.0,"Change In Working Capital":-1031996.0,"Change In Other Working Capital":15082.0,"Change In Other Current Liabilities":-131751.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":219255.0,"Change In Payable":219255.0,"Change In Account Payable":496872.0,"Change In Tax Payable":-277617.0,"Change In Income Tax Payable":-277617.0,"Change In Prepaid Assets":-1382764.0,"Change In Inventory":622298.0,"Change In Receivables":-374116.0,"Changes In Account Receivables":-374116.0,"Other Non Cash Items":331252.0,"Stock Based Compensation":1042665.0,"Provisionand Write Offof Assets":0.0,"Amortization Of Securities":-31890.0,"Depreciation Amortization Depletion":567171.0,"Depreciation And Amortization":567171.0,"Depreciation":567171.0,"Operating Gains Losses":1199726.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":1199726.0,"Net Income From Continuing Operations":-4021360.0},"2026-03-31":{"Free Cash Flow":-2691681.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-494345.0,"Interest Paid Supplemental Data":410474.0,"Income Tax Paid Supplemental Data":19200.0,"End Cash Position":11971426.0,"Beginning Cash Position":14707027.0,"Effect Of Exchange Rate Changes":-43920.0,"Changes In Cash":-2691681.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-494345.0,"Cash Flow From Continuing Investing Activities":-494345.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":null,"Purchase Of Investment":0.0,"Net Intangibles Purchase And Sale":-166538.0,"Purchase Of Intangibles":-166538.0,"Net PPE Purchase And Sale":-327807.0,"Purchase Of PPE":-327807.0,"Operating Cash Flow":-2197336.0,"Cash Flow From Continuing Operating Activities":-2197336.0,"Change In Working Capital":333977.0,"Change In Other Working Capital":-30724.0,"Change In Other Current Liabilities":-124570.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":1277255.0,"Change In Payable":1277255.0,"Change In Account Payable":1207038.0,"Change In Tax Payable":70217.0,"Change In Income Tax Payable":70217.0,"Change In Prepaid Assets":350375.0,"Change In Inventory":-447321.0,"Change In Receivables":-691038.0,"Changes In Account Receivables":-691038.0,"Other Non Cash Items":289839.0,"Stock Based Compensation":597248.0,"Provisionand Write Offof Assets":0.0,"Amortization Of Securities":-41594.0,"Depreciation Amortization Depletion":471657.0,"Depreciation And Amortization":471657.0,"Depreciation":471657.0,"Operating Gains Losses":-839064.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-839064.0,"Net Income From Continuing Operations":-3009399.0},"2025-12-31":{"Free Cash Flow":-1492718.0,"Issuance Of Debt":12500000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-352219.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":14707027.0,"Beginning Cash Position":12928558.0,"Effect Of Exchange Rate Changes":-697.0,"Changes In Cash":1779166.0,"Financing Cash Flow":7513885.0,"Cash Flow From Continuing Financing Activities":7513885.0,"Net Other Financing Charges":-986115.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":8500000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":8500000.0,"Long Term Debt Issuance":12500000.0,"Investing Cash Flow":-4594220.0,"Cash Flow From Continuing Investing Activities":-4594220.0,"Net Investment Purchase And Sale":-4242001.0,"Sale Of Investment":0.0,"Purchase Of Investment":-4242001.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":1238645.0,"Purchase Of PPE":1238645.0,"Operating Cash Flow":-1140499.0,"Cash Flow From Continuing Operating Activities":-1140499.0,"Change In Working Capital":887665.0,"Change In Other Working Capital":83472.0,"Change In Other Current Liabilities":-136677.0,"Change In Other Current Assets":-2.0,"Change In Payables And Accrued Expense":-559365.0,"Change In Payable":-559365.0,"Change In Account Payable":-1003523.0,"Change In Tax Payable":444158.0,"Change In Income Tax Payable":444158.0,"Change In Prepaid Assets":-344142.0,"Change In Inventory":356196.0,"Change In Receivables":1488183.0,"Changes In Account Receivables":1488183.0,"Other Non Cash Items":383216.0,"Stock Based Compensation":564959.0,"Provisionand Write Offof Assets":-29968.0,"Amortization Of Securities":-18304.0,"Depreciation Amortization Depletion":669198.0,"Depreciation And Amortization":669198.0,"Depreciation":454198.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-3813938.0},"2025-09-30":{"Free Cash Flow":-2881636.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1052856.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":12928558.0,"Beginning Cash Position":14615432.0,"Effect Of Exchange Rate Changes":2208.0,"Changes In Cash":-1689082.0,"Financing Cash Flow":-50000.0,"Cash Flow From Continuing Financing Activities":-50000.0,"Net Other Financing Charges":-50000.0,"Proceeds From Stock Option Exercised":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 Issuance":null,"Net Long Term Debt Issuance":-1000000.0,"Long Term Debt Issuance":-1000000.0,"Investing Cash Flow":189698.0,"Cash Flow From Continuing Investing Activities":189698.0,"Net Investment Purchase And Sale":1242554.0,"Sale Of Investment":1242554.0,"Purchase Of Investment":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-2088718.0,"Purchase Of PPE":-2088718.0,"Operating Cash Flow":-1828780.0,"Cash Flow From Continuing Operating Activities":-1828780.0,"Change In Working Capital":507590.0,"Change In Other Working Capital":-157756.0,"Change In Other Current Liabilities":50220.0,"Change In Other Current Assets":137315.0,"Change In Payables And Accrued Expense":-1231192.0,"Change In Payable":-1231192.0,"Change In Account Payable":-1368155.0,"Change In Tax Payable":136963.0,"Change In Income Tax Payable":136963.0,"Change In Prepaid Assets":-340916.0,"Change In Inventory":185864.0,"Change In Receivables":1864055.0,"Changes In Account Receivables":1864055.0,"Other Non Cash Items":172914.0,"Stock Based Compensation":583990.0,"Provisionand Write Offof Assets":136337.0,"Amortization Of Securities":-1325.0,"Depreciation Amortization Depletion":434630.0,"Depreciation And Amortization":434630.0,"Depreciation":434630.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-3662916.0},"2025-06-30":{"Free Cash Flow":-10122624.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1257348.0,"Interest Paid Supplemental Data":-41371.0,"Income Tax Paid Supplemental Data":-231776.0,"End Cash Position":14615432.0,"Beginning Cash Position":20168799.0,"Effect Of Exchange Rate Changes":69257.0,"Changes In Cash":-5622624.0,"Financing Cash Flow":4000000.0,"Cash Flow From Continuing Financing Activities":4000000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":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 Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-757348.0,"Cash Flow From Continuing Investing Activities":-757348.0,"Net Investment Purchase And Sale":500000.0,"Sale Of Investment":500000.0,"Purchase Of Investment":0.0,"Net Intangibles Purchase And Sale":-1035862.0,"Purchase Of Intangibles":-1035862.0,"Net PPE Purchase And Sale":-221486.0,"Purchase Of PPE":-221486.0,"Operating Cash Flow":-8865276.0,"Cash Flow From Continuing Operating Activities":-8865276.0,"Change In Working Capital":-5018197.0,"Change In Other Working Capital":162654.0,"Change In Other Current Liabilities":-23869.0,"Change In Other Current Assets":-60591.0,"Change In Payables And Accrued Expense":-2116451.0,"Change In Payable":-2116451.0,"Change In Account Payable":-1972059.0,"Change In Tax Payable":-144392.0,"Change In Income Tax Payable":-144392.0,"Change In Prepaid Assets":12246.0,"Change In Inventory":-653968.0,"Change In Receivables":-2338218.0,"Changes In Account Receivables":-2338218.0,"Other Non Cash Items":-26807.0,"Stock Based Compensation":394889.0,"Provisionand Write Offof Assets":0.0,"Amortization Of Securities":-11636.0,"Depreciation Amortization Depletion":428447.0,"Depreciation And Amortization":428447.0,"Depreciation":428447.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-4631972.0},"2025-03-31":{"Free Cash Flow":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":111865.0,"Income Tax Paid Supplemental Data":330939.0,"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":-36506.0,"Proceeds From Stock Option Exercised":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 Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"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":null,"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,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Amortization Of Securities":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":15770020.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax 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,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":15770020.0,"Common Stock Issuance":15770020.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":-141.0,"Purchase Of Investment":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 Other Current Assets":null,"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,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Amortization Of Securities":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}