{"ticker":"MYSZ","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":4818164.0,"Share Issued":4818164.0,"Net Debt":521000.0,"Total Debt":1279000.0,"Tangible Book Value":1870000.0,"Invested Capital":5128000.0,"Working Capital":2526000.0,"Net Tangible Assets":1870000.0,"Capital Lease Obligations":104000.0,"Common Stock Equity":3953000.0,"Total Capitalization":4741000.0,"Total Equity Gross Minority Interest":3953000.0,"Stockholders Equity":3953000.0,"Gains Losses Not Affecting Retained Earnings":-718000.0,"Other Equity Adjustments":-718000.0,"Retained Earnings":-71204000.0,"Additional Paid In Capital":75870000.0,"Capital Stock":5000.0,"Common Stock":5000.0,"Total Liabilities Net Minority Interest":4534000.0,"Total Non Current Liabilities Net Minority Interest":868000.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":868000.0,"Long Term Capital Lease Obligation":80000.0,"Long Term Debt":788000.0,"Current Liabilities":3666000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":411000.0,"Current Capital Lease Obligation":24000.0,"Current Debt":387000.0,"Other Current Borrowings":387000.0,"Current Provisions":null,"Payables And Accrued Expenses":3255000.0,"Current Accrued Expenses":null,"Payables":3255000.0,"Other Payable":1779000.0,"Dueto Related Parties Current":48000.0,"Accounts Payable":1428000.0,"Total Assets":8487000.0,"Total Non Current Assets":2295000.0,"Other Non Current Assets":10000.0,"Non Current Prepaid Assets":null,"Investments And Advances":2000.0,"Investmentin Financial Assets":2000.0,"Available For Sale Securities":2000.0,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Goodwill And Other Intangible Assets":2083000.0,"Other Intangible Assets":1449000.0,"Goodwill":634000.0,"Net PPE":200000.0,"Accumulated Depreciation":null,"Gross PPE":200000.0,"Leases":null,"Other Properties":200000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":6192000.0,"Restricted Cash":256000.0,"Prepaid Assets":null,"Inventory":3411000.0,"Receivables":1871000.0,"Other Receivables":981000.0,"Loans Receivable":null,"Accounts Receivable":890000.0,"Cash Cash Equivalents And Short Term Investments":654000.0,"Cash And Cash Equivalents":654000.0},"2025-12-31":{"Ordinary Shares Number":4639784.0,"Share Issued":4639784.0,"Net Debt":null,"Total Debt":1036000.0,"Tangible Book Value":2921000.0,"Invested Capital":6082000.0,"Working Capital":3609000.0,"Net Tangible Assets":2921000.0,"Capital Lease Obligations":111000.0,"Common Stock Equity":5157000.0,"Total Capitalization":5988000.0,"Total Equity Gross Minority Interest":5157000.0,"Stockholders Equity":5157000.0,"Gains Losses Not Affecting Retained Earnings":-710000.0,"Other Equity Adjustments":-710000.0,"Retained Earnings":-69728000.0,"Additional Paid In Capital":75590000.0,"Capital Stock":5000.0,"Common Stock":5000.0,"Total Liabilities Net Minority Interest":5047000.0,"Total Non Current Liabilities Net Minority Interest":916000.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":916000.0,"Long Term Capital Lease Obligation":85000.0,"Long Term Debt":831000.0,"Current Liabilities":4131000.0,"Other Current Liabilities":950000.0,"Current Deferred Liabilities":98000.0,"Current Deferred Revenue":98000.0,"Current Debt And Capital Lease Obligation":120000.0,"Current Capital Lease Obligation":26000.0,"Current Debt":94000.0,"Other Current Borrowings":94000.0,"Current Provisions":158000.0,"Payables And Accrued Expenses":2805000.0,"Current Accrued Expenses":215000.0,"Payables":2590000.0,"Other Payable":276000.0,"Dueto Related Parties Current":93000.0,"Accounts Payable":2221000.0,"Total Assets":10204000.0,"Total Non Current Assets":2464000.0,"Other Non Current Assets":10000.0,"Non Current Prepaid Assets":0.0,"Investments And Advances":2000.0,"Investmentin Financial Assets":2000.0,"Available For Sale Securities":2000.0,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Goodwill And Other Intangible Assets":2236000.0,"Other Intangible Assets":1596000.0,"Goodwill":640000.0,"Net PPE":216000.0,"Accumulated Depreciation":-63000.0,"Gross PPE":279000.0,"Leases":42000.0,"Other Properties":106000.0,"Machinery Furniture Equipment":131000.0,"Properties":0.0,"Current Assets":7740000.0,"Restricted Cash":254000.0,"Prepaid Assets":595000.0,"Inventory":3034000.0,"Receivables":1554000.0,"Other Receivables":340000.0,"Loans Receivable":null,"Accounts Receivable":1214000.0,"Cash Cash Equivalents And Short Term Investments":2303000.0,"Cash And Cash Equivalents":2303000.0},"2025-09-30":{"Ordinary Shares Number":3848979.0,"Share Issued":3848979.0,"Net Debt":null,"Total Debt":946000.0,"Tangible Book Value":4838000.0,"Invested Capital":8229000.0,"Working Capital":5754000.0,"Net Tangible Assets":4838000.0,"Capital Lease Obligations":13000.0,"Common Stock Equity":7296000.0,"Total Capitalization":8128000.0,"Total Equity Gross Minority Interest":7296000.0,"Stockholders Equity":7296000.0,"Gains Losses Not Affecting Retained Earnings":-861000.0,"Other Equity Adjustments":-861000.0,"Retained Earnings":-66721000.0,"Additional Paid In Capital":74874000.0,"Capital Stock":4000.0,"Common Stock":4000.0,"Total Liabilities Net Minority Interest":4358000.0,"Total Non Current Liabilities Net Minority Interest":1025000.0,"Other Non Current Liabilities":193000.0,"Long Term Debt And Capital Lease Obligation":832000.0,"Long Term Capital Lease Obligation":0.0,"Long Term Debt":832000.0,"Current Liabilities":3333000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":114000.0,"Current Capital Lease Obligation":13000.0,"Current Debt":101000.0,"Other Current Borrowings":101000.0,"Current Provisions":null,"Payables And Accrued Expenses":3219000.0,"Current Accrued Expenses":null,"Payables":3219000.0,"Other Payable":1877000.0,"Dueto Related Parties Current":69000.0,"Accounts Payable":1273000.0,"Total Assets":11654000.0,"Total Non Current Assets":2567000.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":0.0,"Investments And Advances":24000.0,"Investmentin Financial Assets":14000.0,"Available For Sale Securities":14000.0,"Long Term Equity Investment":10000.0,"Investmentsin Joint Venturesat Cost":10000.0,"Goodwill And Other Intangible Assets":2458000.0,"Other Intangible Assets":1772000.0,"Goodwill":686000.0,"Net PPE":85000.0,"Accumulated Depreciation":null,"Gross PPE":85000.0,"Leases":null,"Other Properties":85000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":9087000.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":3345000.0,"Receivables":1249000.0,"Other Receivables":743000.0,"Loans Receivable":null,"Accounts Receivable":506000.0,"Cash Cash Equivalents And Short Term Investments":4493000.0,"Cash And Cash Equivalents":4493000.0},"2025-06-30":{"Ordinary Shares Number":3103076.0,"Share Issued":3103076.0,"Net Debt":null,"Total Debt":189000.0,"Tangible Book Value":6077000.0,"Invested Capital":7586000.0,"Working Capital":6252000.0,"Net Tangible Assets":6077000.0,"Capital Lease Obligations":17000.0,"Common Stock Equity":7414000.0,"Total Capitalization":7506000.0,"Total Equity Gross Minority Interest":7414000.0,"Stockholders Equity":7414000.0,"Gains Losses Not Affecting Retained Earnings":-865000.0,"Other Equity Adjustments":-865000.0,"Retained Earnings":-65386000.0,"Additional Paid In Capital":73662000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Total Liabilities Net Minority Interest":2448000.0,"Total Non Current Liabilities Net Minority Interest":287000.0,"Other Non Current Liabilities":193000.0,"Long Term Debt And Capital Lease Obligation":94000.0,"Long Term Capital Lease Obligation":2000.0,"Long Term Debt":92000.0,"Current Liabilities":2161000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":95000.0,"Current Capital Lease Obligation":15000.0,"Current Debt":80000.0,"Other Current Borrowings":80000.0,"Current Provisions":null,"Payables And Accrued Expenses":2066000.0,"Current Accrued Expenses":null,"Payables":2066000.0,"Other Payable":1098000.0,"Dueto Related Parties Current":54000.0,"Accounts Payable":914000.0,"Total Assets":9862000.0,"Total Non Current Assets":1449000.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":0.0,"Investments And Advances":14000.0,"Investmentin Financial Assets":14000.0,"Available For Sale Securities":14000.0,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Goodwill And Other Intangible Assets":1337000.0,"Other Intangible Assets":1195000.0,"Goodwill":142000.0,"Net PPE":98000.0,"Accumulated Depreciation":null,"Gross PPE":98000.0,"Leases":null,"Other Properties":98000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":8413000.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":2901000.0,"Receivables":1230000.0,"Other Receivables":832000.0,"Loans Receivable":null,"Accounts Receivable":398000.0,"Cash Cash Equivalents And Short Term Investments":4282000.0,"Cash And Cash Equivalents":4282000.0},"2025-03-31":{"Ordinary Shares Number":2110748.0,"Share Issued":2110748.0,"Net Debt":null,"Total Debt":229000.0,"Tangible Book Value":5184000.0,"Invested Capital":6239000.0,"Working Capital":5217000.0,"Net Tangible Assets":5184000.0,"Capital Lease Obligations":19000.0,"Common Stock Equity":6029000.0,"Total Capitalization":6162000.0,"Total Equity Gross Minority Interest":6029000.0,"Stockholders Equity":6029000.0,"Gains Losses Not Affecting Retained Earnings":-804000.0,"Other Equity Adjustments":-804000.0,"Retained Earnings":-64936000.0,"Additional Paid In Capital":71767000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Total Liabilities Net Minority Interest":2722000.0,"Total Non Current Liabilities Net Minority Interest":135000.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":135000.0,"Long Term Capital Lease Obligation":2000.0,"Long Term Debt":133000.0,"Current Liabilities":2587000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":94000.0,"Current Capital Lease Obligation":17000.0,"Current Debt":77000.0,"Other Current Borrowings":77000.0,"Current Provisions":null,"Payables And Accrued Expenses":2493000.0,"Current Accrued Expenses":null,"Payables":2493000.0,"Other Payable":833000.0,"Dueto Related Parties Current":72000.0,"Accounts Payable":1588000.0,"Total Assets":8751000.0,"Total Non Current Assets":947000.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":7000.0,"Investments And Advances":14000.0,"Investmentin Financial Assets":14000.0,"Available For Sale Securities":14000.0,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Goodwill And Other Intangible Assets":845000.0,"Other Intangible Assets":712000.0,"Goodwill":133000.0,"Net PPE":81000.0,"Accumulated Depreciation":null,"Gross PPE":81000.0,"Leases":null,"Other Properties":81000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":7804000.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":2504000.0,"Receivables":1605000.0,"Other Receivables":1071000.0,"Loans Receivable":null,"Accounts Receivable":534000.0,"Cash Cash Equivalents And Short Term Investments":3695000.0,"Cash And Cash Equivalents":3695000.0},"2024-12-31":{"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,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":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":121000.0,"Current Deferred Liabilities":86000.0,"Current Deferred Revenue":86000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Provisions":164000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":268000.0,"Payables":null,"Other Payable":null,"Dueto Related Parties Current":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":7000.0,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":0.0,"Investmentsin Joint Venturesat Cost":0.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-49000.0,"Gross PPE":null,"Leases":2000.0,"Other Properties":null,"Machinery Furniture Equipment":114000.0,"Properties":0.0,"Current Assets":null,"Restricted Cash":0.0,"Prepaid Assets":332000.0,"Inventory":null,"Receivables":null,"Other Receivables":null,"Loans Receivable":0.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1233000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1476000.0,"Reconciled Depreciation":173000.0,"Reconciled Cost Of Revenue":1454000.0,"EBITDA":-1233000.0,"EBIT":-1406000.0,"Net Interest Income":-70000.0,"Normalized Income":-1476000.0,"Net Income From Continuing And Discontinued Operation":-1476000.0,"Total Expenses":3800000.0,"Total Operating Income As Reported":-1406000.0,"Diluted Average Shares":4790650.0,"Basic Average Shares":4790650.0,"Diluted EPS":-0.31,"Basic EPS":-0.31,"Diluted NI Availto Com Stockholders":-1476000.0,"Net Income Common Stockholders":-1476000.0,"Net Income":-1476000.0,"Net Income Including Noncontrolling Interests":-1476000.0,"Net Income Continuous Operations":-1476000.0,"Tax Provision":null,"Pretax Income":-1476000.0,"Other Income Expense":null,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Earnings From Equity Interest":null,"Net Non Operating Interest Income Expense":-70000.0,"Total Other Finance Cost":70000.0,"Operating Income":-1406000.0,"Operating Expense":2346000.0,"Research And Development":239000.0,"Selling General And Administration":2107000.0,"Selling And Marketing Expense":890000.0,"General And Administrative Expense":1217000.0,"Other Gand A":1217000.0,"Gross Profit":940000.0,"Cost Of Revenue":1454000.0,"Total Revenue":2394000.0,"Operating Revenue":2394000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2646000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-3007000.0,"Reconciled Depreciation":92000.0,"Reconciled Cost Of Revenue":2858000.0,"EBITDA":-2646000.0,"EBIT":-2738000.0,"Net Interest Income":-269000.0,"Normalized Income":-3007000.0,"Net Income From Continuing And Discontinued Operation":-3007000.0,"Total Expenses":6043000.0,"Total Operating Income As Reported":-2738000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-3007000.0,"Net Income Common Stockholders":-3007000.0,"Net Income":-3007000.0,"Net Income Including Noncontrolling Interests":-3007000.0,"Net Income Continuous Operations":-3007000.0,"Tax Provision":null,"Pretax Income":-3007000.0,"Other Income Expense":0.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Earnings From Equity Interest":null,"Net Non Operating Interest Income Expense":-269000.0,"Total Other Finance Cost":269000.0,"Operating Income":-2738000.0,"Operating Expense":3185000.0,"Research And Development":242000.0,"Selling General And Administration":2943000.0,"Selling And Marketing Expense":891000.0,"General And Administrative Expense":2052000.0,"Other Gand A":2052000.0,"Gross Profit":447000.0,"Cost Of Revenue":2858000.0,"Total Revenue":3305000.0,"Operating Revenue":3305000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1210000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-1335000.0,"Reconciled Depreciation":146000.0,"Reconciled Cost Of Revenue":1563000.0,"EBITDA":-1210000.0,"EBIT":-1356000.0,"Net Interest Income":21000.0,"Normalized Income":-1335000.0,"Net Income From Continuing And Discontinued Operation":-1335000.0,"Total Expenses":3928000.0,"Total Operating Income As Reported":-1356000.0,"Diluted Average Shares":3313569.0,"Basic Average Shares":3313569.0,"Diluted EPS":-0.4,"Basic EPS":-0.4,"Diluted NI Availto Com Stockholders":-1335000.0,"Net Income Common Stockholders":-1335000.0,"Net Income":-1335000.0,"Net Income Including Noncontrolling Interests":-1335000.0,"Net Income Continuous Operations":-1335000.0,"Tax Provision":0.0,"Pretax Income":-1335000.0,"Other Income Expense":null,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Earnings From Equity Interest":null,"Net Non Operating Interest Income Expense":21000.0,"Total Other Finance Cost":-21000.0,"Operating Income":-1356000.0,"Operating Expense":2365000.0,"Research And Development":131000.0,"Selling General And Administration":2234000.0,"Selling And Marketing Expense":1234000.0,"General And Administrative Expense":1000000.0,"Other Gand A":1000000.0,"Gross Profit":1009000.0,"Cost Of Revenue":1563000.0,"Total Revenue":2572000.0,"Operating Revenue":2572000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-236000.0,"Total Unusual Items":-144000.0,"Total Unusual Items Excluding Goodwill":-144000.0,"Net Income From Continuing Operation Net Minority Interest":-450000.0,"Reconciled Depreciation":62000.0,"Reconciled Cost Of Revenue":882000.0,"EBITDA":-380000.0,"EBIT":-442000.0,"Net Interest Income":136000.0,"Normalized Income":-306000.0,"Net Income From Continuing And Discontinued Operation":-450000.0,"Total Expenses":2448000.0,"Total Operating Income As Reported":-586000.0,"Diluted Average Shares":3091735.0,"Basic Average Shares":3091735.0,"Diluted EPS":-0.15,"Basic EPS":-0.15,"Diluted NI Availto Com Stockholders":-450000.0,"Net Income Common Stockholders":-450000.0,"Net Income":-450000.0,"Net Income Including Noncontrolling Interests":-450000.0,"Net Income Continuous Operations":-450000.0,"Tax Provision":0.0,"Pretax Income":-450000.0,"Other Income Expense":-144000.0,"Special Income Charges":-144000.0,"Impairment Of Capital Assets":144000.0,"Earnings From Equity Interest":null,"Net Non Operating Interest Income Expense":136000.0,"Total Other Finance Cost":-136000.0,"Operating Income":-442000.0,"Operating Expense":1566000.0,"Research And Development":142000.0,"Selling General And Administration":1424000.0,"Selling And Marketing Expense":520000.0,"General And Administrative Expense":904000.0,"Other Gand A":904000.0,"Gross Profit":1124000.0,"Cost Of Revenue":882000.0,"Total Revenue":2006000.0,"Operating Revenue":2006000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1018000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1060000.0,"Reconciled Depreciation":42000.0,"Reconciled Cost Of Revenue":1059000.0,"EBITDA":-1018000.0,"EBIT":-1060000.0,"Net Interest Income":0.0,"Normalized Income":-1060000.0,"Net Income From Continuing And Discontinued Operation":-1060000.0,"Total Expenses":2539000.0,"Total Operating Income As Reported":-1060000.0,"Diluted Average Shares":2093949.0,"Basic Average Shares":2093949.0,"Diluted EPS":-0.51,"Basic EPS":-0.51,"Diluted NI Availto Com Stockholders":-1060000.0,"Net Income Common Stockholders":-1060000.0,"Net Income":-1060000.0,"Net Income Including Noncontrolling Interests":-1060000.0,"Net Income Continuous Operations":-1060000.0,"Tax Provision":null,"Pretax Income":-1060000.0,"Other Income Expense":null,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Earnings From Equity Interest":null,"Net Non Operating Interest Income Expense":0.0,"Total Other Finance Cost":null,"Operating Income":-1060000.0,"Operating Expense":1480000.0,"Research And Development":82000.0,"Selling General And Administration":1398000.0,"Selling And Marketing Expense":567000.0,"General And Administrative Expense":831000.0,"Other Gand A":831000.0,"Gross Profit":420000.0,"Cost Of Revenue":1059000.0,"Total Revenue":1479000.0,"Operating Revenue":1479000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":181000.0,"Total Unusual Items Excluding Goodwill":181000.0,"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,"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":0.0,"Pretax Income":null,"Other Income Expense":181000.0,"Special Income Charges":268000.0,"Impairment Of Capital Assets":0.0,"Earnings From Equity Interest":0.0,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"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":{"2026-03-31":{"Free Cash Flow":-2115000.0,"Repayment Of Debt":-137000.0,"Issuance Of Debt":400000.0,"Issuance Of Capital Stock":190000.0,"Capital Expenditure":-46000.0,"End Cash Position":654000.0,"Beginning Cash Position":2303000.0,"Effect Of Exchange Rate Changes":13000.0,"Changes In Cash":-1662000.0,"Financing Cash Flow":453000.0,"Cash Flow From Continuing Financing Activities":453000.0,"Net Common Stock Issuance":190000.0,"Common Stock Issuance":190000.0,"Net Issuance Payments Of Debt":263000.0,"Net Long Term Debt Issuance":263000.0,"Long Term Debt Payments":-137000.0,"Long Term Debt Issuance":400000.0,"Investing Cash Flow":-46000.0,"Cash Flow From Continuing Investing Activities":-46000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-46000.0,"Purchase Of PPE":-46000.0,"Operating Cash Flow":-2069000.0,"Cash Flow From Continuing Operating Activities":-2069000.0,"Interest Paid Cfo":-13000.0,"Change In Working Capital":-854000.0,"Change In Other Current Liabilities":-52000.0,"Change In Other Current Assets":9000.0,"Change In Payables And Accrued Expense":-712000.0,"Change In Payable":-712000.0,"Change In Account Payable":-792000.0,"Change In Inventory":-377000.0,"Change In Receivables":278000.0,"Changes In Account Receivables":324000.0,"Other Non Cash Items":11000.0,"Stock Based Compensation":90000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":173000.0,"Depreciation And Amortization":173000.0,"Amortization Cash Flow":118000.0,"Amortization Of Intangibles":118000.0,"Depreciation":55000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-1476000.0},"2025-12-31":{"Free Cash Flow":-2336000.0,"Repayment Of Debt":1000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":284000.0,"Capital Expenditure":null,"End Cash Position":2557000.0,"Beginning Cash Position":4493000.0,"Effect Of Exchange Rate Changes":115000.0,"Changes In Cash":-2051000.0,"Financing Cash Flow":285000.0,"Cash Flow From Continuing Financing Activities":285000.0,"Net Common Stock Issuance":284000.0,"Common Stock Issuance":284000.0,"Net Issuance Payments Of Debt":1000.0,"Net Long Term Debt Issuance":1000.0,"Long Term Debt Payments":1000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-2336000.0,"Cash Flow From Continuing Operating Activities":-2336000.0,"Interest Paid Cfo":-1000.0,"Change In Working Capital":144000.0,"Change In Other Current Liabilities":22000.0,"Change In Other Current Assets":17000.0,"Change In Payables And Accrued Expense":694000.0,"Change In Payable":694000.0,"Change In Account Payable":102000.0,"Change In Inventory":311000.0,"Change In Receivables":-900000.0,"Changes In Account Receivables":-708000.0,"Other Non Cash Items":null,"Stock Based Compensation":433000.0,"Unrealized Gain Loss On Investment Securities":12000.0,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":92000.0,"Depreciation And Amortization":92000.0,"Amortization Cash Flow":98000.0,"Amortization Of Intangibles":98000.0,"Depreciation":-6000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-3007000.0},"2025-09-30":{"Free Cash Flow":-500000.0,"Repayment Of Debt":-39000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":859000.0,"Capital Expenditure":null,"End Cash Position":4493000.0,"Beginning Cash Position":4282000.0,"Effect Of Exchange Rate Changes":33000.0,"Changes In Cash":178000.0,"Financing Cash Flow":820000.0,"Cash Flow From Continuing Financing Activities":820000.0,"Net Common Stock Issuance":859000.0,"Common Stock Issuance":859000.0,"Net Issuance Payments Of Debt":-39000.0,"Net Long Term Debt Issuance":-39000.0,"Long Term Debt Payments":-39000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-142000.0,"Cash Flow From Continuing Investing Activities":-142000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Net Business Purchase And Sale":-142000.0,"Sale Of Business":0.0,"Purchase Of Business":-142000.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-500000.0,"Cash Flow From Continuing Operating Activities":-500000.0,"Interest Paid Cfo":-1000.0,"Change In Working Capital":665000.0,"Change In Other Current Liabilities":-303000.0,"Change In Other Current Assets":-15000.0,"Change In Payables And Accrued Expense":1336000.0,"Change In Payable":1336000.0,"Change In Account Payable":1150000.0,"Change In Inventory":-444000.0,"Change In Receivables":91000.0,"Changes In Account Receivables":-2000.0,"Other Non Cash Items":null,"Stock Based Compensation":16000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":146000.0,"Depreciation And Amortization":146000.0,"Amortization Cash Flow":137000.0,"Amortization Of Intangibles":137000.0,"Depreciation":9000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-1335000.0},"2025-06-30":{"Free Cash Flow":-1054000.0,"Repayment Of Debt":-55000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1850000.0,"Capital Expenditure":null,"End Cash Position":4282000.0,"Beginning Cash Position":3695000.0,"Effect Of Exchange Rate Changes":-116000.0,"Changes In Cash":703000.0,"Financing Cash Flow":1795000.0,"Cash Flow From Continuing Financing Activities":1795000.0,"Net Common Stock Issuance":1850000.0,"Common Stock Issuance":1850000.0,"Net Issuance Payments Of Debt":-55000.0,"Net Long Term Debt Issuance":-55000.0,"Long Term Debt Payments":-55000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-54000.0,"Cash Flow From Continuing Investing Activities":-54000.0,"Net Investment Purchase And Sale":7000.0,"Sale Of Investment":7000.0,"Net Business Purchase And Sale":-45000.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-16000.0,"Purchase Of PPE":-16000.0,"Operating Cash Flow":-1038000.0,"Cash Flow From Continuing Operating Activities":-1038000.0,"Interest Paid Cfo":-3000.0,"Change In Working Capital":-835000.0,"Change In Other Current Liabilities":291000.0,"Change In Other Current Assets":1000.0,"Change In Payables And Accrued Expense":-1164000.0,"Change In Payable":-1164000.0,"Change In Account Payable":-673000.0,"Change In Inventory":-340000.0,"Change In Receivables":377000.0,"Changes In Account Receivables":138000.0,"Other Non Cash Items":null,"Stock Based Compensation":46000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":62000.0,"Depreciation And Amortization":62000.0,"Amortization Cash Flow":51000.0,"Amortization Of Intangibles":51000.0,"Depreciation":11000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-450000.0},"2025-03-31":{"Free Cash Flow":-1268000.0,"Repayment Of Debt":-42000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":137000.0,"Capital Expenditure":null,"End Cash Position":3695000.0,"Beginning Cash Position":4880000.0,"Effect Of Exchange Rate Changes":-12000.0,"Changes In Cash":-1173000.0,"Financing Cash Flow":95000.0,"Cash Flow From Continuing Financing Activities":95000.0,"Net Common Stock Issuance":137000.0,"Common Stock Issuance":137000.0,"Net Issuance Payments Of Debt":-42000.0,"Net Long Term Debt Issuance":-42000.0,"Long Term Debt Payments":-42000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-1268000.0,"Cash Flow From Continuing Operating Activities":-1268000.0,"Interest Paid Cfo":-2000.0,"Change In Working Capital":-265000.0,"Change In Other Current Liabilities":-80000.0,"Change In Other Current Assets":4000.0,"Change In Payables And Accrued Expense":-311000.0,"Change In Payable":-311000.0,"Change In Account Payable":-497000.0,"Change In Inventory":331000.0,"Change In Receivables":-209000.0,"Changes In Account Receivables":-256000.0,"Other Non Cash Items":2000.0,"Stock Based Compensation":22000.0,"Unrealized Gain Loss On Investment Securities":-7000.0,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":42000.0,"Depreciation And Amortization":42000.0,"Amortization Cash Flow":38000.0,"Amortization Of Intangibles":38000.0,"Depreciation":4000.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-1060000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":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 Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Interest Paid Cfo":null,"Change In 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 Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":-138000.0,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":0.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":1000.0,"Gain Loss On Sale Of PPE":1000.0,"Net Income From Continuing Operations":null}}}