{"ticker":"NMG","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":160826539.0,"Share Issued":160826539.0,"Total Debt":19459000.0,"Tangible Book Value":77539000.0,"Invested Capital":95460000.0,"Working Capital":-21622000.0,"Net Tangible Assets":77539000.0,"Capital Lease Obligations":1538000.0,"Common Stock Equity":77539000.0,"Total Capitalization":77970000.0,"Total Equity Gross Minority Interest":77539000.0,"Stockholders Equity":77539000.0,"Gains Losses Not Affecting Retained Earnings":5813000.0,"Other Equity Adjustments":5813000.0,"Retained Earnings":-403515000.0,"Additional Paid In Capital":38511000.0,"Capital Stock":436730000.0,"Common Stock":436730000.0,"Total Liabilities Net Minority Interest":89032000.0,"Total Non Current Liabilities Net Minority Interest":3276000.0,"Long Term Debt And Capital Lease Obligation":1409000.0,"Long Term Capital Lease Obligation":978000.0,"Long Term Debt":431000.0,"Long Term Provisions":1867000.0,"Current Liabilities":85756000.0,"Other Current Liabilities":53538000.0,"Current Deferred Liabilities":185000.0,"Current Deferred Revenue":185000.0,"Current Debt And Capital Lease Obligation":18050000.0,"Current Capital Lease Obligation":560000.0,"Current Debt":17490000.0,"Other Current Borrowings":17490000.0,"Payables And Accrued Expenses":13983000.0,"Current Accrued Expenses":1465000.0,"Payables":12518000.0,"Accounts Payable":12518000.0,"Total Assets":166571000.0,"Total Non Current Assets":102437000.0,"Non Current Prepaid Assets":50000.0,"Non Current Accounts Receivable":8816000.0,"Investments And Advances":350000.0,"Investmentin Financial Assets":350000.0,"Available For Sale Securities":350000.0,"Goodwill And Other Intangible Assets":null,"Net PPE":93221000.0,"Accumulated Depreciation":-20485000.0,"Gross PPE":113706000.0,"Construction In Progress":2074000.0,"Other Properties":22500000.0,"Machinery Furniture Equipment":634000.0,"Buildings And Improvements":3250000.0,"Land And Improvements":3190000.0,"Current Assets":64134000.0,"Current Deferred Assets":1819000.0,"Restricted Cash":620000.0,"Prepaid Assets":1046000.0,"Receivables":3340000.0,"Other Receivables":449000.0,"Taxes Receivable":2891000.0,"Cash Cash Equivalents And Short Term Investments":57309000.0,"Cash And Cash Equivalents":57309000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-12-31":{"Ordinary Shares Number":160761539.0,"Share Issued":160761539.0,"Total Debt":19388000.0,"Tangible Book Value":79848000.0,"Invested Capital":97560000.0,"Working Capital":-11954000.0,"Net Tangible Assets":79848000.0,"Capital Lease Obligations":1676000.0,"Common Stock Equity":79848000.0,"Total Capitalization":80347000.0,"Total Equity Gross Minority Interest":79848000.0,"Stockholders Equity":79848000.0,"Gains Losses Not Affecting Retained Earnings":5357000.0,"Other Equity Adjustments":5357000.0,"Retained Earnings":-399049000.0,"Additional Paid In Capital":37065000.0,"Capital Stock":436475000.0,"Common Stock":436475000.0,"Total Liabilities Net Minority Interest":94596000.0,"Total Non Current Liabilities Net Minority Interest":3190000.0,"Long Term Debt And Capital Lease Obligation":1606000.0,"Long Term Capital Lease Obligation":1107000.0,"Long Term Debt":499000.0,"Long Term Provisions":1584000.0,"Current Liabilities":91406000.0,"Other Current Liabilities":62957000.0,"Current Deferred Liabilities":185000.0,"Current Deferred Revenue":185000.0,"Current Debt And Capital Lease Obligation":17782000.0,"Current Capital Lease Obligation":569000.0,"Current Debt":17213000.0,"Other Current Borrowings":17213000.0,"Payables And Accrued Expenses":10482000.0,"Current Accrued Expenses":2441000.0,"Payables":8041000.0,"Accounts Payable":8041000.0,"Total Assets":174444000.0,"Total Non Current Assets":94992000.0,"Non Current Prepaid Assets":50000.0,"Non Current Accounts Receivable":7514000.0,"Investments And Advances":450000.0,"Investmentin Financial Assets":450000.0,"Available For Sale Securities":450000.0,"Goodwill And Other Intangible Assets":null,"Net PPE":86978000.0,"Accumulated Depreciation":-21784000.0,"Gross PPE":108762000.0,"Construction In Progress":2061000.0,"Other Properties":21246000.0,"Machinery Furniture Equipment":1185000.0,"Buildings And Improvements":4317000.0,"Land And Improvements":2455000.0,"Current Assets":79452000.0,"Current Deferred Assets":0.0,"Restricted Cash":620000.0,"Prepaid Assets":1586000.0,"Receivables":3306000.0,"Other Receivables":518000.0,"Taxes Receivable":2788000.0,"Cash Cash Equivalents And Short Term Investments":73940000.0,"Cash And Cash Equivalents":73940000.0,"Cash Equivalents":49902000.0,"Cash Financial":24038000.0},"2025-09-30":{"Ordinary Shares Number":152400705.0,"Share Issued":152400705.0,"Total Debt":19793000.0,"Tangible Book Value":48960000.0,"Invested Capital":66940000.0,"Working Capital":-41627000.0,"Net Tangible Assets":48960000.0,"Capital Lease Obligations":1813000.0,"Common Stock Equity":48960000.0,"Total Capitalization":49527000.0,"Total Equity Gross Minority Interest":48960000.0,"Stockholders Equity":48960000.0,"Gains Losses Not Affecting Retained Earnings":4909000.0,"Other Equity Adjustments":4909000.0,"Retained Earnings":-404037000.0,"Additional Paid In Capital":36603000.0,"Capital Stock":411485000.0,"Common Stock":411485000.0,"Total Liabilities Net Minority Interest":112352000.0,"Total Non Current Liabilities Net Minority Interest":3393000.0,"Long Term Debt And Capital Lease Obligation":1820000.0,"Long Term Capital Lease Obligation":1253000.0,"Long Term Debt":567000.0,"Long Term Provisions":1573000.0,"Current Liabilities":108959000.0,"Other Current Liabilities":78968000.0,"Current Deferred Liabilities":345000.0,"Current Deferred Revenue":345000.0,"Current Debt And Capital Lease Obligation":17973000.0,"Current Capital Lease Obligation":560000.0,"Current Debt":17413000.0,"Other Current Borrowings":17413000.0,"Payables And Accrued Expenses":11673000.0,"Current Accrued Expenses":2423000.0,"Payables":9250000.0,"Accounts Payable":9250000.0,"Total Assets":161312000.0,"Total Non Current Assets":93980000.0,"Non Current Prepaid Assets":671000.0,"Non Current Accounts Receivable":6890000.0,"Investments And Advances":425000.0,"Investmentin Financial Assets":425000.0,"Available For Sale Securities":425000.0,"Goodwill And Other Intangible Assets":null,"Net PPE":85994000.0,"Accumulated Depreciation":-18915000.0,"Gross PPE":104909000.0,"Construction In Progress":3195000.0,"Other Properties":22864000.0,"Machinery Furniture Equipment":634000.0,"Buildings And Improvements":1947000.0,"Land And Improvements":2455000.0,"Current Assets":67332000.0,"Current Deferred Assets":null,"Restricted Cash":0.0,"Prepaid Assets":1750000.0,"Receivables":3815000.0,"Other Receivables":732000.0,"Taxes Receivable":3083000.0,"Cash Cash Equivalents And Short Term Investments":61767000.0,"Cash And Cash Equivalents":61767000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-06-30":{"Ordinary Shares Number":152261189.0,"Share Issued":152261189.0,"Total Debt":18615000.0,"Tangible Book Value":124351000.0,"Invested Capital":141550000.0,"Working Capital":33068000.0,"Net Tangible Assets":124351000.0,"Capital Lease Obligations":1416000.0,"Common Stock Equity":124351000.0,"Total Capitalization":124985000.0,"Total Equity Gross Minority Interest":124351000.0,"Stockholders Equity":124351000.0,"Gains Losses Not Affecting Retained Earnings":4501000.0,"Other Equity Adjustments":4501000.0,"Retained Earnings":-327330000.0,"Additional Paid In Capital":35940000.0,"Capital Stock":411240000.0,"Common Stock":411240000.0,"Total Liabilities Net Minority Interest":50453000.0,"Total Non Current Liabilities Net Minority Interest":3292000.0,"Long Term Debt And Capital Lease Obligation":1745000.0,"Long Term Capital Lease Obligation":1111000.0,"Long Term Debt":634000.0,"Long Term Provisions":1547000.0,"Current Liabilities":47161000.0,"Other Current Liabilities":15109000.0,"Current Deferred Liabilities":925000.0,"Current Deferred Revenue":925000.0,"Current Debt And Capital Lease Obligation":16870000.0,"Current Capital Lease Obligation":305000.0,"Current Debt":16565000.0,"Other Current Borrowings":16565000.0,"Payables And Accrued Expenses":14257000.0,"Current Accrued Expenses":1613000.0,"Payables":12644000.0,"Accounts Payable":12644000.0,"Total Assets":174804000.0,"Total Non Current Assets":94575000.0,"Non Current Prepaid Assets":671000.0,"Non Current Accounts Receivable":9087000.0,"Investments And Advances":300000.0,"Investmentin Financial Assets":300000.0,"Available For Sale Securities":300000.0,"Goodwill And Other Intangible Assets":null,"Net PPE":84517000.0,"Accumulated Depreciation":-24384000.0,"Gross PPE":108901000.0,"Construction In Progress":2375000.0,"Other Properties":29919000.0,"Machinery Furniture Equipment":595000.0,"Buildings And Improvements":2013000.0,"Land And Improvements":2455000.0,"Current Assets":80229000.0,"Current Deferred Assets":null,"Restricted Cash":0.0,"Prepaid Assets":2520000.0,"Receivables":4247000.0,"Other Receivables":810000.0,"Taxes Receivable":3437000.0,"Cash Cash Equivalents And Short Term Investments":73462000.0,"Cash And Cash Equivalents":73462000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-03-31":{"Ordinary Shares Number":152261189.0,"Share Issued":152261189.0,"Total Debt":19290000.0,"Tangible Book Value":144844000.0,"Invested Capital":162487000.0,"Working Capital":53950000.0,"Net Tangible Assets":144844000.0,"Capital Lease Obligations":1647000.0,"Common Stock Equity":144844000.0,"Total Capitalization":145543000.0,"Total Equity Gross Minority Interest":144844000.0,"Stockholders Equity":144844000.0,"Gains Losses Not Affecting Retained Earnings":4096000.0,"Other Equity Adjustments":4096000.0,"Retained Earnings":-306314000.0,"Additional Paid In Capital":35822000.0,"Capital Stock":411240000.0,"Common Stock":411240000.0,"Total Liabilities Net Minority Interest":45209000.0,"Total Non Current Liabilities Net Minority Interest":3357000.0,"Long Term Debt And Capital Lease Obligation":1863000.0,"Long Term Capital Lease Obligation":1164000.0,"Long Term Debt":699000.0,"Long Term Provisions":1494000.0,"Current Liabilities":41852000.0,"Other Current Liabilities":9952000.0,"Current Deferred Liabilities":1038000.0,"Current Deferred Revenue":1038000.0,"Current Debt And Capital Lease Obligation":17427000.0,"Current Capital Lease Obligation":483000.0,"Current Debt":16944000.0,"Other Current Borrowings":16944000.0,"Payables And Accrued Expenses":13435000.0,"Current Accrued Expenses":1857000.0,"Payables":11578000.0,"Accounts Payable":11578000.0,"Total Assets":190053000.0,"Total Non Current Assets":94251000.0,"Non Current Prepaid Assets":671000.0,"Non Current Accounts Receivable":10058000.0,"Investments And Advances":325000.0,"Investmentin Financial Assets":325000.0,"Available For Sale Securities":325000.0,"Goodwill And Other Intangible Assets":null,"Net PPE":83197000.0,"Accumulated Depreciation":-22298000.0,"Gross PPE":105495000.0,"Construction In Progress":2141000.0,"Other Properties":30112000.0,"Machinery Furniture Equipment":585000.0,"Buildings And Improvements":2028000.0,"Land And Improvements":2455000.0,"Current Assets":95802000.0,"Current Deferred Assets":null,"Restricted Cash":3022000.0,"Prepaid Assets":780000.0,"Receivables":3012000.0,"Other Receivables":711000.0,"Taxes Receivable":2301000.0,"Cash Cash Equivalents And Short Term Investments":88988000.0,"Cash And Cash Equivalents":88988000.0,"Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"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,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":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,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":null,"Non Current Accounts Receivable":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":0.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Current Assets":null,"Current Deferred Assets":0.0,"Restricted Cash":null,"Prepaid Assets":null,"Receivables":null,"Other Receivables":null,"Taxes Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":36095000.0,"Cash Financial":70201000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":3825600.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-13327000.0,"Total Unusual Items":9564000.0,"Total Unusual Items Excluding Goodwill":9564000.0,"Net Income From Continuing Operation Net Minority Interest":-4466000.0,"Reconciled Depreciation":345000.0,"Reconciled Cost Of Revenue":305000.0,"EBITDA":-3763000.0,"EBIT":-4108000.0,"Net Interest Income":293000.0,"Interest Expense":258000.0,"Interest Income":555000.0,"Normalized Income":-10204400.0,"Net Income From Continuing And Discontinued Operation":-4466000.0,"Total Expenses":14223000.0,"Total Operating Income As Reported":-14227000.0,"Diluted Average Shares":162593638.0,"Basic Average Shares":162593638.0,"Diluted EPS":-0.03,"Basic EPS":-0.03,"Diluted NI Availto Com Stockholders":-4466000.0,"Net Income Common Stockholders":-4466000.0,"Net Income":-4466000.0,"Net Income Including Noncontrolling Interests":-4466000.0,"Net Income Continuous Operations":-4466000.0,"Tax Provision":100000.0,"Pretax Income":-4366000.0,"Other Income Expense":9564000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Other Special Charges":null,"Gain On Sale Of Security":9564000.0,"Net Non Operating Interest Income Expense":293000.0,"Total Other Finance Cost":4000.0,"Interest Expense Non Operating":258000.0,"Interest Income Non Operating":555000.0,"Operating Income":-14223000.0,"Operating Expense":13918000.0,"Other Operating Expenses":5669000.0,"Other Taxes":-931000.0,"Selling General And Administration":9138000.0,"General And Administrative Expense":9138000.0,"Other Gand A":4685000.0,"Salaries And Wages":4453000.0,"Gross Profit":-305000.0,"Cost Of Revenue":305000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-12-31":{"Tax Effect Of Unusual Items":323486.63522,"Tax Rate For Calcs":0.019654,"Normalized EBITDA":-9340000.0,"Total Unusual Items":16459000.0,"Total Unusual Items Excluding Goodwill":16459000.0,"Net Income From Continuing Operation Net Minority Interest":4988000.0,"Reconciled Depreciation":1631000.0,"Reconciled Cost Of Revenue":1604000.0,"EBITDA":7119000.0,"EBIT":5488000.0,"Net Interest Income":171000.0,"Interest Expense":400000.0,"Interest Income":502000.0,"Normalized Income":-11147513.36478,"Net Income From Continuing And Discontinued Operation":4988000.0,"Total Expenses":11542000.0,"Total Operating Income As Reported":-11473000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":4988000.0,"Net Income Common Stockholders":4988000.0,"Net Income":4988000.0,"Net Income Including Noncontrolling Interests":4988000.0,"Net Income Continuous Operations":4988000.0,"Tax Provision":100000.0,"Pretax Income":5088000.0,"Other Income Expense":16459000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":null,"Gain On Sale Of Security":16459000.0,"Net Non Operating Interest Income Expense":171000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":400000.0,"Interest Income Non Operating":502000.0,"Operating Income":-11542000.0,"Operating Expense":9938000.0,"Other Operating Expenses":2667000.0,"Other Taxes":-436000.0,"Selling General And Administration":7541000.0,"General And Administrative Expense":7541000.0,"Other Gand A":4480000.0,"Salaries And Wages":3061000.0,"Gross Profit":-1604000.0,"Cost Of Revenue":1604000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-09-30":{"Tax Effect Of Unusual Items":-9602100.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":-11030000.0,"Total Unusual Items":-64014000.0,"Total Unusual Items Excluding Goodwill":-64014000.0,"Net Income From Continuing Operation Net Minority Interest":-76709000.0,"Reconciled Depreciation":1174000.0,"Reconciled Cost Of Revenue":1254000.0,"EBITDA":-75044000.0,"EBIT":-76218000.0,"Net Interest Income":420000.0,"Interest Expense":391000.0,"Interest Income":814000.0,"Normalized Income":-22297100.0,"Net Income From Continuing And Discontinued Operation":-76709000.0,"Total Expenses":13015000.0,"Total Operating Income As Reported":-13018000.0,"Diluted Average Shares":153897325.0,"Basic Average Shares":153897325.0,"Diluted EPS":-0.5,"Basic EPS":-0.5,"Diluted NI Availto Com Stockholders":-76709000.0,"Net Income Common Stockholders":-76709000.0,"Net Income":-76709000.0,"Net Income Including Noncontrolling Interests":-76709000.0,"Net Income Continuous Operations":-76709000.0,"Tax Provision":100000.0,"Pretax Income":-76609000.0,"Other Income Expense":-64014000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":null,"Gain On Sale Of Security":-64014000.0,"Net Non Operating Interest Income Expense":420000.0,"Total Other Finance Cost":3000.0,"Interest Expense Non Operating":391000.0,"Interest Income Non Operating":814000.0,"Operating Income":-13015000.0,"Operating Expense":11761000.0,"Other Operating Expenses":3705000.0,"Other Taxes":-224000.0,"Selling General And Administration":7877000.0,"General And Administrative Expense":7877000.0,"Other Gand A":4064000.0,"Salaries And Wages":3813000.0,"Gross Profit":-1254000.0,"Cost Of Revenue":1254000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-06-30":{"Tax Effect Of Unusual Items":-706800.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":-13499000.0,"Total Unusual Items":-4712000.0,"Total Unusual Items Excluding Goodwill":-4712000.0,"Net Income From Continuing Operation Net Minority Interest":-21016000.0,"Reconciled Depreciation":2346000.0,"Reconciled Cost Of Revenue":2477000.0,"EBITDA":-18211000.0,"EBIT":-20557000.0,"Net Interest Income":301000.0,"Interest Expense":359000.0,"Interest Income":720000.0,"Normalized Income":-17010800.0,"Net Income From Continuing And Discontinued Operation":-21016000.0,"Total Expenses":16505000.0,"Total Operating Income As Reported":16565000.0,"Diluted Average Shares":153617190.0,"Basic Average Shares":153617190.0,"Diluted EPS":-0.14,"Basic EPS":-0.14,"Diluted NI Availto Com Stockholders":-21016000.0,"Net Income Common Stockholders":-21016000.0,"Net Income":-21016000.0,"Net Income Including Noncontrolling Interests":-21016000.0,"Net Income Continuous Operations":-21016000.0,"Tax Provision":100000.0,"Pretax Income":-20916000.0,"Other Income Expense":-4712000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":null,"Other Special Charges":null,"Gain On Sale Of Security":-4712000.0,"Net Non Operating Interest Income Expense":301000.0,"Total Other Finance Cost":60000.0,"Interest Expense Non Operating":359000.0,"Interest Income Non Operating":720000.0,"Operating Income":-16505000.0,"Operating Expense":14028000.0,"Other Operating Expenses":5501000.0,"Other Taxes":70000.0,"Selling General And Administration":7743000.0,"General And Administrative Expense":7743000.0,"Other Gand A":4474000.0,"Salaries And Wages":3269000.0,"Gross Profit":-2477000.0,"Cost Of Revenue":2477000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-03-31":{"Tax Effect Of Unusual Items":847050.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":-15438000.0,"Total Unusual Items":5647000.0,"Total Unusual Items Excluding Goodwill":5647000.0,"Net Income From Continuing Operation Net Minority Interest":-12442000.0,"Reconciled Depreciation":2192000.0,"Reconciled Cost Of Revenue":2601000.0,"EBITDA":-9791000.0,"EBIT":-11983000.0,"Net Interest Income":638000.0,"Interest Expense":359000.0,"Interest Income":1002000.0,"Normalized Income":-17241950.0,"Net Income From Continuing And Discontinued Operation":-12442000.0,"Total Expenses":18627000.0,"Total Operating Income As Reported":-18632000.0,"Diluted Average Shares":153422506.0,"Basic Average Shares":153422506.0,"Diluted EPS":-0.08,"Basic EPS":-0.08,"Diluted NI Availto Com Stockholders":-12442000.0,"Net Income Common Stockholders":-12442000.0,"Net Income":-12442000.0,"Net Income Including Noncontrolling Interests":-12442000.0,"Net Income Continuous Operations":-12442000.0,"Tax Provision":100000.0,"Pretax Income":-12342000.0,"Other Income Expense":5647000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Other Special Charges":null,"Gain On Sale Of Security":5647000.0,"Net Non Operating Interest Income Expense":638000.0,"Total Other Finance Cost":5000.0,"Interest Expense Non Operating":359000.0,"Interest Income Non Operating":1002000.0,"Operating Income":-18627000.0,"Operating Expense":16026000.0,"Other Operating Expenses":7000000.0,"Other Taxes":0.0,"Selling General And Administration":8868000.0,"General And Administrative Expense":8868000.0,"Other Gand A":3097000.0,"Salaries And Wages":5771000.0,"Gross Profit":-2601000.0,"Cost Of Revenue":2601000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":23000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Other Taxes":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-16463000.0,"Repayment Of Debt":-203000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-4088000.0,"Interest Paid Supplemental Data":10000.0,"End Cash Position":57309000.0,"Beginning Cash Position":73940000.0,"Effect Of Exchange Rate Changes":430000.0,"Changes In Cash":-17061000.0,"Financing Cash Flow":-598000.0,"Cash Flow From Continuing Financing Activities":-598000.0,"Net Other Financing Charges":-548000.0,"Proceeds From Stock Option Exercised":153000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-203000.0,"Net Long Term Debt Issuance":-203000.0,"Long Term Debt Payments":-203000.0,"Investing Cash Flow":-4088000.0,"Cash Flow From Continuing Investing Activities":-4088000.0,"Net PPE Purchase And Sale":-4088000.0,"Purchase Of PPE":-4088000.0,"Operating Cash Flow":-12375000.0,"Cash Flow From Continuing Operating Activities":-12375000.0,"Change In Working Capital":-331000.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":457000.0,"Change In Payable":457000.0,"Change In Account Payable":457000.0,"Change In Prepaid Assets":540000.0,"Change In Receivables":-1328000.0,"Other Non Cash Items":247000.0,"Stock Based Compensation":1392000.0,"Unrealized Gain Loss On Investment Securities":100000.0,"Depreciation Amortization Depletion":345000.0,"Depreciation And Amortization":345000.0,"Operating Gains Losses":-9662000.0,"Gain Loss On Investment Securities":-10655000.0,"Net Foreign Currency Exchange Gain Loss":993000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-4466000.0},"2025-12-31":{"Free Cash Flow":-13041000.0,"Repayment Of Debt":-201000.0,"Issuance Of Capital Stock":27563000.0,"Capital Expenditure":-2457000.0,"Interest Paid Supplemental Data":12000.0,"End Cash Position":73940000.0,"Beginning Cash Position":61767000.0,"Effect Of Exchange Rate Changes":-158000.0,"Changes In Cash":12331000.0,"Financing Cash Flow":25372000.0,"Cash Flow From Continuing Financing Activities":25372000.0,"Net Other Financing Charges":-2109000.0,"Proceeds From Stock Option Exercised":119000.0,"Net Common Stock Issuance":27563000.0,"Common Stock Issuance":27563000.0,"Net Issuance Payments Of Debt":-201000.0,"Net Long Term Debt Issuance":-201000.0,"Long Term Debt Payments":-201000.0,"Investing Cash Flow":-2457000.0,"Cash Flow From Continuing Investing Activities":-2457000.0,"Net PPE Purchase And Sale":-2457000.0,"Purchase Of PPE":-2457000.0,"Operating Cash Flow":-10584000.0,"Cash Flow From Continuing Operating Activities":-10584000.0,"Change In Working Capital":-1603000.0,"Change In Other Working Capital":190000.0,"Change In Payables And Accrued Expense":-1329000.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":164000.0,"Change In Receivables":-628000.0,"Other Non Cash Items":387000.0,"Stock Based Compensation":486000.0,"Unrealized Gain Loss On Investment Securities":-25000.0,"Depreciation Amortization Depletion":1631000.0,"Depreciation And Amortization":1631000.0,"Operating Gains Losses":-16593000.0,"Gain Loss On Investment Securities":-15305000.0,"Net Foreign Currency Exchange Gain Loss":-1143000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":4988000.0},"2025-09-30":{"Free Cash Flow":-11602000.0,"Repayment Of Debt":-178000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-5361000.0,"Interest Paid Supplemental Data":null,"End Cash Position":61767000.0,"Beginning Cash Position":73462000.0,"Effect Of Exchange Rate Changes":85000.0,"Changes In Cash":-11780000.0,"Financing Cash Flow":-178000.0,"Cash Flow From Continuing Financing Activities":-178000.0,"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":-178000.0,"Net Long Term Debt Issuance":-178000.0,"Long Term Debt Payments":-178000.0,"Investing Cash Flow":-5361000.0,"Cash Flow From Continuing Investing Activities":-5361000.0,"Net PPE Purchase And Sale":-5361000.0,"Purchase Of PPE":-5361000.0,"Operating Cash Flow":-6241000.0,"Cash Flow From Continuing Operating Activities":-6241000.0,"Change In Working Capital":3951000.0,"Change In Other Working Capital":-110000.0,"Change In Payables And Accrued Expense":284000.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":770000.0,"Change In Receivables":3007000.0,"Other Non Cash Items":376000.0,"Stock Based Compensation":809000.0,"Unrealized Gain Loss On Investment Securities":-125000.0,"Depreciation Amortization Depletion":1174000.0,"Depreciation And Amortization":1174000.0,"Operating Gains Losses":64281000.0,"Gain Loss On Investment Securities":63550000.0,"Net Foreign Currency Exchange Gain Loss":588000.0,"Gain Loss On Sale Of PPE":143000.0,"Net Income From Continuing Operations":-76707000.0},"2025-06-30":{"Free Cash Flow":-14568000.0,"Repayment Of Debt":-321000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-2669000.0,"Interest Paid Supplemental Data":null,"End Cash Position":73462000.0,"Beginning Cash Position":88988000.0,"Effect Of Exchange Rate Changes":-430000.0,"Changes In Cash":-15096000.0,"Financing Cash Flow":-528000.0,"Cash Flow From Continuing Financing Activities":-528000.0,"Net Other Financing Charges":-207000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-321000.0,"Net Long Term Debt Issuance":-321000.0,"Long Term Debt Payments":-321000.0,"Investing Cash Flow":-2669000.0,"Cash Flow From Continuing Investing Activities":-2669000.0,"Net PPE Purchase And Sale":-2669000.0,"Purchase Of PPE":-2669000.0,"Operating Cash Flow":-11899000.0,"Cash Flow From Continuing Operating Activities":-11899000.0,"Change In Working Capital":1578000.0,"Change In Other Working Capital":2916000.0,"Change In Payables And Accrued Expense":601000.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":-1740000.0,"Change In Receivables":-199000.0,"Other Non Cash Items":344000.0,"Stock Based Compensation":114000.0,"Unrealized Gain Loss On Investment Securities":25000.0,"Depreciation Amortization Depletion":2346000.0,"Depreciation And Amortization":2346000.0,"Operating Gains Losses":4710000.0,"Gain Loss On Investment Securities":5664000.0,"Net Foreign Currency Exchange Gain Loss":-956000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-21016000.0},"2025-03-31":{"Free Cash Flow":-16638000.0,"Repayment Of Debt":-177000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-3191000.0,"Interest Paid Supplemental Data":14000.0,"End Cash Position":88988000.0,"Beginning Cash Position":106296000.0,"Effect Of Exchange Rate Changes":-11000.0,"Changes In Cash":-17297000.0,"Financing Cash Flow":-659000.0,"Cash Flow From Continuing Financing Activities":-659000.0,"Net Other Financing Charges":-482000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-177000.0,"Net Long Term Debt Issuance":-177000.0,"Long Term Debt Payments":-177000.0,"Investing Cash Flow":-3191000.0,"Cash Flow From Continuing Investing Activities":-3191000.0,"Net PPE Purchase And Sale":-3191000.0,"Purchase Of PPE":-3191000.0,"Operating Cash Flow":-13447000.0,"Cash Flow From Continuing Operating Activities":-13447000.0,"Change In Working Capital":-768000.0,"Change In Other Working Capital":-387000.0,"Change In Payables And Accrued Expense":-1191000.0,"Change In Payable":-1191000.0,"Change In Account Payable":-1191000.0,"Change In Prepaid Assets":749000.0,"Change In Receivables":61000.0,"Other Non Cash Items":342000.0,"Stock Based Compensation":2881000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Depreciation Amortization Depletion":2192000.0,"Depreciation And Amortization":2192000.0,"Operating Gains Losses":-5652000.0,"Gain Loss On Investment Securities":-5623000.0,"Net Foreign Currency Exchange Gain Loss":-29000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-12442000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Capital Stock":71195000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":14000.0,"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":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":71195000.0,"Common Stock Issuance":71195000.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":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":-3388000.0,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}