{"ticker":"NXTS","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":730194.0,"Share Issued":730194.0,"Total Debt":473000.0,"Tangible Book Value":7799000.0,"Invested Capital":13439000.0,"Working Capital":6483000.0,"Net Tangible Assets":7799000.0,"Capital Lease Obligations":6000.0,"Common Stock Equity":12972000.0,"Total Capitalization":13075000.0,"Total Equity Gross Minority Interest":12861000.0,"Minority Interest":-111000.0,"Stockholders Equity":12972000.0,"Gains Losses Not Affecting Retained Earnings":-35000.0,"Foreign Currency Translation Adjustments":-35000.0,"Retained Earnings":-45137000.0,"Additional Paid In Capital":58144000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3538000.0,"Total Non Current Liabilities Net Minority Interest":1798000.0,"Other Non Current Liabilities":929000.0,"Derivative Product Liabilities":41000.0,"Non Current Deferred Liabilities":719000.0,"Non Current Deferred Taxes Liabilities":719000.0,"Long Term Debt And Capital Lease Obligation":109000.0,"Long Term Capital Lease Obligation":6000.0,"Long Term Debt":103000.0,"Current Liabilities":1740000.0,"Other Current Liabilities":1353000.0,"Current Debt And Capital Lease Obligation":364000.0,"Current Capital Lease Obligation":null,"Current Debt":364000.0,"Other Current Borrowings":364000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":23000.0,"Current Accrued Expenses":null,"Payables":23000.0,"Accounts Payable":23000.0,"Total Assets":16399000.0,"Total Non Current Assets":8176000.0,"Non Current Prepaid Assets":121000.0,"Non Current Note Receivables":null,"Investments And Advances":2779000.0,"Long Term Equity Investment":2779000.0,"Investmentsin Joint Venturesat Cost":2779000.0,"Investmentsin Subsidiariesat Cost":null,"Goodwill And Other Intangible Assets":5173000.0,"Other Intangible Assets":5173000.0,"Goodwill":0.0,"Net PPE":103000.0,"Accumulated Depreciation":null,"Gross PPE":103000.0,"Other Properties":103000.0,"Machinery Furniture Equipment":null,"Current Assets":8223000.0,"Other Current Assets":525000.0,"Assets Held For Sale Current":0.0,"Restricted Cash":37000.0,"Prepaid Assets":894000.0,"Inventory":null,"Receivables":566000.0,"Other Receivables":null,"Loans Receivable":436000.0,"Accounts Receivable":130000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":6201000.0,"Other Short Term Investments":1902000.0,"Cash And Cash Equivalents":4299000.0,"Cash Financial":null},"2025-12-31":{"Ordinary Shares Number":396126.0,"Share Issued":396126.0,"Total Debt":992000.0,"Tangible Book Value":4566000.0,"Invested Capital":16987000.0,"Working Capital":4580000.0,"Net Tangible Assets":4566000.0,"Capital Lease Obligations":15000.0,"Common Stock Equity":16010000.0,"Total Capitalization":16247000.0,"Total Equity Gross Minority Interest":15730000.0,"Minority Interest":-280000.0,"Stockholders Equity":16010000.0,"Gains Losses Not Affecting Retained Earnings":-38000.0,"Foreign Currency Translation Adjustments":-38000.0,"Retained Earnings":-38557000.0,"Additional Paid In Capital":54605000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":4675000.0,"Total Non Current Liabilities Net Minority Interest":3241000.0,"Other Non Current Liabilities":2141000.0,"Derivative Product Liabilities":113000.0,"Non Current Deferred Liabilities":742000.0,"Non Current Deferred Taxes Liabilities":742000.0,"Long Term Debt And Capital Lease Obligation":245000.0,"Long Term Capital Lease Obligation":8000.0,"Long Term Debt":237000.0,"Current Liabilities":1434000.0,"Other Current Liabilities":272000.0,"Current Debt And Capital Lease Obligation":747000.0,"Current Capital Lease Obligation":7000.0,"Current Debt":740000.0,"Other Current Borrowings":740000.0,"Pensionand Other Post Retirement Benefit Plans Current":84000.0,"Payables And Accrued Expenses":331000.0,"Current Accrued Expenses":325000.0,"Payables":6000.0,"Accounts Payable":6000.0,"Total Assets":20405000.0,"Total Non Current Assets":14391000.0,"Non Current Prepaid Assets":161000.0,"Non Current Note Receivables":0.0,"Investments And Advances":2744000.0,"Long Term Equity Investment":2744000.0,"Investmentsin Joint Venturesat Cost":2744000.0,"Investmentsin Subsidiariesat Cost":0.0,"Goodwill And Other Intangible Assets":11444000.0,"Other Intangible Assets":5153000.0,"Goodwill":6291000.0,"Net PPE":42000.0,"Accumulated Depreciation":-68000.0,"Gross PPE":110000.0,"Other Properties":16000.0,"Machinery Furniture Equipment":94000.0,"Current Assets":6014000.0,"Other Current Assets":163000.0,"Assets Held For Sale Current":249000.0,"Restricted Cash":37000.0,"Prepaid Assets":961000.0,"Inventory":null,"Receivables":533000.0,"Other Receivables":3000.0,"Loans Receivable":396000.0,"Accounts Receivable":134000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":4071000.0,"Other Short Term Investments":239000.0,"Cash And Cash Equivalents":3832000.0,"Cash Financial":null},"2025-09-30":{"Ordinary Shares Number":195934.0,"Share Issued":195934.0,"Total Debt":1135000.0,"Tangible Book Value":8465000.0,"Invested Capital":10054000.0,"Working Capital":6598000.0,"Net Tangible Assets":8465000.0,"Capital Lease Obligations":11000.0,"Common Stock Equity":8930000.0,"Total Capitalization":8940000.0,"Total Equity Gross Minority Interest":8676000.0,"Minority Interest":-254000.0,"Stockholders Equity":8930000.0,"Gains Losses Not Affecting Retained Earnings":-38000.0,"Foreign Currency Translation Adjustments":-38000.0,"Retained Earnings":-39826000.0,"Additional Paid In Capital":48794000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2350000.0,"Total Non Current Liabilities Net Minority Interest":292000.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":271000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":21000.0,"Long Term Capital Lease Obligation":11000.0,"Long Term Debt":10000.0,"Current Liabilities":2058000.0,"Other Current Liabilities":910000.0,"Current Debt And Capital Lease Obligation":1114000.0,"Current Capital Lease Obligation":null,"Current Debt":1114000.0,"Other Current Borrowings":1114000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":34000.0,"Current Accrued Expenses":null,"Payables":34000.0,"Accounts Payable":34000.0,"Total Assets":11026000.0,"Total Non Current Assets":2370000.0,"Non Current Prepaid Assets":286000.0,"Non Current Note Receivables":0.0,"Investments And Advances":1559000.0,"Long Term Equity Investment":1559000.0,"Investmentsin Joint Venturesat Cost":1559000.0,"Investmentsin Subsidiariesat Cost":0.0,"Goodwill And Other Intangible Assets":465000.0,"Other Intangible Assets":465000.0,"Goodwill":null,"Net PPE":60000.0,"Accumulated Depreciation":null,"Gross PPE":60000.0,"Other Properties":60000.0,"Machinery Furniture Equipment":null,"Current Assets":8656000.0,"Other Current Assets":91000.0,"Assets Held For Sale Current":0.0,"Restricted Cash":26000.0,"Prepaid Assets":840000.0,"Inventory":16000.0,"Receivables":1399000.0,"Other Receivables":null,"Loans Receivable":1397000.0,"Accounts Receivable":2000.0,"Allowance For Doubtful Accounts Receivable":-47000.0,"Gross Accounts Receivable":49000.0,"Cash Cash Equivalents And Short Term Investments":6284000.0,"Other Short Term Investments":240000.0,"Cash And Cash Equivalents":6044000.0,"Cash Financial":null},"2025-06-30":{"Ordinary Shares Number":122842.0,"Share Issued":122842.0,"Total Debt":712000.0,"Tangible Book Value":5308000.0,"Invested Capital":6464000.0,"Working Capital":3956000.0,"Net Tangible Assets":5308000.0,"Capital Lease Obligations":13000.0,"Common Stock Equity":5765000.0,"Total Capitalization":6464000.0,"Total Equity Gross Minority Interest":5551000.0,"Minority Interest":-214000.0,"Stockholders Equity":5765000.0,"Gains Losses Not Affecting Retained Earnings":-36000.0,"Foreign Currency Translation Adjustments":-36000.0,"Retained Earnings":-40255000.0,"Additional Paid In Capital":46053000.0,"Capital Stock":3000.0,"Common Stock":3000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2201000.0,"Total Non Current Liabilities Net Minority Interest":1141000.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":429000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":712000.0,"Long Term Capital Lease Obligation":13000.0,"Long Term Debt":699000.0,"Current Liabilities":1060000.0,"Other Current Liabilities":1029000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":31000.0,"Current Accrued Expenses":null,"Payables":31000.0,"Accounts Payable":31000.0,"Total Assets":7752000.0,"Total Non Current Assets":2736000.0,"Non Current Prepaid Assets":127000.0,"Non Current Note Receivables":451000.0,"Investments And Advances":1634000.0,"Long Term Equity Investment":1634000.0,"Investmentsin Joint Venturesat Cost":1634000.0,"Investmentsin Subsidiariesat Cost":0.0,"Goodwill And Other Intangible Assets":457000.0,"Other Intangible Assets":457000.0,"Goodwill":null,"Net PPE":67000.0,"Accumulated Depreciation":null,"Gross PPE":67000.0,"Other Properties":67000.0,"Machinery Furniture Equipment":null,"Current Assets":5016000.0,"Other Current Assets":74000.0,"Assets Held For Sale Current":0.0,"Restricted Cash":25000.0,"Prepaid Assets":593000.0,"Inventory":16000.0,"Receivables":899000.0,"Other Receivables":null,"Loans Receivable":704000.0,"Accounts Receivable":195000.0,"Allowance For Doubtful Accounts Receivable":-47000.0,"Gross Accounts Receivable":242000.0,"Cash Cash Equivalents And Short Term Investments":3409000.0,"Other Short Term Investments":271000.0,"Cash And Cash Equivalents":3138000.0,"Cash Financial":null},"2025-03-31":{"Ordinary Shares Number":72703.0,"Share Issued":72703.0,"Total Debt":779000.0,"Tangible Book Value":3560000.0,"Invested Capital":4704000.0,"Working Capital":3359000.0,"Net Tangible Assets":3560000.0,"Capital Lease Obligations":15000.0,"Common Stock Equity":3940000.0,"Total Capitalization":4704000.0,"Total Equity Gross Minority Interest":3698000.0,"Minority Interest":-242000.0,"Stockholders Equity":3940000.0,"Gains Losses Not Affecting Retained Earnings":-30000.0,"Foreign Currency Translation Adjustments":-30000.0,"Retained Earnings":-35746000.0,"Additional Paid In Capital":39714000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3667000.0,"Total Non Current Liabilities Net Minority Interest":2691000.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":1912000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":779000.0,"Long Term Capital Lease Obligation":15000.0,"Long Term Debt":764000.0,"Current Liabilities":976000.0,"Other Current Liabilities":946000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":30000.0,"Current Accrued Expenses":null,"Payables":30000.0,"Accounts Payable":30000.0,"Total Assets":7365000.0,"Total Non Current Assets":3030000.0,"Non Current Prepaid Assets":196000.0,"Non Current Note Receivables":346000.0,"Investments And Advances":2034000.0,"Long Term Equity Investment":2034000.0,"Investmentsin Joint Venturesat Cost":1252000.0,"Investmentsin Subsidiariesat Cost":782000.0,"Goodwill And Other Intangible Assets":380000.0,"Other Intangible Assets":380000.0,"Goodwill":null,"Net PPE":74000.0,"Accumulated Depreciation":null,"Gross PPE":74000.0,"Other Properties":74000.0,"Machinery Furniture Equipment":null,"Current Assets":4335000.0,"Other Current Assets":263000.0,"Assets Held For Sale Current":null,"Restricted Cash":23000.0,"Prepaid Assets":408000.0,"Inventory":15000.0,"Receivables":672000.0,"Other Receivables":null,"Loans Receivable":477000.0,"Accounts Receivable":195000.0,"Allowance For Doubtful Accounts Receivable":-43000.0,"Gross Accounts Receivable":238000.0,"Cash Cash Equivalents And Short Term Investments":2954000.0,"Other Short Term Investments":230000.0,"Cash And Cash Equivalents":2724000.0,"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,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Foreign Currency Translation Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"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 Debt And Capital Lease Obligation":7000.0,"Current Capital Lease Obligation":7000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":39000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":259000.0,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":null,"Non Current Note Receivables":350000.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Investmentsin Subsidiariesat Cost":603000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":0.0,"Net PPE":null,"Accumulated Depreciation":0.0,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":0.0,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":400000.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":21000.0,"Receivables":null,"Other Receivables":1000.0,"Loans Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-42000.0,"Gross Accounts Receivable":185000.0,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":2185000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-16850.812408,"Tax Rate For Calcs":0.003088,"Normalized EBITDA":-1788000.0,"Total Unusual Items":-5456000.0,"Total Unusual Items Excluding Goodwill":-5456000.0,"Net Income From Continuing Operation Net Minority Interest":-7415000.0,"Reconciled Depreciation":82000.0,"Reconciled Cost Of Revenue":null,"EBITDA":-7244000.0,"EBIT":-7347000.0,"Net Interest Income":-100000.0,"Interest Expense":100000.0,"Normalized Income":-1975850.812408,"Net Income From Continuing And Discontinued Operation":-6580000.0,"Total Expenses":2277000.0,"Total Operating Income As Reported":-8225000.0,"Diluted Average Shares":612531.0,"Basic Average Shares":612531.0,"Diluted EPS":-10.743222,"Basic EPS":-10.743222,"Diluted NI Availto Com Stockholders":-6580000.0,"Net Income Common Stockholders":-6580000.0,"Net Income":-6580000.0,"Minority Interests":9000.0,"Net Income Including Noncontrolling Interests":-6589000.0,"Net Income Discontinuous Operations":835000.0,"Net Income Continuous Operations":-7424000.0,"Tax Provision":-23000.0,"Pretax Income":-7447000.0,"Other Income Expense":-5070000.0,"Other Non Operating Income Expenses":386000.0,"Special Income Charges":-5948000.0,"Impairment Of Capital Assets":6291000.0,"Restructuring And Mergern Acquisition":-343000.0,"Gain On Sale Of Security":492000.0,"Net Non Operating Interest Income Expense":-100000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":100000.0,"Operating Income":-2277000.0,"Operating Expense":2277000.0,"Depreciation Amortization Depletion Income Statement":103000.0,"Depreciation And Amortization In Income Statement":103000.0,"Research And Development":275000.0,"Selling General And Administration":1899000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":1899000.0,"Other Gand A":668000.0,"Insurance And Claims":31000.0,"Salaries And Wages":1200000.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-12-31":{"Tax Effect Of Unusual Items":474260.0,"Tax Rate For Calcs":0.23,"Normalized EBITDA":-719000.0,"Total Unusual Items":2062000.0,"Total Unusual Items Excluding Goodwill":2062000.0,"Net Income From Continuing Operation Net Minority Interest":1874000.0,"Reconciled Depreciation":63000.0,"Reconciled Cost Of Revenue":null,"EBITDA":1343000.0,"EBIT":1280000.0,"Net Interest Income":205000.0,"Interest Expense":null,"Normalized Income":286260.0,"Net Income From Continuing And Discontinued Operation":1269000.0,"Total Expenses":519000.0,"Total Operating Income As Reported":549000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":1269000.0,"Net Income Common Stockholders":1269000.0,"Net Income":1269000.0,"Minority Interests":30000.0,"Net Income Including Noncontrolling Interests":1239000.0,"Net Income Discontinuous Operations":-605000.0,"Net Income Continuous Operations":1844000.0,"Tax Provision":null,"Pretax Income":1826000.0,"Other Income Expense":2208000.0,"Other Non Operating Income Expenses":146000.0,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":926000.0,"Net Non Operating Interest Income Expense":205000.0,"Total Other Finance Cost":-319000.0,"Interest Expense Non Operating":null,"Operating Income":-587000.0,"Operating Expense":538000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":98000.0,"Selling General And Administration":362000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":400000.0,"Other Gand A":272000.0,"Insurance And Claims":27000.0,"Salaries And Wages":101000.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":-68000.0,"Operating Revenue":-68000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-34270.0,"Tax Rate For Calcs":0.23,"Normalized EBITDA":-1174000.0,"Total Unusual Items":-149000.0,"Total Unusual Items Excluding Goodwill":-149000.0,"Net Income From Continuing Operation Net Minority Interest":429000.0,"Reconciled Depreciation":3000.0,"Reconciled Cost Of Revenue":2000.0,"EBITDA":-1323000.0,"EBIT":-1326000.0,"Net Interest Income":183000.0,"Interest Expense":null,"Normalized Income":543730.0,"Net Income From Continuing And Discontinued Operation":429000.0,"Total Expenses":1328000.0,"Total Operating Income As Reported":-1326000.0,"Diluted Average Shares":138212.0,"Basic Average Shares":134753.0,"Diluted EPS":3.15,"Basic EPS":3.15,"Diluted NI Availto Com Stockholders":429000.0,"Net Income Common Stockholders":429000.0,"Net Income":429000.0,"Minority Interests":59000.0,"Net Income Including Noncontrolling Interests":370000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":370000.0,"Tax Provision":null,"Pretax Income":370000.0,"Other Income Expense":1513000.0,"Other Non Operating Income Expenses":1662000.0,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-149000.0,"Net Non Operating Interest Income Expense":183000.0,"Total Other Finance Cost":-183000.0,"Interest Expense Non Operating":null,"Operating Income":-1326000.0,"Operating Expense":1326000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":52000.0,"Selling General And Administration":1274000.0,"Selling And Marketing Expense":8000.0,"General And Administrative Expense":1266000.0,"Other Gand A":1056000.0,"Insurance And Claims":33000.0,"Salaries And Wages":177000.0,"Gross Profit":0.0,"Cost Of Revenue":2000.0,"Total Revenue":2000.0,"Operating Revenue":2000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2827000.0,"Total Unusual Items":-520000.0,"Total Unusual Items Excluding Goodwill":-520000.0,"Net Income From Continuing Operation Net Minority Interest":-4553000.0,"Reconciled Depreciation":2000.0,"Reconciled Cost Of Revenue":2000.0,"EBITDA":-3347000.0,"EBIT":-3349000.0,"Net Interest Income":-1203000.0,"Interest Expense":1203000.0,"Normalized Income":-4033000.0,"Net Income From Continuing And Discontinued Operation":-4509000.0,"Total Expenses":2832000.0,"Total Operating Income As Reported":-2832000.0,"Diluted Average Shares":101587.0,"Basic Average Shares":101587.0,"Diluted EPS":-44.1,"Basic EPS":-44.1,"Diluted NI Availto Com Stockholders":-4509000.0,"Net Income Common Stockholders":-4509000.0,"Net Income":-4509000.0,"Minority Interests":-1000.0,"Net Income Including Noncontrolling Interests":-4508000.0,"Net Income Discontinuous Operations":44000.0,"Net Income Continuous Operations":-4552000.0,"Tax Provision":null,"Pretax Income":-4552000.0,"Other Income Expense":-517000.0,"Other Non Operating Income Expenses":3000.0,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-520000.0,"Net Non Operating Interest Income Expense":-1203000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":1203000.0,"Operating Income":-2832000.0,"Operating Expense":2830000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":9000.0,"Selling General And Administration":2821000.0,"Selling And Marketing Expense":11000.0,"General And Administrative Expense":2810000.0,"Other Gand A":710000.0,"Insurance And Claims":39000.0,"Salaries And Wages":2061000.0,"Gross Profit":-2000.0,"Cost Of Revenue":2000.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-500000.0,"Total Unusual Items":103000.0,"Total Unusual Items Excluding Goodwill":103000.0,"Net Income From Continuing Operation Net Minority Interest":-1052000.0,"Reconciled Depreciation":3000.0,"Reconciled Cost Of Revenue":14000.0,"EBITDA":-397000.0,"EBIT":-400000.0,"Net Interest Income":-716000.0,"Interest Expense":716000.0,"Normalized Income":-1155000.0,"Net Income From Continuing And Discontinued Operation":-1193000.0,"Total Expenses":503000.0,"Total Operating Income As Reported":-503000.0,"Diluted Average Shares":101944.0,"Basic Average Shares":66244.0,"Diluted EPS":-85.275575,"Basic EPS":-18.0054,"Diluted NI Availto Com Stockholders":-1193000.0,"Net Income Common Stockholders":-1193000.0,"Net Income":-1193000.0,"Minority Interests":64000.0,"Net Income Including Noncontrolling Interests":-1257000.0,"Net Income Discontinuous Operations":-141000.0,"Net Income Continuous Operations":-1116000.0,"Tax Provision":0.0,"Pretax Income":-1116000.0,"Other Income Expense":103000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":103000.0,"Net Non Operating Interest Income Expense":-716000.0,"Total Other Finance Cost":813000.0,"Interest Expense Non Operating":716000.0,"Operating Income":-503000.0,"Operating Expense":503000.0,"Depreciation Amortization Depletion Income Statement":0.0,"Depreciation And Amortization In Income Statement":0.0,"Research And Development":0.0,"Selling General And Administration":503000.0,"Selling And Marketing Expense":18000.0,"General And Administrative Expense":503000.0,"Other Gand A":425000.0,"Insurance And Claims":37000.0,"Salaries And Wages":41000.0,"Gross Profit":52000.0,"Cost Of Revenue":14000.0,"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":54477.0,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":74967.0,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":-27335.0,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":76137.0,"General And Administrative Expense":null,"Other Gand A":null,"Insurance And Claims":null,"Salaries And Wages":null,"Gross Profit":86042.0,"Cost Of Revenue":54477.0,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1606000.0,"Repayment Of Debt":-700000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-187000.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":4336000.0,"Beginning Cash Position":4013000.0,"Effect Of Exchange Rate Changes":-4000.0,"Changes In Cash":327000.0,"Financing Cash Flow":2196000.0,"Cash Flow From Continuing Financing Activities":2196000.0,"Net Other Financing Charges":2896000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-700000.0,"Net Short Term Debt Issuance":-700000.0,"Short Term Debt Payments":-700000.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-450000.0,"Cash Flow From Continuing Investing Activities":-450000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":-263000.0,"Purchase Of Business":-263000.0,"Net PPE Purchase And Sale":-187000.0,"Sale Of PPE":null,"Purchase Of PPE":-187000.0,"Operating Cash Flow":-1419000.0,"Cash Flow From Continuing Operating Activities":-1419000.0,"Change In Working Capital":-152000.0,"Change In Other Working Capital":4000.0,"Change In Other Current Liabilities":-95000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-12000.0,"Change In Payable":-12000.0,"Change In Account Payable":-12000.0,"Change In Prepaid Assets":-46000.0,"Change In Inventory":-3000.0,"Change In Receivables":0.0,"Changes In Account Receivables":0.0,"Other Non Cash Items":-175000.0,"Stock Based Compensation":984000.0,"Unrealized Gain Loss On Investment Securities":-472000.0,"Asset Impairment Charge":6291000.0,"Depreciation Amortization Depletion":82000.0,"Depreciation And Amortization":82000.0,"Depreciation":null,"Operating Gains Losses":-1388000.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-508000.0,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":null,"Gain Loss On Sale Of Business":-880000.0,"Net Income From Continuing Operations":-6589000.0},"2025-12-31":{"Free Cash Flow":-1029000.0,"Repayment Of Debt":-307000.0,"Issuance Of Debt":250000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"End Cash Position":4013000.0,"Beginning Cash Position":6070000.0,"Effect Of Exchange Rate Changes":16000.0,"Changes In Cash":-2073000.0,"Financing Cash Flow":759000.0,"Cash Flow From Continuing Financing Activities":759000.0,"Net Other Financing Charges":816000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-57000.0,"Net Short Term Debt Issuance":-285000.0,"Short Term Debt Payments":-300000.0,"Short Term Debt Issuance":15000.0,"Net Long Term Debt Issuance":228000.0,"Long Term Debt Payments":-7000.0,"Long Term Debt Issuance":235000.0,"Investing Cash Flow":-1335000.0,"Cash Flow From Continuing Investing Activities":-1335000.0,"Net Other Investing Changes":-86000.0,"Net Business Purchase And Sale":-1717000.0,"Purchase Of Business":-1717000.0,"Net PPE Purchase And Sale":468000.0,"Sale Of PPE":0.0,"Purchase Of PPE":468000.0,"Operating Cash Flow":-1497000.0,"Cash Flow From Continuing Operating Activities":-1497000.0,"Change In Working Capital":-520000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-458000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-30000.0,"Change In Payable":-30000.0,"Change In Account Payable":-30000.0,"Change In Prepaid Assets":95000.0,"Change In Inventory":2000.0,"Change In Receivables":-132000.0,"Changes In Account Receivables":-132000.0,"Other Non Cash Items":-2582000.0,"Stock Based Compensation":109000.0,"Unrealized Gain Loss On Investment Securities":1000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":63000.0,"Depreciation And Amortization":63000.0,"Depreciation":63000.0,"Operating Gains Losses":149000.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-411000.0,"Net Foreign Currency Exchange Gain Loss":1000.0,"Gain Loss On Sale Of PPE":0.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":1283000.0},"2025-09-30":{"Free Cash Flow":-1456000.0,"Repayment Of Debt":-719000.0,"Issuance Of Debt":1485000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"End Cash Position":6070000.0,"Beginning Cash Position":3163000.0,"Effect Of Exchange Rate Changes":-9000.0,"Changes In Cash":2916000.0,"Financing Cash Flow":4163000.0,"Cash Flow From Continuing Financing Activities":4163000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":62000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":766000.0,"Net Short Term Debt Issuance":1485000.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":1485000.0,"Net Long Term Debt Issuance":-719000.0,"Long Term Debt Payments":-719000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-273000.0,"Cash Flow From Continuing Investing Activities":-273000.0,"Net Other Investing Changes":209000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-482000.0,"Sale Of PPE":0.0,"Purchase Of PPE":null,"Operating Cash Flow":-974000.0,"Cash Flow From Continuing Operating Activities":-974000.0,"Change In Working Capital":196000.0,"Change In Other Working Capital":4000.0,"Change In Other Current Liabilities":103000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":9000.0,"Change In Payable":9000.0,"Change In Account Payable":9000.0,"Change In Prepaid Assets":-113000.0,"Change In Inventory":0.0,"Change In Receivables":193000.0,"Changes In Account Receivables":193000.0,"Other Non Cash Items":324000.0,"Stock Based Compensation":80000.0,"Unrealized Gain Loss On Investment Securities":31000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":3000.0,"Depreciation And Amortization":3000.0,"Depreciation":3000.0,"Operating Gains Losses":-1978000.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-1978000.0,"Net Foreign Currency Exchange Gain Loss":0.0,"Gain Loss On Sale Of PPE":0.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":370000.0},"2025-06-30":{"Free Cash Flow":36000.0,"Repayment Of Debt":-191000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"End Cash Position":3163000.0,"Beginning Cash Position":2747000.0,"Effect Of Exchange Rate Changes":-9000.0,"Changes In Cash":425000.0,"Financing Cash Flow":1402000.0,"Cash Flow From Continuing Financing Activities":1402000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":1593000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-191000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-191000.0,"Long Term Debt Payments":-191000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-449000.0,"Cash Flow From Continuing Investing Activities":-449000.0,"Net Other Investing Changes":-745000.0,"Net Business Purchase And Sale":-271000.0,"Purchase Of Business":-271000.0,"Net PPE Purchase And Sale":567000.0,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-528000.0,"Cash Flow From Continuing Operating Activities":-528000.0,"Change In Working Capital":260000.0,"Change In Other Working Capital":5000.0,"Change In Other Current Liabilities":186000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":9000.0,"Change In Payable":9000.0,"Change In Account Payable":9000.0,"Change In Prepaid Assets":61000.0,"Change In Inventory":-1000.0,"Change In Receivables":0.0,"Changes In Account Receivables":0.0,"Other Non Cash Items":849000.0,"Stock Based Compensation":1956000.0,"Unrealized Gain Loss On Investment Securities":-41000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":2000.0,"Depreciation And Amortization":2000.0,"Depreciation":2000.0,"Operating Gains Losses":998000.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":999000.0,"Net Foreign Currency Exchange Gain Loss":2000.0,"Gain Loss On Sale Of PPE":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-4552000.0},"2025-03-31":{"Free Cash Flow":-1373000.0,"Repayment Of Debt":-248000.0,"Issuance Of Debt":1105000.0,"Issuance Of Capital Stock":1500000.0,"Capital Expenditure":-564000.0,"Interest Paid Supplemental Data":77000.0,"End Cash Position":2747000.0,"Beginning Cash Position":2209000.0,"Effect Of Exchange Rate Changes":-9000.0,"Changes In Cash":547000.0,"Financing Cash Flow":2532000.0,"Cash Flow From Continuing Financing Activities":2532000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":175000.0,"Net Common Stock Issuance":1500000.0,"Common Stock Issuance":1500000.0,"Net Issuance Payments Of Debt":857000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":857000.0,"Long Term Debt Payments":-248000.0,"Long Term Debt Issuance":1105000.0,"Investing Cash Flow":-1176000.0,"Cash Flow From Continuing Investing Activities":-1176000.0,"Net Other Investing Changes":-250000.0,"Net Business Purchase And Sale":-362000.0,"Purchase Of Business":-362000.0,"Net PPE Purchase And Sale":-564000.0,"Sale Of PPE":null,"Purchase Of PPE":-564000.0,"Operating Cash Flow":-809000.0,"Cash Flow From Continuing Operating Activities":-809000.0,"Change In Working Capital":-38000.0,"Change In Other Working Capital":2000.0,"Change In Other Current Liabilities":-9000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-8000.0,"Change In Payable":-8000.0,"Change In Account Payable":-8000.0,"Change In Prepaid Assets":23000.0,"Change In Inventory":6000.0,"Change In Receivables":-52000.0,"Changes In Account Receivables":-52000.0,"Other Non Cash Items":-321000.0,"Stock Based Compensation":0.0,"Unrealized Gain Loss On Investment Securities":77000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":3000.0,"Depreciation And Amortization":3000.0,"Depreciation":3000.0,"Operating Gains Losses":727000.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":727000.0,"Net Foreign Currency Exchange Gain Loss":0.0,"Gain Loss On Sale Of PPE":null,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":-1257000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":577257.0,"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 Payments":null,"Short Term Debt Issuance":0.0,"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 Other Investing Changes":-249535.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":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":8750.0,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account 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,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":3043.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":442164.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":3495.0,"Gain Loss On Sale Of PPE":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":null}}}