{"ticker":"ONMDW","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":187745.0,"Ordinary Shares Number":52791966.0,"Share Issued":52979711.0,"Net Debt":604000.0,"Total Debt":837000.0,"Tangible Book Value":-4079000.0,"Invested Capital":-3242000.0,"Working Capital":-3895000.0,"Net Tangible Assets":-4079000.0,"Common Stock Equity":-4079000.0,"Total Capitalization":-3903000.0,"Total Equity Gross Minority Interest":-4079000.0,"Stockholders Equity":-4079000.0,"Treasury Stock":529000.0,"Retained Earnings":-106823000.0,"Additional Paid In Capital":103268000.0,"Capital Stock":5000.0,"Common Stock":5000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":5586000.0,"Total Non Current Liabilities Net Minority Interest":231000.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":55000.0,"Long Term Debt And Capital Lease Obligation":176000.0,"Long Term Debt":176000.0,"Current Liabilities":5355000.0,"Other Current Liabilities":74000.0,"Current Deferred Liabilities":679000.0,"Current Deferred Revenue":679000.0,"Current Debt And Capital Lease Obligation":661000.0,"Current Debt":661000.0,"Other Current Borrowings":661000.0,"Current Notes Payable":null,"Payables And Accrued Expenses":3941000.0,"Current Accrued Expenses":3630000.0,"Payables":311000.0,"Other Payable":311000.0,"Accounts Payable":null,"Total Assets":1507000.0,"Total Non Current Assets":47000.0,"Net PPE":47000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Machinery Furniture Equipment":null,"Current Assets":1460000.0,"Other Current Assets":464000.0,"Receivables":697000.0,"Accounts Receivable":697000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":299000.0,"Other Short Term Investments":66000.0,"Cash And Cash Equivalents":233000.0},"2025-12-31":{"Treasury Shares Number":187745.0,"Ordinary Shares Number":51984474.0,"Share Issued":52172219.0,"Net Debt":null,"Total Debt":570000.0,"Tangible Book Value":-2965000.0,"Invested Capital":-2395000.0,"Working Capital":-2730000.0,"Net Tangible Assets":-2965000.0,"Common Stock Equity":-2965000.0,"Total Capitalization":-2745000.0,"Total Equity Gross Minority Interest":-2965000.0,"Stockholders Equity":-2965000.0,"Treasury Stock":529000.0,"Retained Earnings":-104370000.0,"Additional Paid In Capital":101932000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":5116000.0,"Total Non Current Liabilities Net Minority Interest":291000.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":71000.0,"Long Term Debt And Capital Lease Obligation":220000.0,"Long Term Debt":220000.0,"Current Liabilities":4825000.0,"Other Current Liabilities":590000.0,"Current Deferred Liabilities":389000.0,"Current Deferred Revenue":389000.0,"Current Debt And Capital Lease Obligation":350000.0,"Current Debt":350000.0,"Other Current Borrowings":350000.0,"Current Notes Payable":0.0,"Payables And Accrued Expenses":3496000.0,"Current Accrued Expenses":3205000.0,"Payables":291000.0,"Other Payable":291000.0,"Accounts Payable":null,"Total Assets":2151000.0,"Total Non Current Assets":56000.0,"Net PPE":56000.0,"Accumulated Depreciation":-282000.0,"Gross PPE":338000.0,"Machinery Furniture Equipment":338000.0,"Current Assets":2095000.0,"Other Current Assets":509000.0,"Receivables":495000.0,"Accounts Receivable":495000.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":495000.0,"Cash Cash Equivalents And Short Term Investments":1091000.0,"Other Short Term Investments":506000.0,"Cash And Cash Equivalents":585000.0},"2025-09-30":{"Treasury Shares Number":187745.0,"Ordinary Shares Number":49725274.0,"Share Issued":49913019.0,"Net Debt":239000.0,"Total Debt":388000.0,"Tangible Book Value":-3939000.0,"Invested Capital":-3551000.0,"Working Capital":-3559000.0,"Net Tangible Assets":-3939000.0,"Common Stock Equity":-3939000.0,"Total Capitalization":-3939000.0,"Total Equity Gross Minority Interest":-3939000.0,"Stockholders Equity":-3939000.0,"Treasury Stock":529000.0,"Retained Earnings":-101230000.0,"Additional Paid In Capital":97818000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":5445000.0,"Total Non Current Liabilities Net Minority Interest":440000.0,"Other Non Current Liabilities":440000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":5005000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":770000.0,"Current Deferred Revenue":770000.0,"Current Debt And Capital Lease Obligation":388000.0,"Current Debt":388000.0,"Other Current Borrowings":388000.0,"Current Notes Payable":0.0,"Payables And Accrued Expenses":3847000.0,"Current Accrued Expenses":3120000.0,"Payables":727000.0,"Other Payable":727000.0,"Accounts Payable":null,"Total Assets":1506000.0,"Total Non Current Assets":60000.0,"Net PPE":60000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Machinery Furniture Equipment":null,"Current Assets":1446000.0,"Other Current Assets":115000.0,"Receivables":582000.0,"Accounts Receivable":582000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":749000.0,"Other Short Term Investments":600000.0,"Cash And Cash Equivalents":149000.0},"2025-06-30":{"Treasury Shares Number":187745.0,"Ordinary Shares Number":46095647.0,"Share Issued":46283392.0,"Net Debt":278000.0,"Total Debt":400000.0,"Tangible Book Value":-3840000.0,"Invested Capital":-3440000.0,"Working Capital":-3892000.0,"Net Tangible Assets":-3840000.0,"Common Stock Equity":-3840000.0,"Total Capitalization":-3840000.0,"Total Equity Gross Minority Interest":-3840000.0,"Stockholders Equity":-3840000.0,"Treasury Stock":529000.0,"Retained Earnings":-100489000.0,"Additional Paid In Capital":97176000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":6177000.0,"Total Non Current Liabilities Net Minority Interest":18000.0,"Other Non Current Liabilities":18000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":6159000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":512000.0,"Current Deferred Revenue":512000.0,"Current Debt And Capital Lease Obligation":400000.0,"Current Debt":400000.0,"Other Current Borrowings":400000.0,"Current Notes Payable":0.0,"Payables And Accrued Expenses":5247000.0,"Current Accrued Expenses":4519000.0,"Payables":728000.0,"Other Payable":728000.0,"Accounts Payable":null,"Total Assets":2337000.0,"Total Non Current Assets":70000.0,"Net PPE":70000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Machinery Furniture Equipment":null,"Current Assets":2267000.0,"Other Current Assets":293000.0,"Receivables":254000.0,"Accounts Receivable":254000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":1720000.0,"Other Short Term Investments":1598000.0,"Cash And Cash Equivalents":122000.0},"2025-03-31":{"Treasury Shares Number":187745.0,"Ordinary Shares Number":30572831.0,"Share Issued":30760576.0,"Net Debt":7375000.0,"Total Debt":7519000.0,"Tangible Book Value":-16550000.0,"Invested Capital":-9031000.0,"Working Capital":-16523000.0,"Net Tangible Assets":-16550000.0,"Common Stock Equity":-16550000.0,"Total Capitalization":-16550000.0,"Total Equity Gross Minority Interest":-16550000.0,"Stockholders Equity":-16550000.0,"Treasury Stock":529000.0,"Retained Earnings":-103471000.0,"Additional Paid In Capital":87448000.0,"Capital Stock":2000.0,"Common Stock":2000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":18282000.0,"Total Non Current Liabilities Net Minority Interest":128000.0,"Other Non Current Liabilities":128000.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":18154000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":503000.0,"Current Deferred Revenue":503000.0,"Current Debt And Capital Lease Obligation":7519000.0,"Current Debt":7519000.0,"Other Current Borrowings":5324000.0,"Current Notes Payable":2195000.0,"Payables And Accrued Expenses":10132000.0,"Current Accrued Expenses":null,"Payables":10132000.0,"Other Payable":3262000.0,"Accounts Payable":6870000.0,"Total Assets":1732000.0,"Total Non Current Assets":101000.0,"Net PPE":101000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Machinery Furniture Equipment":null,"Current Assets":1631000.0,"Other Current Assets":447000.0,"Receivables":247000.0,"Accounts Receivable":247000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":937000.0,"Other Short Term Investments":793000.0,"Cash And Cash Equivalents":144000.0},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":8591000.0,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":449000.0,"Derivative Product Liabilities":449000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":616000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":3452000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":5703000.0,"Payables":null,"Other Payable":null,"Accounts Payable":6371000.0,"Total Assets":null,"Total Non Current Assets":null,"Net PPE":null,"Accumulated Depreciation":-216000.0,"Gross PPE":324000.0,"Machinery Furniture Equipment":324000.0,"Current Assets":null,"Other Current Assets":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":213000.0,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2541000.0,"Total Unusual Items":109000.0,"Total Unusual Items Excluding Goodwill":109000.0,"Net Income From Continuing Operation Net Minority Interest":-2453000.0,"Reconciled Depreciation":11000.0,"Reconciled Cost Of Revenue":476000.0,"EBITDA":-2432000.0,"EBIT":-2443000.0,"Net Interest Income":-10000.0,"Interest Expense":10000.0,"Normalized Income":-2562000.0,"Net Income From Continuing And Discontinued Operation":-2453000.0,"Total Expenses":2648000.0,"Total Operating Income As Reported":-2552000.0,"Diluted NI Availto Com Stockholders":-2453000.0,"Net Income Common Stockholders":-2453000.0,"Net Income":-2453000.0,"Net Income Including Noncontrolling Interests":-2453000.0,"Net Income Continuous Operations":-2453000.0,"Pretax Income":-2453000.0,"Other Income Expense":109000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":null,"Gain On Sale Of Security":109000.0,"Net Non Operating Interest Income Expense":-10000.0,"Interest Expense Non Operating":10000.0,"Operating Income":-2552000.0,"Operating Expense":2172000.0,"Research And Development":311000.0,"Selling General And Administration":1861000.0,"Selling And Marketing Expense":378000.0,"General And Administrative Expense":1483000.0,"Other Gand A":1483000.0,"Gross Profit":-380000.0,"Cost Of Revenue":476000.0,"Total Revenue":96000.0,"Operating Revenue":96000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3133000.0,"Total Unusual Items":11000.0,"Total Unusual Items Excluding Goodwill":11000.0,"Net Income From Continuing Operation Net Minority Interest":-3140000.0,"Reconciled Depreciation":9000.0,"Reconciled Cost Of Revenue":726000.0,"EBITDA":-3122000.0,"EBIT":-3131000.0,"Net Interest Income":-8000.0,"Interest Expense":8000.0,"Normalized Income":-3151000.0,"Net Income From Continuing And Discontinued Operation":-3140000.0,"Total Expenses":3973000.0,"Total Operating Income As Reported":-3082000.0,"Diluted NI Availto Com Stockholders":-3140000.0,"Net Income Common Stockholders":-3140000.0,"Net Income":-3140000.0,"Net Income Including Noncontrolling Interests":-3140000.0,"Net Income Continuous Operations":-3140000.0,"Pretax Income":-3139000.0,"Other Income Expense":-49000.0,"Other Non Operating Income Expenses":-60000.0,"Special Income Charges":0.0,"Other Special Charges":0.0,"Gain On Sale Of Security":11000.0,"Net Non Operating Interest Income Expense":-8000.0,"Interest Expense Non Operating":8000.0,"Operating Income":-3082000.0,"Operating Expense":3247000.0,"Research And Development":443000.0,"Selling General And Administration":2804000.0,"Selling And Marketing Expense":426000.0,"General And Administrative Expense":2378000.0,"Other Gand A":2378000.0,"Gross Profit":165000.0,"Cost Of Revenue":726000.0,"Total Revenue":891000.0,"Operating Revenue":891000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2233000.0,"Total Unusual Items":1508000.0,"Total Unusual Items Excluding Goodwill":1508000.0,"Net Income From Continuing Operation Net Minority Interest":-741000.0,"Reconciled Depreciation":10000.0,"Reconciled Cost Of Revenue":399000.0,"EBITDA":-725000.0,"EBIT":-735000.0,"Net Interest Income":-6000.0,"Interest Expense":6000.0,"Normalized Income":-2249000.0,"Net Income From Continuing And Discontinued Operation":-741000.0,"Total Expenses":2412000.0,"Total Operating Income As Reported":-2235000.0,"Diluted NI Availto Com Stockholders":-741000.0,"Net Income Common Stockholders":-741000.0,"Net Income":-741000.0,"Net Income Including Noncontrolling Interests":-741000.0,"Net Income Continuous Operations":-741000.0,"Pretax Income":-741000.0,"Other Income Expense":1500000.0,"Other Non Operating Income Expenses":-8000.0,"Special Income Charges":1821000.0,"Other Special Charges":-1821000.0,"Gain On Sale Of Security":-313000.0,"Net Non Operating Interest Income Expense":-6000.0,"Interest Expense Non Operating":6000.0,"Operating Income":-2235000.0,"Operating Expense":2013000.0,"Research And Development":323000.0,"Selling General And Administration":1690000.0,"Selling And Marketing Expense":304000.0,"General And Administrative Expense":1386000.0,"Other Gand A":1386000.0,"Gross Profit":-222000.0,"Cost Of Revenue":399000.0,"Total Revenue":177000.0,"Operating Revenue":177000.0},"2025-06-30":{"Tax Effect Of Unusual Items":830970.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-919000.0,"Total Unusual Items":3957000.0,"Total Unusual Items Excluding Goodwill":3957000.0,"Net Income From Continuing Operation Net Minority Interest":2982000.0,"Reconciled Depreciation":34000.0,"Reconciled Cost Of Revenue":396000.0,"EBITDA":3038000.0,"EBIT":3004000.0,"Net Interest Income":-22000.0,"Interest Expense":22000.0,"Normalized Income":-144030.0,"Net Income From Continuing And Discontinued Operation":2982000.0,"Total Expenses":2218000.0,"Total Operating Income As Reported":-2063000.0,"Diluted NI Availto Com Stockholders":2982000.0,"Net Income Common Stockholders":2982000.0,"Net Income":2982000.0,"Net Income Including Noncontrolling Interests":2982000.0,"Net Income Continuous Operations":2982000.0,"Pretax Income":2982000.0,"Other Income Expense":5067000.0,"Other Non Operating Income Expenses":1110000.0,"Special Income Charges":3707000.0,"Other Special Charges":-3707000.0,"Gain On Sale Of Security":250000.0,"Net Non Operating Interest Income Expense":-22000.0,"Interest Expense Non Operating":22000.0,"Operating Income":-2063000.0,"Operating Expense":1822000.0,"Research And Development":382000.0,"Selling General And Administration":1440000.0,"Selling And Marketing Expense":257000.0,"General And Administrative Expense":1183000.0,"Other Gand A":1183000.0,"Gross Profit":-241000.0,"Cost Of Revenue":396000.0,"Total Revenue":155000.0,"Operating Revenue":155000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2049000.0,"Total Unusual Items":190000.0,"Total Unusual Items Excluding Goodwill":190000.0,"Net Income From Continuing Operation Net Minority Interest":-1902000.0,"Reconciled Depreciation":12000.0,"Reconciled Cost Of Revenue":361000.0,"EBITDA":-1859000.0,"EBIT":-1871000.0,"Net Interest Income":-31000.0,"Interest Expense":31000.0,"Normalized Income":-2092000.0,"Net Income From Continuing And Discontinued Operation":-1902000.0,"Total Expenses":2361000.0,"Total Operating Income As Reported":-2224000.0,"Diluted NI Availto Com Stockholders":-1902000.0,"Net Income Common Stockholders":-1902000.0,"Net Income":-1902000.0,"Net Income Including Noncontrolling Interests":-1902000.0,"Net Income Continuous Operations":-1902000.0,"Pretax Income":-1902000.0,"Other Income Expense":353000.0,"Other Non Operating Income Expenses":163000.0,"Special Income Charges":null,"Other Special Charges":null,"Gain On Sale Of Security":190000.0,"Net Non Operating Interest Income Expense":-31000.0,"Interest Expense Non Operating":31000.0,"Operating Income":-2224000.0,"Operating Expense":2000000.0,"Research And Development":348000.0,"Selling General And Administration":1652000.0,"Selling And Marketing Expense":290000.0,"General And Administrative Expense":1362000.0,"Other Gand A":1362000.0,"Gross Profit":-224000.0,"Cost Of Revenue":361000.0,"Total Revenue":137000.0,"Operating Revenue":137000.0},"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,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":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,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":-299000.0,"Special Income Charges":null,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":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":-1544000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-137000.0,"Issuance Of Debt":475000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-2000.0,"Interest Paid Supplemental Data":10000.0,"Income Tax Paid Supplemental Data":1000.0,"End Cash Position":233000.0,"Beginning Cash Position":585000.0,"Changes In Cash":-352000.0,"Financing Cash Flow":838000.0,"Cash Flow From Continuing Financing Activities":838000.0,"Net Other Financing Charges":500000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":338000.0,"Net Short Term Debt Issuance":475000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":475000.0,"Net Long Term Debt Issuance":-137000.0,"Long Term Debt Payments":-137000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":352000.0,"Cash Flow From Continuing Investing Activities":352000.0,"Net Other Investing Changes":354000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-2000.0,"Purchase Of PPE":-2000.0,"Operating Cash Flow":-1542000.0,"Cash Flow From Continuing Operating Activities":-1542000.0,"Change In Working Capital":578000.0,"Change In Other Working Capital":290000.0,"Change In Payables And Accrued Expense":445000.0,"Change In Prepaid Assets":45000.0,"Change In Receivables":-202000.0,"Changes In Account Receivables":-202000.0,"Other Non Cash Items":-102000.0,"Stock Based Compensation":431000.0,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":11000.0,"Depreciation And Amortization":11000.0,"Operating Gains Losses":-7000.0,"Gain Loss On Investment Securities":-7000.0,"Net Income From Continuing Operations":-2453000.0},"2025-12-31":{"Free Cash Flow":-1718000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-389000.0,"Issuance Of Debt":2537000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-5000.0,"Interest Paid Supplemental Data":-10000.0,"Income Tax Paid Supplemental Data":1000.0,"End Cash Position":585000.0,"Beginning Cash Position":149000.0,"Changes In Cash":436000.0,"Financing Cash Flow":2200000.0,"Cash Flow From Continuing Financing Activities":2200000.0,"Net Other Financing Charges":-19000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":11000.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":2148000.0,"Net Short Term Debt Issuance":2811000.0,"Short Term Debt Payments":274000.0,"Short Term Debt Issuance":2537000.0,"Net Long Term Debt Issuance":-663000.0,"Long Term Debt Payments":-663000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-51000.0,"Cash Flow From Continuing Investing Activities":-51000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":-46000.0,"Sale Of Investment":304000.0,"Purchase Of Investment":-350000.0,"Net PPE Purchase And Sale":-5000.0,"Purchase Of PPE":-5000.0,"Operating Cash Flow":-1713000.0,"Cash Flow From Continuing Operating Activities":-1713000.0,"Change In Working Capital":-24000.0,"Change In Other Working Capital":-349000.0,"Change In Payables And Accrued Expense":314000.0,"Change In Prepaid Assets":-76000.0,"Change In Receivables":87000.0,"Changes In Account Receivables":87000.0,"Other Non Cash Items":0.0,"Stock Based Compensation":1485000.0,"Unrealized Gain Loss On Investment Securities":163000.0,"Depreciation Amortization Depletion":9000.0,"Depreciation And Amortization":9000.0,"Operating Gains Losses":-206000.0,"Gain Loss On Investment Securities":-206000.0,"Net Income From Continuing Operations":-3140000.0},"2025-09-30":{"Free Cash Flow":-1558000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-12000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":25000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":149000.0,"Beginning Cash Position":122000.0,"Changes In Cash":27000.0,"Financing Cash Flow":477000.0,"Cash Flow From Continuing Financing Activities":477000.0,"Net Other Financing Charges":500000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":-11000.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-12000.0,"Net Short Term Debt Issuance":-12000.0,"Short Term Debt Payments":-12000.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":1108000.0,"Cash Flow From Continuing Investing Activities":1108000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":1108000.0,"Sale Of Investment":1308000.0,"Purchase Of Investment":-200000.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-1558000.0,"Cash Flow From Continuing Operating Activities":-1558000.0,"Change In Working Capital":508000.0,"Change In Other Working Capital":226000.0,"Change In Payables And Accrued Expense":432000.0,"Change In Prepaid Assets":178000.0,"Change In Receivables":-328000.0,"Changes In Account Receivables":-328000.0,"Other Non Cash Items":-1862000.0,"Stock Based Compensation":142000.0,"Unrealized Gain Loss On Investment Securities":-55000.0,"Depreciation Amortization Depletion":10000.0,"Depreciation And Amortization":10000.0,"Operating Gains Losses":440000.0,"Gain Loss On Investment Securities":399000.0,"Net Income From Continuing Operations":-741000.0},"2025-06-30":{"Free Cash Flow":-2381000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-168000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-3000.0,"Interest Paid Supplemental Data":3000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":122000.0,"Beginning Cash Position":144000.0,"Changes In Cash":-22000.0,"Financing Cash Flow":3026000.0,"Cash Flow From Continuing Financing Activities":3026000.0,"Net Other Financing Charges":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-168000.0,"Net Short Term Debt Issuance":-262000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":94000.0,"Long Term Debt Payments":94000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-670000.0,"Cash Flow From Continuing Investing Activities":-670000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-3000.0,"Purchase Of PPE":-3000.0,"Operating Cash Flow":-2378000.0,"Cash Flow From Continuing Operating Activities":-2378000.0,"Change In Working Capital":-534000.0,"Change In Other Working Capital":9000.0,"Change In Payables And Accrued Expense":-690000.0,"Change In Prepaid Assets":154000.0,"Change In Receivables":-7000.0,"Changes In Account Receivables":-7000.0,"Other Non Cash Items":-5471000.0,"Stock Based Compensation":197000.0,"Unrealized Gain Loss On Investment Securities":803000.0,"Depreciation Amortization Depletion":34000.0,"Depreciation And Amortization":34000.0,"Operating Gains Losses":-423000.0,"Gain Loss On Investment Securities":-423000.0,"Net Income From Continuing Operations":2982000.0},"2025-03-31":{"Free Cash Flow":-1859000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-94000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-5000.0,"Interest Paid Supplemental Data":5000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":144000.0,"Beginning Cash Position":172000.0,"Changes In Cash":-28000.0,"Financing Cash Flow":-94000.0,"Cash Flow From Continuing Financing Activities":-94000.0,"Net Other Financing Charges":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-94000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-94000.0,"Long Term Debt Payments":-94000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":1920000.0,"Cash Flow From Continuing Investing Activities":1920000.0,"Net Other Investing Changes":1925000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-5000.0,"Purchase Of PPE":-5000.0,"Operating Cash Flow":-1854000.0,"Cash Flow From Continuing Operating Activities":-1854000.0,"Change In Working Capital":156000.0,"Change In Other Working Capital":-58000.0,"Change In Payables And Accrued Expense":310000.0,"Change In Prepaid Assets":-62000.0,"Change In Receivables":-34000.0,"Changes In Account Receivables":-34000.0,"Other Non Cash Items":524000.0,"Stock Based Compensation":208000.0,"Unrealized Gain Loss On Investment Securities":-30000.0,"Depreciation Amortization Depletion":12000.0,"Depreciation And Amortization":12000.0,"Operating Gains Losses":-852000.0,"Gain Loss On Investment Securities":-852000.0,"Net Income From Continuing Operations":-1902000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":-100000.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-35000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":0.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":-100000.0,"Common Stock Payments":-100000.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":-30000.0,"Short Term Debt Issuance":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 Other Investing Changes":null,"Net Investment Purchase And Sale":400000.0,"Sale Of Investment":500000.0,"Purchase Of Investment":-100000.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Prepaid Assets":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":-922000.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}