{"ticker":"BJDX","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":1034715.0,"Share Issued":1034715.0,"Total Debt":97032.0,"Tangible Book Value":4181195.0,"Invested Capital":4181195.0,"Working Capital":2553541.0,"Net Tangible Assets":4181195.0,"Capital Lease Obligations":97032.0,"Common Stock Equity":4181195.0,"Total Capitalization":4181195.0,"Total Equity Gross Minority Interest":4181195.0,"Stockholders Equity":4181195.0,"Retained Earnings":-43436508.0,"Additional Paid In Capital":47617600.0,"Capital Stock":103.0,"Common Stock":103.0,"Total Liabilities Net Minority Interest":1417408.0,"Total Non Current Liabilities Net Minority Interest":3489.0,"Other Non Current Liabilities":3489.0,"Long Term Debt And Capital Lease Obligation":0.0,"Long Term Capital Lease Obligation":0.0,"Current Liabilities":1413919.0,"Current Debt And Capital Lease Obligation":97032.0,"Current Capital Lease Obligation":97032.0,"Pensionand Other Post Retirement Benefit Plans Current":214340.0,"Payables And Accrued Expenses":1102547.0,"Current Accrued Expenses":842259.0,"Payables":260288.0,"Total Tax Payable":40000.0,"Accounts Payable":220288.0,"Total Assets":5598603.0,"Total Non Current Assets":1631143.0,"Other Non Current Assets":10832.0,"Net PPE":1620311.0,"Accumulated Depreciation":-172380.0,"Gross PPE":1792691.0,"Leases":43231.0,"Construction In Progress":1285423.0,"Other Properties":331366.0,"Machinery Furniture Equipment":132671.0,"Properties":0.0,"Current Assets":3967460.0,"Other Current Assets":null,"Assets Held For Sale Current":13065.0,"Current Deferred Assets":null,"Prepaid Assets":269938.0,"Cash Cash Equivalents And Short Term Investments":3684457.0,"Cash And Cash Equivalents":3684457.0},"2025-12-31":{"Ordinary Shares Number":604534.0,"Share Issued":604534.0,"Total Debt":120211.0,"Tangible Book Value":5975289.0,"Invested Capital":5975289.0,"Working Capital":4344405.0,"Net Tangible Assets":5975289.0,"Capital Lease Obligations":120211.0,"Common Stock Equity":5975289.0,"Total Capitalization":5975289.0,"Total Equity Gross Minority Interest":5975289.0,"Stockholders Equity":5975289.0,"Retained Earnings":-41517267.0,"Additional Paid In Capital":47492496.0,"Capital Stock":60.0,"Common Stock":60.0,"Total Liabilities Net Minority Interest":1143948.0,"Total Non Current Liabilities Net Minority Interest":24751.0,"Other Non Current Liabilities":4540.0,"Long Term Debt And Capital Lease Obligation":20211.0,"Long Term Capital Lease Obligation":20211.0,"Current Liabilities":1119197.0,"Current Debt And Capital Lease Obligation":100000.0,"Current Capital Lease Obligation":100000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":1019197.0,"Current Accrued Expenses":804942.0,"Payables":214255.0,"Total Tax Payable":null,"Accounts Payable":214255.0,"Total Assets":7119237.0,"Total Non Current Assets":1655635.0,"Other Non Current Assets":7905.0,"Net PPE":1647730.0,"Accumulated Depreciation":-144617.0,"Gross PPE":1792347.0,"Leases":43231.0,"Construction In Progress":1279173.0,"Other Properties":353161.0,"Machinery Furniture Equipment":116782.0,"Properties":0.0,"Current Assets":5463602.0,"Other Current Assets":null,"Assets Held For Sale Current":22770.0,"Current Deferred Assets":null,"Prepaid Assets":275957.0,"Cash Cash Equivalents And Short Term Investments":5164875.0,"Cash And Cash Equivalents":5164875.0},"2025-09-30":{"Ordinary Shares Number":409783.0,"Share Issued":409783.0,"Total Debt":148565.0,"Tangible Book Value":3692782.0,"Invested Capital":3692782.0,"Working Capital":2203946.0,"Net Tangible Assets":3692782.0,"Capital Lease Obligations":148565.0,"Common Stock Equity":3692782.0,"Total Capitalization":3692782.0,"Total Equity Gross Minority Interest":3692782.0,"Stockholders Equity":3692782.0,"Retained Earnings":-40087455.0,"Additional Paid In Capital":43780073.0,"Capital Stock":164.0,"Common Stock":164.0,"Total Liabilities Net Minority Interest":1197476.0,"Total Non Current Liabilities Net Minority Interest":48563.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":48563.0,"Long Term Capital Lease Obligation":48563.0,"Current Liabilities":1148913.0,"Current Debt And Capital Lease Obligation":100002.0,"Current Capital Lease Obligation":100002.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":1048911.0,"Current Accrued Expenses":819675.0,"Payables":229236.0,"Total Tax Payable":68074.0,"Accounts Payable":161162.0,"Total Assets":4890258.0,"Total Non Current Assets":1537399.0,"Other Non Current Assets":8727.0,"Net PPE":1528672.0,"Accumulated Depreciation":-119490.0,"Gross PPE":1648162.0,"Leases":43231.0,"Construction In Progress":1351179.0,"Other Properties":134683.0,"Machinery Furniture Equipment":119069.0,"Properties":0.0,"Current Assets":3352859.0,"Other Current Assets":69550.0,"Assets Held For Sale Current":35670.0,"Current Deferred Assets":101170.0,"Prepaid Assets":64201.0,"Cash Cash Equivalents And Short Term Investments":3082268.0,"Cash And Cash Equivalents":3082268.0},"2025-06-30":{"Ordinary Shares Number":373545.0,"Share Issued":373545.0,"Total Debt":171966.0,"Tangible Book Value":5290231.0,"Invested Capital":5290231.0,"Working Capital":3707491.0,"Net Tangible Assets":5290231.0,"Capital Lease Obligations":171966.0,"Common Stock Equity":5290231.0,"Total Capitalization":5290231.0,"Total Equity Gross Minority Interest":5290231.0,"Stockholders Equity":5290231.0,"Retained Earnings":-38489823.0,"Additional Paid In Capital":43779905.0,"Capital Stock":149.0,"Common Stock":149.0,"Total Liabilities Net Minority Interest":1113027.0,"Total Non Current Liabilities Net Minority Interest":71964.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":71964.0,"Long Term Capital Lease Obligation":71964.0,"Current Liabilities":1041063.0,"Current Debt And Capital Lease Obligation":100002.0,"Current Capital Lease Obligation":100002.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":941061.0,"Current Accrued Expenses":764170.0,"Payables":176891.0,"Total Tax Payable":68074.0,"Accounts Payable":108817.0,"Total Assets":6403258.0,"Total Non Current Assets":1654704.0,"Other Non Current Assets":22164.0,"Net PPE":1632540.0,"Accumulated Depreciation":-219273.0,"Gross PPE":1851813.0,"Leases":43231.0,"Construction In Progress":1351179.0,"Other Properties":328951.0,"Machinery Furniture Equipment":128452.0,"Properties":0.0,"Current Assets":4748554.0,"Other Current Assets":94014.0,"Assets Held For Sale Current":null,"Current Deferred Assets":null,"Prepaid Assets":211464.0,"Cash Cash Equivalents And Short Term Investments":4443076.0,"Cash And Cash Equivalents":4443076.0},"2025-03-31":{"Ordinary Shares Number":138503.0,"Share Issued":138503.0,"Total Debt":187374.0,"Tangible Book Value":3866376.0,"Invested Capital":3866376.0,"Working Capital":2255505.0,"Net Tangible Assets":3866376.0,"Capital Lease Obligations":187374.0,"Common Stock Equity":3866376.0,"Total Capitalization":3866376.0,"Total Equity Gross Minority Interest":3866376.0,"Stockholders Equity":3866376.0,"Retained Earnings":-36533219.0,"Additional Paid In Capital":40399540.0,"Capital Stock":55.0,"Common Stock":55.0,"Total Liabilities Net Minority Interest":1411631.0,"Total Non Current Liabilities Net Minority Interest":94954.0,"Other Non Current Liabilities":7582.0,"Long Term Debt And Capital Lease Obligation":87372.0,"Long Term Capital Lease Obligation":87372.0,"Current Liabilities":1316677.0,"Current Debt And Capital Lease Obligation":100002.0,"Current Capital Lease Obligation":100002.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":1216675.0,"Current Accrued Expenses":697151.0,"Payables":519524.0,"Total Tax Payable":null,"Accounts Payable":519524.0,"Total Assets":5278007.0,"Total Non Current Assets":1705825.0,"Other Non Current Assets":34435.0,"Net PPE":1671390.0,"Accumulated Depreciation":-212826.0,"Gross PPE":1884216.0,"Leases":43231.0,"Construction In Progress":1351179.0,"Other Properties":349564.0,"Machinery Furniture Equipment":140242.0,"Properties":0.0,"Current Assets":3572182.0,"Other Current Assets":103008.0,"Assets Held For Sale Current":null,"Current Deferred Assets":null,"Prepaid Assets":353071.0,"Cash Cash Equivalents And Short Term Investments":3116103.0,"Cash And Cash Equivalents":3116103.0},"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,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":8567.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":85818.0,"Assets Held For Sale Current":0.0,"Current Deferred Assets":0.0,"Prepaid Assets":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1889273.0,"Net Income From Continuing Operation Net Minority Interest":-1919241.0,"Reconciled Depreciation":49558.0,"EBITDA":-1889273.0,"EBIT":-1938831.0,"Net Interest Income":18859.0,"Interest Expense":null,"Interest Income":18859.0,"Normalized Income":-1919241.0,"Net Income From Continuing And Discontinued Operation":-1919241.0,"Total Expenses":1938831.0,"Total Operating Income As Reported":-1938831.0,"Diluted Average Shares":984668.0,"Basic Average Shares":984668.0,"Diluted EPS":-1.95,"Basic EPS":-1.95,"Diluted NI Availto Com Stockholders":-1919241.0,"Net Income Common Stockholders":-1919241.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-1919241.0,"Net Income Including Noncontrolling Interests":-1919241.0,"Net Income Continuous Operations":-1919241.0,"Pretax Income":-1919241.0,"Other Income Expense":731.0,"Other Non Operating Income Expenses":731.0,"Net Non Operating Interest Income Expense":18859.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":18859.0,"Operating Income":-1938831.0,"Operating Expense":1938831.0,"Research And Development":811837.0,"Selling General And Administration":1126994.0,"Selling And Marketing Expense":null,"General And Administrative Expense":1126994.0,"Other Gand A":1126994.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1380816.0,"Net Income From Continuing Operation Net Minority Interest":-1429812.0,"Reconciled Depreciation":48809.0,"EBITDA":-1380816.0,"EBIT":-1429625.0,"Net Interest Income":31356.0,"Interest Expense":187.0,"Interest Income":31543.0,"Normalized Income":-1429812.0,"Net Income From Continuing And Discontinued Operation":-1429812.0,"Total Expenses":1461747.0,"Total Operating Income As Reported":-1461747.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1429812.0,"Net Income Common Stockholders":-1429812.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-1429812.0,"Net Income Including Noncontrolling Interests":-1429812.0,"Net Income Continuous Operations":-1429812.0,"Pretax Income":-1429812.0,"Other Income Expense":579.0,"Other Non Operating Income Expenses":579.0,"Net Non Operating Interest Income Expense":31356.0,"Interest Expense Non Operating":187.0,"Interest Income Non Operating":31543.0,"Operating Income":-1461747.0,"Operating Expense":1461747.0,"Research And Development":586144.0,"Selling General And Administration":875603.0,"Selling And Marketing Expense":0.0,"General And Administrative Expense":875603.0,"Other Gand A":875603.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1565808.0,"Net Income From Continuing Operation Net Minority Interest":-1597632.0,"Reconciled Depreciation":31624.0,"EBITDA":-1565808.0,"EBIT":-1597432.0,"Net Interest Income":18761.0,"Interest Expense":200.0,"Interest Income":18961.0,"Normalized Income":-1597632.0,"Net Income From Continuing And Discontinued Operation":-1597632.0,"Total Expenses":1616947.0,"Total Operating Income As Reported":-1616947.0,"Diluted Average Shares":393633.0,"Basic Average Shares":393633.0,"Diluted EPS":-4.04,"Basic EPS":-4.04,"Diluted NI Availto Com Stockholders":-1597632.0,"Net Income Common Stockholders":-1597632.0,"Otherunder Preferred Stock Dividend":0.0,"Net Income":-1597632.0,"Net Income Including Noncontrolling Interests":-1597632.0,"Net Income Continuous Operations":-1597632.0,"Pretax Income":-1597632.0,"Other Income Expense":554.0,"Other Non Operating Income Expenses":554.0,"Net Non Operating Interest Income Expense":18761.0,"Interest Expense Non Operating":200.0,"Interest Income Non Operating":18961.0,"Operating Income":-1616947.0,"Operating Expense":1616947.0,"Research And Development":785608.0,"Selling General And Administration":831339.0,"Selling And Marketing Expense":0.0,"General And Administrative Expense":831339.0,"Other Gand A":831339.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1918027.0,"Net Income From Continuing Operation Net Minority Interest":-1956604.0,"Reconciled Depreciation":38355.0,"EBITDA":-1918027.0,"EBIT":-1956382.0,"Net Interest Income":29032.0,"Interest Expense":222.0,"Interest Income":29254.0,"Normalized Income":-1956604.0,"Net Income From Continuing And Discontinued Operation":-1956604.0,"Total Expenses":1985361.0,"Total Operating Income As Reported":-1985361.0,"Diluted Average Shares":346779.0,"Basic Average Shares":346779.0,"Diluted EPS":-5.64,"Basic EPS":-5.64,"Diluted NI Availto Com Stockholders":-1956604.0,"Net Income Common Stockholders":-1956604.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-1956604.0,"Net Income Including Noncontrolling Interests":-1956604.0,"Net Income Continuous Operations":-1956604.0,"Pretax Income":-1956604.0,"Other Income Expense":-275.0,"Other Non Operating Income Expenses":-275.0,"Net Non Operating Interest Income Expense":29032.0,"Interest Expense Non Operating":222.0,"Interest Income Non Operating":29254.0,"Operating Income":-1985361.0,"Operating Expense":1985361.0,"Research And Development":889896.0,"Selling General And Administration":1095465.0,"Selling And Marketing Expense":0.0,"General And Administrative Expense":1095465.0,"Other Gand A":1095465.0,"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":-1837024.0,"Net Income From Continuing Operation Net Minority Interest":-1864435.0,"Reconciled Depreciation":51893.0,"EBITDA":-1837024.0,"EBIT":-1888917.0,"Net Interest Income":17801.0,"Interest Expense":null,"Interest Income":17801.0,"Normalized Income":-1864435.0,"Net Income From Continuing And Discontinued Operation":-1864435.0,"Total Expenses":1888917.0,"Total Operating Income As Reported":-1888917.0,"Diluted Average Shares":138503.0,"Basic Average Shares":138503.0,"Diluted EPS":-13.46,"Basic EPS":-13.46,"Diluted NI Availto Com Stockholders":-1864435.0,"Net Income Common Stockholders":-1864435.0,"Otherunder Preferred Stock Dividend":null,"Net Income":-1864435.0,"Net Income Including Noncontrolling Interests":-1864435.0,"Net Income Continuous Operations":-1864435.0,"Pretax Income":-1864435.0,"Other Income Expense":6681.0,"Other Non Operating Income Expenses":6681.0,"Net Non Operating Interest Income Expense":17801.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":17801.0,"Operating Income":-1888917.0,"Operating Expense":1888917.0,"Research And Development":784800.0,"Selling General And Administration":1104117.0,"Selling And Marketing Expense":0.0,"General And Administrative Expense":1104117.0,"Other Gand A":1104117.0,"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,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":729.0,"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,"Otherunder Preferred Stock Dividend":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":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":729.0,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":816.0,"General And Administrative Expense":null,"Other Gand A":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1608189.0,"Repayment Of Debt":-1051.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":125000.0,"Capital Expenditure":-18989.0,"End Cash Position":3684457.0,"Beginning Cash Position":5164875.0,"Changes In Cash":-1480418.0,"Financing Cash Flow":124096.0,"Cash Flow From Continuing Financing Activities":124096.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":147.0,"Net Common Stock Issuance":125000.0,"Common Stock Issuance":125000.0,"Net Issuance Payments Of Debt":-1051.0,"Net Long Term Debt Issuance":-1051.0,"Long Term Debt Payments":-1051.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-15314.0,"Cash Flow From Continuing Investing Activities":-15314.0,"Net PPE Purchase And Sale":-15314.0,"Sale Of PPE":3675.0,"Purchase Of PPE":-18989.0,"Operating Cash Flow":-1589200.0,"Cash Flow From Continuing Operating Activities":-1589200.0,"Change In Working Capital":277603.0,"Change In Other Working Capital":null,"Change In Other Current Assets":-2927.0,"Change In Payables And Accrued Expense":274511.0,"Change In Accrued Expense":268478.0,"Change In Payable":6033.0,"Change In Account Payable":6033.0,"Change In Prepaid Assets":6019.0,"Other Non Cash Items":null,"Stock Based Compensation":0.0,"Asset Impairment Charge":2880.0,"Depreciation Amortization Depletion":49558.0,"Depreciation And Amortization":49558.0,"Depreciation":49558.0,"Net Income From Continuing Operations":-1919241.0},"2025-12-31":{"Free Cash Flow":-1628605.0,"Repayment Of Debt":-1033.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":4500000.0,"Capital Expenditure":null,"End Cash Position":5164875.0,"Beginning Cash Position":3082268.0,"Changes In Cash":2082607.0,"Financing Cash Flow":3711212.0,"Cash Flow From Continuing Financing Activities":3711212.0,"Net Other Financing Charges":-787755.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":4500000.0,"Common Stock Issuance":4500000.0,"Net Issuance Payments Of Debt":-1033.0,"Net Long Term Debt Issuance":-1033.0,"Long Term Debt Payments":-1033.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-173735.0,"Cash Flow From Continuing Investing Activities":-173735.0,"Net PPE Purchase And Sale":-173735.0,"Sale Of PPE":null,"Purchase Of PPE":-173735.0,"Operating Cash Flow":-1454870.0,"Cash Flow From Continuing Operating Activities":-1454870.0,"Change In Working Capital":-79809.0,"Change In Other Working Capital":null,"Change In Other Current Assets":822.0,"Change In Payables And Accrued Expense":-52495.0,"Change In Accrued Expense":-105588.0,"Change In Payable":53093.0,"Change In Account Payable":53093.0,"Change In Prepaid Assets":-129306.0,"Other Non Cash Items":null,"Stock Based Compensation":74.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":48809.0,"Depreciation And Amortization":48809.0,"Depreciation":48809.0,"Net Income From Continuing Operations":-1429812.0},"2025-09-30":{"Free Cash Flow":-1359793.0,"Repayment Of Debt":-1015.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"End Cash Position":3082268.0,"Beginning Cash Position":4443076.0,"Changes In Cash":-1360808.0,"Financing Cash Flow":-1015.0,"Cash Flow From Continuing Financing Activities":-1015.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-1015.0,"Net Long Term Debt Issuance":-1015.0,"Long Term Debt Payments":-1015.0,"Long Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"Operating Cash Flow":-1359793.0,"Cash Flow From Continuing Operating Activities":-1359793.0,"Change In Working Capital":169458.0,"Change In Other Working Capital":null,"Change In Other Current Assets":13437.0,"Change In Payables And Accrued Expense":85464.0,"Change In Accrued Expense":33119.0,"Change In Payable":52345.0,"Change In Account Payable":52345.0,"Change In Prepaid Assets":171727.0,"Other Non Cash Items":null,"Stock Based Compensation":183.0,"Asset Impairment Charge":36574.0,"Depreciation Amortization Depletion":31624.0,"Depreciation And Amortization":31624.0,"Depreciation":31624.0,"Net Income From Continuing Operations":-1597632.0},"2025-06-30":{"Free Cash Flow":-2054055.0,"Repayment Of Debt":-994.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":3846692.0,"Capital Expenditure":null,"End Cash Position":4443076.0,"Beginning Cash Position":3116103.0,"Changes In Cash":1326973.0,"Financing Cash Flow":3381028.0,"Cash Flow From Continuing Financing Activities":3381028.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":3846692.0,"Common Stock Issuance":3846692.0,"Net Issuance Payments Of Debt":-994.0,"Net Long Term Debt Issuance":-994.0,"Long Term Debt Payments":-994.0,"Long Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"Operating Cash Flow":-2054055.0,"Cash Flow From Continuing Operating Activities":-2054055.0,"Change In Working Capital":-134738.0,"Change In Other Working Capital":null,"Change In Other Current Assets":12271.0,"Change In Payables And Accrued Expense":-297610.0,"Change In Accrued Expense":113097.0,"Change In Payable":-410707.0,"Change In Account Payable":-410707.0,"Change In Prepaid Assets":150601.0,"Other Non Cash Items":null,"Stock Based Compensation":-1563.0,"Asset Impairment Charge":495.0,"Depreciation Amortization Depletion":38355.0,"Depreciation And Amortization":38355.0,"Depreciation":38355.0,"Net Income From Continuing Operations":-1956604.0},"2025-03-31":{"Free Cash Flow":-1184857.0,"Repayment Of Debt":-985.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"End Cash Position":3116103.0,"Beginning Cash Position":4301945.0,"Changes In Cash":-1185842.0,"Financing Cash Flow":-985.0,"Cash Flow From Continuing Financing Activities":-985.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-985.0,"Net Long Term Debt Issuance":-985.0,"Long Term Debt Payments":-985.0,"Long Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-1184857.0,"Cash Flow From Continuing Operating Activities":-1184857.0,"Change In Working Capital":626373.0,"Change In Other Working Capital":null,"Change In Other Current Assets":822.0,"Change In Payables And Accrued Expense":484692.0,"Change In Accrued Expense":110290.0,"Change In Payable":374402.0,"Change In Account Payable":374402.0,"Change In Prepaid Assets":140859.0,"Other Non Cash Items":null,"Stock Based Compensation":1312.0,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":51893.0,"Depreciation And Amortization":51893.0,"Depreciation":51893.0,"Net Income From Continuing Operations":-1864435.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1125.0,"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":-395.0,"Proceeds From Stock Option Exercised":32.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net 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":0.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Other Non Cash Items":-499995.0,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}