{"ticker":"BNAIW","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":6491925.0,"Share Issued":6491925.0,"Net Debt":null,"Total Debt":1367657.0,"Tangible Book Value":-4869999.0,"Invested Capital":8360404.0,"Working Capital":-4715034.0,"Net Tangible Assets":-4869999.0,"Capital Lease Obligations":289136.0,"Common Stock Equity":7281883.0,"Total Capitalization":7281883.0,"Total Equity Gross Minority Interest":7281883.0,"Stockholders Equity":7281883.0,"Retained Earnings":-58703561.0,"Additional Paid In Capital":65984795.0,"Capital Stock":649.0,"Common Stock":649.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":9028609.0,"Total Non Current Liabilities Net Minority Interest":716601.0,"Derivative Product Liabilities":427465.0,"Long Term Debt And Capital Lease Obligation":289136.0,"Long Term Capital Lease Obligation":289136.0,"Current Liabilities":8312008.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":1078521.0,"Current Capital Lease Obligation":null,"Current Debt":1078521.0,"Other Current Borrowings":1078521.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":7233487.0,"Current Accrued Expenses":3872270.0,"Interest Payable":null,"Payables":3361217.0,"Dueto Related Parties Current":null,"Accounts Payable":3361217.0,"Total Assets":16310492.0,"Total Non Current Assets":12713518.0,"Investments And Advances":null,"Goodwill And Other Intangible Assets":12151882.0,"Other Intangible Assets":12151882.0,"Net PPE":561636.0,"Accumulated Depreciation":-652114.0,"Gross PPE":1213750.0,"Other Properties":959644.0,"Machinery Furniture Equipment":254106.0,"Current Assets":3596974.0,"Other Current Assets":46263.0,"Prepaid Assets":1619285.0,"Receivables":130415.0,"Duefrom Related Parties Current":null,"Accounts Receivable":130415.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":130415.0,"Cash Cash Equivalents And Short Term Investments":1801011.0,"Cash And Cash Equivalents":1801011.0,"Cash Financial":null},"2025-12-31":{"Ordinary Shares Number":5783524.0,"Share Issued":5783524.0,"Net Debt":1930228.0,"Total Debt":2412104.0,"Tangible Book Value":-9590057.0,"Invested Capital":5563196.0,"Working Capital":-9175125.0,"Net Tangible Assets":-9590057.0,"Capital Lease Obligations":309752.0,"Common Stock Equity":3460844.0,"Total Capitalization":3460844.0,"Total Equity Gross Minority Interest":3460844.0,"Stockholders Equity":3460844.0,"Retained Earnings":-55642584.0,"Additional Paid In Capital":59102850.0,"Capital Stock":578.0,"Common Stock":578.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":11842656.0,"Total Non Current Liabilities Net Minority Interest":1031510.0,"Derivative Product Liabilities":721758.0,"Long Term Debt And Capital Lease Obligation":309752.0,"Long Term Capital Lease Obligation":309752.0,"Current Liabilities":10811146.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":2102352.0,"Current Capital Lease Obligation":0.0,"Current Debt":2102352.0,"Other Current Borrowings":2102352.0,"Pensionand Other Post Retirement Benefit Plans Current":1822534.0,"Payables And Accrued Expenses":6886260.0,"Current Accrued Expenses":1844250.0,"Interest Payable":237043.0,"Payables":5042010.0,"Dueto Related Parties Current":0.0,"Accounts Payable":5042010.0,"Total Assets":15303500.0,"Total Non Current Assets":13667479.0,"Investments And Advances":0.0,"Goodwill And Other Intangible Assets":13050901.0,"Other Intangible Assets":13050901.0,"Net PPE":616578.0,"Accumulated Depreciation":-643818.0,"Gross PPE":1260396.0,"Other Properties":1006290.0,"Machinery Furniture Equipment":254106.0,"Current Assets":1636021.0,"Other Current Assets":30286.0,"Prepaid Assets":1183491.0,"Receivables":250120.0,"Duefrom Related Parties Current":null,"Accounts Receivable":250120.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":250120.0,"Cash Cash Equivalents And Short Term Investments":172124.0,"Cash And Cash Equivalents":172124.0,"Cash Financial":null},"2025-09-30":{"Ordinary Shares Number":4488079.0,"Share Issued":4488079.0,"Net Debt":3644157.0,"Total Debt":4108696.0,"Tangible Book Value":-10636640.0,"Invested Capital":7199984.0,"Working Capital":-10473068.0,"Net Tangible Assets":-10636640.0,"Capital Lease Obligations":361824.0,"Common Stock Equity":3453112.0,"Total Capitalization":3453112.0,"Total Equity Gross Minority Interest":3453112.0,"Stockholders Equity":3453112.0,"Retained Earnings":-52204274.0,"Additional Paid In Capital":55652956.0,"Capital Stock":4430.0,"Common Stock":4430.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":12919132.0,"Total Non Current Liabilities Net Minority Interest":613371.0,"Derivative Product Liabilities":251547.0,"Long Term Debt And Capital Lease Obligation":361824.0,"Long Term Capital Lease Obligation":361824.0,"Current Liabilities":12305761.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":3746872.0,"Current Capital Lease Obligation":0.0,"Current Debt":3746872.0,"Other Current Borrowings":3746872.0,"Pensionand Other Post Retirement Benefit Plans Current":1540359.0,"Payables And Accrued Expenses":7018530.0,"Current Accrued Expenses":2066257.0,"Interest Payable":117178.0,"Payables":4952273.0,"Dueto Related Parties Current":0.0,"Accounts Payable":4952273.0,"Total Assets":16372244.0,"Total Non Current Assets":14539551.0,"Investments And Advances":null,"Goodwill And Other Intangible Assets":14089752.0,"Other Intangible Assets":14089752.0,"Net PPE":449799.0,"Accumulated Depreciation":-635522.0,"Gross PPE":1085321.0,"Other Properties":1052014.0,"Machinery Furniture Equipment":33307.0,"Current Assets":1832693.0,"Other Current Assets":47110.0,"Prepaid Assets":1632748.0,"Receivables":50120.0,"Duefrom Related Parties Current":null,"Accounts Receivable":50120.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":50120.0,"Cash Cash Equivalents And Short Term Investments":102715.0,"Cash And Cash Equivalents":102715.0,"Cash Financial":102715.0},"2025-06-30":{"Ordinary Shares Number":4380148.0,"Share Issued":4380148.0,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"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,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Dueto Related Parties Current":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Investments And Advances":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Receivables":null,"Duefrom Related Parties Current":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null},"2025-03-31":{"Ordinary Shares Number":4298939.0,"Share Issued":4298939.0,"Net Debt":1832412.0,"Total Debt":2490542.0,"Tangible Book Value":-11986049.0,"Invested Capital":5380897.0,"Working Capital":-12208299.0,"Net Tangible Assets":-11986049.0,"Capital Lease Obligations":421901.0,"Common Stock Equity":3312256.0,"Total Capitalization":3312256.0,"Total Equity Gross Minority Interest":3312256.0,"Stockholders Equity":3312256.0,"Retained Earnings":-50627379.0,"Additional Paid In Capital":53935336.0,"Capital Stock":4299.0,"Common Stock":4299.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":14626222.0,"Total Non Current Liabilities Net Minority Interest":537006.0,"Derivative Product Liabilities":304158.0,"Long Term Debt And Capital Lease Obligation":232848.0,"Long Term Capital Lease Obligation":232848.0,"Current Liabilities":14089216.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":2257694.0,"Current Capital Lease Obligation":189053.0,"Current Debt":2068641.0,"Other Current Borrowings":2068641.0,"Pensionand Other Post Retirement Benefit Plans Current":1143005.0,"Payables And Accrued Expenses":10688517.0,"Current Accrued Expenses":3096285.0,"Interest Payable":50590.0,"Payables":7592232.0,"Dueto Related Parties Current":693036.0,"Accounts Payable":6899196.0,"Total Assets":17938478.0,"Total Non Current Assets":16057561.0,"Investments And Advances":null,"Goodwill And Other Intangible Assets":15298305.0,"Other Intangible Assets":15298305.0,"Net PPE":759256.0,"Accumulated Depreciation":-618899.0,"Gross PPE":1378155.0,"Other Properties":801877.0,"Machinery Furniture Equipment":576278.0,"Current Assets":1880917.0,"Other Current Assets":null,"Prepaid Assets":1600800.0,"Receivables":43888.0,"Duefrom Related Parties Current":3000.0,"Accounts Receivable":40888.0,"Allowance For Doubtful Accounts Receivable":-50000.0,"Gross Accounts Receivable":90888.0,"Cash Cash Equivalents And Short Term Investments":236229.0,"Cash And Cash Equivalents":236229.0,"Cash Financial":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":2645807.0,"Total Debt":3304343.0,"Tangible Book Value":-13479878.0,"Invested Capital":5439572.0,"Working Capital":-13025001.0,"Net Tangible Assets":-13479878.0,"Capital Lease Obligations":509263.0,"Common Stock Equity":2644492.0,"Total Capitalization":2644492.0,"Total Equity Gross Minority Interest":2644492.0,"Stockholders Equity":2644492.0,"Retained Earnings":-47017149.0,"Additional Paid In Capital":49661259.0,"Capital Stock":382.0,"Common Stock":382.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":15505376.0,"Total Non Current Liabilities Net Minority Interest":1254816.0,"Derivative Product Liabilities":919050.0,"Long Term Debt And Capital Lease Obligation":335766.0,"Long Term Capital Lease Obligation":335766.0,"Current Liabilities":14250560.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":2968577.0,"Current Capital Lease Obligation":173497.0,"Current Debt":2795080.0,"Other Current Borrowings":2795080.0,"Pensionand Other Post Retirement Benefit Plans Current":1730043.0,"Payables And Accrued Expenses":9551940.0,"Current Accrued Expenses":2863669.0,"Interest Payable":0.0,"Payables":6688271.0,"Dueto Related Parties Current":693036.0,"Accounts Payable":5995235.0,"Total Assets":18149868.0,"Total Non Current Assets":16924309.0,"Investments And Advances":0.0,"Goodwill And Other Intangible Assets":16124370.0,"Other Intangible Assets":16124370.0,"Net PPE":799939.0,"Accumulated Depreciation":-610604.0,"Gross PPE":1410543.0,"Other Properties":845038.0,"Machinery Furniture Equipment":565505.0,"Current Assets":1225559.0,"Other Current Assets":52431.0,"Prepaid Assets":992967.0,"Receivables":30888.0,"Duefrom Related Parties Current":3000.0,"Accounts Receivable":30888.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":149273.0,"Cash And Cash Equivalents":149273.0,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":153453.2,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-2292603.0,"Total Unusual Items":383633.0,"Total Unusual Items Excluding Goodwill":383633.0,"Net Income From Continuing Operation Net Minority Interest":-3060977.0,"Reconciled Depreciation":1047411.0,"Reconciled Cost Of Revenue":null,"EBITDA":-1908970.0,"EBIT":-2956381.0,"Net Interest Income":-57607.0,"Interest Expense":57607.0,"Interest Income":null,"Normalized Income":-3291156.8,"Net Income From Continuing And Discontinued Operation":-3060977.0,"Total Expenses":3438259.0,"Total Operating Income As Reported":-3333948.0,"Diluted NI Availto Com Stockholders":-3060977.0,"Net Income Common Stockholders":-3060977.0,"Net Income":-3060977.0,"Net Income Including Noncontrolling Interests":-3060977.0,"Net Income Continuous Operations":-3060977.0,"Tax Provision":46989.0,"Pretax Income":-3013988.0,"Other Income Expense":377567.0,"Other Non Operating Income Expenses":-6066.0,"Special Income Charges":89340.0,"Other Special Charges":-89340.0,"Gain On Sale Of Security":294293.0,"Net Non Operating Interest Income Expense":-57607.0,"Interest Expense Non Operating":57607.0,"Interest Income Non Operating":null,"Operating Income":-3333948.0,"Operating Expense":3438259.0,"Depreciation Amortization Depletion Income Statement":1047411.0,"Depreciation And Amortization In Income Statement":1047411.0,"Research And Development":26944.0,"Selling General And Administration":2363904.0,"Selling And Marketing Expense":null,"General And Administrative Expense":2363904.0,"Other Gand A":2363904.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":104311.0,"Operating Revenue":104311.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2258880.0,"Total Unusual Items":109475.0,"Total Unusual Items Excluding Goodwill":109475.0,"Net Income From Continuing Operation Net Minority Interest":-3438310.0,"Reconciled Depreciation":1068517.0,"Reconciled Cost Of Revenue":null,"EBITDA":-2149405.0,"EBIT":-3217922.0,"Net Interest Income":-220388.0,"Interest Expense":220388.0,"Interest Income":null,"Normalized Income":-3547785.0,"Net Income From Continuing And Discontinued Operation":-3438310.0,"Total Expenses":3530136.0,"Total Operating Income As Reported":-3330136.0,"Diluted NI Availto Com Stockholders":-3438310.0,"Net Income Common Stockholders":-3438310.0,"Net Income":-3438310.0,"Net Income Including Noncontrolling Interests":-3438310.0,"Net Income Continuous Operations":-3438310.0,"Tax Provision":0.0,"Pretax Income":-3438310.0,"Other Income Expense":112214.0,"Other Non Operating Income Expenses":2739.0,"Special Income Charges":579686.0,"Other Special Charges":-579686.0,"Gain On Sale Of Security":-470211.0,"Net Non Operating Interest Income Expense":-220388.0,"Interest Expense Non Operating":220388.0,"Interest Income Non Operating":null,"Operating Income":-3330136.0,"Operating Expense":3530136.0,"Depreciation Amortization Depletion Income Statement":1022791.0,"Depreciation And Amortization In Income Statement":1022791.0,"Research And Development":148507.0,"Selling General And Administration":2358838.0,"Selling And Marketing Expense":null,"General And Administrative Expense":2358838.0,"Other Gand A":2358838.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":200000.0,"Operating Revenue":200000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1273766.0,"Total Unusual Items":-104340.0,"Total Unusual Items Excluding Goodwill":-104340.0,"Net Income From Continuing Operation Net Minority Interest":-2481975.0,"Reconciled Depreciation":1060448.0,"Reconciled Cost Of Revenue":0.0,"EBITDA":-1378106.0,"EBIT":-2438554.0,"Net Interest Income":-43421.0,"Interest Expense":43421.0,"Interest Income":null,"Normalized Income":-2377635.0,"Net Income From Continuing And Discontinued Operation":-2481975.0,"Total Expenses":2376733.0,"Total Operating Income As Reported":-2316613.0,"Diluted NI Availto Com Stockholders":-2481975.0,"Net Income Common Stockholders":-2481975.0,"Net Income":-2481975.0,"Net Income Including Noncontrolling Interests":-2481975.0,"Net Income Continuous Operations":-2481975.0,"Tax Provision":0.0,"Pretax Income":-2481975.0,"Other Income Expense":-121941.0,"Other Non Operating Income Expenses":-17601.0,"Special Income Charges":-347666.0,"Other Special Charges":347666.0,"Gain On Sale Of Security":243326.0,"Net Non Operating Interest Income Expense":-43421.0,"Interest Expense Non Operating":43421.0,"Interest Income Non Operating":null,"Operating Income":-2316613.0,"Operating Expense":2376733.0,"Depreciation Amortization Depletion Income Statement":928495.0,"Depreciation And Amortization In Income Statement":928495.0,"Research And Development":-3629.0,"Selling General And Administration":1451867.0,"Selling And Marketing Expense":0.0,"General And Administrative Expense":1451867.0,"Other Gand A":1451867.0,"Gross Profit":60120.0,"Cost Of Revenue":0.0,"Total Revenue":60120.0,"Operating Revenue":60120.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3160874.0,"Total Unusual Items":614892.0,"Total Unusual Items Excluding Goodwill":614892.0,"Net Income From Continuing Operation Net Minority Interest":-3610230.0,"Reconciled Depreciation":939206.0,"Reconciled Cost Of Revenue":0.0,"EBITDA":-2545982.0,"EBIT":-3485188.0,"Net Interest Income":-125042.0,"Interest Expense":125042.0,"Interest Income":2.0,"Normalized Income":-4225122.0,"Net Income From Continuing And Discontinued Operation":-3610230.0,"Total Expenses":4164092.0,"Total Operating Income As Reported":-4154092.0,"Diluted NI Availto Com Stockholders":-3610230.0,"Net Income Common Stockholders":-3610230.0,"Net Income":-3610230.0,"Net Income Including Noncontrolling Interests":-3610230.0,"Net Income Continuous Operations":-3610230.0,"Tax Provision":0.0,"Pretax Income":-3610230.0,"Other Income Expense":668904.0,"Other Non Operating Income Expenses":54012.0,"Special Income Charges":0.0,"Other Special Charges":null,"Gain On Sale Of Security":614892.0,"Net Non Operating Interest Income Expense":-125042.0,"Interest Expense Non Operating":125042.0,"Interest Income Non Operating":2.0,"Operating Income":-4154092.0,"Operating Expense":4164092.0,"Depreciation Amortization Depletion Income Statement":939206.0,"Depreciation And Amortization In Income Statement":939206.0,"Research And Development":10697.0,"Selling General And Administration":3214189.0,"Selling And Marketing Expense":null,"General And Administrative Expense":3214189.0,"Other Gand A":3214189.0,"Gross Profit":10000.0,"Cost Of Revenue":0.0,"Total Revenue":10000.0,"Operating Revenue":10000.0},"2024-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-17093169.0,"Total Unusual Items":231818.0,"Total Unusual Items Excluding Goodwill":231818.0,"Net Income From Continuing Operation Net Minority Interest":-17958233.0,"Reconciled Depreciation":956445.0,"Reconciled Cost Of Revenue":0.0,"EBITDA":-16861351.0,"EBIT":-17817796.0,"Net Interest Income":-140433.0,"Interest Expense":140437.0,"Interest Income":4.0,"Normalized Income":-18190051.0,"Net Income From Continuing And Discontinued Operation":-17958233.0,"Total Expenses":18072751.0,"Total Operating Income As Reported":-18072751.0,"Diluted NI Availto Com Stockholders":-17958233.0,"Net Income Common Stockholders":-17958233.0,"Net Income":-17958233.0,"Net Income Including Noncontrolling Interests":-17958233.0,"Net Income Continuous Operations":-17958233.0,"Tax Provision":0.0,"Pretax Income":-17958233.0,"Other Income Expense":254951.0,"Other Non Operating Income Expenses":23133.0,"Special Income Charges":0.0,"Other Special Charges":0.0,"Gain On Sale Of Security":231818.0,"Net Non Operating Interest Income Expense":-140433.0,"Interest Expense Non Operating":140437.0,"Interest Income Non Operating":4.0,"Operating Income":-18072751.0,"Operating Expense":18072751.0,"Depreciation Amortization Depletion Income Statement":956445.0,"Depreciation And Amortization In Income Statement":956445.0,"Research And Development":368352.0,"Selling General And Administration":3272954.0,"Selling And Marketing Expense":null,"General And Administrative Expense":3272954.0,"Other Gand A":3272954.0,"Gross Profit":0.0,"Cost Of Revenue":0.0,"Total Revenue":0.0,"Operating Revenue":0.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-3873089.0,"Repayment Of Debt":-680332.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":1542982.0,"Capital Expenditure":-148392.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":1801011.0,"Beginning Cash Position":172124.0,"Changes In Cash":1628887.0,"Financing Cash Flow":5493679.0,"Cash Flow From Continuing Financing Activities":5493679.0,"Net Other Financing Charges":183895.0,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":4447134.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":1542982.0,"Common Stock Issuance":1542982.0,"Net Issuance Payments Of Debt":-680332.0,"Net Short Term Debt Issuance":-50000.0,"Short Term Debt Payments":-50000.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-630332.0,"Long Term Debt Payments":-630332.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-140095.0,"Cash Flow From Continuing Investing Activities":-140095.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":8297.0,"Sale Of PPE":8297.0,"Purchase Of PPE":null,"Capital Expenditure Reported":-148392.0,"Operating Cash Flow":-3724697.0,"Cash Flow From Continuing Operating Activities":-3724697.0,"Change In Working Capital":-1633091.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-20616.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-1280409.0,"Change In Accrued Expense":400384.0,"Change In Payable":-1680793.0,"Change In Account Payable":-1680793.0,"Change In Prepaid Assets":-451771.0,"Change In Receivables":119705.0,"Changes In Account Receivables":119705.0,"Other Non Cash Items":57607.0,"Stock Based Compensation":112000.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":46646.0,"Depreciation Amortization Depletion":1047411.0,"Depreciation And Amortization":1047411.0,"Depreciation":null,"Operating Gains Losses":-294293.0,"Gain Loss On Investment Securities":-294293.0,"Net Income From Continuing Operations":-3060977.0},"2025-12-31":{"Free Cash Flow":818984.0,"Repayment Of Debt":-306983.0,"Issuance Of Debt":19847.0,"Issuance Of Capital Stock":-1288215.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":172125.0,"Beginning Cash Position":102715.0,"Changes In Cash":69410.0,"Financing Cash Flow":-749574.0,"Cash Flow From Continuing Financing Activities":-749574.0,"Net Other Financing Charges":null,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":-4.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":-1288215.0,"Common Stock Issuance":-1288215.0,"Net Issuance Payments Of Debt":-287136.0,"Net Short Term Debt Issuance":19847.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":19847.0,"Net Long Term Debt Issuance":-306983.0,"Long Term Debt Payments":-306983.0,"Long Term Debt Issuance":null,"Investing Cash Flow":560947.0,"Cash Flow From Continuing Investing Activities":560947.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-23512.0,"Sale Of PPE":null,"Purchase Of PPE":-23512.0,"Capital Expenditure Reported":null,"Operating Cash Flow":258037.0,"Cash Flow From Continuing Operating Activities":258037.0,"Change In Working Capital":2660890.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-52072.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":2446881.0,"Change In Accrued Expense":547621.0,"Change In Payable":1899260.0,"Change In Account Payable":1899260.0,"Change In Prepaid Assets":466081.0,"Change In Receivables":-200000.0,"Changes In Account Receivables":-200000.0,"Other Non Cash Items":-37634.0,"Stock Based Compensation":114049.0,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":1068517.0,"Depreciation And Amortization":1068517.0,"Depreciation":1068517.0,"Operating Gains Losses":-109475.0,"Gain Loss On Investment Securities":470211.0,"Net Income From Continuing Operations":-3438310.0},"2025-09-30":{"Free Cash Flow":-550206.0,"Repayment Of Debt":-88435.0,"Issuance Of Debt":721000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-442947.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":102715.0,"Beginning Cash Position":20356.0,"Changes In Cash":82359.0,"Financing Cash Flow":632565.0,"Cash Flow From Continuing Financing Activities":632565.0,"Net Other Financing Charges":null,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":632565.0,"Net Short Term Debt Issuance":778200.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":721000.0,"Net Long Term Debt Issuance":-145635.0,"Long Term Debt Payments":-145635.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-442947.0,"Cash Flow From Continuing Investing Activities":-442947.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"Capital Expenditure Reported":null,"Operating Cash Flow":-107259.0,"Cash Flow From Continuing Operating Activities":-107259.0,"Change In Working Capital":1087107.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-4431.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":889871.0,"Change In Accrued Expense":409587.0,"Change In Payable":480284.0,"Change In Account Payable":480284.0,"Change In Prepaid Assets":242787.0,"Change In Receivables":-41120.0,"Changes In Account Receivables":-41120.0,"Other Non Cash Items":0.0,"Stock Based Compensation":209941.0,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":1060448.0,"Depreciation And Amortization":1060448.0,"Depreciation":2957920.0,"Operating Gains Losses":104340.0,"Gain Loss On Investment Securities":-243326.0,"Net Income From Continuing Operations":-2481975.0},"2025-06-30":{"Free Cash Flow":null,"Repayment Of Debt":-57200.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"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":null,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":1045666.0,"Net Short Term Debt Issuance":1045666.0,"Short Term Debt Payments":-57200.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Capital Expenditure Reported":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":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,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null},"2025-03-31":{"Free Cash Flow":-2738136.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":1325542.0,"Capital Expenditure":-110274.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":236229.0,"Beginning Cash Position":149273.0,"Changes In Cash":86956.0,"Financing Cash Flow":2825092.0,"Cash Flow From Continuing Financing Activities":2825092.0,"Net Other Financing Charges":null,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":1499550.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":1325542.0,"Common Stock Issuance":1325542.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-110274.0,"Cash Flow From Continuing Investing Activities":-110274.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Purchase Of PPE":0.0,"Capital Expenditure Reported":-110274.0,"Operating Cash Flow":-2627862.0,"Cash Flow From Continuing Operating Activities":-2627862.0,"Change In Working Capital":159270.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-87362.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":815034.0,"Change In Accrued Expense":-88927.0,"Change In Payable":903961.0,"Change In Account Payable":903961.0,"Change In Prepaid Assets":-558402.0,"Change In Receivables":-10000.0,"Changes In Account Receivables":-10000.0,"Other Non Cash Items":129183.0,"Stock Based Compensation":369601.0,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":939206.0,"Depreciation And Amortization":939206.0,"Depreciation":null,"Operating Gains Losses":-614892.0,"Gain Loss On Investment Securities":-614892.0,"Net Income From Continuing Operations":-3610230.0},"2024-12-31":{"Free Cash Flow":-2438998.0,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1025393.0,"Capital Expenditure":-65427.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":149273.0,"Beginning Cash Position":72878.0,"Changes In Cash":76395.0,"Financing Cash Flow":2515393.0,"Cash Flow From Continuing Financing Activities":2515393.0,"Net Other Financing Charges":1490000.0,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":1025393.0,"Common Stock Issuance":1025393.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-65427.0,"Cash Flow From Continuing Investing Activities":-65427.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"Capital Expenditure Reported":-65427.0,"Operating Cash Flow":-2373571.0,"Cash Flow From Continuing Operating Activities":-2373571.0,"Change In Working Capital":1002102.0,"Change In Other Working Capital":0.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":1027321.0,"Change In Accrued Expense":408396.0,"Change In Payable":618925.0,"Change In Account Payable":618925.0,"Change In Prepaid Assets":32705.0,"Change In Receivables":0.0,"Changes In Account Receivables":0.0,"Other Non Cash Items":13565624.0,"Stock Based Compensation":232304.0,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":956445.0,"Depreciation And Amortization":956445.0,"Depreciation":null,"Operating Gains Losses":-231818.0,"Gain Loss On Investment Securities":-231818.0,"Net Income From Continuing Operations":-17958233.0}}}