{"ticker":"BNCWW","downloaded_at":"2026-08-20","balance_sheet":{"2026-04-30":{"Ordinary Shares Number":42607962.0,"Share Issued":42607962.0,"Net Debt":null,"Total Debt":2506000.0,"Tangible Book Value":296438000.0,"Invested Capital":306612000.0,"Working Capital":1584000.0,"Net Tangible Assets":296438000.0,"Capital Lease Obligations":670000.0,"Common Stock Equity":304776000.0,"Total Capitalization":305529000.0,"Total Equity Gross Minority Interest":304776000.0,"Stockholders Equity":304776000.0,"Gains Losses Not Affecting Retained Earnings":59000.0,"Other Equity Adjustments":59000.0,"Retained Earnings":73443000.0,"Additional Paid In Capital":231274000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":33070000.0,"Total Non Current Liabilities Net Minority Interest":24426000.0,"Other Non Current Liabilities":1642000.0,"Derivative Product Liabilities":22031000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":753000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":753000.0,"Current Liabilities":8644000.0,"Other Current Liabilities":678000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":1753000.0,"Current Capital Lease Obligation":670000.0,"Current Debt":1083000.0,"Other Current Borrowings":1083000.0,"Current Notes Payable":null,"Payables And Accrued Expenses":6213000.0,"Current Accrued Expenses":null,"Payables":6213000.0,"Other Payable":null,"Dueto Related Parties Current":923000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":5290000.0,"Total Assets":337846000.0,"Total Non Current Assets":327618000.0,"Other Non Current Assets":319280000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":8338000.0,"Other Intangible Assets":4800000.0,"Goodwill":3538000.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":10228000.0,"Other Current Assets":3127000.0,"Inventory":4040000.0,"Inventories Adjustments Allowances":-409000.0,"Finished Goods":4070000.0,"Raw Materials":379000.0,"Receivables":null,"Other Receivables":null,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":3061000.0,"Cash And Cash Equivalents":3061000.0},"2026-01-31":{"Ordinary Shares Number":43673955.0,"Share Issued":43673955.0,"Net Debt":null,"Total Debt":3757931.0,"Tangible Book Value":355796674.0,"Invested Capital":366695894.0,"Working Capital":13889711.0,"Net Tangible Assets":355796674.0,"Capital Lease Obligations":1946075.0,"Common Stock Equity":364884038.0,"Total Capitalization":365634060.0,"Total Equity Gross Minority Interest":364884038.0,"Stockholders Equity":364884038.0,"Gains Losses Not Affecting Retained Earnings":41298.0,"Other Equity Adjustments":41298.0,"Retained Earnings":129420280.0,"Additional Paid In Capital":235422023.0,"Capital Stock":437.0,"Common Stock":437.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":71889537.0,"Total Non Current Liabilities Net Minority Interest":63320842.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":60070872.0,"Non Current Deferred Liabilities":1263118.0,"Non Current Deferred Taxes Liabilities":1263118.0,"Long Term Debt And Capital Lease Obligation":1986852.0,"Long Term Capital Lease Obligation":1236830.0,"Long Term Debt":750022.0,"Current Liabilities":8568695.0,"Other Current Liabilities":null,"Current Deferred Liabilities":501182.0,"Current Deferred Revenue":501182.0,"Current Debt And Capital Lease Obligation":1771079.0,"Current Capital Lease Obligation":709245.0,"Current Debt":1061834.0,"Other Current Borrowings":694684.0,"Current Notes Payable":367150.0,"Payables And Accrued Expenses":6296434.0,"Current Accrued Expenses":1114734.0,"Payables":5181700.0,"Other Payable":null,"Dueto Related Parties Current":null,"Total Tax Payable":240537.0,"Income Tax Payable":13054.0,"Accounts Payable":4941163.0,"Total Assets":436773575.0,"Total Non Current Assets":414315169.0,"Other Non Current Assets":402836035.0,"Non Current Prepaid Assets":235037.0,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Goodwill And Other Intangible Assets":9087364.0,"Other Intangible Assets":4917213.0,"Goodwill":4170151.0,"Net PPE":2156733.0,"Accumulated Depreciation":-915242.0,"Gross PPE":3071975.0,"Leases":319159.0,"Other Properties":2119115.0,"Machinery Furniture Equipment":633701.0,"Properties":0.0,"Current Assets":22458406.0,"Other Current Assets":442063.0,"Inventory":3864974.0,"Inventories Adjustments Allowances":-306524.0,"Finished Goods":3772546.0,"Raw Materials":398952.0,"Receivables":6828345.0,"Other Receivables":6577127.0,"Duefrom Related Parties Current":0.0,"Taxes Receivable":185202.0,"Accounts Receivable":66016.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":66016.0,"Cash Cash Equivalents And Short Term Investments":11323024.0,"Cash And Cash Equivalents":11323024.0},"2025-10-31":{"Ordinary Shares Number":45321002.0,"Share Issued":45321002.0,"Net Debt":null,"Total Debt":7574530.0,"Tangible Book Value":475948348.0,"Invested Capital":490605162.0,"Working Capital":46846204.0,"Net Tangible Assets":475948348.0,"Capital Lease Obligations":1858893.0,"Common Stock Equity":484889525.0,"Total Capitalization":486274542.0,"Total Equity Gross Minority Interest":484889525.0,"Stockholders Equity":484889525.0,"Gains Losses Not Affecting Retained Earnings":-49550.0,"Other Equity Adjustments":-49550.0,"Retained Earnings":235992420.0,"Additional Paid In Capital":248946201.0,"Capital Stock":454.0,"Common Stock":454.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":131575196.0,"Total Non Current Liabilities Net Minority Interest":120328358.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":98132639.0,"Non Current Deferred Liabilities":19623329.0,"Non Current Deferred Taxes Liabilities":19623329.0,"Long Term Debt And Capital Lease Obligation":2572390.0,"Long Term Capital Lease Obligation":1187373.0,"Long Term Debt":1385017.0,"Current Liabilities":11246838.0,"Other Current Liabilities":null,"Current Deferred Liabilities":739643.0,"Current Deferred Revenue":739643.0,"Current Debt And Capital Lease Obligation":5002140.0,"Current Capital Lease Obligation":671520.0,"Current Debt":4330620.0,"Other Current Borrowings":356900.0,"Current Notes Payable":3973720.0,"Payables And Accrued Expenses":5505055.0,"Current Accrued Expenses":4045121.0,"Payables":1459934.0,"Other Payable":null,"Dueto Related Parties Current":null,"Total Tax Payable":203309.0,"Income Tax Payable":0.0,"Accounts Payable":1256625.0,"Total Assets":616464721.0,"Total Non Current Assets":558371679.0,"Other Non Current Assets":547108026.0,"Non Current Prepaid Assets":228887.0,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Goodwill And Other Intangible Assets":8941177.0,"Other Intangible Assets":4908861.0,"Goodwill":4032316.0,"Net PPE":2093589.0,"Accumulated Depreciation":-874002.0,"Gross PPE":2967591.0,"Leases":305694.0,"Other Properties":2035960.0,"Machinery Furniture Equipment":625937.0,"Properties":0.0,"Current Assets":58093042.0,"Other Current Assets":873408.0,"Inventory":3488357.0,"Inventories Adjustments Allowances":-108988.0,"Finished Goods":3296614.0,"Raw Materials":300731.0,"Receivables":21196022.0,"Other Receivables":21112342.0,"Duefrom Related Parties Current":0.0,"Taxes Receivable":null,"Accounts Receivable":83680.0,"Allowance For Doubtful Accounts Receivable":-92942.0,"Gross Accounts Receivable":176622.0,"Cash Cash Equivalents And Short Term Investments":32535255.0,"Cash And Cash Equivalents":32535255.0},"2025-07-31":{"Ordinary Shares Number":860457.0,"Share Issued":860457.0,"Net Debt":2520070.0,"Total Debt":7504334.0,"Tangible Book Value":-2470574.0,"Invested Capital":12439679.0,"Working Capital":-1010816.0,"Net Tangible Assets":-2470574.0,"Capital Lease Obligations":1964553.0,"Common Stock Equity":6899898.0,"Total Capitalization":8276635.0,"Total Equity Gross Minority Interest":6899898.0,"Stockholders Equity":6899898.0,"Gains Losses Not Affecting Retained Earnings":-46864.0,"Other Equity Adjustments":-46864.0,"Retained Earnings":-47650353.0,"Additional Paid In Capital":54597106.0,"Capital Stock":9.0,"Common Stock":9.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":12228163.0,"Total Non Current Liabilities Net Minority Interest":3920749.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":1241444.0,"Non Current Deferred Taxes Liabilities":1241444.0,"Long Term Debt And Capital Lease Obligation":2679305.0,"Long Term Capital Lease Obligation":1302568.0,"Long Term Debt":1376737.0,"Current Liabilities":8307414.0,"Other Current Liabilities":12803.0,"Current Deferred Liabilities":433122.0,"Current Deferred Revenue":433122.0,"Current Debt And Capital Lease Obligation":4825029.0,"Current Capital Lease Obligation":661985.0,"Current Debt":4163044.0,"Other Current Borrowings":360850.0,"Current Notes Payable":3802194.0,"Payables And Accrued Expenses":3036460.0,"Current Accrued Expenses":1659638.0,"Payables":1376822.0,"Other Payable":null,"Dueto Related Parties Current":null,"Total Tax Payable":274590.0,"Income Tax Payable":47296.0,"Accounts Payable":1102232.0,"Total Assets":19128061.0,"Total Non Current Assets":11831463.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":231257.0,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Goodwill And Other Intangible Assets":9370472.0,"Other Intangible Assets":5152027.0,"Goodwill":4218445.0,"Net PPE":2229734.0,"Accumulated Depreciation":-852023.0,"Gross PPE":3081757.0,"Leases":309078.0,"Other Properties":2144709.0,"Machinery Furniture Equipment":627970.0,"Properties":0.0,"Current Assets":7296598.0,"Other Current Assets":479848.0,"Inventory":3374770.0,"Inventories Adjustments Allowances":-304600.0,"Finished Goods":3294343.0,"Raw Materials":385027.0,"Receivables":422269.0,"Other Receivables":233274.0,"Duefrom Related Parties Current":0.0,"Taxes Receivable":null,"Accounts Receivable":188995.0,"Allowance For Doubtful Accounts Receivable":-86000.0,"Gross Accounts Receivable":274995.0,"Cash Cash Equivalents And Short Term Investments":3019711.0,"Cash And Cash Equivalents":3019711.0},"2025-03-31":{"Ordinary Shares Number":802346.0,"Share Issued":802346.0,"Net Debt":null,"Total Debt":239189.0,"Tangible Book Value":8205440.0,"Invested Capital":8207270.0,"Working Capital":8070550.0,"Net Tangible Assets":8205440.0,"Capital Lease Obligations":239189.0,"Common Stock Equity":8207270.0,"Total Capitalization":8207270.0,"Total Equity Gross Minority Interest":8207270.0,"Stockholders Equity":8207270.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":-41404813.0,"Additional Paid In Capital":49612075.0,"Capital Stock":8.0,"Common Stock":8.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1228830.0,"Total Non Current Liabilities Net Minority Interest":101314.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":101314.0,"Long Term Capital Lease Obligation":101314.0,"Long Term Debt":null,"Current Liabilities":1127516.0,"Other Current Liabilities":null,"Current Deferred Liabilities":474679.0,"Current Deferred Revenue":474679.0,"Current Debt And Capital Lease Obligation":137875.0,"Current Capital Lease Obligation":137875.0,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":null,"Payables And Accrued Expenses":514962.0,"Current Accrued Expenses":173024.0,"Payables":341938.0,"Other Payable":5462.0,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":336476.0,"Total Assets":9436100.0,"Total Non Current Assets":238034.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":14747.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":1830.0,"Other Intangible Assets":1830.0,"Goodwill":null,"Net PPE":221457.0,"Accumulated Depreciation":-116087.0,"Gross PPE":337544.0,"Leases":null,"Other Properties":216891.0,"Machinery Furniture Equipment":120653.0,"Properties":null,"Current Assets":9198066.0,"Other Current Assets":179258.0,"Inventory":20283.0,"Inventories Adjustments Allowances":-204840.0,"Finished Goods":121781.0,"Raw Materials":103342.0,"Receivables":291172.0,"Other Receivables":234328.0,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"Accounts Receivable":56844.0,"Allowance For Doubtful Accounts Receivable":-84928.0,"Gross Accounts Receivable":141772.0,"Cash Cash Equivalents And Short Term Investments":8707353.0,"Cash And Cash Equivalents":8707353.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"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,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":0.0,"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":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":134147.0,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":343790.0,"Current Deferred Revenue":343790.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":383360.0,"Payables":null,"Other Payable":1765.0,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":14747.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":250968.0,"Accumulated Depreciation":-114955.0,"Gross PPE":365923.0,"Leases":null,"Other Properties":245270.0,"Machinery Furniture Equipment":120653.0,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Raw Materials":null,"Receivables":247369.0,"Other Receivables":234328.0,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"Accounts Receivable":13041.0,"Allowance For Doubtful Accounts Receivable":-84961.0,"Gross Accounts Receivable":98002.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-01-31":{"Tax Effect Of Unusual Items":-17894242.527,"Tax Rate For Calcs":0.147,"Normalized EBITDA":-3076482.0,"Total Unusual Items":-121729541.0,"Total Unusual Items Excluding Goodwill":-121729541.0,"Net Income From Continuing Operation Net Minority Interest":-106572140.0,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":5571329.0,"EBITDA":-124806023.0,"EBIT":-124806023.0,"Net Interest Income":-158330.0,"Interest Expense":158330.0,"Normalized Income":-2736841.527,"Net Income From Continuing And Discontinued Operation":-106572140.0,"Total Expenses":11853352.0,"Total Operating Income As Reported":-164310034.0,"Diluted NI Availto Com Stockholders":-106572140.0,"Net Income Common Stockholders":-106572140.0,"Net Income":-106572140.0,"Net Income Including Noncontrolling Interests":-106572140.0,"Net Income Continuous Operations":-106572140.0,"Tax Provision":-18392213.0,"Pretax Income":-124964353.0,"Other Income Expense":-120287297.0,"Other Non Operating Income Expenses":1442244.0,"Special Income Charges":-159791308.0,"Gain On Sale Of Ppe":-159791308.0,"Gain On Sale Of Security":-121729541.0,"Net Non Operating Interest Income Expense":-158330.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":158330.0,"Operating Income":-4518726.0,"Operating Expense":6282023.0,"Research And Development":null,"Selling General And Administration":6282023.0,"Selling And Marketing Expense":284366.0,"General And Administrative Expense":5997657.0,"Other Gand A":5997657.0,"Gross Profit":1763297.0,"Cost Of Revenue":5571329.0,"Total Revenue":7334626.0,"Operating Revenue":7334626.0},"2025-10-31":{"Tax Effect Of Unusual Items":19251108.3,"Tax Rate For Calcs":0.06,"Normalized EBITDA":-18655307.0,"Total Unusual Items":320851805.0,"Total Unusual Items Excluding Goodwill":320851805.0,"Net Income From Continuing Operation Net Minority Interest":283642773.0,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":5050228.0,"EBITDA":302196498.0,"EBIT":302196498.0,"Net Interest Income":-392228.0,"Interest Expense":392228.0,"Normalized Income":-17957923.7,"Net Income From Continuing And Discontinued Operation":283642773.0,"Total Expenses":31371855.0,"Total Operating Income As Reported":89805348.0,"Diluted NI Availto Com Stockholders":283642773.0,"Net Income Common Stockholders":283642773.0,"Net Income":283642773.0,"Net Income Including Noncontrolling Interests":283642773.0,"Net Income Continuous Operations":283642773.0,"Tax Provision":18161497.0,"Pretax Income":301804270.0,"Other Income Expense":326424868.0,"Other Non Operating Income Expenses":5573063.0,"Special Income Charges":114033718.0,"Gain On Sale Of Ppe":114033718.0,"Gain On Sale Of Security":320851805.0,"Net Non Operating Interest Income Expense":-392228.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":392228.0,"Operating Income":-24228370.0,"Operating Expense":26321627.0,"Research And Development":0.0,"Selling General And Administration":26321627.0,"Selling And Marketing Expense":4655063.0,"General And Administrative Expense":21666564.0,"Other Gand A":21666564.0,"Gross Profit":2093257.0,"Cost Of Revenue":5050228.0,"Total Revenue":7143485.0,"Operating Revenue":7143485.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1072705.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1068578.0,"Reconciled Depreciation":1132.0,"Reconciled Cost Of Revenue":674173.0,"EBITDA":-1072705.0,"EBIT":-1073837.0,"Net Interest Income":5259.0,"Interest Expense":null,"Normalized Income":-1068578.0,"Net Income From Continuing And Discontinued Operation":-1068578.0,"Total Expenses":1787297.0,"Total Operating Income As Reported":-1073837.0,"Diluted NI Availto Com Stockholders":-1068578.0,"Net Income Common Stockholders":-1068578.0,"Net Income":-1068578.0,"Net Income Including Noncontrolling Interests":-1068578.0,"Net Income Continuous Operations":-1068578.0,"Tax Provision":0.0,"Pretax Income":-1068578.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":5259.0,"Total Other Finance Cost":-5259.0,"Interest Expense Non Operating":null,"Operating Income":-1073837.0,"Operating Expense":1113124.0,"Research And Development":null,"Selling General And Administration":1113124.0,"Selling And Marketing Expense":2968.0,"General And Administrative Expense":1110156.0,"Other Gand A":1110156.0,"Gross Profit":39287.0,"Cost Of Revenue":674173.0,"Total Revenue":713460.0,"Operating Revenue":713460.0},"2024-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1020661.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1018638.0,"Reconciled Depreciation":3737.0,"Reconciled Cost Of Revenue":592343.0,"EBITDA":-1020661.0,"EBIT":-1024398.0,"Net Interest Income":5760.0,"Interest Expense":null,"Normalized Income":-1018638.0,"Net Income From Continuing And Discontinued Operation":-1018638.0,"Total Expenses":1441845.0,"Total Operating Income As Reported":-1024398.0,"Diluted NI Availto Com Stockholders":-1018638.0,"Net Income Common Stockholders":-1018638.0,"Net Income":-1018638.0,"Net Income Including Noncontrolling Interests":-1018638.0,"Net Income Continuous Operations":-1018638.0,"Tax Provision":0.0,"Pretax Income":-1018638.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":5760.0,"Total Other Finance Cost":-5760.0,"Interest Expense Non Operating":null,"Operating Income":-1024398.0,"Operating Expense":849502.0,"Research And Development":0.0,"Selling General And Administration":849502.0,"Selling And Marketing Expense":2685.0,"General And Administrative Expense":846817.0,"Other Gand A":846817.0,"Gross Profit":-174896.0,"Cost Of Revenue":592343.0,"Total Revenue":417447.0,"Operating Revenue":461082.0}},"cashflow":{"2025-03-31":{"Free Cash Flow":-745473.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":8707353.0,"Beginning Cash Position":9452826.0,"Changes In Cash":-745473.0,"Financing Cash Flow":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Operating Cash Flow":-745473.0,"Cash Flow From Continuing Operating Activities":-745473.0,"Change In Working Capital":230349.0,"Change In Other Working Capital":130888.0,"Change In Other Current Liabilities":-30609.0,"Change In Payables And Accrued Expense":-35515.0,"Change In Prepaid Assets":188811.0,"Change In Inventory":20544.0,"Change In Receivables":-43770.0,"Changes In Account Receivables":-43770.0,"Other Non Cash Items":28379.0,"Stock Based Compensation":78125.0,"Provisionand Write Offof Assets":-14880.0,"Depreciation Amortization Depletion":1132.0,"Depreciation And Amortization":1132.0,"Depreciation":1132.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-1068578.0},"2024-12-31":{"Free Cash Flow":-842333.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":9452826.0,"Beginning Cash Position":10295159.0,"Changes In Cash":-842333.0,"Financing Cash Flow":0.0,"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,"Operating Cash Flow":-842333.0,"Cash Flow From Continuing Operating Activities":-842333.0,"Change In Working Capital":141286.0,"Change In Other Working Capital":-125174.0,"Change In Other Current Liabilities":-30014.0,"Change In Payables And Accrued Expense":186323.0,"Change In Prepaid Assets":53194.0,"Change In Inventory":8550.0,"Change In Receivables":48407.0,"Changes In Account Receivables":58321.0,"Other Non Cash Items":28105.0,"Stock Based Compensation":12979.0,"Provisionand Write Offof Assets":-9973.0,"Depreciation Amortization Depletion":3737.0,"Depreciation And Amortization":3737.0,"Depreciation":3737.0,"Operating Gains Losses":171.0,"Net Income From Continuing Operations":-1018638.0}}}