{"ticker":"CJMB","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":5646118.0,"Share Issued":5646118.0,"Total Debt":2240424.0,"Tangible Book Value":1599533.0,"Invested Capital":1614939.0,"Working Capital":1519182.0,"Net Tangible Assets":1599533.0,"Capital Lease Obligations":2225018.0,"Common Stock Equity":1599533.0,"Total Capitalization":1599533.0,"Total Equity Gross Minority Interest":1599533.0,"Stockholders Equity":1599533.0,"Retained Earnings":-13475068.0,"Additional Paid In Capital":15068955.0,"Capital Stock":5646.0,"Common Stock":5646.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":4110862.0,"Total Non Current Liabilities Net Minority Interest":2595653.0,"Derivative Product Liabilities":709445.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":1886208.0,"Long Term Capital Lease Obligation":1886208.0,"Current Liabilities":1515209.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Deferred Taxes Liabilities":null,"Current Debt And Capital Lease Obligation":354216.0,"Current Capital Lease Obligation":338810.0,"Current Debt":15406.0,"Line Of Credit":15406.0,"Current Notes Payable":null,"Payables And Accrued Expenses":1160993.0,"Current Accrued Expenses":554369.0,"Payables":606624.0,"Total Tax Payable":23363.0,"Income Tax Payable":23363.0,"Accounts Payable":583261.0,"Total Assets":5710395.0,"Total Non Current Assets":2676004.0,"Non Current Prepaid Assets":null,"Net PPE":2676004.0,"Accumulated Depreciation":-798034.0,"Gross PPE":3474038.0,"Other Properties":3474038.0,"Machinery Furniture Equipment":null,"Current Assets":3034391.0,"Other Current Assets":577150.0,"Current Deferred Assets":null,"Prepaid Assets":null,"Inventory":218076.0,"Receivables":823599.0,"Taxes Receivable":null,"Loans Receivable":null,"Accounts Receivable":823599.0,"Allowance For Doubtful Accounts Receivable":-60807.0,"Gross Accounts Receivable":884406.0,"Cash Cash Equivalents And Short Term Investments":1415566.0,"Cash And Cash Equivalents":1415566.0,"Cash Financial":null},"2025-12-31":{"Ordinary Shares Number":4858663.0,"Share Issued":4858663.0,"Total Debt":2001512.0,"Tangible Book Value":2328039.0,"Invested Capital":2342387.0,"Working Capital":1645383.0,"Net Tangible Assets":2328039.0,"Capital Lease Obligations":1987164.0,"Common Stock Equity":2328039.0,"Total Capitalization":2328039.0,"Total Equity Gross Minority Interest":2328039.0,"Stockholders Equity":2328039.0,"Retained Earnings":-10260014.0,"Additional Paid In Capital":12583193.0,"Capital Stock":4860.0,"Common Stock":4860.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3447662.0,"Total Non Current Liabilities Net Minority Interest":2034445.0,"Derivative Product Liabilities":371216.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":1663229.0,"Long Term Capital Lease Obligation":1663229.0,"Current Liabilities":1413217.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Deferred Taxes Liabilities":null,"Current Debt And Capital Lease Obligation":338283.0,"Current Capital Lease Obligation":323935.0,"Current Debt":14348.0,"Line Of Credit":14348.0,"Current Notes Payable":null,"Payables And Accrued Expenses":1074934.0,"Current Accrued Expenses":487835.0,"Payables":587099.0,"Total Tax Payable":23085.0,"Income Tax Payable":23085.0,"Accounts Payable":564014.0,"Total Assets":5775701.0,"Total Non Current Assets":2717101.0,"Non Current Prepaid Assets":0.0,"Net PPE":2717101.0,"Accumulated Depreciation":-1302743.0,"Gross PPE":4019844.0,"Other Properties":2019568.0,"Machinery Furniture Equipment":2000276.0,"Current Assets":3058600.0,"Other Current Assets":341311.0,"Current Deferred Assets":0.0,"Prepaid Assets":null,"Inventory":243285.0,"Receivables":343246.0,"Taxes Receivable":0.0,"Loans Receivable":0.0,"Accounts Receivable":343246.0,"Allowance For Doubtful Accounts Receivable":-61675.0,"Gross Accounts Receivable":404921.0,"Cash Cash Equivalents And Short Term Investments":2130758.0,"Cash And Cash Equivalents":2130758.0,"Cash Financial":null},"2025-09-30":{"Ordinary Shares Number":4623027.0,"Share Issued":4623027.0,"Total Debt":2111197.0,"Tangible Book Value":4175652.0,"Invested Capital":4215876.0,"Working Capital":3101203.0,"Net Tangible Assets":4175652.0,"Capital Lease Obligations":2070973.0,"Common Stock Equity":4175652.0,"Total Capitalization":4175652.0,"Total Equity Gross Minority Interest":4175652.0,"Stockholders Equity":4175652.0,"Retained Earnings":-7666975.0,"Additional Paid In Capital":11838004.0,"Capital Stock":4623.0,"Common Stock":4623.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3560528.0,"Total Non Current Liabilities Net Minority Interest":2369651.0,"Derivative Product Liabilities":624041.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":1745610.0,"Long Term Capital Lease Obligation":1745610.0,"Current Liabilities":1190877.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Deferred Taxes Liabilities":null,"Current Debt And Capital Lease Obligation":365587.0,"Current Capital Lease Obligation":325363.0,"Current Debt":40224.0,"Line Of Credit":40224.0,"Current Notes Payable":null,"Payables And Accrued Expenses":825290.0,"Current Accrued Expenses":475986.0,"Payables":349304.0,"Total Tax Payable":30501.0,"Income Tax Payable":30501.0,"Accounts Payable":318803.0,"Total Assets":7736180.0,"Total Non Current Assets":3444100.0,"Non Current Prepaid Assets":0.0,"Net PPE":3444100.0,"Accumulated Depreciation":null,"Gross PPE":3444100.0,"Other Properties":3444100.0,"Machinery Furniture Equipment":null,"Current Assets":4292080.0,"Other Current Assets":303354.0,"Current Deferred Assets":0.0,"Prepaid Assets":29893.0,"Inventory":223245.0,"Receivables":945844.0,"Taxes Receivable":0.0,"Loans Receivable":0.0,"Accounts Receivable":945844.0,"Allowance For Doubtful Accounts Receivable":-57118.0,"Gross Accounts Receivable":1002962.0,"Cash Cash Equivalents And Short Term Investments":2789744.0,"Cash And Cash Equivalents":2789744.0,"Cash Financial":null},"2025-06-30":{"Ordinary Shares Number":4481069.0,"Share Issued":4481069.0,"Total Debt":2158233.0,"Tangible Book Value":5825287.0,"Invested Capital":5825287.0,"Working Capital":4278809.0,"Net Tangible Assets":5825287.0,"Capital Lease Obligations":2158233.0,"Common Stock Equity":5825287.0,"Total Capitalization":5825287.0,"Total Equity Gross Minority Interest":5825287.0,"Stockholders Equity":5825287.0,"Retained Earnings":-4935634.0,"Additional Paid In Capital":10756439.0,"Capital Stock":4482.0,"Common Stock":4482.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3140394.0,"Total Non Current Liabilities Net Minority Interest":1828955.0,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":1828955.0,"Long Term Capital Lease Obligation":1828955.0,"Current Liabilities":1311439.0,"Current Deferred Liabilities":2018.0,"Current Deferred Revenue":2018.0,"Current Deferred Taxes Liabilities":null,"Current Debt And Capital Lease Obligation":329278.0,"Current Capital Lease Obligation":329278.0,"Current Debt":null,"Line Of Credit":null,"Current Notes Payable":null,"Payables And Accrued Expenses":980143.0,"Current Accrued Expenses":518776.0,"Payables":461367.0,"Total Tax Payable":30508.0,"Income Tax Payable":30508.0,"Accounts Payable":430859.0,"Total Assets":8965681.0,"Total Non Current Assets":3375433.0,"Non Current Prepaid Assets":0.0,"Net PPE":3375433.0,"Accumulated Depreciation":null,"Gross PPE":3375433.0,"Other Properties":3375433.0,"Machinery Furniture Equipment":null,"Current Assets":5590248.0,"Other Current Assets":478902.0,"Current Deferred Assets":0.0,"Prepaid Assets":75478.0,"Inventory":197506.0,"Receivables":614211.0,"Taxes Receivable":0.0,"Loans Receivable":0.0,"Accounts Receivable":614211.0,"Allowance For Doubtful Accounts Receivable":-139000.0,"Gross Accounts Receivable":753211.0,"Cash Cash Equivalents And Short Term Investments":4224151.0,"Cash And Cash Equivalents":4224151.0,"Cash Financial":4224151.0},"2025-03-31":{"Ordinary Shares Number":4443569.0,"Share Issued":4443569.0,"Total Debt":828930.0,"Tangible Book Value":6807581.0,"Invested Capital":6807581.0,"Working Capital":5753208.0,"Net Tangible Assets":6807581.0,"Capital Lease Obligations":828930.0,"Common Stock Equity":6807581.0,"Total Capitalization":6807581.0,"Total Equity Gross Minority Interest":6807581.0,"Stockholders Equity":6807581.0,"Retained Earnings":-3534238.0,"Additional Paid In Capital":10337375.0,"Capital Stock":4444.0,"Common Stock":4444.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1648085.0,"Total Non Current Liabilities Net Minority Interest":599189.0,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":6602.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":6602.0,"Long Term Debt And Capital Lease Obligation":592587.0,"Long Term Capital Lease Obligation":592587.0,"Current Liabilities":1048896.0,"Current Deferred Liabilities":5045.0,"Current Deferred Revenue":5045.0,"Current Deferred Taxes Liabilities":null,"Current Debt And Capital Lease Obligation":236343.0,"Current Capital Lease Obligation":236343.0,"Current Debt":null,"Line Of Credit":null,"Current Notes Payable":null,"Payables And Accrued Expenses":807508.0,"Current Accrued Expenses":390461.0,"Payables":417047.0,"Total Tax Payable":27106.0,"Income Tax Payable":27106.0,"Accounts Payable":389941.0,"Total Assets":8455666.0,"Total Non Current Assets":1653562.0,"Non Current Prepaid Assets":0.0,"Net PPE":1653562.0,"Accumulated Depreciation":null,"Gross PPE":1653562.0,"Other Properties":1653562.0,"Machinery Furniture Equipment":null,"Current Assets":6802104.0,"Other Current Assets":180328.0,"Current Deferred Assets":0.0,"Prepaid Assets":350845.0,"Inventory":216046.0,"Receivables":834956.0,"Taxes Receivable":0.0,"Loans Receivable":0.0,"Accounts Receivable":834956.0,"Allowance For Doubtful Accounts Receivable":-129606.0,"Gross Accounts Receivable":964562.0,"Cash Cash Equivalents And Short Term Investments":5219929.0,"Cash And Cash Equivalents":5219929.0,"Cash Financial":5219929.0},"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,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Derivative Product Liabilities":0.0,"Non Current Deferred Liabilities":6602.0,"Non Current Deferred Revenue":0.0,"Non Current Deferred Taxes Liabilities":6602.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Current Deferred Liabilities":94097.0,"Current Deferred Revenue":94097.0,"Current Deferred Taxes Liabilities":6602.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":86708.0,"Line Of Credit":86708.0,"Current Notes Payable":0.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":3650.0,"Net PPE":null,"Accumulated Depreciation":-608703.0,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":1383380.0,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":136025.0,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Taxes Receivable":6377.0,"Loans Receivable":18669.0,"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":2097945.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-135291.6,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-2839140.0,"Total Unusual Items":-338229.0,"Total Unusual Items Excluding Goodwill":-338229.0,"Net Income From Continuing Operation Net Minority Interest":-3215054.0,"Reconciled Depreciation":37379.0,"Reconciled Cost Of Revenue":678908.0,"EBITDA":-3177369.0,"EBIT":-3214748.0,"Net Interest Income":1892.0,"Interest Expense":0.0,"Interest Income":1892.0,"Normalized Income":-3012116.6,"Net Income From Continuing And Discontinued Operation":-3215054.0,"Total Expenses":2807331.0,"Total Operating Income As Reported":-1701188.0,"Diluted Average Shares":5454247.0,"Basic Average Shares":5454247.0,"Diluted EPS":-0.59,"Basic EPS":-0.59,"Diluted NI Availto Com Stockholders":-3215054.0,"Net Income Common Stockholders":-3215054.0,"Net Income":-3215054.0,"Net Income Including Noncontrolling Interests":-3215054.0,"Net Income Continuous Operations":-3215054.0,"Tax Provision":306.0,"Pretax Income":-3214748.0,"Other Income Expense":-1515452.0,"Other Non Operating Income Expenses":-1177223.0,"Gain On Sale Of Security":-338229.0,"Net Non Operating Interest Income Expense":1892.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":1892.0,"Operating Income":-1701188.0,"Operating Expense":2128423.0,"Selling General And Administration":2128423.0,"Gross Profit":427235.0,"Cost Of Revenue":678908.0,"Total Revenue":1106143.0,"Operating Revenue":1106143.0},"2025-12-31":{"Tax Effect Of Unusual Items":-470.213962,"Tax Rate For Calcs":0.001626,"Normalized EBITDA":-2273563.0,"Total Unusual Items":-289263.0,"Total Unusual Items Excluding Goodwill":-289263.0,"Net Income From Continuing Operation Net Minority Interest":-2593039.0,"Reconciled Depreciation":32296.0,"Reconciled Cost Of Revenue":806303.0,"EBITDA":-2562826.0,"EBIT":-2595122.0,"Net Interest Income":931.0,"Interest Expense":2139.0,"Interest Income":3070.0,"Normalized Income":-2304246.213962,"Net Income From Continuing And Discontinued Operation":-2593039.0,"Total Expenses":3128992.0,"Total Operating Income As Reported":-2510506.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-2593039.0,"Net Income Common Stockholders":-2593039.0,"Net Income":-2593039.0,"Net Income Including Noncontrolling Interests":-2593039.0,"Net Income Continuous Operations":-2593039.0,"Tax Provision":-4222.0,"Pretax Income":-2597261.0,"Other Income Expense":-629774.0,"Other Non Operating Income Expenses":-340511.0,"Gain On Sale Of Security":252825.0,"Net Non Operating Interest Income Expense":931.0,"Interest Expense Non Operating":2139.0,"Interest Income Non Operating":3070.0,"Operating Income":-1968418.0,"Operating Expense":2322689.0,"Selling General And Administration":2322689.0,"Gross Profit":354271.0,"Cost Of Revenue":806303.0,"Total Revenue":1160574.0,"Operating Revenue":1160574.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2063572.0,"Total Unusual Items":-624041.0,"Total Unusual Items Excluding Goodwill":-624041.0,"Net Income From Continuing Operation Net Minority Interest":-2731341.0,"Reconciled Depreciation":43255.0,"Reconciled Cost Of Revenue":953610.0,"EBITDA":-2687613.0,"EBIT":-2730868.0,"Net Interest Income":899.0,"Interest Expense":473.0,"Interest Income":1372.0,"Normalized Income":-2107300.0,"Net Income From Continuing And Discontinued Operation":-2731341.0,"Total Expenses":3326075.0,"Total Operating Income As Reported":-1879158.0,"Diluted Average Shares":4490093.0,"Basic Average Shares":4490093.0,"Diluted EPS":-0.61,"Basic EPS":-0.61,"Diluted NI Availto Com Stockholders":-2731341.0,"Net Income Common Stockholders":-2731341.0,"Net Income":-2731341.0,"Net Income Including Noncontrolling Interests":-2731341.0,"Net Income Continuous Operations":-2731341.0,"Tax Provision":0.0,"Pretax Income":-2731341.0,"Other Income Expense":-853082.0,"Other Non Operating Income Expenses":-229041.0,"Gain On Sale Of Security":-624041.0,"Net Non Operating Interest Income Expense":899.0,"Interest Expense Non Operating":473.0,"Interest Income Non Operating":1372.0,"Operating Income":-1879158.0,"Operating Expense":2372465.0,"Selling General And Administration":2372465.0,"Gross Profit":493307.0,"Cost Of Revenue":953610.0,"Total Revenue":1446917.0,"Operating Revenue":1446917.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.002215,"Normalized EBITDA":-1362081.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1397523.0,"Reconciled Depreciation":38544.0,"Reconciled Cost Of Revenue":1022439.0,"EBITDA":-1362081.0,"EBIT":-1400625.0,"Net Interest Income":2042.0,"Interest Expense":0.0,"Interest Income":2042.0,"Normalized Income":-1397523.0,"Net Income From Continuing And Discontinued Operation":-1397523.0,"Total Expenses":3068976.0,"Total Operating Income As Reported":-1402667.0,"Diluted Average Shares":4456962.0,"Basic Average Shares":4456962.0,"Diluted EPS":-0.31,"Basic EPS":-0.31,"Diluted NI Availto Com Stockholders":-1397523.0,"Net Income Common Stockholders":-1397523.0,"Net Income":-1397523.0,"Net Income Including Noncontrolling Interests":-1397523.0,"Net Income Continuous Operations":-1397523.0,"Tax Provision":-3102.0,"Pretax Income":-1400625.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":2042.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":2042.0,"Operating Income":-1402667.0,"Operating Expense":2046537.0,"Selling General And Administration":2046537.0,"Gross Profit":643870.0,"Cost Of Revenue":1022439.0,"Total Revenue":1666309.0,"Operating Revenue":1666309.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-1198310.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1240590.0,"Reconciled Depreciation":37857.0,"Reconciled Cost Of Revenue":833437.0,"EBITDA":-1198310.0,"EBIT":-1236167.0,"Net Interest Income":2146.0,"Interest Expense":63.0,"Interest Income":2209.0,"Normalized Income":-1240590.0,"Net Income From Continuing And Discontinued Operation":-1240590.0,"Total Expenses":2687753.0,"Total Operating Income As Reported":-1238376.0,"Diluted Average Shares":3862507.0,"Basic Average Shares":3862507.0,"Diluted EPS":-0.32,"Basic EPS":-0.32,"Diluted NI Availto Com Stockholders":-1240590.0,"Net Income Common Stockholders":-1240590.0,"Net Income":-1240590.0,"Net Income Including Noncontrolling Interests":-1240590.0,"Net Income Continuous Operations":-1240590.0,"Tax Provision":4360.0,"Pretax Income":-1236230.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":2146.0,"Interest Expense Non Operating":63.0,"Interest Income Non Operating":2209.0,"Operating Income":-1238376.0,"Operating Expense":1854316.0,"Selling General And Administration":1854316.0,"Gross Profit":615940.0,"Cost Of Revenue":833437.0,"Total Revenue":1449377.0,"Operating Revenue":1449377.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1715192.0,"Issuance Of Capital Stock":1000000.0,"Capital Expenditure":-35312.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":1415566.0,"Beginning Cash Position":2130758.0,"Changes In Cash":-715192.0,"Financing Cash Flow":1000000.0,"Cash Flow From Continuing Financing Activities":1000000.0,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":1000000.0,"Common Stock Issuance":1000000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Investing Cash Flow":-35312.0,"Cash Flow From Continuing Investing Activities":-35312.0,"Net PPE Purchase And Sale":-35312.0,"Purchase Of PPE":-35312.0,"Operating Cash Flow":-1679880.0,"Cash Flow From Continuing Operating Activities":-1679880.0,"Change In Working Capital":-326114.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":41045.0,"Change In Payables And Accrued Expense":87117.0,"Change In Payable":87117.0,"Change In Account Payable":86839.0,"Change In Tax Payable":278.0,"Change In Income Tax Payable":278.0,"Change In Prepaid Assets":0.0,"Change In Inventory":25209.0,"Change In Receivables":-479485.0,"Changes In Account Receivables":-479485.0,"Other Non Cash Items":1092222.0,"Stock Based Compensation":394326.0,"Provisionand Write Offof Assets":-868.0,"Depreciation Amortization Depletion":37379.0,"Depreciation And Amortization":37379.0,"Operating Gains Losses":338229.0,"Gain Loss On Investment Securities":338229.0,"Net Income From Continuing Operations":-3215054.0},"2025-12-31":{"Free Cash Flow":-658987.0,"Issuance Of Capital Stock":1.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":2139.0,"End Cash Position":2130758.0,"Beginning Cash Position":2789744.0,"Changes In Cash":-658986.0,"Financing Cash Flow":1.0,"Cash Flow From Continuing Financing Activities":1.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":1.0,"Common Stock Issuance":1.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-658987.0,"Cash Flow From Continuing Operating Activities":-658987.0,"Change In Working Capital":709943.0,"Change In Other Working Capital":0.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":37116.0,"Change In Payables And Accrued Expense":223768.0,"Change In Payable":223768.0,"Change In Account Payable":231184.0,"Change In Tax Payable":-7416.0,"Change In Income Tax Payable":-7416.0,"Change In Prepaid Assets":null,"Change In Inventory":-20040.0,"Change In Receivables":445473.0,"Changes In Account Receivables":445473.0,"Other Non Cash Items":340511.0,"Stock Based Compensation":404914.0,"Provisionand Write Offof Assets":157125.0,"Depreciation Amortization Depletion":32296.0,"Depreciation And Amortization":32296.0,"Operating Gains Losses":-252825.0,"Gain Loss On Investment Securities":-252825.0,"Net Income From Continuing Operations":-2593039.0},"2025-09-30":{"Free Cash Flow":-1932157.0,"Issuance Of Capital Stock":361725.0,"Capital Expenditure":-169390.0,"Interest Paid Supplemental Data":473.0,"End Cash Position":2789744.0,"Beginning Cash Position":4224151.0,"Changes In Cash":-1434407.0,"Financing Cash Flow":497750.0,"Cash Flow From Continuing Financing Activities":497750.0,"Net Other Financing Charges":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":361725.0,"Common Stock Issuance":361725.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Investing Cash Flow":-169390.0,"Cash Flow From Continuing Investing Activities":-169390.0,"Net PPE Purchase And Sale":-169390.0,"Purchase Of PPE":-169390.0,"Operating Cash Flow":-1762767.0,"Cash Flow From Continuing Operating Activities":-1762767.0,"Change In Working Capital":-363409.0,"Change In Other Working Capital":-2018.0,"Change In Other Current Liabilities":-29792.0,"Change In Other Current Assets":221133.0,"Change In Payables And Accrued Expense":-114629.0,"Change In Payable":-114629.0,"Change In Account Payable":-114622.0,"Change In Tax Payable":-7.0,"Change In Income Tax Payable":-7.0,"Change In Prepaid Assets":null,"Change In Inventory":-25739.0,"Change In Receivables":-412364.0,"Changes In Account Receivables":-412364.0,"Other Non Cash Items":null,"Stock Based Compensation":404915.0,"Provisionand Write Offof Assets":80731.0,"Depreciation Amortization Depletion":43255.0,"Depreciation And Amortization":43255.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-2731341.0},"2025-06-30":{"Free Cash Flow":-995778.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-432506.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":4224151.0,"Beginning Cash Position":5219929.0,"Changes In Cash":-995778.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Investing Cash Flow":-432506.0,"Cash Flow From Continuing Investing Activities":-432506.0,"Net PPE Purchase And Sale":-432506.0,"Purchase Of PPE":-432506.0,"Operating Cash Flow":-563272.0,"Cash Flow From Continuing Operating Activities":-563272.0,"Change In Working Capital":371024.0,"Change In Other Working Capital":-9629.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":-223819.0,"Change In Payables And Accrued Expense":172634.0,"Change In Payable":172634.0,"Change In Account Payable":169232.0,"Change In Tax Payable":3402.0,"Change In Income Tax Payable":3402.0,"Change In Prepaid Assets":null,"Change In Inventory":18540.0,"Change In Receivables":211291.0,"Changes In Account Receivables":211291.0,"Other Non Cash Items":null,"Stock Based Compensation":419102.0,"Provisionand Write Offof Assets":9454.0,"Depreciation Amortization Depletion":38544.0,"Depreciation And Amortization":38544.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-1401396.0},"2025-03-31":{"Free Cash Flow":-1576698.0,"Issuance Of Capital Stock":4680013.0,"Capital Expenditure":-15000.0,"Interest Paid Supplemental Data":63.0,"End Cash Position":5219929.0,"Beginning Cash Position":2097945.0,"Changes In Cash":3121984.0,"Financing Cash Flow":4698682.0,"Cash Flow From Continuing Financing Activities":4698682.0,"Net Other Financing Charges":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":4680013.0,"Common Stock Issuance":4680013.0,"Net Issuance Payments Of Debt":18669.0,"Net Short Term Debt Issuance":18669.0,"Net Long Term Debt Issuance":18669.0,"Investing Cash Flow":-15000.0,"Cash Flow From Continuing Investing Activities":-15000.0,"Net PPE Purchase And Sale":-15000.0,"Purchase Of PPE":-15000.0,"Operating Cash Flow":-1561698.0,"Cash Flow From Continuing Operating Activities":-1561698.0,"Change In Working Capital":-672670.0,"Change In Other Working Capital":-89052.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":-48015.0,"Change In Payables And Accrued Expense":-93533.0,"Change In Payable":-93533.0,"Change In Account Payable":-97639.0,"Change In Tax Payable":4106.0,"Change In Income Tax Payable":4106.0,"Change In Prepaid Assets":-195841.0,"Change In Inventory":-57684.0,"Change In Receivables":-188545.0,"Changes In Account Receivables":-194922.0,"Other Non Cash Items":null,"Stock Based Compensation":330825.0,"Provisionand Write Offof Assets":-17120.0,"Depreciation Amortization Depletion":37857.0,"Depreciation And Amortization":37857.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-1240590.0},"2024-12-31":{"Free Cash Flow":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest 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":-25050.0,"Cash Dividends Paid":53999.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":-17134.0,"Net Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"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":82596.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}