{"ticker":"DAIC","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":1185330.0,"Share Issued":1185330.0,"Net Debt":623557.0,"Total Debt":2161268.0,"Tangible Book Value":-6867211.0,"Invested Capital":-2615244.0,"Working Capital":-5828944.0,"Net Tangible Assets":-6867211.0,"Capital Lease Obligations":683983.0,"Common Stock Equity":-4092529.0,"Total Capitalization":-4092529.0,"Total Equity Gross Minority Interest":-4092529.0,"Stockholders Equity":-4092529.0,"Retained Earnings":-65916502.0,"Additional Paid In Capital":61821010.0,"Capital Stock":2963.0,"Common Stock":2963.0,"Total Liabilities Net Minority Interest":11867440.0,"Total Non Current Liabilities Net Minority Interest":2356071.0,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":1816067.0,"Non Current Deferred Revenue":1816067.0,"Long Term Debt And Capital Lease Obligation":540004.0,"Long Term Capital Lease Obligation":540004.0,"Current Liabilities":9511369.0,"Other Current Liabilities":78635.0,"Current Deferred Liabilities":168303.0,"Current Deferred Revenue":168303.0,"Current Debt And Capital Lease Obligation":1621264.0,"Current Capital Lease Obligation":143979.0,"Current Debt":1477285.0,"Other Current Borrowings":1477285.0,"Pensionand Other Post Retirement Benefit Plans Current":55138.0,"Payables And Accrued Expenses":7588029.0,"Current Accrued Expenses":2028606.0,"Payables":5559423.0,"Total Tax Payable":8428.0,"Accounts Payable":5550995.0,"Total Assets":7774911.0,"Total Non Current Assets":4092486.0,"Other Non Current Assets":26840.0,"Goodwill And Other Intangible Assets":2774682.0,"Other Intangible Assets":2774682.0,"Net PPE":1290964.0,"Accumulated Depreciation":-57472.0,"Gross PPE":1348436.0,"Leases":16400.0,"Other Properties":1332036.0,"Machinery Furniture Equipment":null,"Properties":0.0,"Current Assets":3682425.0,"Other Current Assets":403381.0,"Prepaid Assets":null,"Inventory":2323347.0,"Other Inventories":78475.0,"Finished Goods":580003.0,"Raw Materials":1664869.0,"Receivables":101969.0,"Accounts Receivable":101969.0,"Cash Cash Equivalents And Short Term Investments":853728.0,"Cash And Cash Equivalents":853728.0,"Cash Financial":853728.0},"2025-12-31":{"Ordinary Shares Number":1170932.0,"Share Issued":1170932.0,"Net Debt":675027.0,"Total Debt":2258270.0,"Tangible Book Value":-2681252.0,"Invested Capital":1780117.0,"Working Capital":-1730095.0,"Net Tangible Assets":-2681252.0,"Capital Lease Obligations":717619.0,"Common Stock Equity":239466.0,"Total Capitalization":239466.0,"Total Equity Gross Minority Interest":239466.0,"Stockholders Equity":239466.0,"Retained Earnings":-61451334.0,"Additional Paid In Capital":61687873.0,"Capital Stock":2927.0,"Common Stock":2927.0,"Total Liabilities Net Minority Interest":10458218.0,"Total Non Current Liabilities Net Minority Interest":2326168.0,"Derivative Product Liabilities":0.0,"Non Current Deferred Liabilities":1748512.0,"Non Current Deferred Revenue":1748512.0,"Long Term Debt And Capital Lease Obligation":577656.0,"Long Term Capital Lease Obligation":577656.0,"Current Liabilities":8132050.0,"Other Current Liabilities":78635.0,"Current Deferred Liabilities":236038.0,"Current Deferred Revenue":236038.0,"Current Debt And Capital Lease Obligation":1680614.0,"Current Capital Lease Obligation":139963.0,"Current Debt":1540651.0,"Other Current Borrowings":1540651.0,"Pensionand Other Post Retirement Benefit Plans Current":177222.0,"Payables And Accrued Expenses":5959541.0,"Current Accrued Expenses":1826189.0,"Payables":4133352.0,"Total Tax Payable":8428.0,"Accounts Payable":4124924.0,"Total Assets":10697684.0,"Total Non Current Assets":4295729.0,"Other Non Current Assets":27893.0,"Goodwill And Other Intangible Assets":2920718.0,"Other Intangible Assets":2920718.0,"Net PPE":1347118.0,"Accumulated Depreciation":-158899.0,"Gross PPE":1506017.0,"Leases":16400.0,"Other Properties":1489617.0,"Machinery Furniture Equipment":null,"Properties":0.0,"Current Assets":6401955.0,"Other Current Assets":null,"Prepaid Assets":480903.0,"Inventory":1430881.0,"Other Inventories":64066.0,"Finished Goods":302351.0,"Raw Materials":1064464.0,"Receivables":3624547.0,"Accounts Receivable":3624547.0,"Cash Cash Equivalents And Short Term Investments":865624.0,"Cash And Cash Equivalents":865624.0,"Cash Financial":865624.0},"2025-09-30":{"Ordinary Shares Number":1109732.0,"Share Issued":1109732.0,"Net Debt":null,"Total Debt":750102.0,"Tangible Book Value":-4778378.0,"Invested Capital":-2118184.0,"Working Capital":-5404007.0,"Net Tangible Assets":-4778378.0,"Capital Lease Obligations":750102.0,"Common Stock Equity":-2118184.0,"Total Capitalization":-2118184.0,"Total Equity Gross Minority Interest":-2118184.0,"Stockholders Equity":-2118184.0,"Retained Earnings":-59093579.0,"Additional Paid In Capital":56972621.0,"Capital Stock":2774.0,"Common Stock":2774.0,"Total Liabilities Net Minority Interest":9564290.0,"Total Non Current Liabilities Net Minority Interest":614126.0,"Derivative Product Liabilities":0.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Revenue":0.0,"Long Term Debt And Capital Lease Obligation":614126.0,"Long Term Capital Lease Obligation":614126.0,"Current Liabilities":8950164.0,"Other Current Liabilities":null,"Current Deferred Liabilities":2772178.0,"Current Deferred Revenue":2772178.0,"Current Debt And Capital Lease Obligation":135976.0,"Current Capital Lease Obligation":135976.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":75228.0,"Payables And Accrued Expenses":5966782.0,"Current Accrued Expenses":1119808.0,"Payables":4846974.0,"Total Tax Payable":3913668.0,"Accounts Payable":933306.0,"Total Assets":7446106.0,"Total Non Current Assets":3899949.0,"Other Non Current Assets":25713.0,"Goodwill And Other Intangible Assets":2660194.0,"Other Intangible Assets":2660194.0,"Net PPE":1214042.0,"Accumulated Depreciation":-105282.0,"Gross PPE":1319324.0,"Leases":null,"Other Properties":495010.0,"Machinery Furniture Equipment":824314.0,"Properties":null,"Current Assets":3546157.0,"Other Current Assets":744194.0,"Prepaid Assets":null,"Inventory":468102.0,"Other Inventories":null,"Finished Goods":null,"Raw Materials":null,"Receivables":915027.0,"Accounts Receivable":915027.0,"Cash Cash Equivalents And Short Term Investments":1418834.0,"Cash And Cash Equivalents":1418834.0,"Cash Financial":1418834.0},"2025-06-30":{"Ordinary Shares Number":1105477.0,"Share Issued":1105477.0,"Net Debt":null,"Total Debt":781809.0,"Tangible Book Value":-658743.0,"Invested Capital":1739251.0,"Working Capital":454040.0,"Net Tangible Assets":-658743.0,"Capital Lease Obligations":781809.0,"Common Stock Equity":1739251.0,"Total Capitalization":1739251.0,"Total Equity Gross Minority Interest":1739251.0,"Stockholders Equity":1739251.0,"Retained Earnings":-54877024.0,"Additional Paid In Capital":56613511.0,"Capital Stock":2764.0,"Common Stock":2764.0,"Total Liabilities Net Minority Interest":9014328.0,"Total Non Current Liabilities Net Minority Interest":2023968.0,"Derivative Product Liabilities":0.0,"Non Current Deferred Liabilities":1374250.0,"Non Current Deferred Revenue":1374250.0,"Long Term Debt And Capital Lease Obligation":649718.0,"Long Term Capital Lease Obligation":649718.0,"Current Liabilities":6990360.0,"Other Current Liabilities":null,"Current Deferred Liabilities":1589988.0,"Current Deferred Revenue":1589988.0,"Current Debt And Capital Lease Obligation":132091.0,"Current Capital Lease Obligation":132091.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":96097.0,"Payables And Accrued Expenses":5172184.0,"Current Accrued Expenses":1031080.0,"Payables":4141104.0,"Total Tax Payable":3911691.0,"Accounts Payable":229413.0,"Total Assets":10753579.0,"Total Non Current Assets":3309179.0,"Other Non Current Assets":28713.0,"Goodwill And Other Intangible Assets":2397994.0,"Other Intangible Assets":2397994.0,"Net PPE":882472.0,"Accumulated Depreciation":-60328.0,"Gross PPE":942800.0,"Leases":null,"Other Properties":118486.0,"Machinery Furniture Equipment":824314.0,"Properties":null,"Current Assets":7444400.0,"Other Current Assets":573385.0,"Prepaid Assets":null,"Inventory":362434.0,"Other Inventories":null,"Finished Goods":null,"Raw Materials":null,"Receivables":15935.0,"Accounts Receivable":15935.0,"Cash Cash Equivalents And Short Term Investments":6492646.0,"Cash And Cash Equivalents":6492646.0,"Cash Financial":6492646.0},"2024-12-31":{"Ordinary Shares Number":1105477.0,"Share Issued":1105477.0,"Net Debt":null,"Total Debt":301638.0,"Tangible Book Value":-26055318.0,"Invested Capital":-24293922.0,"Working Capital":-1215988.0,"Net Tangible Assets":-26055318.0,"Capital Lease Obligations":301638.0,"Common Stock Equity":-24293922.0,"Total Capitalization":-24293922.0,"Total Equity Gross Minority Interest":-24293922.0,"Stockholders Equity":-24293922.0,"Retained Earnings":-24733263.0,"Additional Paid In Capital":438120.0,"Capital Stock":1221.0,"Common Stock":1221.0,"Total Liabilities Net Minority Interest":27390694.0,"Total Non Current Liabilities Net Minority Interest":25170611.0,"Derivative Product Liabilities":23334626.0,"Non Current Deferred Liabilities":1570572.0,"Non Current Deferred Revenue":1570572.0,"Long Term Debt And Capital Lease Obligation":265413.0,"Long Term Capital Lease Obligation":265413.0,"Current Liabilities":2220083.0,"Other Current Liabilities":null,"Current Deferred Liabilities":1142643.0,"Current Deferred Revenue":1142643.0,"Current Debt And Capital Lease Obligation":36225.0,"Current Capital Lease Obligation":36225.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":246720.0,"Payables And Accrued Expenses":794495.0,"Current Accrued Expenses":24219.0,"Payables":770276.0,"Total Tax Payable":0.0,"Accounts Payable":770276.0,"Total Assets":3096772.0,"Total Non Current Assets":2092677.0,"Other Non Current Assets":12103.0,"Goodwill And Other Intangible Assets":1761396.0,"Other Intangible Assets":1761396.0,"Net PPE":319178.0,"Accumulated Depreciation":-23586.0,"Gross PPE":342764.0,"Leases":0.0,"Other Properties":342764.0,"Machinery Furniture Equipment":null,"Properties":0.0,"Current Assets":1004095.0,"Other Current Assets":null,"Prepaid Assets":167551.0,"Inventory":65248.0,"Other Inventories":null,"Finished Goods":0.0,"Raw Materials":65248.0,"Receivables":50264.0,"Accounts Receivable":50264.0,"Cash Cash Equivalents And Short Term Investments":721032.0,"Cash And Cash Equivalents":721032.0,"Cash Financial":721032.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3932870.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-4465168.0,"Reconciled Depreciation":167045.0,"Reconciled Cost Of Revenue":2666.0,"EBITDA":-3932870.0,"EBIT":-4099915.0,"Net Interest Income":-365253.0,"Interest Expense":365253.0,"Normalized Income":-4465168.0,"Net Income From Continuing And Discontinued Operation":-4465168.0,"Total Expenses":4110873.0,"Total Operating Income As Reported":-4098659.0,"Diluted Average Shares":1177723.0,"Basic Average Shares":1177723.0,"Diluted EPS":-3.75,"Basic EPS":-3.75,"Diluted NI Availto Com Stockholders":-4465168.0,"Net Income Common Stockholders":-4465168.0,"Net Income":-4465168.0,"Net Income Including Noncontrolling Interests":-4465168.0,"Net Income Continuous Operations":-4465168.0,"Tax Provision":0.0,"Pretax Income":-4465168.0,"Other Income Expense":-1256.0,"Other Non Operating Income Expenses":-1256.0,"Special Income Charges":0.0,"Other Special Charges":null,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-365253.0,"Interest Expense Non Operating":365253.0,"Operating Income":-4098659.0,"Operating Expense":4108207.0,"Depreciation Amortization Depletion Income Statement":167045.0,"Depreciation And Amortization In Income Statement":167045.0,"Research And Development":611305.0,"Selling General And Administration":3329857.0,"Selling And Marketing Expense":913145.0,"General And Administrative Expense":2416712.0,"Other Gand A":2416712.0,"Gross Profit":9548.0,"Cost Of Revenue":2666.0,"Total Revenue":12214.0,"Operating Revenue":12214.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2420511.0,"Total Unusual Items":158241.0,"Total Unusual Items Excluding Goodwill":158241.0,"Net Income From Continuing Operation Net Minority Interest":-2357755.0,"Reconciled Depreciation":19624.0,"Reconciled Cost Of Revenue":2560581.0,"EBITDA":-2262270.0,"EBIT":-2281894.0,"Net Interest Income":-75861.0,"Interest Expense":75861.0,"Normalized Income":-2515996.0,"Net Income From Continuing And Discontinued Operation":-2357755.0,"Total Expenses":6740507.0,"Total Operating Income As Reported":-2193951.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-2357755.0,"Net Income Common Stockholders":-2357755.0,"Net Income":-2357755.0,"Net Income Including Noncontrolling Interests":-2357755.0,"Net Income Continuous Operations":-2357755.0,"Tax Provision":0.0,"Pretax Income":-2357755.0,"Other Income Expense":-87943.0,"Other Non Operating Income Expenses":-246184.0,"Special Income Charges":0.0,"Other Special Charges":0.0,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-75861.0,"Interest Expense Non Operating":75861.0,"Operating Income":-2193951.0,"Operating Expense":4179926.0,"Depreciation Amortization Depletion Income Statement":19624.0,"Depreciation And Amortization In Income Statement":19624.0,"Research And Development":473563.0,"Selling General And Administration":3686739.0,"Selling And Marketing Expense":1106974.0,"General And Administrative Expense":2579765.0,"Other Gand A":2579765.0,"Gross Profit":1985975.0,"Cost Of Revenue":2560581.0,"Total Revenue":4546556.0,"Operating Revenue":4546556.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3961587.0,"Total Unusual Items":-243230.0,"Total Unusual Items Excluding Goodwill":-243230.0,"Net Income From Continuing Operation Net Minority Interest":-4216555.0,"Reconciled Depreciation":-19903.0,"Reconciled Cost Of Revenue":519927.0,"EBITDA":-4204817.0,"EBIT":-4216555.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Normalized Income":-3973325.0,"Net Income From Continuing And Discontinued Operation":-4216555.0,"Total Expenses":4751807.0,"Total Operating Income As Reported":-4216555.0,"Diluted Average Shares":1105801.0,"Basic Average Shares":1105801.0,"Diluted EPS":-3.75,"Basic EPS":-3.75,"Diluted NI Availto Com Stockholders":-4216555.0,"Net Income Common Stockholders":-4216555.0,"Net Income":-4216555.0,"Net Income Including Noncontrolling Interests":-4216555.0,"Net Income Continuous Operations":-4216555.0,"Tax Provision":0.0,"Pretax Income":-4216555.0,"Other Income Expense":-243230.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-243230.0,"Other Special Charges":null,"Restructuring And Mergern Acquisition":243230.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":0.0,"Interest Expense Non Operating":0.0,"Operating Income":-3973325.0,"Operating Expense":4263521.0,"Depreciation Amortization Depletion Income Statement":11738.0,"Depreciation And Amortization In Income Statement":11738.0,"Research And Development":397135.0,"Selling General And Administration":3854648.0,"Selling And Marketing Expense":1111895.0,"General And Administrative Expense":2742753.0,"Other Gand A":2742753.0,"Gross Profit":290196.0,"Cost Of Revenue":488286.0,"Total Revenue":778482.0,"Operating Revenue":778482.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-19664930.0,"Total Unusual Items":-8988768.0,"Total Unusual Items Excluding Goodwill":-8988768.0,"Net Income From Continuing Operation Net Minority Interest":-28859203.0,"Reconciled Depreciation":36742.0,"Reconciled Cost Of Revenue":35553.0,"EBITDA":-28653698.0,"EBIT":-28690440.0,"Net Interest Income":-168763.0,"Interest Expense":168763.0,"Normalized Income":-19870435.0,"Net Income From Continuing And Discontinued Operation":-28859203.0,"Total Expenses":1848387.0,"Total Operating Income As Reported":-2255844.0,"Diluted Average Shares":576578.0,"Basic Average Shares":576578.0,"Diluted EPS":-50.0,"Basic EPS":-50.0,"Diluted NI Availto Com Stockholders":-28859203.0,"Net Income Common Stockholders":-28859203.0,"Net Income":-28859203.0,"Net Income Including Noncontrolling Interests":-28859203.0,"Net Income Continuous Operations":-28859203.0,"Tax Provision":0.0,"Pretax Income":-28859203.0,"Other Income Expense":-26968886.0,"Other Non Operating Income Expenses":-17980118.0,"Special Income Charges":-8988768.0,"Other Special Charges":5728295.0,"Restructuring And Mergern Acquisition":3260473.0,"Gain On Sale Of Security":-17980118.0,"Net Non Operating Interest Income Expense":-168763.0,"Interest Expense Non Operating":168763.0,"Operating Income":-1721554.0,"Operating Expense":1781193.0,"Depreciation Amortization Depletion Income Statement":5101.0,"Depreciation And Amortization In Income Statement":5101.0,"Research And Development":181641.0,"Selling General And Administration":1594451.0,"Selling And Marketing Expense":770247.0,"General And Administrative Expense":824204.0,"Other Gand A":824204.0,"Gross Profit":59639.0,"Cost Of Revenue":67194.0,"Total Revenue":126833.0,"Operating Revenue":126833.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-747221.0,"Total Unusual Items":-377337.0,"Total Unusual Items Excluding Goodwill":-377337.0,"Net Income From Continuing Operation Net Minority Interest":-1284558.0,"Reconciled Depreciation":0.0,"Reconciled Cost Of Revenue":17078.0,"EBITDA":-1124558.0,"EBIT":-1124558.0,"Net Interest Income":-160000.0,"Interest Expense":160000.0,"Normalized Income":-907221.0,"Net Income From Continuing And Discontinued Operation":-1284558.0,"Total Expenses":1711422.0,"Total Operating Income As Reported":-1736261.0,"Diluted Average Shares":1105477.0,"Basic Average Shares":1105477.0,"Diluted EPS":-1.161994,"Basic EPS":-1.161994,"Diluted NI Availto Com Stockholders":-1284558.0,"Net Income Common Stockholders":-1284558.0,"Net Income":-1284558.0,"Net Income Including Noncontrolling Interests":-1284558.0,"Net Income Continuous Operations":-1284558.0,"Tax Provision":0.0,"Pretax Income":-1284558.0,"Other Income Expense":234366.0,"Other Non Operating Income Expenses":611703.0,"Special Income Charges":-377337.0,"Other Special Charges":null,"Restructuring And Mergern Acquisition":377337.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-160000.0,"Interest Expense Non Operating":160000.0,"Operating Income":-1358924.0,"Operating Expense":1694344.0,"Depreciation Amortization Depletion Income Statement":0.0,"Depreciation And Amortization In Income Statement":0.0,"Research And Development":393864.0,"Selling General And Administration":1300480.0,"Selling And Marketing Expense":682749.0,"General And Administrative Expense":617731.0,"Other Gand A":617731.0,"Gross Profit":335420.0,"Cost Of Revenue":17078.0,"Total Revenue":352498.0,"Operating Revenue":352498.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":-265020.0,"Special Income Charges":null,"Other Special Charges":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":93806.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-460862.0,"Issuance Of Debt":349996.0,"Issuance Of Capital Stock":5164.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":313953.0,"End Cash Position":853728.0,"Beginning Cash Position":865624.0,"Changes In Cash":-11896.0,"Financing Cash Flow":-105702.0,"Cash Flow From Continuing Financing Activities":-105702.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":5164.0,"Common Stock Payments":null,"Common Stock Issuance":5164.0,"Net Issuance Payments Of Debt":-110866.0,"Net Short Term Debt Issuance":-110866.0,"Short Term Debt Payments":-460862.0,"Short Term Debt Issuance":349996.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":93806.0,"Cash Flow From Continuing Operating Activities":93806.0,"Change In Working Capital":4181275.0,"Change In Other Working Capital":-180.0,"Change In Other Current Liabilities":-33636.0,"Change In Payables And Accrued Expense":1506404.0,"Change In Accrued Expense":80333.0,"Change In Interest Payable":0.0,"Change In Payable":1426071.0,"Change In Account Payable":1426071.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":78575.0,"Change In Inventory":-892466.0,"Change In Receivables":3522578.0,"Changes In Account Receivables":3522578.0,"Other Non Cash Items":208901.0,"Stock Based Compensation":1753.0,"Depreciation Amortization Depletion":167045.0,"Depreciation And Amortization":167045.0,"Depreciation":167045.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-4465168.0},"2025-12-31":{"Free Cash Flow":-5499920.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":231694.0,"Issuance Of Debt":4373752.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-447217.0,"Interest Paid Supplemental Data":337566.0,"End Cash Position":865624.0,"Beginning Cash Position":1418834.0,"Changes In Cash":-553210.0,"Financing Cash Flow":4946710.0,"Cash Flow From Continuing Financing Activities":4946710.0,"Net Other Financing Charges":-213752.0,"Net Common Stock Issuance":555016.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":4605446.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":2653752.0,"Long Term Debt Payments":280000.0,"Long Term Debt Issuance":2373752.0,"Investing Cash Flow":-447217.0,"Cash Flow From Continuing Investing Activities":-447217.0,"Net Intangibles Purchase And Sale":-260524.0,"Purchase Of Intangibles":-260524.0,"Net PPE Purchase And Sale":-186693.0,"Purchase Of PPE":-186693.0,"Operating Cash Flow":-5052703.0,"Cash Flow From Continuing Operating Activities":-5052703.0,"Change In Working Capital":-8166546.0,"Change In Other Working Capital":-787628.0,"Change In Other Current Liabilities":-3782484.0,"Change In Payables And Accrued Expense":-185247.0,"Change In Accrued Expense":528375.0,"Change In Interest Payable":null,"Change In Payable":-713622.0,"Change In Account Payable":3191618.0,"Change In Tax Payable":-3905240.0,"Change In Income Tax Payable":-3905240.0,"Change In Prepaid Assets":261112.0,"Change In Inventory":-962779.0,"Change In Receivables":-2709520.0,"Changes In Account Receivables":-2709520.0,"Other Non Cash Items":22969665.0,"Stock Based Compensation":8965.0,"Depreciation Amortization Depletion":19624.0,"Depreciation And Amortization":19624.0,"Depreciation":19624.0,"Operating Gains Losses":-17526656.0,"Gain Loss On Investment Securities":-17526656.0,"Net Income From Continuing Operations":-2357755.0},"2025-09-30":{"Free Cash Flow":-5073812.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":0.0,"Issuance Of Debt":-23752.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-638724.0,"Interest Paid Supplemental Data":null,"End Cash Position":1418834.0,"Beginning Cash Position":6492646.0,"Changes In Cash":-5073812.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":23752.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-23752.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-23752.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":-23752.0,"Investing Cash Flow":-638724.0,"Cash Flow From Continuing Investing Activities":-638724.0,"Net Intangibles Purchase And Sale":-262200.0,"Purchase Of Intangibles":-262200.0,"Net PPE Purchase And Sale":-376524.0,"Purchase Of PPE":-376524.0,"Operating Cash Flow":-4435088.0,"Cash Flow From Continuing Operating Activities":-4435088.0,"Change In Working Capital":-652869.0,"Change In Other Working Capital":-192058.0,"Change In Other Current Liabilities":-61968.0,"Change In Payables And Accrued Expense":773729.0,"Change In Accrued Expense":67859.0,"Change In Interest Payable":0.0,"Change In Payable":705870.0,"Change In Account Payable":703893.0,"Change In Tax Payable":1977.0,"Change In Income Tax Payable":1977.0,"Change In Prepaid Assets":-167813.0,"Change In Inventory":-105668.0,"Change In Receivables":-899091.0,"Changes In Account Receivables":-899091.0,"Other Non Cash Items":-16923296.0,"Stock Based Compensation":9120.0,"Depreciation Amortization Depletion":-19903.0,"Depreciation And Amortization":-19903.0,"Depreciation":-19903.0,"Operating Gains Losses":17368415.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-4216555.0},"2025-06-30":{"Free Cash Flow":-2506658.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-1660545.0,"Issuance Of Debt":-1100000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-465385.0,"Interest Paid Supplemental Data":null,"End Cash Position":6492646.0,"Beginning Cash Position":344902.0,"Changes In Cash":6147744.0,"Financing Cash Flow":8654402.0,"Cash Flow From Continuing Financing Activities":8654402.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":-5000000.0,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-2760545.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-2760545.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":-1100000.0,"Investing Cash Flow":-465385.0,"Cash Flow From Continuing Investing Activities":-465385.0,"Net Intangibles Purchase And Sale":-358185.0,"Purchase Of Intangibles":-358185.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-2041273.0,"Cash Flow From Continuing Operating Activities":-2041273.0,"Change In Working Capital":7687842.0,"Change In Other Working Capital":347051.0,"Change In Other Current Liabilities":3733637.0,"Change In Payables And Accrued Expense":4364440.0,"Change In Accrued Expense":1056215.0,"Change In Interest Payable":120000.0,"Change In Payable":3308225.0,"Change In Account Payable":-603466.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-454097.0,"Change In Inventory":-292558.0,"Change In Receivables":-10631.0,"Changes In Account Receivables":-10631.0,"Other Non Cash Items":13198445.0,"Stock Based Compensation":9737.0,"Depreciation Amortization Depletion":36742.0,"Depreciation And Amortization":36742.0,"Depreciation":36742.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-28859203.0},"2025-03-31":{"Free Cash Flow":-1999882.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":0.0,"Issuance Of Debt":1623752.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-278413.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":344902.0,"Beginning Cash Position":721032.0,"Changes In Cash":-376130.0,"Financing Cash Flow":1623752.0,"Cash Flow From Continuing Financing Activities":1623752.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":1623752.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":1623752.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":1623752.0,"Investing Cash Flow":-278413.0,"Cash Flow From Continuing Investing Activities":-278413.0,"Net Intangibles Purchase And Sale":-278413.0,"Purchase Of Intangibles":-278413.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-1721469.0,"Cash Flow From Continuing Operating Activities":-1721469.0,"Change In Working Capital":152545.0,"Change In Other Working Capital":-96030.0,"Change In Other Current Liabilities":16363.0,"Change In Payables And Accrued Expense":142626.0,"Change In Accrued Expense":80023.0,"Change In Interest Payable":160000.0,"Change In Payable":62603.0,"Change In Account Payable":62603.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":49255.0,"Change In Inventory":-4628.0,"Change In Receivables":44959.0,"Changes In Account Receivables":44959.0,"Other Non Cash Items":-599461.0,"Stock Based Compensation":10005.0,"Depreciation Amortization Depletion":0.0,"Depreciation And Amortization":0.0,"Depreciation":0.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-1284558.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-254893.0,"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":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"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":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":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":null,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Interest Payable":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,"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}}}