{"ticker":"DARE","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":14559502.0,"Share Issued":14559502.0,"Total Debt":1614361.0,"Tangible Book Value":733795.0,"Invested Capital":733795.0,"Working Capital":540124.0,"Net Tangible Assets":734451.0,"Capital Lease Obligations":1614361.0,"Common Stock Equity":733795.0,"Preferred Stock Equity":656.0,"Total Capitalization":734451.0,"Total Equity Gross Minority Interest":734451.0,"Stockholders Equity":734451.0,"Gains Losses Not Affecting Retained Earnings":-377081.0,"Other Equity Adjustments":-377081.0,"Retained Earnings":-191688793.0,"Additional Paid In Capital":192798213.0,"Capital Stock":2112.0,"Common Stock":1456.0,"Preferred Stock":656.0,"Total Liabilities Net Minority Interest":27093963.0,"Total Non Current Liabilities Net Minority Interest":5974950.0,"Other Non Current Liabilities":5556697.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Long Term Debt And Capital Lease Obligation":418253.0,"Long Term Capital Lease Obligation":418253.0,"Current Liabilities":21119013.0,"Other Current Liabilities":12035.0,"Current Deferred Liabilities":18150459.0,"Current Deferred Revenue":18150459.0,"Current Debt And Capital Lease Obligation":1196108.0,"Current Capital Lease Obligation":1196108.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":1760411.0,"Current Accrued Expenses":529325.0,"Payables":1231086.0,"Other Payable":null,"Accounts Payable":1231086.0,"Total Assets":27828414.0,"Total Non Current Assets":6169277.0,"Other Non Current Assets":2442450.0,"Non Current Prepaid Assets":null,"Net PPE":3726827.0,"Accumulated Depreciation":null,"Gross PPE":3726827.0,"Leases":null,"Construction In Progress":null,"Other Properties":3726827.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":21659137.0,"Other Current Assets":680753.0,"Current Deferred Assets":null,"Prepaid Assets":1770844.0,"Receivables":687756.0,"Other Receivables":687756.0,"Cash Cash Equivalents And Short Term Investments":18519784.0,"Cash And Cash Equivalents":18519784.0},"2025-12-31":{"Ordinary Shares Number":14499502.0,"Share Issued":14499502.0,"Total Debt":2656019.0,"Tangible Book Value":2842634.0,"Invested Capital":2842634.0,"Working Capital":3378192.0,"Net Tangible Assets":2842634.0,"Capital Lease Obligations":2656019.0,"Common Stock Equity":2842634.0,"Preferred Stock Equity":null,"Total Capitalization":2842634.0,"Total Equity Gross Minority Interest":2842634.0,"Stockholders Equity":2842634.0,"Gains Losses Not Affecting Retained Earnings":-421623.0,"Other Equity Adjustments":-421623.0,"Retained Earnings":-188688904.0,"Additional Paid In Capital":191951711.0,"Capital Stock":1450.0,"Common Stock":1450.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":29631929.0,"Total Non Current Liabilities Net Minority Interest":5946242.0,"Other Non Current Liabilities":5386877.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Revenue":0.0,"Long Term Debt And Capital Lease Obligation":559365.0,"Long Term Capital Lease Obligation":559365.0,"Current Liabilities":23685687.0,"Other Current Liabilities":11711.0,"Current Deferred Liabilities":19651452.0,"Current Deferred Revenue":19651452.0,"Current Debt And Capital Lease Obligation":2096654.0,"Current Capital Lease Obligation":2096654.0,"Pensionand Other Post Retirement Benefit Plans Current":10261.0,"Payables And Accrued Expenses":1915609.0,"Current Accrued Expenses":532402.0,"Payables":1383207.0,"Other Payable":182521.0,"Accounts Payable":1200686.0,"Total Assets":32474563.0,"Total Non Current Assets":5410684.0,"Other Non Current Assets":1009439.0,"Non Current Prepaid Assets":null,"Net PPE":4401245.0,"Accumulated Depreciation":-338013.0,"Gross PPE":4739258.0,"Leases":40284.0,"Construction In Progress":0.0,"Other Properties":4651047.0,"Machinery Furniture Equipment":47927.0,"Buildings And Improvements":null,"Properties":0.0,"Current Assets":27063879.0,"Other Current Assets":65405.0,"Current Deferred Assets":321686.0,"Prepaid Assets":1392371.0,"Receivables":573061.0,"Other Receivables":573061.0,"Cash Cash Equivalents And Short Term Investments":24711356.0,"Cash And Cash Equivalents":24711356.0},"2025-09-30":{"Ordinary Shares Number":13929502.0,"Share Issued":13929502.0,"Total Debt":2932546.0,"Tangible Book Value":2857903.0,"Invested Capital":2857903.0,"Working Capital":3787786.0,"Net Tangible Assets":2857903.0,"Capital Lease Obligations":2932546.0,"Common Stock Equity":2857903.0,"Preferred Stock Equity":null,"Total Capitalization":2857903.0,"Total Equity Gross Minority Interest":2857903.0,"Stockholders Equity":2857903.0,"Gains Losses Not Affecting Retained Earnings":-395966.0,"Other Equity Adjustments":-395966.0,"Retained Earnings":-187247186.0,"Additional Paid In Capital":190499662.0,"Capital Stock":1393.0,"Common Stock":1393.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":27890671.0,"Total Non Current Liabilities Net Minority Interest":6674277.0,"Other Non Current Liabilities":5220525.0,"Non Current Deferred Liabilities":1000000.0,"Non Current Deferred Revenue":1000000.0,"Long Term Debt And Capital Lease Obligation":453752.0,"Long Term Capital Lease Obligation":453752.0,"Current Liabilities":21216394.0,"Other Current Liabilities":10542.0,"Current Deferred Liabilities":14557265.0,"Current Deferred Revenue":14557265.0,"Current Debt And Capital Lease Obligation":2478794.0,"Current Capital Lease Obligation":2478794.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":4169793.0,"Current Accrued Expenses":2324931.0,"Payables":1844862.0,"Other Payable":null,"Accounts Payable":1844862.0,"Total Assets":30748574.0,"Total Non Current Assets":5744394.0,"Other Non Current Assets":1018373.0,"Non Current Prepaid Assets":null,"Net PPE":4726021.0,"Accumulated Depreciation":null,"Gross PPE":4726021.0,"Leases":null,"Construction In Progress":null,"Other Properties":4726021.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":25004180.0,"Other Current Assets":53159.0,"Current Deferred Assets":null,"Prepaid Assets":1506603.0,"Receivables":369157.0,"Other Receivables":369157.0,"Cash Cash Equivalents And Short Term Investments":23075261.0,"Cash And Cash Equivalents":23075261.0},"2025-06-30":{"Ordinary Shares Number":9030386.0,"Share Issued":9030386.0,"Total Debt":3032713.0,"Tangible Book Value":-12733260.0,"Invested Capital":-12733260.0,"Working Capital":-12618726.0,"Net Tangible Assets":-12733260.0,"Capital Lease Obligations":3032713.0,"Common Stock Equity":-12733260.0,"Preferred Stock Equity":null,"Total Capitalization":-12733260.0,"Total Equity Gross Minority Interest":-12733260.0,"Stockholders Equity":-12733260.0,"Gains Losses Not Affecting Retained Earnings":-402826.0,"Other Equity Adjustments":-402826.0,"Retained Earnings":-183684420.0,"Additional Paid In Capital":171353083.0,"Capital Stock":903.0,"Common Stock":903.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":25712785.0,"Total Non Current Liabilities Net Minority Interest":6491642.0,"Other Non Current Liabilities":4879024.0,"Non Current Deferred Liabilities":1000000.0,"Non Current Deferred Revenue":1000000.0,"Long Term Debt And Capital Lease Obligation":612618.0,"Long Term Capital Lease Obligation":612618.0,"Current Liabilities":19221143.0,"Other Current Liabilities":187966.0,"Current Deferred Liabilities":12326879.0,"Current Deferred Revenue":12326879.0,"Current Debt And Capital Lease Obligation":2420095.0,"Current Capital Lease Obligation":2420095.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":4286203.0,"Current Accrued Expenses":2523603.0,"Payables":1762600.0,"Other Payable":null,"Accounts Payable":1762600.0,"Total Assets":12979525.0,"Total Non Current Assets":6377108.0,"Other Non Current Assets":1069902.0,"Non Current Prepaid Assets":null,"Net PPE":5307206.0,"Accumulated Depreciation":null,"Gross PPE":5307206.0,"Leases":null,"Construction In Progress":null,"Other Properties":5307206.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":6602417.0,"Other Current Assets":null,"Current Deferred Assets":null,"Prepaid Assets":1379295.0,"Receivables":188116.0,"Other Receivables":188116.0,"Cash Cash Equivalents And Short Term Investments":5035006.0,"Cash And Cash Equivalents":5035006.0},"2025-03-31":{"Ordinary Shares Number":8850386.0,"Share Issued":8850386.0,"Total Debt":3572627.0,"Tangible Book Value":-9563701.0,"Invested Capital":-9563701.0,"Working Capital":-9365525.0,"Net Tangible Assets":-9563701.0,"Capital Lease Obligations":3572627.0,"Common Stock Equity":-9563701.0,"Preferred Stock Equity":null,"Total Capitalization":-9563701.0,"Total Equity Gross Minority Interest":-9563701.0,"Stockholders Equity":-9563701.0,"Gains Losses Not Affecting Retained Earnings":-415719.0,"Other Equity Adjustments":-415719.0,"Retained Earnings":-179667937.0,"Additional Paid In Capital":170519070.0,"Capital Stock":885.0,"Common Stock":885.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":28182642.0,"Total Non Current Liabilities Net Minority Interest":6994568.0,"Other Non Current Liabilities":4741338.0,"Non Current Deferred Liabilities":1000000.0,"Non Current Deferred Revenue":1000000.0,"Long Term Debt And Capital Lease Obligation":1253230.0,"Long Term Capital Lease Obligation":1253230.0,"Current Liabilities":21188074.0,"Other Current Liabilities":91907.0,"Current Deferred Liabilities":15121962.0,"Current Deferred Revenue":15121962.0,"Current Debt And Capital Lease Obligation":2319397.0,"Current Capital Lease Obligation":2319397.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":3654808.0,"Current Accrued Expenses":1771666.0,"Payables":1883142.0,"Other Payable":null,"Accounts Payable":1883142.0,"Total Assets":18618941.0,"Total Non Current Assets":6796392.0,"Other Non Current Assets":1078527.0,"Non Current Prepaid Assets":null,"Net PPE":5717865.0,"Accumulated Depreciation":null,"Gross PPE":5717865.0,"Leases":null,"Construction In Progress":null,"Other Properties":5717865.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":1083036.0,"Properties":0.0,"Current Assets":11822549.0,"Other Current Assets":null,"Current Deferred Assets":null,"Prepaid Assets":1387348.0,"Receivables":105234.0,"Other Receivables":105234.0,"Cash Cash Equivalents And Short Term Investments":10329967.0,"Cash And Cash Equivalents":10329967.0},"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,"Preferred 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":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":1000000.0,"Non Current Deferred Revenue":1000000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":805612.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":249628.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":12027.0,"Net PPE":null,"Accumulated Depreciation":-175894.0,"Gross PPE":null,"Leases":40284.0,"Construction In Progress":1229165.0,"Other Properties":null,"Machinery Furniture Equipment":37239.0,"Buildings And Improvements":1206942.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":0.0,"Prepaid Assets":null,"Receivables":null,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2444255.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-2999889.0,"Reconciled Depreciation":554643.0,"Reconciled Cost Of Revenue":242325.0,"EBITDA":-2444255.0,"EBIT":-2998898.0,"Normalized Income":-2999889.0,"Net Income From Continuing And Discontinued Operation":-2999889.0,"Total Expenses":3151353.0,"Total Operating Income As Reported":-2998898.0,"Diluted Average Shares":14522835.0,"Basic Average Shares":14522835.0,"Diluted EPS":-0.21,"Basic EPS":-0.21,"Diluted NI Availto Com Stockholders":-2999889.0,"Net Income Common Stockholders":-2999889.0,"Net Income":-2999889.0,"Net Income Including Noncontrolling Interests":-2999889.0,"Net Income Continuous Operations":-2999889.0,"Pretax Income":-2999889.0,"Other Income Expense":-991.0,"Other Non Operating Income Expenses":-991.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Operating Income":-2998898.0,"Operating Expense":2909028.0,"Research And Development":660462.0,"Selling General And Administration":2248566.0,"General And Administrative Expense":2248566.0,"Other Gand A":2248566.0,"Gross Profit":-89870.0,"Cost Of Revenue":242325.0,"Total Revenue":152455.0,"Operating Revenue":152455.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-936873.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-1441718.0,"Reconciled Depreciation":534395.0,"Reconciled Cost Of Revenue":295799.0,"EBITDA":-936873.0,"EBIT":-1471268.0,"Normalized Income":-1441718.0,"Net Income From Continuing And Discontinued Operation":-1441718.0,"Total Expenses":2494944.0,"Total Operating Income As Reported":-1471268.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1441718.0,"Net Income Common Stockholders":-1441718.0,"Net Income":-1441718.0,"Net Income Including Noncontrolling Interests":-1441718.0,"Net Income Continuous Operations":-1441718.0,"Pretax Income":-1441718.0,"Other Income Expense":29550.0,"Other Non Operating Income Expenses":29550.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Operating Income":-1471268.0,"Operating Expense":2199145.0,"Research And Development":622041.0,"Selling General And Administration":1577104.0,"General And Administrative Expense":1577104.0,"Other Gand A":1577104.0,"Gross Profit":727877.0,"Cost Of Revenue":295799.0,"Total Revenue":1023676.0,"Operating Revenue":1023676.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3190242.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-3562766.0,"Reconciled Depreciation":481906.0,"Reconciled Cost Of Revenue":0.0,"EBITDA":-3190242.0,"EBIT":-3672148.0,"Normalized Income":-3562766.0,"Net Income From Continuing And Discontinued Operation":-3562766.0,"Total Expenses":3674410.0,"Total Operating Income As Reported":-3672148.0,"Diluted Average Shares":12755112.0,"Basic Average Shares":12755112.0,"Diluted EPS":-0.28,"Basic EPS":-0.28,"Diluted NI Availto Com Stockholders":-3562766.0,"Net Income Common Stockholders":-3562766.0,"Net Income":-3562766.0,"Net Income Including Noncontrolling Interests":-3562766.0,"Net Income Continuous Operations":-3562766.0,"Pretax Income":-3562766.0,"Other Income Expense":109382.0,"Other Non Operating Income Expenses":109382.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Operating Income":-3672148.0,"Operating Expense":3674410.0,"Research And Development":1175168.0,"Selling General And Administration":2499242.0,"General And Administrative Expense":2499242.0,"Other Gand A":2499242.0,"Gross Profit":2262.0,"Cost Of Revenue":0.0,"Total Revenue":2262.0,"Operating Revenue":2262.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3385257.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-4016483.0,"Reconciled Depreciation":442543.0,"Reconciled Cost Of Revenue":0.0,"EBITDA":-3385257.0,"EBIT":-3827800.0,"Normalized Income":-4016483.0,"Net Income From Continuing And Discontinued Operation":-4016483.0,"Total Expenses":3806628.0,"Total Operating Income As Reported":-3827800.0,"Diluted Average Shares":8871155.0,"Basic Average Shares":8871155.0,"Diluted EPS":-0.45,"Basic EPS":-0.45,"Diluted NI Availto Com Stockholders":-4016483.0,"Net Income Common Stockholders":-4016483.0,"Net Income":-4016483.0,"Net Income Including Noncontrolling Interests":-4016483.0,"Net Income Continuous Operations":-4016483.0,"Pretax Income":-4016483.0,"Other Income Expense":-188683.0,"Other Non Operating Income Expenses":-188683.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Operating Income":-3827800.0,"Operating Expense":3806628.0,"Research And Development":1428762.0,"Selling General And Administration":2377866.0,"General And Administrative Expense":2377866.0,"Other Gand A":2377866.0,"Gross Profit":-21172.0,"Cost Of Revenue":0.0,"Total Revenue":-21172.0,"Operating Revenue":-21172.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4405476.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-4378307.0,"Reconciled Depreciation":175642.0,"Reconciled Cost Of Revenue":0.0,"EBITDA":-4405476.0,"EBIT":-4581118.0,"Normalized Income":-4378307.0,"Net Income From Continuing And Discontinued Operation":-4378307.0,"Total Expenses":4606545.0,"Total Operating Income As Reported":-4581118.0,"Diluted Average Shares":8759053.0,"Basic Average Shares":8759053.0,"Diluted EPS":-0.5,"Basic EPS":-0.5,"Diluted NI Availto Com Stockholders":-4378307.0,"Net Income Common Stockholders":-4378307.0,"Net Income":-4378307.0,"Net Income Including Noncontrolling Interests":-4378307.0,"Net Income Continuous Operations":-4378307.0,"Pretax Income":-4378307.0,"Other Income Expense":202811.0,"Other Non Operating Income Expenses":202811.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Operating Income":-4581118.0,"Operating Expense":4606545.0,"Research And Development":2297381.0,"Selling General And Administration":2309164.0,"General And Administrative Expense":2309164.0,"Other Gand A":2309164.0,"Gross Profit":25427.0,"Cost Of Revenue":0.0,"Total Revenue":25427.0,"Operating Revenue":25427.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":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,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":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":-5520644.0,"Repayment Of Debt":-1079070.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":392100.0,"Capital Expenditure":null,"End Cash Position":18819784.0,"Beginning Cash Position":25011356.0,"Effect Of Exchange Rate Changes":44542.0,"Changes In Cash":-6236114.0,"Financing Cash Flow":-715470.0,"Cash Flow From Continuing Financing Activities":-715470.0,"Net Other Financing Charges":-28500.0,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":297213.0,"Preferred Stock Issuance":297213.0,"Net Common Stock Issuance":94887.0,"Common Stock Issuance":94887.0,"Net Issuance Payments Of Debt":-1079070.0,"Net Long Term Debt Issuance":-1079070.0,"Long Term Debt Payments":-1079070.0,"Long Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-5520644.0,"Cash Flow From Continuing Operating Activities":-5520644.0,"Change In Working Capital":-3670887.0,"Change In Other Working Capital":-1500994.0,"Change In Other Current Liabilities":-145108.0,"Change In Other Current Assets":-1631541.0,"Change In Payables And Accrued Expense":99922.0,"Change In Accrued Expense":144704.0,"Change In Interest Payable":158042.0,"Change In Payable":-44782.0,"Change In Account Payable":-44782.0,"Change In Prepaid Assets":-378471.0,"Change In Receivables":-114695.0,"Changes In Account Receivables":-120633.0,"Other Non Cash Items":143133.0,"Stock Based Compensation":455064.0,"Depreciation Amortization Depletion":554643.0,"Depreciation And Amortization":554643.0,"Depreciation":null,"Operating Gains Losses":-2708.0,"Gain Loss On Sale Of PPE":-2708.0,"Net Income From Continuing Operations":-2999889.0},"2025-12-31":{"Free Cash Flow":1237623.0,"Repayment Of Debt":-529009.0,"Issuance Of Debt":1.0,"Issuance Of Capital Stock":1274823.0,"Capital Expenditure":-206641.0,"End Cash Position":25011356.0,"Beginning Cash Position":23375261.0,"Effect Of Exchange Rate Changes":-25657.0,"Changes In Cash":1661752.0,"Financing Cash Flow":424129.0,"Cash Flow From Continuing Financing Activities":424129.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":1274823.0,"Common Stock Issuance":1274823.0,"Net Issuance Payments Of Debt":-529008.0,"Net Long Term Debt Issuance":-529008.0,"Long Term Debt Payments":-529009.0,"Long Term Debt Issuance":1.0,"Investing Cash Flow":-206641.0,"Cash Flow From Continuing Investing Activities":-206641.0,"Net PPE Purchase And Sale":-206641.0,"Purchase Of PPE":-206641.0,"Operating Cash Flow":1444264.0,"Cash Flow From Continuing Operating Activities":1444264.0,"Change In Working Capital":3102686.0,"Change In Other Working Capital":5094190.0,"Change In Other Current Liabilities":-143406.0,"Change In Other Current Assets":-47317.0,"Change In Payables And Accrued Expense":-1711107.0,"Change In Accrued Expense":-1089835.0,"Change In Interest Payable":154554.0,"Change In Payable":-621272.0,"Change In Account Payable":-621272.0,"Change In Prepaid Assets":114230.0,"Change In Receivables":-203904.0,"Changes In Account Receivables":null,"Other Non Cash Items":-1106418.0,"Stock Based Compensation":357160.0,"Depreciation Amortization Depletion":534395.0,"Depreciation And Amortization":534395.0,"Depreciation":534395.0,"Operating Gains Losses":-1841.0,"Gain Loss On Sale Of PPE":-1841.0,"Net Income From Continuing Operations":-1441718.0},"2025-09-30":{"Free Cash Flow":-616837.0,"Repayment Of Debt":-580530.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":18744042.0,"Capital Expenditure":-174702.0,"End Cash Position":23375261.0,"Beginning Cash Position":5335006.0,"Effect Of Exchange Rate Changes":6860.0,"Changes In Cash":18033395.0,"Financing Cash Flow":18650232.0,"Cash Flow From Continuing Financing Activities":18650232.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":18744042.0,"Common Stock Issuance":18744042.0,"Net Issuance Payments Of Debt":-93810.0,"Net Long Term Debt Issuance":-93810.0,"Long Term Debt Payments":-580530.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-174702.0,"Cash Flow From Continuing Investing Activities":-174702.0,"Net PPE Purchase And Sale":-174702.0,"Purchase Of PPE":-174702.0,"Operating Cash Flow":-442135.0,"Cash Flow From Continuing Operating Activities":-442135.0,"Change In Working Capital":1918385.0,"Change In Other Working Capital":2230386.0,"Change In Other Current Liabilities":-138894.0,"Change In Other Current Assets":-125881.0,"Change In Payables And Accrued Expense":49309.0,"Change In Accrued Expense":-468899.0,"Change In Interest Payable":149269.0,"Change In Payable":518208.0,"Change In Account Payable":518208.0,"Change In Prepaid Assets":84506.0,"Change In Receivables":-181041.0,"Changes In Account Receivables":null,"Other Non Cash Items":321770.0,"Stock Based Compensation":403027.0,"Depreciation Amortization Depletion":481906.0,"Depreciation And Amortization":481906.0,"Depreciation":481906.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":-4457.0,"Net Income From Continuing Operations":-3562766.0},"2025-06-30":{"Free Cash Flow":-5264060.0,"Repayment Of Debt":-521257.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":475013.0,"Capital Expenditure":null,"End Cash Position":5335006.0,"Beginning Cash Position":10629967.0,"Effect Of Exchange Rate Changes":12893.0,"Changes In Cash":-5307854.0,"Financing Cash Flow":-43794.0,"Cash Flow From Continuing Financing Activities":-43794.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":475013.0,"Common Stock Issuance":475013.0,"Net Issuance Payments Of Debt":-521257.0,"Net Long Term Debt Issuance":-521257.0,"Long Term Debt Payments":-521257.0,"Long Term Debt Issuance":null,"Investing Cash Flow":153396.0,"Cash Flow From Continuing Investing Activities":153396.0,"Net PPE Purchase And Sale":153396.0,"Purchase Of PPE":153396.0,"Operating Cash Flow":-5417456.0,"Cash Flow From Continuing Operating Activities":-5417456.0,"Change In Working Capital":-2475810.0,"Change In Other Working Capital":-2795085.0,"Change In Other Current Liabilities":-134909.0,"Change In Other Current Assets":14535.0,"Change In Payables And Accrued Expense":726291.0,"Change In Accrued Expense":846834.0,"Change In Interest Payable":150873.0,"Change In Payable":-120543.0,"Change In Account Payable":-120543.0,"Change In Prepaid Assets":-203760.0,"Change In Receivables":-82882.0,"Changes In Account Receivables":0.0,"Other Non Cash Items":250096.0,"Stock Based Compensation":359018.0,"Depreciation Amortization Depletion":442543.0,"Depreciation And Amortization":442543.0,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":23180.0,"Net Income From Continuing Operations":-4016483.0},"2025-03-31":{"Free Cash Flow":-5627874.0,"Repayment Of Debt":-187221.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":436248.0,"Capital Expenditure":-157331.0,"End Cash Position":10629967.0,"Beginning Cash Position":15998174.0,"Effect Of Exchange Rate Changes":13090.0,"Changes In Cash":-5381297.0,"Financing Cash Flow":246577.0,"Cash Flow From Continuing Financing Activities":246577.0,"Net Other Financing Charges":-2450.0,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":436248.0,"Common Stock Issuance":436248.0,"Net Issuance Payments Of Debt":-187221.0,"Net Long Term Debt Issuance":-187221.0,"Long Term Debt Payments":-187221.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-157331.0,"Cash Flow From Continuing Investing Activities":-157331.0,"Net PPE Purchase And Sale":-157331.0,"Purchase Of PPE":-157331.0,"Operating Cash Flow":-5470543.0,"Cash Flow From Continuing Operating Activities":-5470543.0,"Change In Working Capital":-1756004.0,"Change In Other Working Capital":-1439663.0,"Change In Other Current Liabilities":-131429.0,"Change In Other Current Assets":14535.0,"Change In Payables And Accrued Expense":-997705.0,"Change In Accrued Expense":-966166.0,"Change In Interest Payable":117865.0,"Change In Payable":-31539.0,"Change In Account Payable":-31539.0,"Change In Prepaid Assets":673510.0,"Change In Receivables":124748.0,"Changes In Account Receivables":0.0,"Other Non Cash Items":133949.0,"Stock Based Compensation":377357.0,"Depreciation Amortization Depletion":175642.0,"Depreciation And Amortization":175642.0,"Depreciation":null,"Operating Gains Losses":-23180.0,"Gain Loss On Sale Of PPE":-23180.0,"Net Income From Continuing Operations":-4378307.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-562849.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":-279.0,"Proceeds From Stock Option Exercised":0.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"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":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 Interest Payable":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,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":6368.0,"Operating Gains Losses":202.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}