{"ticker":"DETX","downloaded_at":"2026-08-28","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":1984303.0,"Share Issued":1984303.0,"Net Debt":3553358.0,"Total Debt":4080416.0,"Tangible Book Value":-6357290.0,"Invested Capital":-925531.0,"Working Capital":-6579966.0,"Net Tangible Assets":-6357290.0,"Capital Lease Obligations":504649.0,"Common Stock Equity":-4501298.0,"Total Capitalization":-4501298.0,"Total Equity Gross Minority Interest":-4501298.0,"Stockholders Equity":-4501298.0,"Gains Losses Not Affecting Retained Earnings":7049154.0,"Other Equity Adjustments":7049154.0,"Retained Earnings":-63176036.0,"Capital Stock":51625584.0,"Common Stock":51625584.0,"Total Liabilities Net Minority Interest":9840988.0,"Total Non Current Liabilities Net Minority Interest":357482.0,"Long Term Debt And Capital Lease Obligation":357482.0,"Long Term Capital Lease Obligation":357482.0,"Long Term Debt":null,"Current Liabilities":9483506.0,"Current Deferred Liabilities":165289.0,"Current Deferred Revenue":165289.0,"Current Debt And Capital Lease Obligation":3722934.0,"Current Capital Lease Obligation":147167.0,"Current Debt":3575767.0,"Other Current Borrowings":1600837.0,"Line Of Credit":1974930.0,"Payables And Accrued Expenses":5595283.0,"Current Accrued Expenses":2051490.0,"Payables":3543793.0,"Accounts Payable":3543793.0,"Total Assets":5339690.0,"Total Non Current Assets":2436150.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":1855992.0,"Other Intangible Assets":1855992.0,"Net PPE":580158.0,"Accumulated Depreciation":-1922376.0,"Gross PPE":2502534.0,"Construction In Progress":8983.0,"Other Properties":2493551.0,"Current Assets":2903540.0,"Current Deferred Assets":1074837.0,"Prepaid Assets":223731.0,"Inventory":974875.0,"Other Inventories":1.0,"Finished Goods":270666.0,"Work In Process":197388.0,"Raw Materials":506820.0,"Receivables":607688.0,"Accounts Receivable":607688.0,"Cash Cash Equivalents And Short Term Investments":22409.0,"Cash And Cash Equivalents":22409.0,"Cash Financial":22409.0},"2025-12-31":{"Ordinary Shares Number":1896676.0,"Share Issued":1896676.0,"Net Debt":3083254.0,"Total Debt":3938783.0,"Tangible Book Value":-4531218.0,"Invested Capital":870462.0,"Working Capital":-4902610.0,"Net Tangible Assets":-4531218.0,"Capital Lease Obligations":536235.0,"Common Stock Equity":-2532086.0,"Total Capitalization":-2532086.0,"Total Equity Gross Minority Interest":-2532086.0,"Stockholders Equity":-2532086.0,"Gains Losses Not Affecting Retained Earnings":6569744.0,"Other Equity Adjustments":6569744.0,"Retained Earnings":-60457389.0,"Capital Stock":51355559.0,"Common Stock":51355559.0,"Total Liabilities Net Minority Interest":8916701.0,"Total Non Current Liabilities Net Minority Interest":300401.0,"Long Term Debt And Capital Lease Obligation":300401.0,"Long Term Capital Lease Obligation":300401.0,"Long Term Debt":null,"Current Liabilities":8616300.0,"Current Deferred Liabilities":95541.0,"Current Deferred Revenue":95541.0,"Current Debt And Capital Lease Obligation":3638382.0,"Current Capital Lease Obligation":235834.0,"Current Debt":3402548.0,"Other Current Borrowings":2622717.0,"Line Of Credit":779831.0,"Payables And Accrued Expenses":4882377.0,"Current Accrued Expenses":2335545.0,"Payables":2546832.0,"Accounts Payable":2546832.0,"Total Assets":6384615.0,"Total Non Current Assets":2670925.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":1999132.0,"Other Intangible Assets":1999132.0,"Net PPE":671793.0,"Accumulated Depreciation":-1821758.0,"Gross PPE":2493551.0,"Construction In Progress":0.0,"Other Properties":2493551.0,"Current Assets":3713690.0,"Current Deferred Assets":956119.0,"Prepaid Assets":663124.0,"Inventory":1189910.0,"Other Inventories":null,"Finished Goods":373650.0,"Work In Process":283656.0,"Raw Materials":532604.0,"Receivables":585243.0,"Accounts Receivable":585243.0,"Cash Cash Equivalents And Short Term Investments":319294.0,"Cash And Cash Equivalents":319294.0,"Cash Financial":319294.0},"2025-09-30":{"Ordinary Shares Number":1599649.0,"Share Issued":1599649.0,"Net Debt":2799594.0,"Total Debt":4022744.0,"Tangible Book Value":-3493945.0,"Invested Capital":2088828.0,"Working Capital":-3973436.0,"Net Tangible Assets":-3493945.0,"Capital Lease Obligations":582243.0,"Common Stock Equity":-1351673.0,"Total Capitalization":-1351673.0,"Total Equity Gross Minority Interest":-1351673.0,"Stockholders Equity":-1351673.0,"Gains Losses Not Affecting Retained Earnings":6390935.0,"Other Equity Adjustments":6390935.0,"Retained Earnings":-56637509.0,"Capital Stock":48894901.0,"Common Stock":48894901.0,"Total Liabilities Net Minority Interest":8273618.0,"Total Non Current Liabilities Net Minority Interest":345534.0,"Long Term Debt And Capital Lease Obligation":345534.0,"Long Term Capital Lease Obligation":345534.0,"Long Term Debt":null,"Current Liabilities":7928084.0,"Current Deferred Liabilities":94995.0,"Current Deferred Revenue":94995.0,"Current Debt And Capital Lease Obligation":3677210.0,"Current Capital Lease Obligation":236709.0,"Current Debt":3440501.0,"Other Current Borrowings":2642526.0,"Line Of Credit":797975.0,"Payables And Accrued Expenses":4155879.0,"Current Accrued Expenses":null,"Payables":4155879.0,"Accounts Payable":4155879.0,"Total Assets":6921945.0,"Total Non Current Assets":2967297.0,"Other Non Current Assets":1.0,"Goodwill And Other Intangible Assets":2142272.0,"Other Intangible Assets":2142272.0,"Net PPE":825024.0,"Accumulated Depreciation":-1766359.0,"Gross PPE":2591383.0,"Construction In Progress":295887.0,"Other Properties":2295496.0,"Current Assets":3954648.0,"Current Deferred Assets":0.0,"Prepaid Assets":1396621.0,"Inventory":1019057.0,"Other Inventories":null,"Finished Goods":85803.0,"Work In Process":114646.0,"Raw Materials":818608.0,"Receivables":898063.0,"Accounts Receivable":898063.0,"Cash Cash Equivalents And Short Term Investments":640907.0,"Cash And Cash Equivalents":640907.0,"Cash Financial":640907.0},"2025-06-30":{"Ordinary Shares Number":1154793.0,"Share Issued":1154793.0,"Net Debt":2412368.0,"Total Debt":3380428.0,"Tangible Book Value":-4205478.0,"Invested Capital":847987.0,"Working Capital":-4447549.0,"Net Tangible Assets":-4205478.0,"Capital Lease Obligations":612375.0,"Common Stock Equity":-1920066.0,"Total Capitalization":-1763597.0,"Total Equity Gross Minority Interest":-1920066.0,"Stockholders Equity":-1920066.0,"Gains Losses Not Affecting Retained Earnings":6074261.0,"Other Equity Adjustments":6074261.0,"Retained Earnings":-53867654.0,"Capital Stock":45873327.0,"Common Stock":45873327.0,"Total Liabilities Net Minority Interest":8272962.0,"Total Non Current Liabilities Net Minority Interest":533375.0,"Long Term Debt And Capital Lease Obligation":533375.0,"Long Term Capital Lease Obligation":376906.0,"Long Term Debt":156469.0,"Current Liabilities":7739587.0,"Current Deferred Liabilities":195000.0,"Current Deferred Revenue":195000.0,"Current Debt And Capital Lease Obligation":2847053.0,"Current Capital Lease Obligation":235469.0,"Current Debt":2611584.0,"Other Current Borrowings":1836057.0,"Line Of Credit":775527.0,"Payables And Accrued Expenses":4697534.0,"Current Accrued Expenses":null,"Payables":4697534.0,"Accounts Payable":4697534.0,"Total Assets":6352896.0,"Total Non Current Assets":3060858.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":2285412.0,"Other Intangible Assets":2285412.0,"Net PPE":775446.0,"Accumulated Depreciation":-1706034.0,"Gross PPE":2481480.0,"Construction In Progress":271786.0,"Other Properties":2209694.0,"Current Assets":3292038.0,"Current Deferred Assets":0.0,"Prepaid Assets":945667.0,"Inventory":1096763.0,"Other Inventories":null,"Finished Goods":0.0,"Work In Process":228090.0,"Raw Materials":868673.0,"Receivables":893923.0,"Accounts Receivable":893923.0,"Cash Cash Equivalents And Short Term Investments":355685.0,"Cash And Cash Equivalents":355685.0,"Cash Financial":355685.0},"2025-03-31":{"Ordinary Shares Number":1154793.0,"Share Issued":1154793.0,"Net Debt":365890.0,"Total Debt":3664981.0,"Tangible Book Value":-994144.0,"Invested Capital":4457310.0,"Working Capital":-650555.0,"Net Tangible Assets":-994144.0,"Capital Lease Obligations":642080.0,"Common Stock Equity":1434409.0,"Total Capitalization":2193997.0,"Total Equity Gross Minority Interest":1434409.0,"Stockholders Equity":1434409.0,"Gains Losses Not Affecting Retained Earnings":5577483.0,"Other Equity Adjustments":5577483.0,"Retained Earnings":-50109907.0,"Capital Stock":45966833.0,"Common Stock":45966833.0,"Total Liabilities Net Minority Interest":7088061.0,"Total Non Current Liabilities Net Minority Interest":1167439.0,"Long Term Debt And Capital Lease Obligation":1167439.0,"Long Term Capital Lease Obligation":407851.0,"Long Term Debt":759588.0,"Current Liabilities":5920622.0,"Current Deferred Liabilities":120000.0,"Current Deferred Revenue":120000.0,"Current Debt And Capital Lease Obligation":2497542.0,"Current Capital Lease Obligation":234229.0,"Current Debt":2263313.0,"Other Current Borrowings":1232939.0,"Line Of Credit":1030374.0,"Payables And Accrued Expenses":3303080.0,"Current Accrued Expenses":null,"Payables":3303080.0,"Accounts Payable":3303080.0,"Total Assets":8522470.0,"Total Non Current Assets":3252403.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":2428553.0,"Other Intangible Assets":2428553.0,"Net PPE":823850.0,"Accumulated Depreciation":-1656692.0,"Gross PPE":2480542.0,"Construction In Progress":270848.0,"Other Properties":2209694.0,"Current Assets":5270067.0,"Current Deferred Assets":0.0,"Prepaid Assets":1205128.0,"Inventory":343589.0,"Other Inventories":null,"Finished Goods":65000.0,"Work In Process":13199.0,"Raw Materials":265390.0,"Receivables":1064339.0,"Accounts Receivable":1064339.0,"Cash Cash Equivalents And Short Term Investments":2657011.0,"Cash And Cash Equivalents":2657011.0,"Cash Financial":2657011.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":938211.0,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":1749144.0,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Current Assets":null,"Current Deferred Assets":null,"Prepaid Assets":null,"Inventory":null,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2468339.0,"Total Unusual Items":284.0,"Total Unusual Items Excluding Goodwill":284.0,"Net Income From Continuing Operation Net Minority Interest":-2718647.0,"Reconciled Depreciation":100618.0,"Reconciled Cost Of Revenue":898331.0,"EBITDA":-2468055.0,"EBIT":-2568673.0,"Net Interest Income":-149974.0,"Interest Expense":149974.0,"Normalized Income":-2718931.0,"Net Income From Continuing And Discontinued Operation":-2718647.0,"Total Expenses":3489742.0,"Rent Expense Supplemental":1078102.0,"Total Operating Income As Reported":-2570321.0,"Diluted Average Shares":1969699.0,"Basic Average Shares":1969699.0,"Diluted EPS":-1.38,"Basic EPS":-1.38,"Diluted NI Availto Com Stockholders":-2718647.0,"Net Income Common Stockholders":-2718647.0,"Net Income":-2718647.0,"Net Income Including Noncontrolling Interests":-2718647.0,"Net Income Continuous Operations":-2718647.0,"Pretax Income":-2718647.0,"Other Income Expense":1648.0,"Other Non Operating Income Expenses":1364.0,"Gain On Sale Of Security":284.0,"Net Non Operating Interest Income Expense":-149974.0,"Interest Expense Non Operating":149974.0,"Operating Income":-2570321.0,"Operating Expense":2591411.0,"Research And Development":720217.0,"Selling General And Administration":1871194.0,"General And Administrative Expense":1871194.0,"Other Gand A":186128.0,"Rent And Landing Fees":1078102.0,"Salaries And Wages":606964.0,"Gross Profit":21090.0,"Cost Of Revenue":898331.0,"Total Revenue":919421.0,"Operating Revenue":919421.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3553157.0,"Total Unusual Items":-3291.0,"Total Unusual Items Excluding Goodwill":-3291.0,"Net Income From Continuing Operation Net Minority Interest":-3819880.0,"Reconciled Depreciation":55400.0,"Reconciled Cost Of Revenue":1116836.0,"EBITDA":-3556448.0,"EBIT":-3611848.0,"Net Interest Income":-208032.0,"Interest Expense":208032.0,"Normalized Income":-3816589.0,"Net Income From Continuing And Discontinued Operation":-3819880.0,"Total Expenses":3300466.0,"Rent Expense Supplemental":1315904.0,"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":-3819880.0,"Net Income Common Stockholders":-3819880.0,"Net Income":-3819880.0,"Net Income Including Noncontrolling Interests":-3819880.0,"Net Income Continuous Operations":-3819880.0,"Pretax Income":-3819880.0,"Other Income Expense":49587.0,"Other Non Operating Income Expenses":52878.0,"Gain On Sale Of Security":-3291.0,"Net Non Operating Interest Income Expense":-208032.0,"Interest Expense Non Operating":208032.0,"Operating Income":-3661435.0,"Operating Expense":2183630.0,"Research And Development":302456.0,"Selling General And Administration":1881174.0,"General And Administrative Expense":1881174.0,"Other Gand A":-95778.0,"Rent And Landing Fees":1315904.0,"Salaries And Wages":661048.0,"Gross Profit":-1477805.0,"Cost Of Revenue":1116836.0,"Total Revenue":-360969.0,"Operating Revenue":-360969.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2557968.0,"Total Unusual Items":-8597.0,"Total Unusual Items Excluding Goodwill":-8597.0,"Net Income From Continuing Operation Net Minority Interest":-2769855.0,"Reconciled Depreciation":60324.0,"Reconciled Cost Of Revenue":934650.0,"EBITDA":-2566565.0,"EBIT":-2626889.0,"Net Interest Income":-142966.0,"Interest Expense":142966.0,"Normalized Income":-2761258.0,"Net Income From Continuing And Discontinued Operation":-2769855.0,"Total Expenses":2995723.0,"Rent Expense Supplemental":636425.0,"Total Operating Income As Reported":-2621633.0,"Diluted Average Shares":1459462.0,"Basic Average Shares":1459462.0,"Diluted EPS":-1.8,"Basic EPS":-1.8,"Diluted NI Availto Com Stockholders":-2769855.0,"Net Income Common Stockholders":-2769855.0,"Net Income":-2769855.0,"Net Income Including Noncontrolling Interests":-2769855.0,"Net Income Continuous Operations":-2769855.0,"Pretax Income":-2769855.0,"Other Income Expense":-5256.0,"Other Non Operating Income Expenses":3341.0,"Gain On Sale Of Security":-8597.0,"Net Non Operating Interest Income Expense":-142966.0,"Interest Expense Non Operating":142966.0,"Operating Income":-2621633.0,"Operating Expense":2061073.0,"Research And Development":668777.0,"Selling General And Administration":1392296.0,"General And Administrative Expense":1392296.0,"Other Gand A":80693.0,"Rent And Landing Fees":636425.0,"Salaries And Wages":675178.0,"Gross Profit":-560560.0,"Cost Of Revenue":934650.0,"Total Revenue":374090.0,"Operating Revenue":374090.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3539183.0,"Total Unusual Items":-1226.0,"Total Unusual Items Excluding Goodwill":-1226.0,"Net Income From Continuing Operation Net Minority Interest":-3757746.0,"Reconciled Depreciation":30829.0,"Reconciled Cost Of Revenue":1027647.0,"EBITDA":-3540409.0,"EBIT":-3571238.0,"Net Interest Income":-186508.0,"Interest Expense":186508.0,"Normalized Income":-3756520.0,"Net Income From Continuing And Discontinued Operation":-3757746.0,"Total Expenses":4001083.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-3571234.0,"Diluted Average Shares":1276429.0,"Basic Average Shares":1276429.0,"Diluted EPS":-3.15,"Basic EPS":-3.15,"Diluted NI Availto Com Stockholders":-3757746.0,"Net Income Common Stockholders":-3757746.0,"Net Income":-3757746.0,"Net Income Including Noncontrolling Interests":-3757746.0,"Net Income Continuous Operations":-3757746.0,"Pretax Income":-3757746.0,"Other Income Expense":-4.0,"Other Non Operating Income Expenses":1222.0,"Gain On Sale Of Security":-1226.0,"Net Non Operating Interest Income Expense":-186508.0,"Interest Expense Non Operating":186508.0,"Operating Income":-3571234.0,"Operating Expense":2973436.0,"Research And Development":629087.0,"Selling General And Administration":2344349.0,"General And Administrative Expense":2344349.0,"Other Gand A":1541837.0,"Rent And Landing Fees":null,"Salaries And Wages":802512.0,"Gross Profit":-597798.0,"Cost Of Revenue":1027647.0,"Total Revenue":429849.0,"Operating Revenue":429849.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3505423.0,"Total Unusual Items":-18788.0,"Total Unusual Items Excluding Goodwill":-18788.0,"Net Income From Continuing Operation Net Minority Interest":-3784695.0,"Reconciled Depreciation":106060.0,"Reconciled Cost Of Revenue":1345832.0,"EBITDA":-3524211.0,"EBIT":-3630271.0,"Net Interest Income":-154424.0,"Interest Expense":154424.0,"Normalized Income":-3765907.0,"Net Income From Continuing And Discontinued Operation":-3784695.0,"Total Expenses":4666949.0,"Rent Expense Supplemental":1235998.0,"Total Operating Income As Reported":-3611591.0,"Diluted Average Shares":1085752.0,"Basic Average Shares":1085752.0,"Diluted EPS":-3.49,"Basic EPS":-3.49,"Diluted NI Availto Com Stockholders":-3784695.0,"Net Income Common Stockholders":-3784695.0,"Net Income":-3784695.0,"Net Income Including Noncontrolling Interests":-3784695.0,"Net Income Continuous Operations":-3784695.0,"Pretax Income":-3784695.0,"Other Income Expense":-18680.0,"Other Non Operating Income Expenses":108.0,"Gain On Sale Of Security":-18788.0,"Net Non Operating Interest Income Expense":-154424.0,"Interest Expense Non Operating":154424.0,"Operating Income":-3611591.0,"Operating Expense":3321117.0,"Research And Development":760799.0,"Selling General And Administration":2560318.0,"General And Administrative Expense":2560318.0,"Other Gand A":136401.0,"Rent And Landing Fees":1235998.0,"Salaries And Wages":1187919.0,"Gross Profit":-290474.0,"Cost Of Revenue":1345832.0,"Total Revenue":1055358.0,"Operating Revenue":1055358.0},"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,"Rent Expense Supplemental":277565.0,"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,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Rent And Landing Fees":277565.0,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-895859.0,"Repayment Of Debt":-1331044.0,"Issuance Of Debt":1342090.0,"Issuance Of Capital Stock":566750.0,"Capital Expenditure":-8983.0,"End Cash Position":22409.0,"Beginning Cash Position":319294.0,"Effect Of Exchange Rate Changes":21178.0,"Changes In Cash":-318063.0,"Financing Cash Flow":577796.0,"Cash Flow From Continuing Financing Activities":577796.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":566750.0,"Common Stock Issuance":566750.0,"Net Issuance Payments Of Debt":11046.0,"Net Short Term Debt Issuance":50206.0,"Short Term Debt Payments":-143441.0,"Short Term Debt Issuance":193647.0,"Net Long Term Debt Issuance":-39160.0,"Long Term Debt Payments":-1187603.0,"Long Term Debt Issuance":1148443.0,"Investing Cash Flow":-8983.0,"Cash Flow From Continuing Investing Activities":-8983.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-8983.0,"Purchase Of PPE":-8983.0,"Operating Cash Flow":-886876.0,"Cash Flow From Continuing Operating Activities":-886876.0,"Change In Working Capital":1166121.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Inventory":null,"Change In Receivables":null,"Other Non Cash Items":273727.0,"Stock Based Compensation":161507.0,"Asset Impairment Charge":129798.0,"Depreciation Amortization Depletion":100618.0,"Depreciation And Amortization":100618.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":100618.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-2718647.0},"2025-12-31":{"Free Cash Flow":-2752779.0,"Repayment Of Debt":-424080.0,"Issuance Of Debt":333018.0,"Issuance Of Capital Stock":1217213.0,"Capital Expenditure":null,"End Cash Position":319294.0,"Beginning Cash Position":640907.0,"Effect Of Exchange Rate Changes":-10654.0,"Changes In Cash":-310959.0,"Financing Cash Flow":2441820.0,"Cash Flow From Continuing Financing Activities":2441820.0,"Proceeds From Stock Option Exercised":1353116.0,"Net Common Stock Issuance":1217213.0,"Common Stock Issuance":1217213.0,"Net Issuance Payments Of Debt":-91062.0,"Net Short Term Debt Issuance":117131.0,"Short Term Debt Payments":-215887.0,"Short Term Debt Issuance":333018.0,"Net Long Term Debt Issuance":-208193.0,"Long Term Debt Payments":-208193.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":175182.0,"Cash Flow From Continuing Investing Activities":175182.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":175182.0,"Purchase Of PPE":175182.0,"Operating Cash Flow":-2927961.0,"Cash Flow From Continuing Operating Activities":-2927961.0,"Change In Working Capital":119867.0,"Change In Other Working Capital":-1111077.0,"Change In Payables And Accrued Expense":757758.0,"Change In Inventory":-506991.0,"Change In Receivables":980177.0,"Other Non Cash Items":96731.0,"Stock Based Compensation":100763.0,"Asset Impairment Charge":510705.0,"Depreciation Amortization Depletion":55400.0,"Depreciation And Amortization":55400.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":55400.0,"Operating Gains Losses":8453.0,"Gain Loss On Sale Of PPE":8453.0,"Net Income From Continuing Operations":-3819880.0},"2025-09-30":{"Free Cash Flow":-3183109.0,"Repayment Of Debt":-590774.0,"Issuance Of Debt":1000000.0,"Issuance Of Capital Stock":3061870.0,"Capital Expenditure":-109903.0,"End Cash Position":640907.0,"Beginning Cash Position":355685.0,"Effect Of Exchange Rate Changes":-2765.0,"Changes In Cash":287987.0,"Financing Cash Flow":3471096.0,"Cash Flow From Continuing Financing Activities":3471096.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":3061870.0,"Common Stock Issuance":3061870.0,"Net Issuance Payments Of Debt":409226.0,"Net Short Term Debt Issuance":-109311.0,"Short Term Debt Payments":-459311.0,"Short Term Debt Issuance":350000.0,"Net Long Term Debt Issuance":518537.0,"Long Term Debt Payments":-131463.0,"Long Term Debt Issuance":650000.0,"Investing Cash Flow":-109903.0,"Cash Flow From Continuing Investing Activities":-109903.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-109903.0,"Purchase Of PPE":-109903.0,"Operating Cash Flow":-3073206.0,"Cash Flow From Continuing Operating Activities":-3073206.0,"Change In Working Capital":-1053535.0,"Change In Other Working Capital":-100005.0,"Change In Payables And Accrued Expense":-541655.0,"Change In Inventory":43219.0,"Change In Receivables":-455094.0,"Other Non Cash Items":376230.0,"Stock Based Compensation":279143.0,"Asset Impairment Charge":34487.0,"Depreciation Amortization Depletion":60324.0,"Depreciation And Amortization":60324.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":60324.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-2769855.0},"2025-06-30":{"Free Cash Flow":-1795528.0,"Repayment Of Debt":-491571.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":-98080.0,"Capital Expenditure":-938.0,"End Cash Position":355685.0,"Beginning Cash Position":2657011.0,"Effect Of Exchange Rate Changes":80149.0,"Changes In Cash":-2381475.0,"Financing Cash Flow":-585947.0,"Cash Flow From Continuing Financing Activities":-585947.0,"Proceeds From Stock Option Exercised":3704.0,"Net Common Stock Issuance":-98080.0,"Common Stock Issuance":-98080.0,"Net Issuance Payments Of Debt":-491571.0,"Net Short Term Debt Issuance":-380939.0,"Short Term Debt Payments":-380939.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-110632.0,"Long Term Debt Payments":-110632.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-938.0,"Cash Flow From Continuing Investing Activities":-938.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-938.0,"Purchase Of PPE":-938.0,"Operating Cash Flow":-1794590.0,"Cash Flow From Continuing Operating Activities":-1794590.0,"Change In Working Capital":982879.0,"Change In Other Working Capital":75000.0,"Change In Payables And Accrued Expense":1394454.0,"Change In Inventory":-916452.0,"Change In Receivables":429877.0,"Other Non Cash Items":368674.0,"Stock Based Compensation":414275.0,"Asset Impairment Charge":166500.0,"Depreciation Amortization Depletion":30829.0,"Depreciation And Amortization":30829.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":30829.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-3757747.0},"2025-03-31":{"Free Cash Flow":-3704782.0,"Repayment Of Debt":-182594.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":3157007.0,"Capital Expenditure":-151460.0,"End Cash Position":2657011.0,"Beginning Cash Position":1153229.0,"Effect Of Exchange Rate Changes":162300.0,"Changes In Cash":1341482.0,"Financing Cash Flow":5046264.0,"Cash Flow From Continuing Financing Activities":5046264.0,"Proceeds From Stock Option Exercised":2071851.0,"Net Common Stock Issuance":3157007.0,"Common Stock Issuance":3157007.0,"Net Issuance Payments Of Debt":-182594.0,"Net Short Term Debt Issuance":-100907.0,"Short Term Debt Payments":-100907.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-81687.0,"Long Term Debt Payments":-81687.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-151460.0,"Cash Flow From Continuing Investing Activities":-151460.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-151460.0,"Purchase Of PPE":-151460.0,"Operating Cash Flow":-3553322.0,"Cash Flow From Continuing Operating Activities":-3553322.0,"Change In Working Capital":-697639.0,"Change In Other Working Capital":208952.0,"Change In Payables And Accrued Expense":-852810.0,"Change In Inventory":551310.0,"Change In Receivables":-605091.0,"Other Non Cash Items":275625.0,"Stock Based Compensation":595648.0,"Asset Impairment Charge":-29807.0,"Depreciation Amortization Depletion":106060.0,"Depreciation And Amortization":106060.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":106060.0,"Operating Gains Losses":-18514.0,"Gain Loss On Sale Of PPE":-18514.0,"Net Income From Continuing Operations":-3784695.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"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,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":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":-13022.0,"Purchase Of Intangibles":-13022.0,"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":-1520652.0,"Change In Payables And Accrued Expense":1160005.0,"Change In Inventory":-858580.0,"Change In Receivables":-1188762.0,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":201198.0,"Amortization Of Intangibles":201198.0,"Depreciation":null,"Operating Gains Losses":794970.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}