{"ticker":"DTSS","downloaded_at":"2026-08-20","balance_sheet":{"2025-12-31":{"Ordinary Shares Number":10147153.0,"Share Issued":10147153.0,"Net Debt":3027282.0,"Total Debt":3995383.0,"Tangible Book Value":-1816209.0,"Invested Capital":7180850.0,"Working Capital":-2017373.0,"Net Tangible Assets":-1816209.0,"Capital Lease Obligations":296316.0,"Common Stock Equity":3481783.0,"Total Capitalization":3481783.0,"Total Equity Gross Minority Interest":3471543.0,"Minority Interest":-10240.0,"Stockholders Equity":3481783.0,"Gains Losses Not Affecting Retained Earnings":191822.0,"Other Equity Adjustments":191822.0,"Retained Earnings":-45265801.0,"Additional Paid In Capital":48545615.0,"Capital Stock":10147.0,"Common Stock":10147.0,"Total Liabilities Net Minority Interest":5171197.0,"Total Non Current Liabilities Net Minority Interest":129654.0,"Long Term Debt And Capital Lease Obligation":129654.0,"Long Term Capital Lease Obligation":129654.0,"Long Term Debt":null,"Current Liabilities":5041543.0,"Current Deferred Liabilities":90082.0,"Current Deferred Revenue":90082.0,"Current Debt And Capital Lease Obligation":3865729.0,"Current Capital Lease Obligation":166662.0,"Current Debt":3699067.0,"Line Of Credit":3699067.0,"Payables And Accrued Expenses":1085732.0,"Current Accrued Expenses":10813.0,"Payables":1074919.0,"Other Payable":665117.0,"Dueto Related Parties Current":74171.0,"Accounts Payable":335631.0,"Total Assets":8642740.0,"Total Non Current Assets":5618570.0,"Goodwill And Other Intangible Assets":5297992.0,"Other Intangible Assets":5297992.0,"Net PPE":320578.0,"Accumulated Depreciation":-262975.0,"Gross PPE":583553.0,"Leases":null,"Machinery Furniture Equipment":286310.0,"Buildings And Improvements":297243.0,"Properties":0.0,"Current Assets":3024170.0,"Other Current Assets":32849.0,"Prepaid Assets":934501.0,"Inventory":151513.0,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Receivables":1233522.0,"Other Receivables":-54775.0,"Accounts Receivable":1288297.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":1288297.0,"Cash Cash Equivalents And Short Term Investments":671785.0,"Cash And Cash Equivalents":671785.0,"Cash Financial":671785.0},"2025-09-30":{"Ordinary Shares Number":8256816.0,"Share Issued":8256816.0,"Net Debt":2350929.0,"Total Debt":3435535.0,"Tangible Book Value":-1590019.0,"Invested Capital":6119866.0,"Working Capital":-1364756.0,"Net Tangible Assets":-1590019.0,"Capital Lease Obligations":339342.0,"Common Stock Equity":3023673.0,"Total Capitalization":3445881.0,"Total Equity Gross Minority Interest":3013452.0,"Minority Interest":-10221.0,"Stockholders Equity":3023673.0,"Gains Losses Not Affecting Retained Earnings":159970.0,"Other Equity Adjustments":159970.0,"Retained Earnings":-44727042.0,"Additional Paid In Capital":47582488.0,"Capital Stock":8257.0,"Common Stock":8257.0,"Total Liabilities Net Minority Interest":4677908.0,"Total Non Current Liabilities Net Minority Interest":595265.0,"Long Term Debt And Capital Lease Obligation":595265.0,"Long Term Capital Lease Obligation":173057.0,"Long Term Debt":422208.0,"Current Liabilities":4082643.0,"Current Deferred Liabilities":180195.0,"Current Deferred Revenue":180195.0,"Current Debt And Capital Lease Obligation":2840270.0,"Current Capital Lease Obligation":166285.0,"Current Debt":2673985.0,"Line Of Credit":2673985.0,"Payables And Accrued Expenses":1062178.0,"Current Accrued Expenses":10696.0,"Payables":1051482.0,"Other Payable":618033.0,"Dueto Related Parties Current":97157.0,"Accounts Payable":336292.0,"Total Assets":7691360.0,"Total Non Current Assets":4973473.0,"Goodwill And Other Intangible Assets":4613692.0,"Other Intangible Assets":4613692.0,"Net PPE":359781.0,"Accumulated Depreciation":-258890.0,"Gross PPE":618671.0,"Leases":null,"Machinery Furniture Equipment":282880.0,"Buildings And Improvements":335791.0,"Properties":0.0,"Current Assets":2717887.0,"Other Current Assets":28486.0,"Prepaid Assets":597721.0,"Inventory":200534.0,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Receivables":1145882.0,"Other Receivables":-26036.0,"Accounts Receivable":1171918.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":1171918.0,"Cash Cash Equivalents And Short Term Investments":745264.0,"Cash And Cash Equivalents":745264.0,"Cash Financial":745264.0},"2025-06-30":{"Ordinary Shares Number":8128127.0,"Share Issued":8128127.0,"Net Debt":1753960.0,"Total Debt":2669728.0,"Tangible Book Value":-543776.0,"Invested Capital":5326975.0,"Working Capital":-704978.0,"Net Tangible Assets":-543776.0,"Capital Lease Obligations":294961.0,"Common Stock Equity":2952208.0,"Total Capitalization":2952208.0,"Total Equity Gross Minority Interest":2942195.0,"Minority Interest":-10013.0,"Stockholders Equity":2952208.0,"Gains Losses Not Affecting Retained Earnings":138586.0,"Other Equity Adjustments":138586.0,"Retained Earnings":-44526016.0,"Additional Paid In Capital":47331510.0,"Capital Stock":8128.0,"Common Stock":8128.0,"Total Liabilities Net Minority Interest":3793686.0,"Total Non Current Liabilities Net Minority Interest":166436.0,"Long Term Debt And Capital Lease Obligation":166436.0,"Long Term Capital Lease Obligation":166436.0,"Long Term Debt":null,"Current Liabilities":3627250.0,"Current Deferred Liabilities":150088.0,"Current Deferred Revenue":150088.0,"Current Debt And Capital Lease Obligation":2503292.0,"Current Capital Lease Obligation":128525.0,"Current Debt":2374767.0,"Line Of Credit":2374767.0,"Payables And Accrued Expenses":973870.0,"Current Accrued Expenses":10617.0,"Payables":963253.0,"Other Payable":537089.0,"Dueto Related Parties Current":6126.0,"Accounts Payable":420038.0,"Total Assets":6735881.0,"Total Non Current Assets":3813609.0,"Goodwill And Other Intangible Assets":3495984.0,"Other Intangible Assets":3495984.0,"Net PPE":317625.0,"Accumulated Depreciation":-255284.0,"Gross PPE":572909.0,"Leases":0.0,"Machinery Furniture Equipment":280844.0,"Buildings And Improvements":292065.0,"Properties":0.0,"Current Assets":2922272.0,"Other Current Assets":29873.0,"Prepaid Assets":716645.0,"Inventory":206610.0,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Receivables":1348337.0,"Other Receivables":-25843.0,"Accounts Receivable":1374180.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":1374180.0,"Cash Cash Equivalents And Short Term Investments":620807.0,"Cash And Cash Equivalents":620807.0,"Cash Financial":620807.0},"2025-03-31":{"Ordinary Shares Number":7651111.0,"Share Issued":7651111.0,"Net Debt":1090578.0,"Total Debt":2287199.0,"Tangible Book Value":-963123.0,"Invested Capital":4799575.0,"Working Capital":-1142094.0,"Net Tangible Assets":-963123.0,"Capital Lease Obligations":329884.0,"Common Stock Equity":2842260.0,"Total Capitalization":2842260.0,"Total Equity Gross Minority Interest":2832494.0,"Minority Interest":-9766.0,"Stockholders Equity":2842260.0,"Gains Losses Not Affecting Retained Earnings":137323.0,"Other Equity Adjustments":137323.0,"Retained Earnings":-44321587.0,"Additional Paid In Capital":47018873.0,"Capital Stock":7651.0,"Common Stock":7651.0,"Total Liabilities Net Minority Interest":3321879.0,"Total Non Current Liabilities Net Minority Interest":189989.0,"Long Term Debt And Capital Lease Obligation":189989.0,"Long Term Capital Lease Obligation":189989.0,"Long Term Debt":null,"Current Liabilities":3131890.0,"Current Deferred Liabilities":140213.0,"Current Deferred Revenue":140213.0,"Current Debt And Capital Lease Obligation":2097210.0,"Current Capital Lease Obligation":139895.0,"Current Debt":1957315.0,"Line Of Credit":1957315.0,"Payables And Accrued Expenses":894467.0,"Current Accrued Expenses":10587.0,"Payables":883880.0,"Other Payable":466057.0,"Dueto Related Parties Current":25264.0,"Accounts Payable":392559.0,"Total Assets":6154373.0,"Total Non Current Assets":4164577.0,"Goodwill And Other Intangible Assets":3805383.0,"Other Intangible Assets":3805383.0,"Net PPE":359194.0,"Accumulated Depreciation":-465992.0,"Gross PPE":825186.0,"Leases":218370.0,"Machinery Furniture Equipment":284242.0,"Buildings And Improvements":322574.0,"Properties":0.0,"Current Assets":1989796.0,"Other Current Assets":34496.0,"Prepaid Assets":723362.0,"Inventory":316135.0,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Receivables":49066.0,"Other Receivables":null,"Accounts Receivable":49066.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":49066.0,"Cash Cash Equivalents And Short Term Investments":866737.0,"Cash And Cash Equivalents":866737.0,"Cash Financial":866737.0},"2024-12-31":{"Ordinary Shares Number":7164402.0,"Share Issued":7164402.0,"Net Debt":851759.0,"Total Debt":1315988.0,"Tangible Book Value":-845478.0,"Invested Capital":4355926.0,"Working Capital":-965209.0,"Net Tangible Assets":-845478.0,"Capital Lease Obligations":196128.0,"Common Stock Equity":3236066.0,"Total Capitalization":3236066.0,"Total Equity Gross Minority Interest":3226408.0,"Minority Interest":-9658.0,"Stockholders Equity":3236066.0,"Gains Losses Not Affecting Retained Earnings":134302.0,"Other Equity Adjustments":134302.0,"Retained Earnings":-42538589.0,"Additional Paid In Capital":45633189.0,"Capital Stock":7164.0,"Common Stock":7164.0,"Total Liabilities Net Minority Interest":2677125.0,"Total Non Current Liabilities Net Minority Interest":116820.0,"Long Term Debt And Capital Lease Obligation":116820.0,"Long Term Capital Lease Obligation":116820.0,"Long Term Debt":null,"Current Liabilities":2560305.0,"Current Deferred Liabilities":135514.0,"Current Deferred Revenue":135514.0,"Current Debt And Capital Lease Obligation":1199168.0,"Current Capital Lease Obligation":79308.0,"Current Debt":1119860.0,"Line Of Credit":1119860.0,"Payables And Accrued Expenses":1225623.0,"Current Accrued Expenses":15323.0,"Payables":1210300.0,"Other Payable":484314.0,"Dueto Related Parties Current":411619.0,"Accounts Payable":314367.0,"Total Assets":5903533.0,"Total Non Current Assets":4308437.0,"Goodwill And Other Intangible Assets":4081544.0,"Other Intangible Assets":4081544.0,"Net PPE":226893.0,"Accumulated Depreciation":-487006.0,"Gross PPE":713899.0,"Leases":218060.0,"Machinery Furniture Equipment":310345.0,"Buildings And Improvements":185494.0,"Properties":0.0,"Current Assets":1595096.0,"Other Current Assets":4933.0,"Prepaid Assets":791150.0,"Inventory":319932.0,"Inventories Adjustments Allowances":-53190.0,"Other Inventories":373122.0,"Receivables":210980.0,"Other Receivables":null,"Accounts Receivable":210980.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":210980.0,"Cash Cash Equivalents And Short Term Investments":268101.0,"Cash And Cash Equivalents":268101.0,"Cash Financial":268101.0}},"income_stmt":{"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":136410.0,"Net Income From Continuing Operation Net Minority Interest":-538759.0,"Reconciled Depreciation":652986.0,"Reconciled Cost Of Revenue":11802056.0,"EBITDA":136410.0,"EBIT":-516576.0,"Net Interest Income":54.0,"Interest Income":54.0,"Normalized Income":-538759.0,"Net Income From Continuing And Discontinued Operation":-538759.0,"Total Expenses":13511590.0,"Total Operating Income As Reported":-516576.0,"Diluted Average Shares":9153057.0,"Basic Average Shares":9153057.0,"Diluted EPS":-0.06,"Basic EPS":-0.06,"Diluted NI Availto Com Stockholders":-538759.0,"Net Income Common Stockholders":-538759.0,"Net Income":-538759.0,"Minority Interests":-92.0,"Net Income Including Noncontrolling Interests":-538667.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-538667.0,"Tax Provision":0.0,"Pretax Income":-538667.0,"Other Income Expense":-22145.0,"Other Non Operating Income Expenses":-22145.0,"Net Non Operating Interest Income Expense":54.0,"Interest Income Non Operating":54.0,"Operating Income":-516576.0,"Operating Expense":1709534.0,"Research And Development":733243.0,"Selling General And Administration":976291.0,"Selling And Marketing Expense":328974.0,"General And Administrative Expense":647317.0,"Other Gand A":647317.0,"Gross Profit":1192958.0,"Cost Of Revenue":11802056.0,"Total Revenue":12995014.0,"Operating Revenue":12995014.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":176128.0,"Net Income From Continuing Operation Net Minority Interest":-201026.0,"Reconciled Depreciation":464751.0,"Reconciled Cost Of Revenue":12644459.0,"EBITDA":176128.0,"EBIT":-288623.0,"Net Interest Income":22.0,"Interest Income":22.0,"Normalized Income":-201026.0,"Net Income From Continuing And Discontinued Operation":-201026.0,"Total Expenses":14102174.0,"Total Operating Income As Reported":-288623.0,"Diluted Average Shares":8189674.0,"Basic Average Shares":8189674.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-201026.0,"Net Income Common Stockholders":-201026.0,"Net Income":-201026.0,"Minority Interests":133.0,"Net Income Including Noncontrolling Interests":-201159.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-201159.0,"Tax Provision":0.0,"Pretax Income":-201159.0,"Other Income Expense":87442.0,"Other Non Operating Income Expenses":87442.0,"Net Non Operating Interest Income Expense":22.0,"Interest Income Non Operating":22.0,"Operating Income":-288623.0,"Operating Expense":1457715.0,"Research And Development":512924.0,"Selling General And Administration":944791.0,"Selling And Marketing Expense":393817.0,"General And Administrative Expense":550974.0,"Other Gand A":550974.0,"Gross Profit":1169092.0,"Cost Of Revenue":12644459.0,"Total Revenue":13813551.0,"Operating Revenue":13813551.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.25,"Normalized EBITDA":248220.0,"Net Income From Continuing Operation Net Minority Interest":-204429.0,"Reconciled Depreciation":364554.0,"Reconciled Cost Of Revenue":18193620.0,"EBITDA":248220.0,"EBIT":-116334.0,"Net Interest Income":70.0,"Interest Income":70.0,"Normalized Income":-204429.0,"Net Income From Continuing And Discontinued Operation":-204429.0,"Total Expenses":19841679.0,"Total Operating Income As Reported":-116334.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-204429.0,"Net Income Common Stockholders":-204429.0,"Net Income":-204429.0,"Minority Interests":220.0,"Net Income Including Noncontrolling Interests":-204649.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-204649.0,"Tax Provision":6596.0,"Pretax Income":-198053.0,"Other Income Expense":-81789.0,"Other Non Operating Income Expenses":-81789.0,"Net Non Operating Interest Income Expense":70.0,"Interest Income Non Operating":70.0,"Operating Income":-116334.0,"Operating Expense":1648059.0,"Research And Development":389983.0,"Selling General And Administration":1258076.0,"Selling And Marketing Expense":391152.0,"General And Administrative Expense":866924.0,"Other Gand A":866924.0,"Gross Profit":1531725.0,"Cost Of Revenue":18193620.0,"Total Revenue":19725345.0,"Operating Revenue":19725345.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1390510.0,"Net Income From Continuing Operation Net Minority Interest":-1782998.0,"Reconciled Depreciation":378969.0,"Reconciled Cost Of Revenue":10056187.0,"EBITDA":-1390510.0,"EBIT":-1769479.0,"Net Interest Income":16.0,"Interest Income":16.0,"Normalized Income":-1782998.0,"Net Income From Continuing And Discontinued Operation":-1782998.0,"Total Expenses":12123456.0,"Total Operating Income As Reported":-1769479.0,"Diluted Average Shares":7432997.0,"Basic Average Shares":7432997.0,"Diluted EPS":-0.24,"Basic EPS":-0.24,"Diluted NI Availto Com Stockholders":-1782998.0,"Net Income Common Stockholders":-1782998.0,"Net Income":-1782998.0,"Minority Interests":94.0,"Net Income Including Noncontrolling Interests":-1783092.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-1783092.0,"Tax Provision":0.0,"Pretax Income":-1783092.0,"Other Income Expense":-13629.0,"Other Non Operating Income Expenses":-13629.0,"Net Non Operating Interest Income Expense":16.0,"Interest Income Non Operating":16.0,"Operating Income":-1769479.0,"Operating Expense":2067269.0,"Research And Development":347532.0,"Selling General And Administration":1719737.0,"Selling And Marketing Expense":185354.0,"General And Administrative Expense":1534383.0,"Other Gand A":1534383.0,"Gross Profit":297790.0,"Cost Of Revenue":10056187.0,"Total Revenue":10353977.0,"Operating Revenue":10353977.0},"2024-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-928246.0,"Net Income From Continuing Operation Net Minority Interest":-1136278.0,"Reconciled Depreciation":310106.0,"Reconciled Cost Of Revenue":20038952.0,"EBITDA":-928246.0,"EBIT":-1238352.0,"Net Interest Income":875.0,"Interest Income":875.0,"Normalized Income":-1136278.0,"Net Income From Continuing And Discontinued Operation":-1136278.0,"Total Expenses":21694756.0,"Total Operating Income As Reported":-1238352.0,"Diluted Average Shares":7170852.0,"Basic Average Shares":7170852.0,"Diluted EPS":-0.16,"Basic EPS":-0.16,"Diluted NI Availto Com Stockholders":-1136278.0,"Net Income Common Stockholders":-1136278.0,"Net Income":-1136278.0,"Minority Interests":-8562.0,"Net Income Including Noncontrolling Interests":-1127716.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-1127716.0,"Tax Provision":0.0,"Pretax Income":-1127716.0,"Other Income Expense":109761.0,"Other Non Operating Income Expenses":109761.0,"Net Non Operating Interest Income Expense":875.0,"Interest Income Non Operating":875.0,"Operating Income":-1238352.0,"Operating Expense":1655804.0,"Research And Development":74402.0,"Selling General And Administration":1581402.0,"Selling And Marketing Expense":407669.0,"General And Administrative Expense":1173733.0,"Other Gand A":1173733.0,"Gross Profit":417452.0,"Cost Of Revenue":20038952.0,"Total Revenue":20456404.0,"Operating Revenue":20456404.0}},"cashflow":{"2025-12-31":{"Free Cash Flow":-621298.0,"Repayment Of Debt":0.0,"Issuance Of Debt":565415.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1282993.0,"Interest Paid Supplemental Data":21306.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":671785.0,"Beginning Cash Position":745264.0,"Effect Of Exchange Rate Changes":5881.0,"Changes In Cash":-79360.0,"Financing Cash Flow":541938.0,"Cash Flow From Continuing Financing Activities":541938.0,"Net Other Financing Charges":-23477.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":565415.0,"Net Long Term Debt Issuance":565415.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":565415.0,"Investing Cash Flow":-1282993.0,"Cash Flow From Continuing Investing Activities":-1282993.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-1282653.0,"Purchase Of Intangibles":-1282653.0,"Net PPE Purchase And Sale":-340.0,"Purchase Of PPE":-340.0,"Operating Cash Flow":661695.0,"Cash Flow From Continuing Operating Activities":661695.0,"Change In Working Capital":-441326.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":35647.0,"Change In Accrued Expense":37769.0,"Change In Payable":-2122.0,"Change In Account Payable":-2122.0,"Change In Prepaid Assets":-334912.0,"Change In Inventory":50688.0,"Change In Receivables":-130642.0,"Changes In Account Receivables":-101754.0,"Other Non Cash Items":-4465.0,"Stock Based Compensation":965017.0,"Asset Impairment Charge":28150.0,"Depreciation Amortization Depletion":652986.0,"Depreciation And Amortization":652986.0,"Amortization Cash Flow":651734.0,"Amortization Of Intangibles":651734.0,"Depreciation":1252.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-538667.0},"2025-09-30":{"Free Cash Flow":-671710.0,"Repayment Of Debt":0.0,"Issuance Of Debt":701339.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1551009.0,"Interest Paid Supplemental Data":16110.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":745264.0,"Beginning Cash Position":620807.0,"Effect Of Exchange Rate Changes":4145.0,"Changes In Cash":120312.0,"Financing Cash Flow":792022.0,"Cash Flow From Continuing Financing Activities":792022.0,"Net Other Financing Charges":90683.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":701339.0,"Net Long Term Debt Issuance":701339.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":701339.0,"Investing Cash Flow":-1551009.0,"Cash Flow From Continuing Investing Activities":-1551009.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-1551009.0,"Purchase Of Intangibles":-1551009.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":879299.0,"Cash Flow From Continuing Operating Activities":879299.0,"Change In Working Capital":363906.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":-9872.0,"Change In Accrued Expense":74927.0,"Change In Payable":-84799.0,"Change In Account Payable":-84799.0,"Change In Prepaid Assets":125470.0,"Change In Inventory":7596.0,"Change In Receivables":240712.0,"Changes In Account Receivables":211824.0,"Other Non Cash Items":631.0,"Stock Based Compensation":251107.0,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":464751.0,"Depreciation And Amortization":464751.0,"Amortization Cash Flow":463059.0,"Amortization Of Intangibles":463059.0,"Depreciation":1692.0,"Operating Gains Losses":63.0,"Gain Loss On Sale Of PPE":63.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-201159.0},"2025-06-30":{"Free Cash Flow":-630645.0,"Repayment Of Debt":-1124266.0,"Issuance Of Debt":1535121.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-41421.0,"Interest Paid Supplemental Data":12040.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":620807.0,"Beginning Cash Position":866737.0,"Effect Of Exchange Rate Changes":-7205.0,"Changes In Cash":-238725.0,"Financing Cash Flow":391920.0,"Cash Flow From Continuing Financing Activities":391920.0,"Net Other Financing Charges":-18935.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":410855.0,"Net Long Term Debt Issuance":410855.0,"Long Term Debt Payments":-1124266.0,"Long Term Debt Issuance":1535121.0,"Investing Cash Flow":-41421.0,"Cash Flow From Continuing Investing Activities":-41421.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-40535.0,"Purchase Of Intangibles":-40535.0,"Net PPE Purchase And Sale":-886.0,"Purchase Of PPE":-886.0,"Operating Cash Flow":-589224.0,"Cash Flow From Continuing Operating Activities":-589224.0,"Change In Working Capital":-1234528.0,"Change In Other Current Liabilities":-38691.0,"Change In Payables And Accrued Expense":97194.0,"Change In Accrued Expense":69263.0,"Change In Payable":27931.0,"Change In Account Payable":27931.0,"Change In Prepaid Assets":12202.0,"Change In Inventory":11131.0,"Change In Receivables":-1316364.0,"Changes In Account Receivables":-1325720.0,"Other Non Cash Items":34254.0,"Stock Based Compensation":229030.0,"Asset Impairment Charge":125327.0,"Depreciation Amortization Depletion":364554.0,"Depreciation And Amortization":364554.0,"Amortization Cash Flow":365219.0,"Amortization Of Intangibles":365219.0,"Depreciation":-665.0,"Operating Gains Losses":96788.0,"Gain Loss On Sale Of PPE":12693.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":-204649.0},"2025-03-31":{"Free Cash Flow":-284133.0,"Repayment Of Debt":69.0,"Issuance Of Debt":839229.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-86249.0,"Interest Paid Supplemental Data":8200.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":866737.0,"Beginning Cash Position":268101.0,"Effect Of Exchange Rate Changes":-11553.0,"Changes In Cash":610189.0,"Financing Cash Flow":894322.0,"Cash Flow From Continuing Financing Activities":894322.0,"Net Other Financing Charges":55024.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":839298.0,"Net Long Term Debt Issuance":839298.0,"Long Term Debt Payments":69.0,"Long Term Debt Issuance":839229.0,"Investing Cash Flow":-86249.0,"Cash Flow From Continuing Investing Activities":-86249.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-86261.0,"Purchase Of Intangibles":-86261.0,"Net PPE Purchase And Sale":12.0,"Purchase Of PPE":12.0,"Operating Cash Flow":-197884.0,"Cash Flow From Continuing Operating Activities":-197884.0,"Change In Working Capital":165249.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":55265.0,"Change In Accrued Expense":-23982.0,"Change In Payable":79247.0,"Change In Account Payable":79247.0,"Change In Prepaid Assets":38124.0,"Change In Inventory":4554.0,"Change In Receivables":253709.0,"Changes In Account Receivables":162014.0,"Other Non Cash Items":95721.0,"Stock Based Compensation":1107312.0,"Asset Impairment Charge":11.0,"Depreciation Amortization Depletion":378969.0,"Depreciation And Amortization":378969.0,"Amortization Cash Flow":375483.0,"Amortization Of Intangibles":375483.0,"Depreciation":3486.0,"Operating Gains Losses":-162054.0,"Gain Loss On Sale Of PPE":1348.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":-1783092.0},"2024-12-31":{"Free Cash Flow":-4764924.0,"Repayment Of Debt":117.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":3980382.0,"Capital Expenditure":-3910007.0,"Interest Paid Supplemental Data":8759.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":268101.0,"Beginning Cash Position":937606.0,"Effect Of Exchange Rate Changes":-72717.0,"Changes In Cash":-596788.0,"Financing Cash Flow":4168136.0,"Cash Flow From Continuing Financing Activities":4168136.0,"Net Other Financing Charges":187637.0,"Net Common Stock Issuance":3980382.0,"Common Stock Issuance":3980382.0,"Net Issuance Payments Of Debt":117.0,"Net Long Term Debt Issuance":117.0,"Long Term Debt Payments":117.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-3910007.0,"Cash Flow From Continuing Investing Activities":-3910007.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-3905504.0,"Purchase Of Intangibles":-3905504.0,"Net PPE Purchase And Sale":-4503.0,"Purchase Of PPE":-4503.0,"Operating Cash Flow":-854917.0,"Cash Flow From Continuing Operating Activities":-854917.0,"Change In Working Capital":-404121.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":-134798.0,"Change In Accrued Expense":-170237.0,"Change In Payable":35439.0,"Change In Account Payable":35439.0,"Change In Prepaid Assets":1200369.0,"Change In Inventory":-117800.0,"Change In Receivables":-1439209.0,"Changes In Account Receivables":-196389.0,"Other Non Cash Items":290.0,"Stock Based Compensation":181500.0,"Asset Impairment Charge":21.0,"Depreciation Amortization Depletion":310106.0,"Depreciation And Amortization":310106.0,"Amortization Cash Flow":304770.0,"Amortization Of Intangibles":304770.0,"Depreciation":5336.0,"Operating Gains Losses":185003.0,"Gain Loss On Sale Of PPE":340.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":-1127716.0}}}