{"ticker":"EXOZ","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":8478992.0,"Share Issued":8478992.0,"Total Debt":1164882.0,"Tangible Book Value":1528100.0,"Invested Capital":1528100.0,"Working Capital":507585.0,"Net Tangible Assets":1528100.0,"Capital Lease Obligations":1164882.0,"Common Stock Equity":1528100.0,"Total Capitalization":1528100.0,"Total Equity Gross Minority Interest":1528100.0,"Stockholders Equity":1528100.0,"Retained Earnings":-23474939.0,"Additional Paid In Capital":25003031.0,"Capital Stock":8.0,"Common Stock":8.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2490741.0,"Total Non Current Liabilities Net Minority Interest":908356.0,"Non Current Deferred Liabilities":78373.0,"Long Term Debt And Capital Lease Obligation":829983.0,"Long Term Capital Lease Obligation":829983.0,"Current Liabilities":1582385.0,"Current Debt And Capital Lease Obligation":334899.0,"Current Capital Lease Obligation":334899.0,"Payables And Accrued Expenses":1247486.0,"Payables":1247486.0,"Dueto Related Parties Current":13406.0,"Total Tax Payable":null,"Accounts Payable":1234080.0,"Total Assets":4018841.0,"Total Non Current Assets":1928871.0,"Non Current Accounts Receivable":105205.0,"Net PPE":1823666.0,"Accumulated Depreciation":-1090809.0,"Gross PPE":2914475.0,"Leases":328786.0,"Other Properties":2531351.0,"Machinery Furniture Equipment":54338.0,"Properties":0.0,"Current Assets":2089970.0,"Other Current Assets":342545.0,"Receivables":302863.0,"Other Receivables":302863.0,"Duefrom Related Parties Current":null,"Cash Cash Equivalents And Short Term Investments":1444562.0,"Cash And Cash Equivalents":1444562.0,"Cash Financial":1444562.0},"2025-12-31":{"Ordinary Shares Number":8406681.0,"Share Issued":8406681.0,"Total Debt":1243236.0,"Tangible Book Value":3397249.0,"Invested Capital":3397249.0,"Working Capital":2372687.0,"Net Tangible Assets":3397249.0,"Capital Lease Obligations":1243236.0,"Common Stock Equity":3397249.0,"Total Capitalization":3397249.0,"Total Equity Gross Minority Interest":3397249.0,"Stockholders Equity":3397249.0,"Retained Earnings":-21104692.0,"Additional Paid In Capital":24501933.0,"Capital Stock":8.0,"Common Stock":8.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2574268.0,"Total Non Current Liabilities Net Minority Interest":1007367.0,"Non Current Deferred Liabilities":90365.0,"Long Term Debt And Capital Lease Obligation":917002.0,"Long Term Capital Lease Obligation":917002.0,"Current Liabilities":1566901.0,"Current Debt And Capital Lease Obligation":326234.0,"Current Capital Lease Obligation":326234.0,"Payables And Accrued Expenses":1240667.0,"Payables":1240667.0,"Dueto Related Parties Current":5330.0,"Total Tax Payable":null,"Accounts Payable":1235337.0,"Total Assets":5971517.0,"Total Non Current Assets":2031929.0,"Non Current Accounts Receivable":105205.0,"Net PPE":1926724.0,"Accumulated Depreciation":-1016662.0,"Gross PPE":2943386.0,"Leases":328786.0,"Other Properties":2560262.0,"Machinery Furniture Equipment":54338.0,"Properties":0.0,"Current Assets":3939588.0,"Other Current Assets":382886.0,"Receivables":517359.0,"Other Receivables":517359.0,"Duefrom Related Parties Current":null,"Cash Cash Equivalents And Short Term Investments":3039343.0,"Cash And Cash Equivalents":3039343.0,"Cash Financial":3039343.0},"2025-09-30":{"Ordinary Shares Number":8387250.0,"Share Issued":8387250.0,"Total Debt":1320124.0,"Tangible Book Value":5374422.0,"Invested Capital":5374422.0,"Working Capital":4367688.0,"Net Tangible Assets":5374422.0,"Capital Lease Obligations":1320124.0,"Common Stock Equity":5374422.0,"Total Capitalization":5374422.0,"Total Equity Gross Minority Interest":5374422.0,"Stockholders Equity":5374422.0,"Retained Earnings":-18449656.0,"Additional Paid In Capital":23824070.0,"Capital Stock":8.0,"Common Stock":8.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2344627.0,"Total Non Current Liabilities Net Minority Interest":1106265.0,"Non Current Deferred Liabilities":103065.0,"Long Term Debt And Capital Lease Obligation":1003200.0,"Long Term Capital Lease Obligation":1003200.0,"Current Liabilities":1238362.0,"Current Debt And Capital Lease Obligation":316924.0,"Current Capital Lease Obligation":316924.0,"Payables And Accrued Expenses":921438.0,"Payables":921438.0,"Dueto Related Parties Current":17085.0,"Total Tax Payable":null,"Accounts Payable":904353.0,"Total Assets":7719049.0,"Total Non Current Assets":2112999.0,"Non Current Accounts Receivable":105826.0,"Net PPE":2007173.0,"Accumulated Depreciation":-943063.0,"Gross PPE":2950236.0,"Leases":300711.0,"Other Properties":2595187.0,"Machinery Furniture Equipment":54338.0,"Properties":0.0,"Current Assets":5606050.0,"Other Current Assets":204720.0,"Receivables":302643.0,"Other Receivables":302643.0,"Duefrom Related Parties Current":null,"Cash Cash Equivalents And Short Term Investments":5098687.0,"Cash And Cash Equivalents":5098687.0,"Cash Financial":5098687.0},"2025-06-30":{"Ordinary Shares Number":8387250.0,"Share Issued":8387250.0,"Total Debt":1394456.0,"Tangible Book Value":7235705.0,"Invested Capital":7235705.0,"Working Capital":6314087.0,"Net Tangible Assets":7235705.0,"Capital Lease Obligations":1394456.0,"Common Stock Equity":7235705.0,"Total Capitalization":7235705.0,"Total Equity Gross Minority Interest":7235705.0,"Stockholders Equity":7235705.0,"Retained Earnings":-16162665.0,"Additional Paid In Capital":23398362.0,"Capital Stock":8.0,"Common Stock":8.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2441204.0,"Total Non Current Liabilities Net Minority Interest":1224261.0,"Non Current Deferred Liabilities":116119.0,"Long Term Debt And Capital Lease Obligation":1108142.0,"Long Term Capital Lease Obligation":1108142.0,"Current Liabilities":1216943.0,"Current Debt And Capital Lease Obligation":286314.0,"Current Capital Lease Obligation":286314.0,"Payables And Accrued Expenses":930629.0,"Payables":930629.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":null,"Accounts Payable":930629.0,"Total Assets":9676909.0,"Total Non Current Assets":2145879.0,"Non Current Accounts Receivable":null,"Net PPE":2145879.0,"Accumulated Depreciation":-871460.0,"Gross PPE":3017339.0,"Leases":290111.0,"Other Properties":2672890.0,"Machinery Furniture Equipment":54338.0,"Properties":0.0,"Current Assets":7531030.0,"Other Current Assets":287419.0,"Receivables":257753.0,"Other Receivables":257407.0,"Duefrom Related Parties Current":346.0,"Cash Cash Equivalents And Short Term Investments":6985858.0,"Cash And Cash Equivalents":6985858.0,"Cash Financial":null},"2025-03-31":{"Ordinary Shares Number":8367810.0,"Share Issued":8367810.0,"Total Debt":1326424.0,"Tangible Book Value":8881631.0,"Invested Capital":8881631.0,"Working Capital":7974538.0,"Net Tangible Assets":8881631.0,"Capital Lease Obligations":1326424.0,"Common Stock Equity":8881631.0,"Total Capitalization":8881631.0,"Total Equity Gross Minority Interest":8881631.0,"Stockholders Equity":8881631.0,"Retained Earnings":-13802379.0,"Additional Paid In Capital":22684002.0,"Capital Stock":8.0,"Common Stock":8.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2644061.0,"Total Non Current Liabilities Net Minority Interest":1199752.0,"Non Current Deferred Liabilities":110123.0,"Long Term Debt And Capital Lease Obligation":1089629.0,"Long Term Capital Lease Obligation":1089629.0,"Current Liabilities":1444309.0,"Current Debt And Capital Lease Obligation":236795.0,"Current Capital Lease Obligation":236795.0,"Payables And Accrued Expenses":1207514.0,"Payables":1207514.0,"Dueto Related Parties Current":135712.0,"Total Tax Payable":null,"Accounts Payable":1071802.0,"Total Assets":11525692.0,"Total Non Current Assets":2106845.0,"Non Current Accounts Receivable":null,"Net PPE":2106845.0,"Accumulated Depreciation":-799202.0,"Gross PPE":2906047.0,"Leases":279161.0,"Other Properties":2572548.0,"Machinery Furniture Equipment":54338.0,"Properties":0.0,"Current Assets":9418847.0,"Other Current Assets":312210.0,"Receivables":595160.0,"Other Receivables":595160.0,"Duefrom Related Parties Current":null,"Cash Cash Equivalents And Short Term Investments":8511477.0,"Cash And Cash Equivalents":8511477.0,"Cash Financial":8511477.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Non Current Deferred Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":null,"Total Tax Payable":0.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Accounts Receivable":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Receivables":null,"Other Receivables":null,"Duefrom Related Parties Current":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":9719310.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2312827.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-2370247.0,"Reconciled Depreciation":74147.0,"EBITDA":-2312827.0,"EBIT":-2386974.0,"Net Interest Income":13716.0,"Normalized Income":-2370247.0,"Net Income From Continuing And Discontinued Operation":-2370247.0,"Total Expenses":2386974.0,"Total Operating Income As Reported":-2386974.0,"Diluted Average Shares":8458847.0,"Basic Average Shares":8458847.0,"Diluted EPS":-0.28,"Basic EPS":-0.28,"Diluted NI Availto Com Stockholders":-2370247.0,"Net Income Common Stockholders":-2370247.0,"Net Income":-2370247.0,"Net Income Including Noncontrolling Interests":-2370247.0,"Net Income Continuous Operations":-2370247.0,"Tax Provision":0.0,"Pretax Income":-2370247.0,"Other Income Expense":3011.0,"Other Non Operating Income Expenses":3011.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":13716.0,"Total Other Finance Cost":-13716.0,"Operating Income":-2386974.0,"Operating Expense":2386974.0,"Research And Development":1121008.0,"Selling General And Administration":1265966.0,"General And Administrative Expense":1265966.0,"Other Gand A":435242.0,"Salaries And Wages":830724.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.038114,"Normalized EBITDA":-2621891.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-2655036.0,"Reconciled Depreciation":73599.0,"EBITDA":-2621891.0,"EBIT":-2695490.0,"Net Interest Income":132044.0,"Normalized Income":-2655036.0,"Net Income From Continuing And Discontinued Operation":-2655036.0,"Total Expenses":2695490.0,"Total Operating Income As Reported":-2695490.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-2655036.0,"Net Income Common Stockholders":-2655036.0,"Net Income":-2655036.0,"Net Income Including Noncontrolling Interests":-2655036.0,"Net Income Continuous Operations":-2655036.0,"Tax Provision":-105205.0,"Pretax Income":-2760241.0,"Other Income Expense":-196795.0,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":132044.0,"Total Other Finance Cost":-132044.0,"Operating Income":-2695490.0,"Operating Expense":2695490.0,"Research And Development":1112226.0,"Selling General And Administration":1583264.0,"General And Administrative Expense":1583264.0,"Other Gand A":475444.0,"Salaries And Wages":1107820.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2626637.0,"Total Unusual Items":176032.0,"Total Unusual Items Excluding Goodwill":176032.0,"Net Income From Continuing Operation Net Minority Interest":-2286991.0,"Reconciled Depreciation":71603.0,"EBITDA":-2450605.0,"EBIT":-2522208.0,"Net Interest Income":59185.0,"Normalized Income":-2463023.0,"Net Income From Continuing And Discontinued Operation":-2286991.0,"Total Expenses":2522208.0,"Total Operating Income As Reported":-2522208.0,"Diluted Average Shares":8387250.0,"Basic Average Shares":8387250.0,"Diluted EPS":-0.27,"Basic EPS":-0.27,"Diluted NI Availto Com Stockholders":-2286991.0,"Net Income Common Stockholders":-2286991.0,"Net Income":-2286991.0,"Net Income Including Noncontrolling Interests":-2286991.0,"Net Income Continuous Operations":-2286991.0,"Tax Provision":0.0,"Pretax Income":-2286991.0,"Other Income Expense":176032.0,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":176032.0,"Net Non Operating Interest Income Expense":59185.0,"Total Other Finance Cost":-59185.0,"Operating Income":-2522208.0,"Operating Expense":2522208.0,"Research And Development":1216762.0,"Selling General And Administration":1305446.0,"General And Administrative Expense":1305446.0,"Other Gand A":460272.0,"Salaries And Wages":845174.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2475789.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-2360286.0,"Reconciled Depreciation":72256.0,"EBITDA":-2475789.0,"EBIT":-2548045.0,"Net Interest Income":76557.0,"Normalized Income":-2360286.0,"Net Income From Continuing And Discontinued Operation":-2360286.0,"Total Expenses":2548045.0,"Total Operating Income As Reported":-2548045.0,"Diluted Average Shares":8377265.0,"Basic Average Shares":8377265.0,"Diluted EPS":-0.28,"Basic EPS":-0.28,"Diluted NI Availto Com Stockholders":-2360286.0,"Net Income Common Stockholders":-2360286.0,"Net Income":-2360286.0,"Net Income Including Noncontrolling Interests":-2360286.0,"Net Income Continuous Operations":-2360286.0,"Tax Provision":0.0,"Pretax Income":-2360286.0,"Other Income Expense":111202.0,"Other Non Operating Income Expenses":111202.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":76557.0,"Total Other Finance Cost":-76557.0,"Operating Income":-2548045.0,"Operating Expense":2548045.0,"Research And Development":802991.0,"Selling General And Administration":1745054.0,"General And Administrative Expense":1745054.0,"Other Gand A":676216.0,"Salaries And Wages":1068838.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1880225.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1856421.0,"Reconciled Depreciation":70503.0,"EBITDA":-1880225.0,"EBIT":-1950728.0,"Net Interest Income":94307.0,"Normalized Income":-1856421.0,"Net Income From Continuing And Discontinued Operation":-1856421.0,"Total Expenses":1950728.0,"Total Operating Income As Reported":-1950728.0,"Diluted Average Shares":8367810.0,"Basic Average Shares":8367810.0,"Diluted EPS":-0.22,"Basic EPS":-0.22,"Diluted NI Availto Com Stockholders":-1856421.0,"Net Income Common Stockholders":-1856421.0,"Net Income":-1856421.0,"Net Income Including Noncontrolling Interests":-1856421.0,"Net Income Continuous Operations":-1856421.0,"Tax Provision":0.0,"Pretax Income":-1856421.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":94307.0,"Total Other Finance Cost":-94307.0,"Operating Income":-1950728.0,"Operating Expense":1950728.0,"Research And Development":575016.0,"Selling General And Administration":1375712.0,"General And Administrative Expense":1375712.0,"Other Gand A":761788.0,"Salaries And Wages":613924.0,"Total Revenue":0.0,"Operating Revenue":0.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1582045.0,"Repayment Of Debt":-12736.0,"Issuance Of Debt":null,"Capital Expenditure":-57604.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":1444562.0,"Beginning Cash Position":3039343.0,"Changes In Cash":-1594781.0,"Financing Cash Flow":-12736.0,"Cash Flow From Continuing Financing Activities":-12736.0,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":-12736.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-12736.0,"Long Term Debt Payments":-12736.0,"Investing Cash Flow":-57604.0,"Cash Flow From Continuing Investing Activities":-57604.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-57604.0,"Purchase Of PPE":-57604.0,"Operating Cash Flow":-1524441.0,"Cash Flow From Continuing Operating Activities":-1524441.0,"Change In Working Capital":261656.0,"Change In Payables And Accrued Expense":6819.0,"Change In Payable":6819.0,"Change In Account Payable":-1257.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":40341.0,"Change In Receivables":214496.0,"Other Non Cash Items":8905.0,"Stock Based Compensation":501098.0,"Depreciation Amortization Depletion":74147.0,"Depreciation And Amortization":74147.0,"Depreciation":74147.0,"Net Income From Continuing Operations":-2370247.0},"2025-12-31":{"Free Cash Flow":-2048788.0,"Repayment Of Debt":-10554.0,"Issuance Of Debt":null,"Capital Expenditure":-74988.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":3039343.0,"Beginning Cash Position":5098687.0,"Changes In Cash":-2059344.0,"Financing Cash Flow":-10554.0,"Cash Flow From Continuing Financing Activities":-10554.0,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":-10554.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-10554.0,"Long Term Debt Payments":-10554.0,"Investing Cash Flow":-74990.0,"Cash Flow From Continuing Investing Activities":-74990.0,"Net Other Investing Changes":-2.0,"Net PPE Purchase And Sale":-74988.0,"Purchase Of PPE":-74988.0,"Operating Cash Flow":-1973800.0,"Cash Flow From Continuing Operating Activities":-1973800.0,"Change In Working Capital":-73032.0,"Change In Payables And Accrued Expense":325229.0,"Change In Payable":325229.0,"Change In Account Payable":330984.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":-184166.0,"Change In Receivables":-214095.0,"Other Non Cash Items":2803.0,"Stock Based Compensation":677866.0,"Depreciation Amortization Depletion":73599.0,"Depreciation And Amortization":73599.0,"Depreciation":73599.0,"Net Income From Continuing Operations":-2655036.0},"2025-09-30":{"Free Cash Flow":-1870018.0,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Capital Expenditure":-13310.0,"Interest Paid Supplemental Data":2378.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":5098687.0,"Beginning Cash Position":6985858.0,"Changes In Cash":-1887171.0,"Financing Cash Flow":-17155.0,"Cash Flow From Continuing Financing Activities":-17155.0,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":-17155.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-13308.0,"Cash Flow From Continuing Investing Activities":-13308.0,"Net Other Investing Changes":2.0,"Net PPE Purchase And Sale":-13310.0,"Purchase Of PPE":-13310.0,"Operating Cash Flow":-1856708.0,"Cash Flow From Continuing Operating Activities":-1856708.0,"Change In Working Capital":-77208.0,"Change In Payables And Accrued Expense":-14845.0,"Change In Payable":-14845.0,"Change In Account Payable":-26276.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":88699.0,"Change In Receivables":-151062.0,"Other Non Cash Items":10180.0,"Stock Based Compensation":425708.0,"Depreciation Amortization Depletion":71603.0,"Depreciation And Amortization":71603.0,"Depreciation":71603.0,"Net Income From Continuing Operations":-2286991.0},"2025-06-30":{"Free Cash Flow":-1588572.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":-50573.0,"Interest Paid Supplemental Data":1693.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":6985858.0,"Beginning Cash Position":8511477.0,"Changes In Cash":-1525619.0,"Financing Cash Flow":43254.0,"Cash Flow From Continuing Financing Activities":43254.0,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":43254.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-30874.0,"Cash Flow From Continuing Investing Activities":-30874.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-50573.0,"Purchase Of PPE":-50573.0,"Operating Cash Flow":-1537999.0,"Cash Flow From Continuing Operating Activities":-1537999.0,"Change In Working Capital":189165.0,"Change In Payables And Accrued Expense":-173379.0,"Change In Payable":-173379.0,"Change In Account Payable":-141170.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":24791.0,"Change In Receivables":337753.0,"Other Non Cash Items":-6388.0,"Stock Based Compensation":567254.0,"Depreciation Amortization Depletion":72256.0,"Depreciation And Amortization":72256.0,"Depreciation":72256.0,"Net Income From Continuing Operations":-2360286.0},"2025-03-31":{"Free Cash Flow":-1164579.0,"Repayment Of Debt":-43254.0,"Issuance Of Debt":null,"Capital Expenditure":-31046.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":8511477.0,"Beginning Cash Position":9719310.0,"Changes In Cash":-1207833.0,"Financing Cash Flow":-43254.0,"Cash Flow From Continuing Financing Activities":-43254.0,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":-43254.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-43254.0,"Long Term Debt Payments":-43254.0,"Investing Cash Flow":-31046.0,"Cash Flow From Continuing Investing Activities":-31046.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-31046.0,"Purchase Of PPE":-31046.0,"Operating Cash Flow":-1133533.0,"Cash Flow From Continuing Operating Activities":-1133533.0,"Change In Working Capital":341249.0,"Change In Payables And Accrued Expense":147547.0,"Change In Payable":147547.0,"Change In Account Payable":147547.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":51580.0,"Change In Receivables":142122.0,"Other Non Cash Items":-6141.0,"Stock Based Compensation":317277.0,"Depreciation Amortization Depletion":70503.0,"Depreciation And Amortization":70503.0,"Depreciation":70503.0,"Net Income From Continuing Operations":-1856421.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":-42267.0,"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":4084592.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":-1.0,"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 Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":null,"Change In Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}