{"ticker":"EXYN","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":7707460.0,"Share Issued":7707460.0,"Net Debt":6956822.0,"Total Debt":8344452.0,"Tangible Book Value":-14329399.0,"Invested Capital":-6270411.0,"Working Capital":-14062770.0,"Net Tangible Assets":-14322806.0,"Capital Lease Obligations":285464.0,"Common Stock Equity":-14329399.0,"Preferred Stock Equity":6593.0,"Total Capitalization":-13572806.0,"Total Equity Gross Minority Interest":-14322806.0,"Stockholders Equity":-14322806.0,"Gains Losses Not Affecting Retained Earnings":-19734.0,"Other Equity Adjustments":-19734.0,"Retained Earnings":-79151980.0,"Additional Paid In Capital":64842183.0,"Capital Stock":6725.0,"Common Stock":132.0,"Preferred Stock":6593.0,"Total Liabilities Net Minority Interest":19473363.0,"Total Non Current Liabilities Net Minority Interest":876082.0,"Long Term Debt And Capital Lease Obligation":876082.0,"Long Term Capital Lease Obligation":126082.0,"Long Term Debt":750000.0,"Current Liabilities":18597281.0,"Other Current Liabilities":6942216.0,"Current Deferred Liabilities":286689.0,"Current Deferred Revenue":286689.0,"Current Debt And Capital Lease Obligation":7468370.0,"Current Capital Lease Obligation":159382.0,"Current Debt":7308988.0,"Other Current Borrowings":7308988.0,"Payables And Accrued Expenses":3900006.0,"Current Accrued Expenses":409742.0,"Payables":3490264.0,"Total Tax Payable":1488500.0,"Accounts Payable":2001764.0,"Total Assets":5150557.0,"Total Non Current Assets":616046.0,"Other Non Current Assets":63700.0,"Net PPE":552346.0,"Accumulated Depreciation":-1210189.0,"Gross PPE":1762535.0,"Leases":24681.0,"Other Properties":274410.0,"Machinery Furniture Equipment":1463444.0,"Properties":0.0,"Current Assets":4534511.0,"Other Current Assets":20154.0,"Current Deferred Assets":980480.0,"Prepaid Assets":356471.0,"Inventory":1503402.0,"Inventories Adjustments Allowances":-137605.0,"Finished Goods":371429.0,"Raw Materials":1269578.0,"Receivables":571838.0,"Accounts Receivable":571838.0,"Allowance For Doubtful Accounts Receivable":-232206.0,"Gross Accounts Receivable":804044.0,"Cash Cash Equivalents And Short Term Investments":1102166.0,"Cash And Cash Equivalents":1102166.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2765272.0,"Total Unusual Items":-30000.0,"Total Unusual Items Excluding Goodwill":-30000.0,"Net Income From Continuing Operation Net Minority Interest":-3238785.0,"Reconciled Depreciation":107359.0,"Reconciled Cost Of Revenue":688262.0,"EBITDA":-2795272.0,"EBIT":-2902631.0,"Net Interest Income":-332326.0,"Interest Expense":336154.0,"Interest Income":3828.0,"Normalized Income":-3208785.0,"Net Income From Continuing And Discontinued Operation":-3238785.0,"Total Expenses":4063317.0,"Total Operating Income As Reported":-2872720.0,"Diluted Average Shares":7707460.0,"Basic Average Shares":7707460.0,"Diluted EPS":-0.420214,"Basic EPS":-0.420214,"Diluted NI Availto Com Stockholders":-3238785.0,"Net Income Common Stockholders":-3238785.0,"Net Income":-3238785.0,"Net Income Including Noncontrolling Interests":-3238785.0,"Net Income Continuous Operations":-3238785.0,"Tax Provision":0.0,"Pretax Income":-3238785.0,"Other Income Expense":-33739.0,"Other Non Operating Income Expenses":-3739.0,"Gain On Sale Of Security":-30000.0,"Net Non Operating Interest Income Expense":-332326.0,"Interest Expense Non Operating":336154.0,"Interest Income Non Operating":3828.0,"Operating Income":-2872720.0,"Operating Expense":3375055.0,"Research And Development":1214834.0,"Selling General And Administration":2160221.0,"General And Administrative Expense":2160221.0,"Other Gand A":1960412.0,"Salaries And Wages":199809.0,"Gross Profit":502335.0,"Cost Of Revenue":688262.0,"Total Revenue":1190597.0,"Operating Revenue":1190597.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2374234.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-2579659.0,"Reconciled Depreciation":124102.0,"Reconciled Cost Of Revenue":784894.0,"EBITDA":-2374234.0,"EBIT":-2498336.0,"Net Interest Income":-73807.0,"Interest Expense":81323.0,"Interest Income":7516.0,"Normalized Income":-2579659.0,"Net Income From Continuing And Discontinued Operation":-2579659.0,"Total Expenses":3731486.0,"Total Operating Income As Reported":-2513433.0,"Diluted Average Shares":5207460.0,"Basic Average Shares":5207460.0,"Diluted EPS":-0.495378,"Basic EPS":-0.495378,"Diluted NI Availto Com Stockholders":-2579659.0,"Net Income Common Stockholders":-2579659.0,"Net Income":-2579659.0,"Net Income Including Noncontrolling Interests":-2579659.0,"Net Income Continuous Operations":-2579659.0,"Tax Provision":0.0,"Pretax Income":-2579659.0,"Other Income Expense":7581.0,"Other Non Operating Income Expenses":7581.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-73807.0,"Interest Expense Non Operating":81323.0,"Interest Income Non Operating":7516.0,"Operating Income":-2513433.0,"Operating Expense":2946592.0,"Research And Development":1333919.0,"Selling General And Administration":1612673.0,"General And Administrative Expense":1612673.0,"Other Gand A":1410939.0,"Salaries And Wages":201734.0,"Gross Profit":433159.0,"Cost Of Revenue":784894.0,"Total Revenue":1218053.0,"Operating Revenue":1218053.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1630277.0,"Issuance Of Debt":1919748.0,"Issuance Of Capital Stock":161.0,"Capital Expenditure":-3550.0,"Interest Paid Supplemental Data":146604.0,"Financing Cash Flow":1919909.0,"Cash Flow From Continuing Financing Activities":1919909.0,"Net Preferred Stock Issuance":161.0,"Preferred Stock Issuance":161.0,"Net Issuance Payments Of Debt":1919748.0,"Net Short Term Debt Issuance":1919748.0,"Short Term Debt Issuance":1919748.0,"Investing Cash Flow":-3550.0,"Cash Flow From Continuing Investing Activities":-3550.0,"Net PPE Purchase And Sale":-3550.0,"Purchase Of PPE":-3550.0,"Operating Cash Flow":-1626727.0,"Cash Flow From Continuing Operating Activities":-1626727.0,"Change In Working Capital":1259642.0,"Change In Other Working Capital":29246.0,"Change In Other Current Liabilities":-38623.0,"Change In Payables And Accrued Expense":378547.0,"Change In Accrued Expense":-4516.0,"Change In Payable":383063.0,"Change In Account Payable":383063.0,"Change In Prepaid Assets":-110819.0,"Change In Inventory":146167.0,"Change In Receivables":855124.0,"Changes In Account Receivables":855124.0,"Other Non Cash Items":15248.0,"Stock Based Compensation":199809.0,"Depreciation Amortization Depletion":107359.0,"Depreciation And Amortization":107359.0,"Depreciation":107359.0,"Operating Gains Losses":30000.0,"Gain Loss On Investment Securities":30000.0,"Net Income From Continuing Operations":-3238785.0},"2025-03-31":{"Free Cash Flow":-1521986.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-11429.0,"Interest Paid Supplemental Data":81323.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Issuance":0.0,"Investing Cash Flow":-11429.0,"Cash Flow From Continuing Investing Activities":-11429.0,"Net PPE Purchase And Sale":-11429.0,"Purchase Of PPE":-11429.0,"Operating Cash Flow":-1510557.0,"Cash Flow From Continuing Operating Activities":-1510557.0,"Change In Working Capital":734130.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-35937.0,"Change In Payables And Accrued Expense":-162783.0,"Change In Accrued Expense":-78801.0,"Change In Payable":-83982.0,"Change In Account Payable":-83982.0,"Change In Prepaid Assets":70217.0,"Change In Inventory":-70785.0,"Change In Receivables":933418.0,"Changes In Account Receivables":933418.0,"Other Non Cash Items":9136.0,"Stock Based Compensation":201734.0,"Depreciation Amortization Depletion":124102.0,"Depreciation And Amortization":124102.0,"Depreciation":124102.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-2579659.0}}}