{"ticker":"FEMY","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":5861.0,"Ordinary Shares Number":3019534.0,"Share Issued":3025395.0,"Net Debt":null,"Total Debt":4727996.0,"Tangible Book Value":7165641.0,"Invested Capital":10625069.0,"Working Capital":9188334.0,"Net Tangible Assets":7165641.0,"Capital Lease Obligations":1392820.0,"Common Stock Equity":7289893.0,"Total Capitalization":10625069.0,"Total Equity Gross Minority Interest":7289893.0,"Stockholders Equity":7289893.0,"Other Equity Interest":5246150.0,"Treasury Stock":60000.0,"Retained Earnings":-144980044.0,"Additional Paid In Capital":147023279.0,"Capital Stock":60508.0,"Common Stock":60508.0,"Total Liabilities Net Minority Interest":9205352.0,"Total Non Current Liabilities Net Minority Interest":6050197.0,"Other Non Current Liabilities":54487.0,"Derivative Product Liabilities":1748000.0,"Long Term Debt And Capital Lease Obligation":4247710.0,"Long Term Capital Lease Obligation":912534.0,"Long Term Debt":3335176.0,"Current Liabilities":3155155.0,"Other Current Liabilities":52572.0,"Current Debt And Capital Lease Obligation":480286.0,"Current Capital Lease Obligation":480286.0,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":753161.0,"Payables And Accrued Expenses":1869136.0,"Current Accrued Expenses":271545.0,"Interest Payable":null,"Payables":1597591.0,"Total Tax Payable":null,"Accounts Payable":1597591.0,"Total Assets":16495245.0,"Total Non Current Assets":4151756.0,"Other Non Current Assets":924552.0,"Goodwill And Other Intangible Assets":124252.0,"Other Intangible Assets":null,"Net PPE":3102952.0,"Accumulated Depreciation":-3868518.0,"Gross PPE":6971470.0,"Leases":1238886.0,"Construction In Progress":955271.0,"Other Properties":1178941.0,"Machinery Furniture Equipment":3598372.0,"Properties":0.0,"Current Assets":12343489.0,"Other Current Assets":679917.0,"Inventory":6105267.0,"Finished Goods":2472602.0,"Work In Process":1584374.0,"Raw Materials":2048291.0,"Receivables":172264.0,"Accounts Receivable":172264.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":5386041.0,"Cash And Cash Equivalents":5386041.0,"Cash Equivalents":null},"2025-12-31":{"Treasury Shares Number":5861.0,"Ordinary Shares Number":2980139.0,"Share Issued":2986000.0,"Net Debt":null,"Total Debt":4696964.0,"Tangible Book Value":5734388.0,"Invested Capital":9048166.0,"Working Capital":12820170.0,"Net Tangible Assets":5734388.0,"Capital Lease Obligations":1518100.0,"Common Stock Equity":5869302.0,"Total Capitalization":9048166.0,"Total Equity Gross Minority Interest":5869302.0,"Stockholders Equity":5869302.0,"Other Equity Interest":5246150.0,"Treasury Stock":60000.0,"Retained Earnings":-145826144.0,"Additional Paid In Capital":146449576.0,"Capital Stock":59720.0,"Common Stock":59720.0,"Total Liabilities Net Minority Interest":14854875.0,"Total Non Current Liabilities Net Minority Interest":11218710.0,"Other Non Current Liabilities":52370.0,"Derivative Product Liabilities":6957000.0,"Long Term Debt And Capital Lease Obligation":4209340.0,"Long Term Capital Lease Obligation":1030476.0,"Long Term Debt":3178864.0,"Current Liabilities":3636165.0,"Other Current Liabilities":52644.0,"Current Debt And Capital Lease Obligation":487624.0,"Current Capital Lease Obligation":487624.0,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":870910.0,"Payables And Accrued Expenses":2224987.0,"Current Accrued Expenses":394863.0,"Interest Payable":null,"Payables":1830124.0,"Total Tax Payable":null,"Accounts Payable":1830124.0,"Total Assets":20724177.0,"Total Non Current Assets":4267842.0,"Other Non Current Assets":940232.0,"Goodwill And Other Intangible Assets":134914.0,"Other Intangible Assets":null,"Net PPE":3192696.0,"Accumulated Depreciation":-3802940.0,"Gross PPE":6995636.0,"Leases":1238886.0,"Construction In Progress":897885.0,"Other Properties":1297121.0,"Machinery Furniture Equipment":3561744.0,"Properties":0.0,"Current Assets":16456335.0,"Other Current Assets":833133.0,"Inventory":5740249.0,"Finished Goods":2413186.0,"Work In Process":1266542.0,"Raw Materials":2060521.0,"Receivables":616600.0,"Accounts Receivable":616600.0,"Allowance For Doubtful Accounts Receivable":-14013.0,"Gross Accounts Receivable":630613.0,"Cash Cash Equivalents And Short Term Investments":9266353.0,"Cash And Cash Equivalents":9266353.0,"Cash Equivalents":null},"2025-09-30":{"Treasury Shares Number":5861.0,"Ordinary Shares Number":2365118.0,"Share Issued":2370979.0,"Net Debt":2214805.0,"Total Debt":8427060.0,"Tangible Book Value":4426210.0,"Invested Capital":11340094.0,"Working Capital":1705216.0,"Net Tangible Assets":4426210.0,"Capital Lease Obligations":1643217.0,"Common Stock Equity":4556251.0,"Total Capitalization":4556251.0,"Total Equity Gross Minority Interest":4556251.0,"Stockholders Equity":4556251.0,"Other Equity Interest":6727334.0,"Treasury Stock":60000.0,"Retained Earnings":-141875839.0,"Additional Paid In Capital":139717336.0,"Capital Stock":47420.0,"Common Stock":47420.0,"Total Liabilities Net Minority Interest":11733902.0,"Total Non Current Liabilities Net Minority Interest":1192218.0,"Other Non Current Liabilities":43955.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":1148263.0,"Long Term Capital Lease Obligation":1148263.0,"Long Term Debt":null,"Current Liabilities":10541684.0,"Other Current Liabilities":60543.0,"Current Debt And Capital Lease Obligation":7278797.0,"Current Capital Lease Obligation":494954.0,"Current Debt":6783843.0,"Other Current Borrowings":6507354.0,"Current Notes Payable":276489.0,"Pensionand Other Post Retirement Benefit Plans Current":263689.0,"Payables And Accrued Expenses":2938655.0,"Current Accrued Expenses":764772.0,"Interest Payable":350338.0,"Payables":2173883.0,"Total Tax Payable":null,"Accounts Payable":2173883.0,"Total Assets":16290153.0,"Total Non Current Assets":4043253.0,"Other Non Current Assets":744803.0,"Goodwill And Other Intangible Assets":130041.0,"Other Intangible Assets":null,"Net PPE":3168409.0,"Accumulated Depreciation":-3956987.0,"Gross PPE":7125396.0,"Leases":1238886.0,"Construction In Progress":687462.0,"Other Properties":1419345.0,"Machinery Furniture Equipment":3779703.0,"Properties":0.0,"Current Assets":12246900.0,"Other Current Assets":1321689.0,"Inventory":5783974.0,"Finished Goods":2251483.0,"Work In Process":1343638.0,"Raw Materials":2188853.0,"Receivables":572199.0,"Accounts Receivable":572199.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":4569038.0,"Cash And Cash Equivalents":4569038.0,"Cash Equivalents":null},"2025-06-30":{"Treasury Shares Number":5861.0,"Ordinary Shares Number":1628770.0,"Share Issued":1634631.0,"Net Debt":2862746.0,"Total Debt":7852300.0,"Tangible Book Value":1451797.0,"Invested Capital":7588248.0,"Working Capital":-1212627.0,"Net Tangible Assets":1451797.0,"Capital Lease Obligations":1771487.0,"Common Stock Equity":1507435.0,"Total Capitalization":1507435.0,"Total Equity Gross Minority Interest":1507435.0,"Stockholders Equity":1507435.0,"Other Equity Interest":1821744.0,"Treasury Stock":60000.0,"Retained Earnings":-137681018.0,"Additional Paid In Capital":137394016.0,"Capital Stock":32693.0,"Common Stock":32693.0,"Total Liabilities Net Minority Interest":12272974.0,"Total Non Current Liabilities Net Minority Interest":1309367.0,"Other Non Current Liabilities":40348.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":1269019.0,"Long Term Capital Lease Obligation":1269019.0,"Long Term Debt":null,"Current Liabilities":10963607.0,"Other Current Liabilities":63990.0,"Current Debt And Capital Lease Obligation":6583281.0,"Current Capital Lease Obligation":502468.0,"Current Debt":6080813.0,"Other Current Borrowings":6080813.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":369117.0,"Payables And Accrued Expenses":3947219.0,"Current Accrued Expenses":683635.0,"Interest Payable":248863.0,"Payables":3263584.0,"Total Tax Payable":null,"Accounts Payable":3263584.0,"Total Assets":13780409.0,"Total Non Current Assets":4029429.0,"Other Non Current Assets":829204.0,"Goodwill And Other Intangible Assets":55638.0,"Other Intangible Assets":null,"Net PPE":3144587.0,"Accumulated Depreciation":-3884964.0,"Gross PPE":7029551.0,"Leases":1238886.0,"Construction In Progress":548426.0,"Other Properties":1544724.0,"Machinery Furniture Equipment":3697515.0,"Properties":0.0,"Current Assets":9750980.0,"Other Current Assets":1045591.0,"Inventory":5232738.0,"Finished Goods":1664998.0,"Work In Process":1567202.0,"Raw Materials":2000538.0,"Receivables":254584.0,"Accounts Receivable":254584.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":3218067.0,"Cash And Cash Equivalents":3218067.0,"Cash Equivalents":null},"2025-03-31":{"Treasury Shares Number":5861.0,"Ordinary Shares Number":1354394.0,"Share Issued":1360255.0,"Net Debt":1942719.0,"Total Debt":7665918.0,"Tangible Book Value":1937970.0,"Invested Capital":7759644.0,"Working Capital":-708874.0,"Net Tangible Assets":1937970.0,"Capital Lease Obligations":1902991.0,"Common Stock Equity":1996717.0,"Total Capitalization":1996717.0,"Total Equity Gross Minority Interest":1996717.0,"Stockholders Equity":1996717.0,"Other Equity Interest":1860008.0,"Treasury Stock":60000.0,"Retained Earnings":-133095096.0,"Additional Paid In Capital":133264600.0,"Capital Stock":27205.0,"Common Stock":27205.0,"Total Liabilities Net Minority Interest":11281086.0,"Total Non Current Liabilities Net Minority Interest":1439960.0,"Other Non Current Liabilities":47140.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":1392820.0,"Long Term Capital Lease Obligation":1392820.0,"Long Term Debt":null,"Current Liabilities":9841126.0,"Other Current Liabilities":65946.0,"Current Debt And Capital Lease Obligation":6273098.0,"Current Capital Lease Obligation":510171.0,"Current Debt":5762927.0,"Other Current Borrowings":5762927.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":600614.0,"Payables And Accrued Expenses":2901468.0,"Current Accrued Expenses":569674.0,"Interest Payable":147275.0,"Payables":2331794.0,"Total Tax Payable":null,"Accounts Payable":2331794.0,"Total Assets":13277803.0,"Total Non Current Assets":4145551.0,"Other Non Current Assets":838043.0,"Goodwill And Other Intangible Assets":58747.0,"Other Intangible Assets":null,"Net PPE":3248761.0,"Accumulated Depreciation":-3818451.0,"Gross PPE":7067212.0,"Leases":1238886.0,"Construction In Progress":600551.0,"Other Properties":1673336.0,"Machinery Furniture Equipment":3554439.0,"Properties":0.0,"Current Assets":9132252.0,"Other Current Assets":1216258.0,"Inventory":3862188.0,"Finished Goods":1229243.0,"Work In Process":1065096.0,"Raw Materials":1567849.0,"Receivables":233598.0,"Accounts Receivable":233598.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":3820208.0,"Cash And Cash Equivalents":3820208.0,"Cash Equivalents":null},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":1954467.0,"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,"Other Equity Interest":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":5406228.0,"Other Current Borrowings":5406228.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Total Tax Payable":0.0,"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":65918.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-10000.0,"Gross Accounts Receivable":498373.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":3451761.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3973256.0,"Total Unusual Items":5196413.0,"Total Unusual Items Excluding Goodwill":5196413.0,"Net Income From Continuing Operation Net Minority Interest":846100.0,"Reconciled Depreciation":200450.0,"Reconciled Cost Of Revenue":40426.0,"EBITDA":1223157.0,"EBIT":1022707.0,"Net Interest Income":-126780.0,"Interest Expense":176607.0,"Interest Income":49827.0,"Normalized Income":-4350313.0,"Net Income From Continuing And Discontinued Operation":846100.0,"Total Expenses":4648422.0,"Total Operating Income As Reported":-4223533.0,"Diluted Average Shares":3904781.0,"Basic Average Shares":3332279.0,"Diluted EPS":0.0,"Basic EPS":0.0,"Diluted NI Availto Com Stockholders":846100.0,"Net Income Common Stockholders":846100.0,"Net Income":846100.0,"Net Income Including Noncontrolling Interests":846100.0,"Net Income Continuous Operations":846100.0,"Tax Provision":0.0,"Pretax Income":846100.0,"Other Income Expense":5196413.0,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":5196413.0,"Net Non Operating Interest Income Expense":-126780.0,"Interest Expense Non Operating":176607.0,"Interest Income Non Operating":49827.0,"Operating Income":-4223533.0,"Operating Expense":4489816.0,"Depreciation Amortization Depletion Income Statement":82270.0,"Depreciation And Amortization In Income Statement":82270.0,"Research And Development":1309401.0,"Selling General And Administration":3098145.0,"Selling And Marketing Expense":1315755.0,"General And Administrative Expense":1782390.0,"Other Gand A":1782390.0,"Gross Profit":266283.0,"Cost Of Revenue":158606.0,"Total Revenue":424889.0,"Operating Revenue":424889.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-3329300.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-3950305.0,"Reconciled Depreciation":207423.0,"Reconciled Cost Of Revenue":180901.0,"EBITDA":-3329300.0,"EBIT":-3536723.0,"Net Interest Income":-359825.0,"Interest Expense":408097.0,"Interest Income":48272.0,"Normalized Income":-3950305.0,"Net Income From Continuing And Discontinued Operation":-3950305.0,"Total Expenses":5436115.0,"Total Operating Income As Reported":-4622728.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-3950305.0,"Net Income Common Stockholders":-3950305.0,"Net Income":-3950305.0,"Net Income Including Noncontrolling Interests":-3950305.0,"Net Income Continuous Operations":-3950305.0,"Tax Provision":5485.0,"Pretax Income":-3944820.0,"Other Income Expense":1037733.0,"Other Non Operating Income Expenses":-196267.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-359825.0,"Interest Expense Non Operating":408097.0,"Interest Income Non Operating":48272.0,"Operating Income":-4622728.0,"Operating Expense":5132990.0,"Depreciation Amortization Depletion Income Statement":85199.0,"Depreciation And Amortization In Income Statement":85199.0,"Research And Development":1812781.0,"Selling General And Administration":3235010.0,"Selling And Marketing Expense":1406458.0,"General And Administrative Expense":1828552.0,"Other Gand A":1828552.0,"Gross Profit":510262.0,"Cost Of Revenue":303125.0,"Total Revenue":813387.0,"Operating Revenue":813387.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3451672.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-4194821.0,"Reconciled Depreciation":211076.0,"Reconciled Cost Of Revenue":168459.0,"EBITDA":-3451672.0,"EBIT":-3662748.0,"Net Interest Income":-514758.0,"Interest Expense":532073.0,"Interest Income":17315.0,"Normalized Income":-4194821.0,"Net Income From Continuing And Discontinued Operation":-4194821.0,"Total Expenses":4383162.0,"Total Operating Income As Reported":-3653768.0,"Diluted Average Shares":2050759.0,"Basic Average Shares":2050759.0,"Diluted EPS":-2.0,"Basic EPS":-2.0,"Diluted NI Availto Com Stockholders":-4194821.0,"Net Income Common Stockholders":-4194821.0,"Net Income":-4194821.0,"Net Income Including Noncontrolling Interests":-4194821.0,"Net Income Continuous Operations":-4194821.0,"Tax Provision":0.0,"Pretax Income":-4194821.0,"Other Income Expense":-26295.0,"Other Non Operating Income Expenses":-26295.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-514758.0,"Interest Expense Non Operating":532073.0,"Interest Income Non Operating":17315.0,"Operating Income":-3653768.0,"Operating Expense":4089324.0,"Depreciation Amortization Depletion Income Statement":85697.0,"Depreciation And Amortization In Income Statement":85697.0,"Research And Development":1382022.0,"Selling General And Administration":2621605.0,"Selling And Marketing Expense":1143805.0,"General And Administrative Expense":1477800.0,"Other Gand A":1477800.0,"Gross Profit":435556.0,"Cost Of Revenue":293838.0,"Total Revenue":729394.0,"Operating Revenue":729394.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3879525.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-4585922.0,"Reconciled Depreciation":214897.0,"Reconciled Cost Of Revenue":29559.0,"EBITDA":-3879525.0,"EBIT":-4094422.0,"Net Interest Income":-474356.0,"Interest Expense":491500.0,"Interest Income":17144.0,"Normalized Income":-4585922.0,"Net Income From Continuing And Discontinued Operation":-4585922.0,"Total Expenses":4260834.0,"Total Operating Income As Reported":-3851566.0,"Diluted Average Shares":1444035.0,"Basic Average Shares":1444035.0,"Diluted EPS":-3.2,"Basic EPS":-3.2,"Diluted NI Availto Com Stockholders":-4585922.0,"Net Income Common Stockholders":-4585922.0,"Net Income":-4585922.0,"Net Income Including Noncontrolling Interests":-4585922.0,"Net Income Continuous Operations":-4585922.0,"Tax Provision":0.0,"Pretax Income":-4585922.0,"Other Income Expense":-260000.0,"Other Non Operating Income Expenses":-260000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-474356.0,"Interest Expense Non Operating":491500.0,"Interest Income Non Operating":17144.0,"Operating Income":-3851566.0,"Operating Expense":4102663.0,"Depreciation Amortization Depletion Income Statement":86285.0,"Depreciation And Amortization In Income Statement":86285.0,"Research And Development":1414429.0,"Selling General And Administration":2601949.0,"Selling And Marketing Expense":984977.0,"General And Administrative Expense":1616972.0,"Other Gand A":1616972.0,"Gross Profit":251097.0,"Cost Of Revenue":158171.0,"Total Revenue":409268.0,"Operating Revenue":409268.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.00071,"Normalized EBITDA":-5224518.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-5896839.0,"Reconciled Depreciation":217060.0,"Reconciled Cost Of Revenue":117266.0,"EBITDA":-5224518.0,"EBIT":-5441578.0,"Net Interest Income":-440420.0,"Interest Expense":459449.0,"Interest Income":19029.0,"Normalized Income":-5896839.0,"Net Income From Continuing And Discontinued Operation":-5896839.0,"Total Expenses":5801871.0,"Total Operating Income As Reported":-5460607.0,"Diluted Average Shares":1257461.0,"Basic Average Shares":1257461.0,"Diluted EPS":-4.6,"Basic EPS":-4.6,"Diluted NI Availto Com Stockholders":-5896839.0,"Net Income Common Stockholders":-5896839.0,"Net Income":-5896839.0,"Net Income Including Noncontrolling Interests":-5896839.0,"Net Income Continuous Operations":-5896839.0,"Tax Provision":-4188.0,"Pretax Income":-5901027.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-440420.0,"Interest Expense Non Operating":459449.0,"Interest Income Non Operating":19029.0,"Operating Income":-5460607.0,"Operating Expense":5684605.0,"Depreciation Amortization Depletion Income Statement":84853.0,"Depreciation And Amortization In Income Statement":84853.0,"Research And Development":2968472.0,"Selling General And Administration":2631280.0,"Selling And Marketing Expense":908567.0,"General And Administrative Expense":1722713.0,"Other Gand A":1722713.0,"Gross Profit":223998.0,"Cost Of Revenue":117266.0,"Total Revenue":341264.0,"Operating Revenue":341264.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-4222646.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":352922.0,"Capital Expenditure":-79138.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":5386041.0,"Beginning Cash Position":9266353.0,"Changes In Cash":-3880312.0,"Financing Cash Flow":342334.0,"Cash Flow From Continuing Financing Activities":342334.0,"Net Other Financing Charges":-10588.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":352922.0,"Common Stock Issuance":352922.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-79138.0,"Cash Flow From Continuing Investing Activities":-79138.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-79138.0,"Purchase Of PPE":-79138.0,"Operating Cash Flow":-4143508.0,"Cash Flow From Continuing Operating Activities":-4143508.0,"Change In Working Capital":-321860.0,"Change In Other Current Liabilities":-123235.0,"Change In Payables And Accrued Expense":-446665.0,"Change In Accrued Expense":-193226.0,"Change In Payable":-253439.0,"Change In Account Payable":-253439.0,"Change In Prepaid Assets":168722.0,"Change In Inventory":-365018.0,"Change In Receivables":444336.0,"Changes In Account Receivables":444336.0,"Other Non Cash Items":176607.0,"Stock Based Compensation":151608.0,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":200450.0,"Depreciation And Amortization":200450.0,"Amortization Cash Flow":16692.0,"Amortization Of Intangibles":16692.0,"Depreciation":183758.0,"Operating Gains Losses":-5196413.0,"Gain Loss On Investment Securities":-5196413.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":846100.0},"2025-12-31":{"Free Cash Flow":-4381955.0,"Repayment Of Debt":-7760017.0,"Issuance Of Capital Stock":1516371.0,"Capital Expenditure":-196715.0,"Interest Paid Supplemental Data":4558.0,"Income Tax Paid Supplemental Data":800.0,"End Cash Position":9266353.0,"Beginning Cash Position":4569038.0,"Changes In Cash":4697315.0,"Financing Cash Flow":9079270.0,"Cash Flow From Continuing Financing Activities":9079270.0,"Net Other Financing Charges":-45491.0,"Proceeds From Stock Option Exercised":3368407.0,"Net Common Stock Issuance":1516371.0,"Common Stock Issuance":1516371.0,"Net Issuance Payments Of Debt":4239983.0,"Net Long Term Debt Issuance":4239983.0,"Long Term Debt Payments":-7760017.0,"Investing Cash Flow":-196715.0,"Cash Flow From Continuing Investing Activities":-196715.0,"Net Intangibles Purchase And Sale":-56875.0,"Purchase Of Intangibles":-56875.0,"Net PPE Purchase And Sale":-139840.0,"Purchase Of PPE":-139840.0,"Operating Cash Flow":-4185240.0,"Cash Flow From Continuing Operating Activities":-4185240.0,"Change In Working Capital":363981.0,"Change In Other Current Liabilities":-124601.0,"Change In Payables And Accrued Expense":275738.0,"Change In Accrued Expense":597312.0,"Change In Payable":-321574.0,"Change In Account Payable":-321574.0,"Change In Prepaid Assets":213520.0,"Change In Inventory":43725.0,"Change In Receivables":-44401.0,"Changes In Account Receivables":-44401.0,"Other Non Cash Items":351761.0,"Stock Based Compensation":66423.0,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":207423.0,"Depreciation And Amortization":207423.0,"Amortization Cash Flow":16711.0,"Amortization Of Intangibles":16711.0,"Depreciation":190712.0,"Operating Gains Losses":-1224523.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":9477.0,"Net Income From Continuing Operations":-3950305.0},"2025-09-30":{"Free Cash Flow":-5627191.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":7998826.0,"Capital Expenditure":-239816.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":4569038.0,"Beginning Cash Position":3218067.0,"Changes In Cash":1350971.0,"Financing Cash Flow":6978162.0,"Cash Flow From Continuing Financing Activities":6978162.0,"Net Other Financing Charges":-930132.0,"Proceeds From Stock Option Exercised":429.0,"Net Common Stock Issuance":7998826.0,"Common Stock Issuance":7998826.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-239816.0,"Cash Flow From Continuing Investing Activities":-239816.0,"Net Intangibles Purchase And Sale":-45483.0,"Purchase Of Intangibles":-45483.0,"Net PPE Purchase And Sale":-194333.0,"Purchase Of PPE":-194333.0,"Operating Cash Flow":-5387375.0,"Cash Flow From Continuing Operating Activities":-5387375.0,"Change In Working Capital":-2004685.0,"Change In Other Current Liabilities":-128110.0,"Change In Payables And Accrued Expense":-1126050.0,"Change In Accrued Expense":-24291.0,"Change In Payable":-1101759.0,"Change In Account Payable":-1101759.0,"Change In Prepaid Assets":118326.0,"Change In Inventory":-551236.0,"Change In Receivables":-317615.0,"Changes In Account Receivables":-317615.0,"Other Non Cash Items":426541.0,"Stock Based Compensation":174514.0,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":211076.0,"Depreciation And Amortization":211076.0,"Amortization Cash Flow":13675.0,"Amortization Of Intangibles":13675.0,"Depreciation":197401.0,"Operating Gains Losses":0.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-4194821.0},"2025-06-30":{"Free Cash Flow":-4449698.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":4614765.0,"Capital Expenditure":-96962.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":6006.0,"End Cash Position":3218067.0,"Beginning Cash Position":3820208.0,"Changes In Cash":-602141.0,"Financing Cash Flow":3847557.0,"Cash Flow From Continuing Financing Activities":3847557.0,"Net Other Financing Charges":-808083.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":4614765.0,"Common Stock Issuance":4614765.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-96962.0,"Cash Flow From Continuing Investing Activities":-96962.0,"Net Intangibles Purchase And Sale":-2733.0,"Purchase Of Intangibles":-2733.0,"Net PPE Purchase And Sale":-94229.0,"Purchase Of PPE":-94229.0,"Operating Cash Flow":-4352736.0,"Cash Flow From Continuing Operating Activities":-4352736.0,"Change In Working Capital":-563261.0,"Change In Other Current Liabilities":-140252.0,"Change In Payables And Accrued Expense":749948.0,"Change In Accrued Expense":-117536.0,"Change In Payable":867484.0,"Change In Account Payable":867484.0,"Change In Prepaid Assets":218579.0,"Change In Inventory":-1370550.0,"Change In Receivables":-20986.0,"Changes In Account Receivables":-20986.0,"Other Non Cash Items":389913.0,"Stock Based Compensation":181971.0,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":214897.0,"Depreciation And Amortization":214897.0,"Amortization Cash Flow":8618.0,"Amortization Of Intangibles":8618.0,"Depreciation":206279.0,"Operating Gains Losses":9666.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":9666.0,"Net Income From Continuing Operations":-4585922.0},"2025-03-31":{"Free Cash Flow":-4861819.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":5392027.0,"Capital Expenditure":-96605.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":3820208.0,"Beginning Cash Position":3451761.0,"Changes In Cash":368447.0,"Financing Cash Flow":5230266.0,"Cash Flow From Continuing Financing Activities":5230266.0,"Net Other Financing Charges":-161761.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":5392027.0,"Common Stock Issuance":5392027.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-96605.0,"Cash Flow From Continuing Investing Activities":-96605.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-96605.0,"Purchase Of PPE":-96605.0,"Operating Cash Flow":-4765214.0,"Cash Flow From Continuing Operating Activities":-4765214.0,"Change In Working Capital":147122.0,"Change In Other Current Liabilities":-148182.0,"Change In Payables And Accrued Expense":909917.0,"Change In Accrued Expense":19239.0,"Change In Payable":890678.0,"Change In Account Payable":890678.0,"Change In Prepaid Assets":-53523.0,"Change In Inventory":-815865.0,"Change In Receivables":254775.0,"Changes In Account Receivables":254775.0,"Other Non Cash Items":356699.0,"Stock Based Compensation":367237.0,"Provisionand Write Offof Assets":-5000.0,"Depreciation Amortization Depletion":217060.0,"Depreciation And Amortization":217060.0,"Amortization Cash Flow":7171.0,"Amortization Of Intangibles":7171.0,"Depreciation":209889.0,"Operating Gains Losses":43507.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":43507.0,"Net Income From Continuing Operations":-5896839.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":111000.0,"Income Tax Paid Supplemental Data":null,"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":null,"Proceeds From Stock Option Exercised":52716.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Intangibles Purchase And Sale":-3821.0,"Purchase Of Intangibles":-3821.0,"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 Current Liabilities":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":-830.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}