{"ticker":"FJET","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":44173972.0,"Share Issued":44173972.0,"Net Debt":124101.0,"Total Debt":2003598.0,"Tangible Book Value":22428195.0,"Invested Capital":23954321.0,"Working Capital":14711208.0,"Net Tangible Assets":22428195.0,"Capital Lease Obligations":477472.0,"Common Stock Equity":22428195.0,"Total Capitalization":22428195.0,"Total Equity Gross Minority Interest":22428195.0,"Stockholders Equity":22428195.0,"Retained Earnings":-37699562.0,"Additional Paid In Capital":60127316.0,"Capital Stock":441.0,"Common Stock":441.0,"Total Liabilities Net Minority Interest":3912413.0,"Total Non Current Liabilities Net Minority Interest":418529.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":418529.0,"Long Term Capital Lease Obligation":418529.0,"Current Liabilities":3493884.0,"Other Current Liabilities":null,"Current Deferred Liabilities":134002.0,"Current Deferred Revenue":134002.0,"Current Debt And Capital Lease Obligation":1585069.0,"Current Capital Lease Obligation":58943.0,"Current Debt":1526126.0,"Other Current Borrowings":null,"Current Notes Payable":1526126.0,"Payables And Accrued Expenses":1774813.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":1774813.0,"Other Payable":743967.0,"Accounts Payable":1030846.0,"Total Assets":26340608.0,"Total Non Current Assets":8135516.0,"Non Current Prepaid Assets":5368914.0,"Net PPE":2766602.0,"Accumulated Depreciation":-126506.0,"Gross PPE":2893108.0,"Other Properties":462816.0,"Machinery Furniture Equipment":2430292.0,"Current Assets":18205092.0,"Current Deferred Assets":null,"Restricted Cash":1449293.0,"Prepaid Assets":607289.0,"Receivables":1532959.0,"Other Receivables":null,"Duefrom Related Parties Current":1532959.0,"Cash Cash Equivalents And Short Term Investments":14615551.0,"Other Short Term Investments":13213526.0,"Cash And Cash Equivalents":1402025.0,"Cash Financial":1402025.0},"2025-12-31":{"Ordinary Shares Number":43891846.0,"Share Issued":43891846.0,"Net Debt":null,"Total Debt":2016277.0,"Tangible Book Value":24900552.0,"Invested Capital":26426678.0,"Working Capital":17091337.0,"Net Tangible Assets":24900552.0,"Capital Lease Obligations":490151.0,"Common Stock Equity":24900552.0,"Total Capitalization":24900552.0,"Total Equity Gross Minority Interest":24900552.0,"Stockholders Equity":24900552.0,"Retained Earnings":-33430431.0,"Additional Paid In Capital":58330545.0,"Capital Stock":438.0,"Common Stock":438.0,"Total Liabilities Net Minority Interest":3486332.0,"Total Non Current Liabilities Net Minority Interest":434253.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":434253.0,"Long Term Capital Lease Obligation":434253.0,"Current Liabilities":3052079.0,"Other Current Liabilities":null,"Current Deferred Liabilities":149000.0,"Current Deferred Revenue":149000.0,"Current Debt And Capital Lease Obligation":1582024.0,"Current Capital Lease Obligation":55898.0,"Current Debt":1526126.0,"Other Current Borrowings":null,"Current Notes Payable":1526126.0,"Payables And Accrued Expenses":1321055.0,"Current Accrued Expenses":0.0,"Interest Payable":0.0,"Payables":1321055.0,"Other Payable":354967.0,"Accounts Payable":966088.0,"Total Assets":28386884.0,"Total Non Current Assets":8243468.0,"Non Current Prepaid Assets":5368914.0,"Net PPE":2874554.0,"Accumulated Depreciation":-84464.0,"Gross PPE":2959018.0,"Other Properties":477577.0,"Machinery Furniture Equipment":2481441.0,"Current Assets":20143416.0,"Current Deferred Assets":0.0,"Restricted Cash":50592.0,"Prepaid Assets":230688.0,"Receivables":6833.0,"Other Receivables":null,"Duefrom Related Parties Current":6833.0,"Cash Cash Equivalents And Short Term Investments":19855303.0,"Other Short Term Investments":15274175.0,"Cash And Cash Equivalents":4581128.0,"Cash Financial":4581128.0},"2025-09-30":{"Ordinary Shares Number":27862261.0,"Share Issued":27862261.0,"Net Debt":8425429.0,"Total Debt":11274756.0,"Tangible Book Value":-5495295.0,"Invested Capital":5575255.0,"Working Capital":-13190485.0,"Net Tangible Assets":-5495295.0,"Capital Lease Obligations":204206.0,"Common Stock Equity":-5495295.0,"Total Capitalization":-5495295.0,"Total Equity Gross Minority Interest":-5495295.0,"Stockholders Equity":-5495295.0,"Retained Earnings":-23148134.0,"Additional Paid In Capital":17652622.0,"Capital Stock":217.0,"Common Stock":217.0,"Total Liabilities Net Minority Interest":17731059.0,"Total Non Current Liabilities Net Minority Interest":88891.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":88891.0,"Long Term Capital Lease Obligation":88891.0,"Current Liabilities":17642168.0,"Other Current Liabilities":5065190.0,"Current Deferred Liabilities":99000.0,"Current Deferred Revenue":99000.0,"Current Debt And Capital Lease Obligation":11185865.0,"Current Capital Lease Obligation":115315.0,"Current Debt":11070550.0,"Other Current Borrowings":8004349.0,"Current Notes Payable":3066201.0,"Payables And Accrued Expenses":1292113.0,"Current Accrued Expenses":13463.0,"Interest Payable":13463.0,"Payables":1278650.0,"Other Payable":179967.0,"Accounts Payable":1098683.0,"Total Assets":12235764.0,"Total Non Current Assets":7784081.0,"Non Current Prepaid Assets":7523003.0,"Net PPE":261078.0,"Accumulated Depreciation":-63297.0,"Gross PPE":324375.0,"Other Properties":193697.0,"Machinery Furniture Equipment":130678.0,"Current Assets":4451683.0,"Current Deferred Assets":107034.0,"Restricted Cash":50465.0,"Prepaid Assets":445050.0,"Receivables":142284.0,"Other Receivables":1064.0,"Duefrom Related Parties Current":141220.0,"Cash Cash Equivalents And Short Term Investments":3706850.0,"Other Short Term Investments":1061729.0,"Cash And Cash Equivalents":2645121.0,"Cash Financial":2645121.0},"2024-12-31":{"Ordinary Shares Number":27862261.0,"Share Issued":27862261.0,"Net Debt":3260552.0,"Total Debt":10565079.0,"Tangible Book Value":-5890456.0,"Invested Capital":4420706.0,"Working Capital":-7676263.0,"Net Tangible Assets":-5890456.0,"Capital Lease Obligations":253917.0,"Common Stock Equity":-5890456.0,"Total Capitalization":-5890456.0,"Total Equity Gross Minority Interest":-5890456.0,"Stockholders Equity":-5890456.0,"Retained Earnings":-16886815.0,"Additional Paid In Capital":9125524.0,"Capital Stock":1870835.0,"Common Stock":1870835.0,"Total Liabilities Net Minority Interest":16191042.0,"Total Non Current Liabilities Net Minority Interest":162150.0,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":162150.0,"Long Term Capital Lease Obligation":162150.0,"Current Liabilities":16028892.0,"Other Current Liabilities":4535469.0,"Current Deferred Liabilities":344800.0,"Current Deferred Revenue":344800.0,"Current Debt And Capital Lease Obligation":10402929.0,"Current Capital Lease Obligation":91767.0,"Current Debt":10311162.0,"Other Current Borrowings":7244961.0,"Current Notes Payable":3066201.0,"Payables And Accrued Expenses":745694.0,"Current Accrued Expenses":13938.0,"Interest Payable":13938.0,"Payables":731756.0,"Other Payable":null,"Accounts Payable":731756.0,"Total Assets":10300586.0,"Total Non Current Assets":1947957.0,"Non Current Prepaid Assets":1623003.0,"Net PPE":324954.0,"Accumulated Depreciation":-48056.0,"Gross PPE":373010.0,"Other Properties":242332.0,"Machinery Furniture Equipment":130678.0,"Current Assets":8352629.0,"Current Deferred Assets":105703.0,"Restricted Cash":50089.0,"Prepaid Assets":134572.0,"Receivables":5138.0,"Other Receivables":1064.0,"Duefrom Related Parties Current":4074.0,"Cash Cash Equivalents And Short Term Investments":8057127.0,"Other Short Term Investments":1006517.0,"Cash And Cash Equivalents":7050610.0,"Cash Financial":7050610.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3920143.0,"Total Unusual Items":-243183.0,"Total Unusual Items Excluding Goodwill":-243183.0,"Net Income From Continuing Operation Net Minority Interest":-4269131.0,"Reconciled Depreciation":103349.0,"EBITDA":-4163326.0,"EBIT":-4266675.0,"Net Interest Income":148332.0,"Interest Expense":2456.0,"Interest Income":150788.0,"Normalized Income":-4025948.0,"Net Income From Continuing And Discontinued Operation":-4269131.0,"Total Expenses":3794247.0,"Rent Expense Supplemental":130753.0,"Diluted Average Shares":43992302.0,"Basic Average Shares":43992302.0,"Diluted EPS":-0.1,"Basic EPS":-0.1,"Diluted NI Availto Com Stockholders":-4269131.0,"Net Income Common Stockholders":-4269131.0,"Net Income":-4269131.0,"Net Income Including Noncontrolling Interests":-4269131.0,"Net Income Continuous Operations":-4269131.0,"Pretax Income":-4269131.0,"Other Income Expense":-623216.0,"Other Non Operating Income Expenses":-380033.0,"Special Income Charges":-237752.0,"Gain On Sale Of Ppe":-4603.0,"Other Special Charges":233149.0,"Gain On Sale Of Security":-5431.0,"Net Non Operating Interest Income Expense":148332.0,"Interest Expense Non Operating":2456.0,"Interest Income Non Operating":150788.0,"Operating Income":-3794247.0,"Operating Expense":3794247.0,"Other Operating Expenses":-111762.0,"Other Taxes":10069.0,"Depreciation Amortization Depletion Income Statement":88588.0,"Depreciation And Amortization In Income Statement":88588.0,"Depreciation Income Statement":88588.0,"Research And Development":83263.0,"Selling General And Administration":3724089.0,"Selling And Marketing Expense":508462.0,"General And Administrative Expense":3215627.0,"Other Gand A":2504004.0,"Insurance And Claims":205754.0,"Rent And Landing Fees":130753.0,"Salaries And Wages":375116.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-9515414.0,"Total Unusual Items":-454555.0,"Total Unusual Items Excluding Goodwill":-454555.0,"Net Income From Continuing Operation Net Minority Interest":-10282297.0,"Reconciled Depreciation":40898.0,"EBITDA":-9969969.0,"EBIT":-10010867.0,"Net Interest Income":-235811.0,"Interest Expense":271430.0,"Interest Income":35619.0,"Normalized Income":-9827742.0,"Net Income From Continuing And Discontinued Operation":-10282297.0,"Total Expenses":9633431.0,"Rent Expense Supplemental":133133.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-10282297.0,"Net Income Common Stockholders":-10282297.0,"Net Income":-10282297.0,"Net Income Including Noncontrolling Interests":-10282297.0,"Net Income Continuous Operations":-10282297.0,"Pretax Income":-10282297.0,"Other Income Expense":-413055.0,"Other Non Operating Income Expenses":41500.0,"Special Income Charges":-9776.0,"Gain On Sale Of Ppe":null,"Other Special Charges":9776.0,"Gain On Sale Of Security":-444779.0,"Net Non Operating Interest Income Expense":-235811.0,"Interest Expense Non Operating":271430.0,"Interest Income Non Operating":35619.0,"Operating Income":-9633431.0,"Operating Expense":9633431.0,"Other Operating Expenses":1836242.0,"Other Taxes":0.0,"Depreciation Amortization Depletion Income Statement":21167.0,"Depreciation And Amortization In Income Statement":21167.0,"Depreciation Income Statement":21167.0,"Research And Development":390998.0,"Selling General And Administration":7383960.0,"Selling And Marketing Expense":1264698.0,"General And Administrative Expense":6119262.0,"Other Gand A":4957524.0,"Insurance And Claims":88560.0,"Rent And Landing Fees":133133.0,"Salaries And Wages":940045.0,"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":-1759945.0,"Total Unusual Items":583.0,"Total Unusual Items Excluding Goodwill":583.0,"Net Income From Continuing Operation Net Minority Interest":-2049910.0,"Reconciled Depreciation":5080.0,"EBITDA":-1759362.0,"EBIT":-1764442.0,"Net Interest Income":-250188.0,"Interest Expense":285468.0,"Interest Income":35280.0,"Normalized Income":-2050493.0,"Net Income From Continuing And Discontinued Operation":-2049910.0,"Total Expenses":1921305.0,"Rent Expense Supplemental":145457.0,"Diluted Average Shares":27862261.0,"Basic Average Shares":27862261.0,"Diluted EPS":-0.073573,"Basic EPS":-0.073573,"Diluted NI Availto Com Stockholders":-2049910.0,"Net Income Common Stockholders":-2049910.0,"Net Income":-2049910.0,"Net Income Including Noncontrolling Interests":-2049910.0,"Net Income Continuous Operations":-2049910.0,"Pretax Income":-2049910.0,"Other Income Expense":121583.0,"Other Non Operating Income Expenses":121000.0,"Special Income Charges":-17527.0,"Gain On Sale Of Ppe":null,"Other Special Charges":17527.0,"Gain On Sale Of Security":18110.0,"Net Non Operating Interest Income Expense":-250188.0,"Interest Expense Non Operating":285468.0,"Interest Income Non Operating":35280.0,"Operating Income":-1921305.0,"Operating Expense":1921305.0,"Other Operating Expenses":418846.0,"Other Taxes":54189.0,"Depreciation Amortization Depletion Income Statement":5080.0,"Depreciation And Amortization In Income Statement":5080.0,"Depreciation Income Statement":5080.0,"Research And Development":194213.0,"Selling General And Administration":1248977.0,"Selling And Marketing Expense":76151.0,"General And Administrative Expense":1172826.0,"Other Gand A":775362.0,"Insurance And Claims":64749.0,"Rent And Landing Fees":145457.0,"Salaries And Wages":187258.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-06-30":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Rent Expense Supplemental":null,"Diluted Average Shares":27862261.0,"Basic Average Shares":27862261.0,"Diluted EPS":-0.081733,"Basic EPS":-0.081733,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Insurance And Claims":null,"Rent And Landing Fees":null,"Salaries And Wages":null,"Total Revenue":null,"Operating Revenue":null},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1675534.0,"Total Unusual Items":-711801.0,"Total Unusual Items Excluding Goodwill":-711801.0,"Net Income From Continuing Operation Net Minority Interest":-2653107.0,"Reconciled Depreciation":26268.0,"EBITDA":-2387335.0,"EBIT":-2413603.0,"Net Interest Income":-196729.0,"Interest Expense":239504.0,"Interest Income":42775.0,"Normalized Income":-1941306.0,"Net Income From Continuing And Discontinued Operation":-2653107.0,"Total Expenses":1832477.0,"Rent Expense Supplemental":102751.0,"Diluted Average Shares":27862261.0,"Basic Average Shares":27862261.0,"Diluted EPS":-0.095222,"Basic EPS":-0.095222,"Diluted NI Availto Com Stockholders":-2653107.0,"Net Income Common Stockholders":-2653107.0,"Net Income":-2653107.0,"Net Income Including Noncontrolling Interests":-2653107.0,"Net Income Continuous Operations":-2653107.0,"Pretax Income":-2653107.0,"Other Income Expense":-623901.0,"Other Non Operating Income Expenses":87900.0,"Special Income Charges":-3049.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":3049.0,"Gain On Sale Of Security":-708752.0,"Net Non Operating Interest Income Expense":-196729.0,"Interest Expense Non Operating":239504.0,"Interest Income Non Operating":42775.0,"Operating Income":-1832477.0,"Operating Expense":1832477.0,"Other Operating Expenses":478173.0,"Other Taxes":0.0,"Depreciation Amortization Depletion Income Statement":5080.0,"Depreciation And Amortization In Income Statement":5080.0,"Depreciation Income Statement":5080.0,"Research And Development":255479.0,"Selling General And Administration":1093745.0,"Selling And Marketing Expense":81173.0,"General And Administrative Expense":1012572.0,"Other Gand A":660889.0,"Insurance And Claims":21157.0,"Rent And Landing Fees":102751.0,"Salaries And Wages":227775.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2024-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-936110.0,"Total Unusual Items":957351.0,"Total Unusual Items Excluding Goodwill":957351.0,"Net Income From Continuing Operation Net Minority Interest":-642527.0,"Reconciled Depreciation":26238.0,"EBITDA":21241.0,"EBIT":-4997.0,"Net Interest Income":-597627.0,"Interest Expense":637530.0,"Interest Income":39903.0,"Normalized Income":-1599878.0,"Net Income From Continuing And Discontinued Operation":-642527.0,"Total Expenses":1159251.0,"Rent Expense Supplemental":81717.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-642527.0,"Net Income Common Stockholders":-642527.0,"Net Income":-642527.0,"Net Income Including Noncontrolling Interests":-642527.0,"Net Income Continuous Operations":-642527.0,"Pretax Income":-642527.0,"Other Income Expense":1114351.0,"Other Non Operating Income Expenses":157000.0,"Special Income Charges":-198266.0,"Gain On Sale Of Ppe":null,"Other Special Charges":198266.0,"Gain On Sale Of Security":1155617.0,"Net Non Operating Interest Income Expense":-597627.0,"Interest Expense Non Operating":637530.0,"Interest Income Non Operating":39903.0,"Operating Income":-1159251.0,"Operating Expense":1159251.0,"Other Operating Expenses":274690.0,"Other Taxes":0.0,"Depreciation Amortization Depletion Income Statement":5820.0,"Depreciation And Amortization In Income Statement":5820.0,"Depreciation Income Statement":5820.0,"Research And Development":null,"Selling General And Administration":878741.0,"Selling And Marketing Expense":43250.0,"General And Administrative Expense":835491.0,"Other Gand A":569381.0,"Insurance And Claims":21043.0,"Rent And Landing Fees":81717.0,"Salaries And Wages":163350.0,"Total Revenue":0.0,"Operating Revenue":0.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-3963542.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":2138039.0,"Beginning Cash Position":4631720.0,"Changes In Cash":-2493681.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":1469861.0,"Cash Flow From Continuing Investing Activities":1469861.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":1469861.0,"Sale Of Investment":10056100.0,"Purchase Of Investment":-8586239.0,"Operating Cash Flow":-3963542.0,"Cash Flow From Continuing Operating Activities":-3963542.0,"Change In Working Capital":-1476646.0,"Change In Other Working Capital":-14998.0,"Change In Other Current Liabilities":-12679.0,"Change In Payables And Accrued Expense":453758.0,"Change In Accrued Expense":0.0,"Change In Interest Payable":0.0,"Change In Payable":453758.0,"Change In Account Payable":64758.0,"Change In Prepaid Assets":-376601.0,"Change In Receivables":-1526126.0,"Other Non Cash Items":null,"Stock Based Compensation":1796774.0,"Unrealized Gain Loss On Investment Securities":-14867.0,"Depreciation Amortization Depletion":103349.0,"Depreciation And Amortization":103349.0,"Depreciation":103349.0,"Operating Gains Losses":-103021.0,"Gain Loss On Investment Securities":-107624.0,"Gain Loss On Sale Of PPE":4603.0,"Net Income From Continuing Operations":-4269131.0},"2025-12-31":{"Free Cash Flow":-3385562.0,"Repayment Of Debt":-100000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":22061857.0,"Interest Paid Supplemental Data":6870.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":4631720.0,"Beginning Cash Position":2695586.0,"Changes In Cash":1936134.0,"Financing Cash Flow":19397001.0,"Cash Flow From Continuing Financing Activities":19397001.0,"Net Other Financing Charges":-2564856.0,"Net Common Stock Issuance":22061857.0,"Common Stock Issuance":22061857.0,"Net Issuance Payments Of Debt":-100000.0,"Net Long Term Debt Issuance":-100000.0,"Long Term Debt Payments":-100000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-14226068.0,"Cash Flow From Continuing Investing Activities":-14226068.0,"Net Other Investing Changes":104852.0,"Net Investment Purchase And Sale":-14180157.0,"Sale Of Investment":2062019.0,"Purchase Of Investment":-16242176.0,"Operating Cash Flow":-3234799.0,"Cash Flow From Continuing Operating Activities":-3234799.0,"Change In Working Capital":393420.0,"Change In Other Working Capital":50000.0,"Change In Other Current Liabilities":-17666.0,"Change In Payables And Accrued Expense":160341.0,"Change In Accrued Expense":124769.0,"Change In Interest Payable":124769.0,"Change In Payable":35572.0,"Change In Account Payable":-132595.0,"Change In Prepaid Assets":63599.0,"Change In Receivables":137146.0,"Other Non Cash Items":133700.0,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":-11962.0,"Depreciation Amortization Depletion":40898.0,"Depreciation And Amortization":40898.0,"Depreciation":40898.0,"Operating Gains Losses":420818.0,"Gain Loss On Investment Securities":420818.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-10282297.0},"2025-03-31":{"Free Cash Flow":-1669732.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":4101909.0,"Interest Paid Supplemental Data":3589.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":4005376.0,"Beginning Cash Position":7100699.0,"Changes In Cash":-3095323.0,"Financing Cash Flow":3869831.0,"Cash Flow From Continuing Financing Activities":3869831.0,"Net Other Financing Charges":-232078.0,"Net Common Stock Issuance":4101909.0,"Common Stock Issuance":4101909.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-5295422.0,"Cash Flow From Continuing Investing Activities":-5295422.0,"Net Other Investing Changes":-5000000.0,"Net Investment Purchase And Sale":-295422.0,"Sale Of Investment":0.0,"Purchase Of Investment":-295422.0,"Operating Cash Flow":-1669732.0,"Cash Flow From Continuing Operating Activities":-1669732.0,"Change In Working Capital":146800.0,"Change In Other Working Capital":93740.0,"Change In Other Current Liabilities":-21161.0,"Change In Payables And Accrued Expense":64432.0,"Change In Accrued Expense":114820.0,"Change In Interest Payable":114820.0,"Change In Payable":-50388.0,"Change In Account Payable":-10388.0,"Change In Prepaid Assets":9789.0,"Change In Receivables":0.0,"Other Non Cash Items":117067.0,"Stock Based Compensation":0.0,"Unrealized Gain Loss On Investment Securities":-11422.0,"Depreciation Amortization Depletion":26268.0,"Depreciation And Amortization":26268.0,"Depreciation":26268.0,"Operating Gains Losses":704662.0,"Gain Loss On Investment Securities":704662.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-2653107.0},"2024-12-31":{"Free Cash Flow":-1860095.0,"Repayment Of Debt":0.0,"Issuance Of Debt":-19950.0,"Issuance Of Capital Stock":6061609.0,"Interest Paid Supplemental Data":80217.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":7100699.0,"Beginning Cash Position":3797310.0,"Changes In Cash":3303389.0,"Financing Cash Flow":6365784.0,"Cash Flow From Continuing Financing Activities":6365784.0,"Net Other Financing Charges":324125.0,"Net Common Stock Issuance":6061609.0,"Common Stock Issuance":6061609.0,"Net Issuance Payments Of Debt":-19950.0,"Net Long Term Debt Issuance":-19950.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":-19950.0,"Investing Cash Flow":-1202300.0,"Cash Flow From Continuing Investing Activities":-1202300.0,"Net Other Investing Changes":-500000.0,"Net Investment Purchase And Sale":-702300.0,"Sale Of Investment":297700.0,"Purchase Of Investment":-1000000.0,"Operating Cash Flow":-1860095.0,"Cash Flow From Continuing Operating Activities":-1860095.0,"Change In Working Capital":-614359.0,"Change In Other Working Capital":-127000.0,"Change In Other Current Liabilities":-20392.0,"Change In Payables And Accrued Expense":-476940.0,"Change In Accrued Expense":19978.0,"Change In Interest Payable":19978.0,"Change In Payable":-496918.0,"Change In Account Payable":-496918.0,"Change In Prepaid Assets":9973.0,"Change In Receivables":0.0,"Other Non Cash Items":533963.0,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":-3216.0,"Depreciation Amortization Depletion":26238.0,"Depreciation And Amortization":26238.0,"Depreciation":26238.0,"Operating Gains Losses":-1160194.0,"Gain Loss On Investment Securities":-1160194.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-642527.0}}}