{"ticker":"FMST","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":16280580.0,"Share Issued":16280580.0,"Total Debt":null,"Tangible Book Value":35503198.0,"Invested Capital":35503198.0,"Working Capital":3256096.0,"Net Tangible Assets":35503198.0,"Common Stock Equity":35503198.0,"Total Capitalization":35503198.0,"Total Equity Gross Minority Interest":35503198.0,"Stockholders Equity":35503198.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":3294831.0,"Retained Earnings":-30616729.0,"Capital Stock":62825096.0,"Common Stock":62825096.0,"Total Liabilities Net Minority Interest":3838299.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Derivative Product Liabilities":null,"Current Liabilities":3838299.0,"Other Current Liabilities":2657784.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":1180515.0,"Current Accrued Expenses":112000.0,"Payables":1068515.0,"Other Payable":null,"Dueto Related Parties Current":193615.0,"Total Tax Payable":null,"Accounts Payable":874900.0,"Total Assets":39341497.0,"Total Non Current Assets":32247102.0,"Non Current Prepaid Assets":54994.0,"Non Current Note Receivables":276304.0,"Investments And Advances":1262376.0,"Investmentin Financial Assets":1262376.0,"Available For Sale Securities":1262376.0,"Long Term Equity Investment":0.0,"Investmentsin Associatesat Cost":0.0,"Net PPE":30653428.0,"Current Assets":7094395.0,"Prepaid Assets":225425.0,"Receivables":526765.0,"Accounts Receivable":526765.0,"Cash Cash Equivalents And Short Term Investments":6342205.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":6342205.0,"Cash Financial":6342205.0},"2025-12-31":{"Ordinary Shares Number":14555380.0,"Share Issued":14555380.0,"Total Debt":null,"Tangible Book Value":34460017.0,"Invested Capital":34460017.0,"Working Capital":3292644.0,"Net Tangible Assets":34460017.0,"Common Stock Equity":34460017.0,"Total Capitalization":34460017.0,"Total Equity Gross Minority Interest":34460017.0,"Stockholders Equity":34460017.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":2772997.0,"Retained Earnings":-27884691.0,"Capital Stock":59571711.0,"Common Stock":59571711.0,"Total Liabilities Net Minority Interest":1478477.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Derivative Product Liabilities":null,"Current Liabilities":1478477.0,"Other Current Liabilities":987012.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":491465.0,"Current Accrued Expenses":184670.0,"Payables":306795.0,"Other Payable":null,"Dueto Related Parties Current":182625.0,"Total Tax Payable":null,"Accounts Payable":124170.0,"Total Assets":35938494.0,"Total Non Current Assets":31167373.0,"Non Current Prepaid Assets":60277.0,"Non Current Note Receivables":276471.0,"Investments And Advances":1751869.0,"Investmentin Financial Assets":1751869.0,"Available For Sale Securities":1751869.0,"Long Term Equity Investment":0.0,"Investmentsin Associatesat Cost":0.0,"Net PPE":29078756.0,"Current Assets":4771121.0,"Prepaid Assets":311856.0,"Receivables":381606.0,"Accounts Receivable":381606.0,"Cash Cash Equivalents And Short Term Investments":4077659.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":4077659.0,"Cash Financial":4077659.0},"2025-09-30":{"Ordinary Shares Number":13765122.0,"Share Issued":13765122.0,"Total Debt":5000.0,"Tangible Book Value":32895134.0,"Invested Capital":32900134.0,"Working Capital":4492577.0,"Net Tangible Assets":32895134.0,"Common Stock Equity":32895134.0,"Total Capitalization":32895134.0,"Total Equity Gross Minority Interest":32895134.0,"Stockholders Equity":32895134.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":2601128.0,"Retained Earnings":-26176930.0,"Capital Stock":56470936.0,"Common Stock":56470936.0,"Total Liabilities Net Minority Interest":2689876.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Derivative Product Liabilities":null,"Current Liabilities":2689876.0,"Other Current Liabilities":1767645.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":5000.0,"Current Debt":5000.0,"Other Current Borrowings":5000.0,"Payables And Accrued Expenses":917231.0,"Current Accrued Expenses":112509.0,"Payables":804722.0,"Other Payable":null,"Dueto Related Parties Current":176085.0,"Total Tax Payable":null,"Accounts Payable":628637.0,"Total Assets":35585010.0,"Total Non Current Assets":28402557.0,"Non Current Prepaid Assets":174868.0,"Non Current Note Receivables":296807.0,"Investments And Advances":2421702.0,"Investmentin Financial Assets":2421702.0,"Available For Sale Securities":2421702.0,"Long Term Equity Investment":0.0,"Investmentsin Associatesat Cost":0.0,"Net PPE":25509180.0,"Current Assets":7182453.0,"Prepaid Assets":258621.0,"Receivables":362857.0,"Accounts Receivable":362857.0,"Cash Cash Equivalents And Short Term Investments":6560975.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":6560975.0,"Cash Financial":6560975.0},"2025-06-30":{"Ordinary Shares Number":12003583.0,"Share Issued":12003583.0,"Total Debt":480674.0,"Tangible Book Value":29861081.0,"Invested Capital":30341755.0,"Working Capital":6112021.0,"Net Tangible Assets":29861081.0,"Common Stock Equity":29861081.0,"Total Capitalization":29861081.0,"Total Equity Gross Minority Interest":29861081.0,"Stockholders Equity":29861081.0,"Other Equity Interest":49086.0,"Gains Losses Not Affecting Retained Earnings":2251992.0,"Retained Earnings":-23527874.0,"Capital Stock":51087877.0,"Common Stock":51087877.0,"Total Liabilities Net Minority Interest":2870167.0,"Total Non Current Liabilities Net Minority Interest":396860.0,"Derivative Product Liabilities":396860.0,"Current Liabilities":2473307.0,"Other Current Liabilities":1307926.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":480674.0,"Current Debt":480674.0,"Other Current Borrowings":480674.0,"Payables And Accrued Expenses":684707.0,"Current Accrued Expenses":193506.0,"Payables":491201.0,"Other Payable":null,"Dueto Related Parties Current":338904.0,"Total Tax Payable":null,"Accounts Payable":152297.0,"Total Assets":32731248.0,"Total Non Current Assets":24145920.0,"Non Current Prepaid Assets":684247.0,"Non Current Note Receivables":318597.0,"Investments And Advances":0.0,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":0.0,"Investmentsin Associatesat Cost":0.0,"Net PPE":23143076.0,"Current Assets":8585328.0,"Prepaid Assets":652360.0,"Receivables":185370.0,"Accounts Receivable":185370.0,"Cash Cash Equivalents And Short Term Investments":7747598.0,"Other Short Term Investments":1854921.0,"Cash And Cash Equivalents":5892677.0,"Cash Financial":5892677.0},"2025-03-31":{"Ordinary Shares Number":10419966.0,"Share Issued":10419966.0,"Total Debt":521368.0,"Tangible Book Value":24492262.0,"Invested Capital":25013630.0,"Working Capital":2111763.0,"Net Tangible Assets":24492262.0,"Common Stock Equity":24492262.0,"Total Capitalization":24492262.0,"Total Equity Gross Minority Interest":24492262.0,"Stockholders Equity":24492262.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":3280933.0,"Retained Earnings":-24455404.0,"Capital Stock":45666733.0,"Common Stock":45666733.0,"Total Liabilities Net Minority Interest":3248777.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Derivative Product Liabilities":152765.0,"Current Liabilities":3248777.0,"Other Current Liabilities":1944291.0,"Current Deferred Liabilities":477000.0,"Current Deferred Revenue":477000.0,"Current Debt And Capital Lease Obligation":521368.0,"Current Debt":521368.0,"Other Current Borrowings":521368.0,"Payables And Accrued Expenses":306118.0,"Current Accrued Expenses":56167.0,"Payables":249951.0,"Other Payable":null,"Dueto Related Parties Current":156244.0,"Total Tax Payable":null,"Accounts Payable":93707.0,"Total Assets":27741039.0,"Total Non Current Assets":22380499.0,"Non Current Prepaid Assets":151981.0,"Non Current Note Receivables":520000.0,"Investments And Advances":383733.0,"Investmentin Financial Assets":0.0,"Available For Sale Securities":null,"Long Term Equity Investment":383733.0,"Investmentsin Associatesat Cost":383733.0,"Net PPE":21324785.0,"Current Assets":5360540.0,"Prepaid Assets":123337.0,"Receivables":231857.0,"Accounts Receivable":231857.0,"Cash Cash Equivalents And Short Term Investments":5005346.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":5005346.0,"Cash Financial":5005346.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":544552.0,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":null,"Retained Earnings":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Derivative Product Liabilities":325068.0,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":544552.0,"Current Debt":544552.0,"Other Current Borrowings":544552.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":362644.0,"Dueto Related Parties Current":null,"Total Tax Payable":204429.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":null,"Non Current Note Receivables":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Investmentsin Associatesat Cost":null,"Net PPE":null,"Current Assets":null,"Prepaid Assets":null,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1951951.0,"Total Unusual Items":-630842.0,"Total Unusual Items Excluding Goodwill":-630842.0,"Net Income From Continuing Operation Net Minority Interest":-2732038.0,"EBITDA":-2582793.0,"EBIT":-2582793.0,"Net Interest Income":-149245.0,"Interest Expense":149245.0,"Interest Income":null,"Normalized Income":-2101196.0,"Net Income From Continuing And Discontinued Operation":-2732038.0,"Total Expenses":1926212.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-2732038.0,"Net Income Common Stockholders":-2732038.0,"Net Income":-2732038.0,"Net Income Including Noncontrolling Interests":-2732038.0,"Net Income Continuous Operations":-2732038.0,"Pretax Income":-2732038.0,"Other Income Expense":-656581.0,"Other Non Operating Income Expenses":951.0,"Special Income Charges":-122153.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":-508689.0,"Net Non Operating Interest Income Expense":-149245.0,"Interest Expense Non Operating":149245.0,"Interest Income Non Operating":null,"Operating Income":-1926212.0,"Operating Expense":1926212.0,"Other Operating Expenses":164424.0,"Selling General And Administration":1761788.0,"Selling And Marketing Expense":697447.0,"General And Administrative Expense":1064341.0,"Other Gand A":295273.0,"Insurance And Claims":97720.0,"Salaries And Wages":671348.0,"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":-769339.0,"Total Unusual Items":-1153512.0,"Total Unusual Items Excluding Goodwill":-1153512.0,"Net Income From Continuing Operation Net Minority Interest":-1922851.0,"EBITDA":-1922851.0,"EBIT":-1922851.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Interest Income":null,"Normalized Income":-769339.0,"Net Income From Continuing And Discontinued Operation":-1922851.0,"Total Expenses":1995608.0,"Diluted Average Shares":14354643.0,"Basic Average Shares":14354643.0,"Diluted EPS":-0.13,"Basic EPS":-0.13,"Diluted NI Availto Com Stockholders":-1922851.0,"Net Income Common Stockholders":-1922851.0,"Net Income":-1922851.0,"Net Income Including Noncontrolling Interests":-1922851.0,"Net Income Continuous Operations":-1922851.0,"Pretax Income":-1922851.0,"Other Income Expense":72757.0,"Other Non Operating Income Expenses":1226269.0,"Special Income Charges":0.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":-1153512.0,"Net Non Operating Interest Income Expense":0.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":null,"Operating Income":-1995608.0,"Operating Expense":1995608.0,"Other Operating Expenses":42294.0,"Selling General And Administration":1953314.0,"Selling And Marketing Expense":984749.0,"General And Administrative Expense":968565.0,"Other Gand A":243719.0,"Insurance And Claims":74969.0,"Salaries And Wages":649877.0,"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":-3085341.0,"Total Unusual Items":439037.0,"Total Unusual Items Excluding Goodwill":439037.0,"Net Income From Continuing Operation Net Minority Interest":-2649057.0,"EBITDA":-2646304.0,"EBIT":-2646304.0,"Net Interest Income":-2752.0,"Interest Expense":2752.0,"Interest Income":null,"Normalized Income":-3088094.0,"Net Income From Continuing And Discontinued Operation":-2649057.0,"Total Expenses":3185540.0,"Diluted Average Shares":12448138.0,"Basic Average Shares":12448138.0,"Diluted EPS":-0.21,"Basic EPS":-0.21,"Diluted NI Availto Com Stockholders":-2649057.0,"Net Income Common Stockholders":-2649057.0,"Net Income":-2649057.0,"Net Income Including Noncontrolling Interests":-2649056.0,"Net Income Continuous Operations":-2649056.0,"Pretax Income":-2649056.0,"Other Income Expense":539236.0,"Other Non Operating Income Expenses":100199.0,"Special Income Charges":0.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":439037.0,"Net Non Operating Interest Income Expense":-2752.0,"Interest Expense Non Operating":2752.0,"Interest Income Non Operating":null,"Operating Income":-3185540.0,"Operating Expense":3185540.0,"Other Operating Expenses":138161.0,"Selling General And Administration":3047379.0,"Selling And Marketing Expense":null,"General And Administrative Expense":3047379.0,"Other Gand A":2225944.0,"Insurance And Claims":null,"Salaries And Wages":821435.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-06-30":{"Tax Effect Of Unusual Items":254825.25,"Tax Rate For Calcs":0.15,"Normalized EBITDA":-1280756.0,"Total Unusual Items":1698835.0,"Total Unusual Items Excluding Goodwill":1698835.0,"Net Income From Continuing Operation Net Minority Interest":405838.0,"EBITDA":418079.0,"EBIT":418079.0,"Net Interest Income":-12241.0,"Interest Expense":12241.0,"Interest Income":null,"Normalized Income":-1038171.75,"Net Income From Continuing And Discontinued Operation":405838.0,"Total Expenses":1768252.0,"Diluted Average Shares":11420089.0,"Basic Average Shares":11420089.0,"Diluted EPS":0.04,"Basic EPS":0.04,"Diluted NI Availto Com Stockholders":405838.0,"Net Income Common Stockholders":405838.0,"Net Income":405838.0,"Net Income Including Noncontrolling Interests":405838.0,"Net Income Continuous Operations":405838.0,"Pretax Income":405838.0,"Other Income Expense":2186331.0,"Other Non Operating Income Expenses":487496.0,"Special Income Charges":477000.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":-477000.0,"Gain On Sale Of Security":1221835.0,"Net Non Operating Interest Income Expense":-12241.0,"Interest Expense Non Operating":12241.0,"Interest Income Non Operating":null,"Operating Income":-1768252.0,"Operating Expense":1768252.0,"Other Operating Expenses":153835.0,"Selling General And Administration":1614417.0,"Selling And Marketing Expense":null,"General And Administrative Expense":1614417.0,"Other Gand A":1346578.0,"Insurance And Claims":null,"Salaries And Wages":267839.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-03-31":{"Tax Effect Of Unusual Items":312988.2,"Tax Rate For Calcs":0.15,"Normalized EBITDA":-1295326.0,"Total Unusual Items":2086588.0,"Total Unusual Items Excluding Goodwill":2086588.0,"Net Income From Continuing Operation Net Minority Interest":778565.0,"EBITDA":791262.0,"EBIT":791262.0,"Net Interest Income":-12697.0,"Interest Expense":12697.0,"Interest Income":0.0,"Normalized Income":-995034.8,"Net Income From Continuing And Discontinued Operation":778565.0,"Total Expenses":1294567.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":778565.0,"Net Income Common Stockholders":778565.0,"Net Income":778565.0,"Net Income Including Noncontrolling Interests":778565.0,"Net Income Continuous Operations":778565.0,"Pretax Income":778565.0,"Other Income Expense":2085829.0,"Other Non Operating Income Expenses":105001.0,"Special Income Charges":1914814.0,"Other Special Charges":0.0,"Write Off":0.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":171774.0,"Net Non Operating Interest Income Expense":-12697.0,"Interest Expense Non Operating":12697.0,"Interest Income Non Operating":0.0,"Operating Income":-1294567.0,"Operating Expense":1294567.0,"Other Operating Expenses":248609.0,"Selling General And Administration":1045958.0,"Selling And Marketing Expense":266081.0,"General And Administrative Expense":779877.0,"Other Gand A":399731.0,"Insurance And Claims":null,"Salaries And Wages":380146.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2024-12-31":{"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,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":0.0,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Diluted Average Shares":8786943.0,"Basic Average Shares":8786943.0,"Diluted EPS":-0.23,"Basic EPS":-0.23,"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,"Other Special Charges":-56424.0,"Write Off":0.0,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":0.0,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Selling General And Administration":null,"Selling And Marketing Expense":362654.0,"General And Administrative Expense":null,"Other Gand A":null,"Insurance And Claims":80407.0,"Salaries And Wages":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1461815.0,"Repayment Of Debt":0.0,"Issuance Of Capital Stock":5864924.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"End Cash Position":6342205.0,"Beginning Cash Position":4077659.0,"Changes In Cash":2264546.0,"Financing Cash Flow":5134161.0,"Cash Flow From Continuing Financing Activities":5134161.0,"Net Other Financing Charges":-730763.0,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":5864924.0,"Common Stock Issuance":5864924.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-1407800.0,"Cash Flow From Continuing Investing Activities":-1407800.0,"Net Other Investing Changes":-1414065.0,"Interest Received Cfi":6265.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-1461815.0,"Cash Flow From Continuing Operating Activities":-1461815.0,"Change In Working Capital":188359.0,"Change In Payables And Accrued Expense":245569.0,"Change In Prepaid Assets":87949.0,"Change In Receivables":-145159.0,"Other Non Cash Items":-6098.0,"Stock Based Compensation":406234.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":null,"Operating Gains Losses":554575.0,"Earnings Losses From Equity Investments":1394826.0,"Gain Loss On Investment Securities":65082.0,"Gain Loss On Sale Of Business":-905333.0,"Net Income From Continuing Operations":-2732038.0},"2025-12-31":{"Free Cash Flow":-1691880.0,"Repayment Of Debt":21430.0,"Issuance Of Capital Stock":2510806.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":7271.0,"End Cash Position":4077659.0,"Beginning Cash Position":6560975.0,"Changes In Cash":-2483316.0,"Financing Cash Flow":3100775.0,"Cash Flow From Continuing Financing Activities":3100775.0,"Net Other Financing Charges":-94669.0,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":684638.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":2510806.0,"Common Stock Issuance":2510806.0,"Net Issuance Payments Of Debt":21430.0,"Net Short Term Debt Issuance":21430.0,"Short Term Debt Payments":21430.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-3892211.0,"Cash Flow From Continuing Investing Activities":-3892211.0,"Net Other Investing Changes":-3903101.0,"Interest Received Cfi":10890.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-1691880.0,"Cash Flow From Continuing Operating Activities":-1691880.0,"Change In Working Capital":-51796.0,"Change In Payables And Accrued Expense":18670.0,"Change In Prepaid Assets":-51717.0,"Change In Receivables":-18749.0,"Other Non Cash Items":-1226269.0,"Stock Based Compensation":386960.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":null,"Operating Gains Losses":1122077.0,"Earnings Losses From Equity Investments":669833.0,"Gain Loss On Investment Securities":452244.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":-1922852.0},"2025-09-30":{"Free Cash Flow":-2901799.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":4967341.0,"Capital Expenditure":-75000.0,"Interest Paid Supplemental Data":-38776.0,"End Cash Position":6560975.0,"Beginning Cash Position":5892677.0,"Changes In Cash":668298.0,"Financing Cash Flow":4719863.0,"Cash Flow From Continuing Financing Activities":4719863.0,"Net Other Financing Charges":-244843.0,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":475791.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":4967341.0,"Common Stock Issuance":4967341.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-1224766.0,"Cash Flow From Continuing Investing Activities":-1224766.0,"Net Other Investing Changes":-1152318.0,"Interest Received Cfi":2552.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Net PPE Purchase And Sale":-75000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-75000.0,"Operating Cash Flow":-2826799.0,"Cash Flow From Continuing Operating Activities":-2826799.0,"Change In Working Capital":-61172.0,"Change In Payables And Accrued Expense":-279422.0,"Change In Prepaid Assets":395737.0,"Change In Receivables":-177487.0,"Other Non Cash Items":-105677.0,"Stock Based Compensation":409820.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":null,"Operating Gains Losses":-420714.0,"Earnings Losses From Equity Investments":-566781.0,"Gain Loss On Investment Securities":146067.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":-2649056.0},"2025-06-30":{"Free Cash Flow":-1762720.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-150000.0,"Interest Paid Supplemental Data":52935.0,"End Cash Position":5892677.0,"Beginning Cash Position":5005346.0,"Changes In Cash":887331.0,"Financing Cash Flow":4733480.0,"Cash Flow From Continuing Financing Activities":4733480.0,"Net Other Financing Charges":49086.0,"Interest Paid Cff":-52935.0,"Proceeds From Stock Option Exercised":4737329.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-2233429.0,"Cash Flow From Continuing Investing Activities":-2233429.0,"Net Other Investing Changes":-2090807.0,"Interest Received Cfi":7378.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Net PPE Purchase And Sale":-150000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-150000.0,"Operating Cash Flow":-1612720.0,"Cash Flow From Continuing Operating Activities":-1612720.0,"Change In Working Capital":134153.0,"Change In Payables And Accrued Expense":615650.0,"Change In Prepaid Assets":-527984.0,"Change In Receivables":46487.0,"Other Non Cash Items":-475184.0,"Stock Based Compensation":34725.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":null,"Operating Gains Losses":-1712252.0,"Earnings Losses From Equity Investments":-1471188.0,"Gain Loss On Investment Securities":235936.0,"Gain Loss On Sale Of Business":-477000.0,"Net Income From Continuing Operations":405838.0},"2025-03-31":{"Free Cash Flow":191567.0,"Repayment Of Debt":600000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-638.0,"Interest Paid Supplemental Data":35290.0,"End Cash Position":5005346.0,"Beginning Cash Position":6375960.0,"Changes In Cash":-1370614.0,"Financing Cash Flow":-35290.0,"Cash Flow From Continuing Financing Activities":-35290.0,"Net Other Financing Charges":0.0,"Interest Paid Cff":-35290.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":-1527529.0,"Cash Flow From Continuing Investing Activities":-1527529.0,"Net Other Investing Changes":-870441.0,"Interest Received Cfi":null,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Net PPE Purchase And Sale":-638.0,"Sale Of PPE":0.0,"Purchase Of PPE":-638.0,"Operating Cash Flow":192205.0,"Cash Flow From Continuing Operating Activities":192205.0,"Change In Working Capital":1315787.0,"Change In Payables And Accrued Expense":1234662.0,"Change In Prepaid Assets":170109.0,"Change In Receivables":-88984.0,"Other Non Cash Items":-92880.0,"Stock Based Compensation":166443.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":0.0,"Operating Gains Losses":-1975710.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-166656.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":778565.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":-556660.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-89732.0,"Interest Paid Supplemental Data":35290.0,"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":null,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-556660.0,"Net Short Term Debt Issuance":-556660.0,"Short Term Debt Payments":-556660.0,"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 Other Investing Changes":null,"Interest Received Cfi":0.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":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 Prepaid Assets":null,"Change In Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":0.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":null}}}