{"ticker":"FOXXW","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":7005191.0,"Share Issued":7005191.0,"Total Debt":37922657.0,"Tangible Book Value":-47815804.0,"Invested Capital":-47736630.0,"Working Capital":-24855415.0,"Net Tangible Assets":-47815804.0,"Capital Lease Obligations":37843483.0,"Common Stock Equity":-47815804.0,"Total Capitalization":-47760724.0,"Total Equity Gross Minority Interest":-47815804.0,"Stockholders Equity":-47815804.0,"Gains Losses Not Affecting Retained Earnings":-17111.0,"Other Equity Adjustments":-17111.0,"Retained Earnings":-63468413.0,"Additional Paid In Capital":15669020.0,"Capital Stock":700.0,"Common Stock":700.0,"Total Liabilities Net Minority Interest":75942512.0,"Total Non Current Liabilities Net Minority Interest":36059006.0,"Long Term Debt And Capital Lease Obligation":36059006.0,"Long Term Capital Lease Obligation":36003926.0,"Long Term Debt":55080.0,"Current Liabilities":39883506.0,"Other Current Liabilities":null,"Current Deferred Liabilities":142852.0,"Current Deferred Revenue":142852.0,"Current Debt And Capital Lease Obligation":1863651.0,"Current Capital Lease Obligation":1839557.0,"Current Debt":24094.0,"Other Current Borrowings":24094.0,"Payables And Accrued Expenses":37877003.0,"Current Accrued Expenses":3665844.0,"Interest Payable":3110408.0,"Payables":34211159.0,"Other Payable":1254530.0,"Dueto Related Parties Current":7000.0,"Total Tax Payable":621863.0,"Income Tax Payable":65243.0,"Accounts Payable":32327766.0,"Total Assets":28126708.0,"Total Non Current Assets":13098617.0,"Non Current Prepaid Assets":1155516.0,"Non Current Deferred Assets":null,"Net PPE":11943101.0,"Accumulated Depreciation":-138994.0,"Gross PPE":12082095.0,"Other Properties":11875764.0,"Machinery Furniture Equipment":206331.0,"Current Assets":15028091.0,"Prepaid Assets":1306029.0,"Inventory":6965109.0,"Finished Goods":6965109.0,"Receivables":3566479.0,"Receivables Adjustments Allowances":-829681.0,"Other Receivables":255289.0,"Duefrom Related Parties Current":28720.0,"Accounts Receivable":4112151.0,"Allowance For Doubtful Accounts Receivable":-1848648.0,"Gross Accounts Receivable":5960799.0,"Cash Cash Equivalents And Short Term Investments":3190474.0,"Cash And Cash Equivalents":3190474.0,"Cash Financial":3190474.0},"2025-12-31":{"Ordinary Shares Number":7058727.0,"Share Issued":7058727.0,"Total Debt":21124232.0,"Tangible Book Value":-11821711.0,"Invested Capital":-11736952.0,"Working Capital":-14113609.0,"Net Tangible Assets":-11821711.0,"Capital Lease Obligations":21039473.0,"Common Stock Equity":-11821711.0,"Total Capitalization":-11760335.0,"Total Equity Gross Minority Interest":-11821711.0,"Stockholders Equity":-11821711.0,"Gains Losses Not Affecting Retained Earnings":-13793.0,"Other Equity Adjustments":-13793.0,"Retained Earnings":-27198420.0,"Additional Paid In Capital":15389806.0,"Capital Stock":696.0,"Common Stock":696.0,"Total Liabilities Net Minority Interest":53865460.0,"Total Non Current Liabilities Net Minority Interest":19913266.0,"Long Term Debt And Capital Lease Obligation":19913266.0,"Long Term Capital Lease Obligation":19851890.0,"Long Term Debt":61376.0,"Current Liabilities":33952194.0,"Other Current Liabilities":null,"Current Deferred Liabilities":23525.0,"Current Deferred Revenue":23525.0,"Current Debt And Capital Lease Obligation":1210966.0,"Current Capital Lease Obligation":1187583.0,"Current Debt":23383.0,"Other Current Borrowings":23383.0,"Payables And Accrued Expenses":32717703.0,"Current Accrued Expenses":1956920.0,"Interest Payable":1415816.0,"Payables":30760783.0,"Other Payable":425112.0,"Dueto Related Parties Current":35263.0,"Total Tax Payable":621863.0,"Income Tax Payable":65243.0,"Accounts Payable":29678545.0,"Total Assets":42043749.0,"Total Non Current Assets":22205164.0,"Non Current Prepaid Assets":1155516.0,"Non Current Deferred Assets":null,"Net PPE":21049648.0,"Accumulated Depreciation":-127607.0,"Gross PPE":21177255.0,"Other Properties":20970924.0,"Machinery Furniture Equipment":206331.0,"Current Assets":19838585.0,"Prepaid Assets":1669913.0,"Inventory":10182579.0,"Finished Goods":10182579.0,"Receivables":6216409.0,"Receivables Adjustments Allowances":-518226.0,"Other Receivables":363372.0,"Duefrom Related Parties Current":53157.0,"Accounts Receivable":6318106.0,"Allowance For Doubtful Accounts Receivable":-478526.0,"Gross Accounts Receivable":6796632.0,"Cash Cash Equivalents And Short Term Investments":1769684.0,"Cash And Cash Equivalents":1769684.0,"Cash Financial":1769684.0},"2025-09-30":{"Ordinary Shares Number":6780597.0,"Share Issued":6780597.0,"Total Debt":21452292.0,"Tangible Book Value":-7939853.0,"Invested Capital":-7849672.0,"Working Capital":-10319032.0,"Net Tangible Assets":-7939853.0,"Capital Lease Obligations":21362111.0,"Common Stock Equity":-7939853.0,"Total Capitalization":-7872366.0,"Total Equity Gross Minority Interest":-7939853.0,"Stockholders Equity":-7939853.0,"Gains Losses Not Affecting Retained Earnings":-11527.0,"Other Equity Adjustments":-11527.0,"Retained Earnings":-22912506.0,"Additional Paid In Capital":14983502.0,"Capital Stock":678.0,"Common Stock":678.0,"Total Liabilities Net Minority Interest":57747465.0,"Total Non Current Liabilities Net Minority Interest":20281080.0,"Long Term Debt And Capital Lease Obligation":20281080.0,"Long Term Capital Lease Obligation":20213593.0,"Long Term Debt":67487.0,"Current Liabilities":37466385.0,"Other Current Liabilities":null,"Current Deferred Liabilities":367709.0,"Current Deferred Revenue":367709.0,"Current Debt And Capital Lease Obligation":1171212.0,"Current Capital Lease Obligation":1148518.0,"Current Debt":22694.0,"Other Current Borrowings":22694.0,"Payables And Accrued Expenses":35927464.0,"Current Accrued Expenses":2996936.0,"Interest Payable":2498886.0,"Payables":32930528.0,"Other Payable":350087.0,"Dueto Related Parties Current":279130.0,"Total Tax Payable":628263.0,"Income Tax Payable":71643.0,"Accounts Payable":31673048.0,"Total Assets":49807612.0,"Total Non Current Assets":22660259.0,"Non Current Prepaid Assets":1155016.0,"Non Current Deferred Assets":null,"Net PPE":21505243.0,"Accumulated Depreciation":-117640.0,"Gross PPE":21622883.0,"Other Properties":21416552.0,"Machinery Furniture Equipment":206331.0,"Current Assets":27147353.0,"Prepaid Assets":1115422.0,"Inventory":11456708.0,"Finished Goods":11456708.0,"Receivables":13090731.0,"Receivables Adjustments Allowances":-173018.0,"Other Receivables":495404.0,"Duefrom Related Parties Current":null,"Accounts Receivable":12768345.0,"Allowance For Doubtful Accounts Receivable":-635895.0,"Gross Accounts Receivable":13404239.0,"Cash Cash Equivalents And Short Term Investments":1484492.0,"Cash And Cash Equivalents":1484492.0,"Cash Financial":1484492.0},"2025-03-31":{"Ordinary Shares Number":6780597.0,"Share Issued":6780597.0,"Total Debt":1503440.0,"Tangible Book Value":-1555247.0,"Invested Capital":-1205295.0,"Working Capital":-2946445.0,"Net Tangible Assets":-1555247.0,"Capital Lease Obligations":1153488.0,"Common Stock Equity":-1555247.0,"Total Capitalization":-1476074.0,"Total Equity Gross Minority Interest":-1555247.0,"Stockholders Equity":-1555247.0,"Gains Losses Not Affecting Retained Earnings":-412.0,"Other Equity Adjustments":-412.0,"Retained Earnings":-15954082.0,"Additional Paid In Capital":14398569.0,"Capital Stock":678.0,"Common Stock":678.0,"Total Liabilities Net Minority Interest":34407591.0,"Total Non Current Liabilities Net Minority Interest":1023251.0,"Long Term Debt And Capital Lease Obligation":1023251.0,"Long Term Capital Lease Obligation":944078.0,"Long Term Debt":79173.0,"Current Liabilities":33384340.0,"Other Current Liabilities":18.0,"Current Deferred Liabilities":211072.0,"Current Deferred Revenue":211072.0,"Current Debt And Capital Lease Obligation":480189.0,"Current Capital Lease Obligation":209410.0,"Current Debt":270779.0,"Other Current Borrowings":270779.0,"Payables And Accrued Expenses":32693061.0,"Current Accrued Expenses":1972155.0,"Interest Payable":1606775.0,"Payables":30720906.0,"Other Payable":666970.0,"Dueto Related Parties Current":142336.0,"Total Tax Payable":556620.0,"Income Tax Payable":null,"Accounts Payable":29354980.0,"Total Assets":32852344.0,"Total Non Current Assets":2414449.0,"Non Current Prepaid Assets":1153716.0,"Non Current Deferred Assets":0.0,"Net PPE":1260733.0,"Accumulated Depreciation":-94297.0,"Gross PPE":1355030.0,"Other Properties":1147927.0,"Machinery Furniture Equipment":207103.0,"Current Assets":30437895.0,"Prepaid Assets":1149761.0,"Inventory":16661931.0,"Finished Goods":16661931.0,"Receivables":8836148.0,"Receivables Adjustments Allowances":null,"Other Receivables":1689447.0,"Duefrom Related Parties Current":0.0,"Accounts Receivable":7146701.0,"Allowance For Doubtful Accounts Receivable":-464988.0,"Gross Accounts Receivable":7611689.0,"Cash Cash Equivalents And Short Term Investments":3790055.0,"Cash And Cash Equivalents":3790055.0,"Cash Financial":3790055.0},"2024-12-31":{"Ordinary Shares Number":7280597.0,"Share Issued":7280597.0,"Total Debt":1304767.0,"Tangible Book Value":2203088.0,"Invested Capital":2308591.0,"Working Capital":1323903.0,"Net Tangible Assets":2203088.0,"Capital Lease Obligations":1199264.0,"Common Stock Equity":2203088.0,"Total Capitalization":2287847.0,"Total Equity Gross Minority Interest":2203088.0,"Stockholders Equity":2203088.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":-11869571.0,"Additional Paid In Capital":14071931.0,"Capital Stock":728.0,"Common Stock":728.0,"Total Liabilities Net Minority Interest":29732642.0,"Total Non Current Liabilities Net Minority Interest":1082425.0,"Long Term Debt And Capital Lease Obligation":1082425.0,"Long Term Capital Lease Obligation":997666.0,"Long Term Debt":84759.0,"Current Liabilities":28650217.0,"Other Current Liabilities":1032285.0,"Current Deferred Liabilities":784157.0,"Current Deferred Revenue":784157.0,"Current Debt And Capital Lease Obligation":222342.0,"Current Capital Lease Obligation":201598.0,"Current Debt":20744.0,"Other Current Borrowings":20744.0,"Payables And Accrued Expenses":26611433.0,"Current Accrued Expenses":882124.0,"Interest Payable":585557.0,"Payables":25729309.0,"Other Payable":698286.0,"Dueto Related Parties Current":368948.0,"Total Tax Payable":560040.0,"Income Tax Payable":null,"Accounts Payable":24102035.0,"Total Assets":31935730.0,"Total Non Current Assets":1961610.0,"Non Current Prepaid Assets":603716.0,"Non Current Deferred Assets":0.0,"Net PPE":1357894.0,"Accumulated Depreciation":-85433.0,"Gross PPE":1443327.0,"Other Properties":1201224.0,"Machinery Furniture Equipment":242103.0,"Current Assets":29974120.0,"Prepaid Assets":1018006.0,"Inventory":15765492.0,"Finished Goods":15765492.0,"Receivables":9247579.0,"Receivables Adjustments Allowances":null,"Other Receivables":1604511.0,"Duefrom Related Parties Current":0.0,"Accounts Receivable":7643068.0,"Allowance For Doubtful Accounts Receivable":-63000.0,"Gross Accounts Receivable":7706068.0,"Cash Cash Equivalents And Short Term Investments":3943043.0,"Cash And Cash Equivalents":3943043.0,"Cash Financial":3943043.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-7359962.0,"Total Unusual Items":-25855427.0,"Total Unusual Items Excluding Goodwill":-25855427.0,"Net Income From Continuing Operation Net Minority Interest":-36269993.0,"Reconciled Depreciation":750421.0,"Reconciled Cost Of Revenue":10116838.0,"EBITDA":-33215389.0,"EBIT":-33965810.0,"Net Interest Income":-2304183.0,"Interest Expense":2304183.0,"Normalized Income":-10414566.0,"Net Income From Continuing And Discontinued Operation":-36269993.0,"Total Expenses":16776644.0,"Total Operating Income As Reported":-33965810.0,"Diluted NI Availto Com Stockholders":-36269993.0,"Net Income Common Stockholders":-36269993.0,"Net Income":-36269993.0,"Net Income Including Noncontrolling Interests":-36269993.0,"Net Income Continuous Operations":-36269993.0,"Tax Provision":0.0,"Pretax Income":-36269993.0,"Other Income Expense":-25855427.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-25855427.0,"Impairment Of Capital Assets":25855427.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-2304183.0,"Interest Expense Non Operating":2304183.0,"Operating Income":-8110383.0,"Operating Expense":6659806.0,"Provision For Doubtful Accounts":1681606.0,"Research And Development":1085588.0,"Selling General And Administration":3892612.0,"Selling And Marketing Expense":964440.0,"General And Administrative Expense":2928172.0,"Other Gand A":2928172.0,"Salaries And Wages":null,"Gross Profit":-1450577.0,"Cost Of Revenue":10116838.0,"Total Revenue":8666261.0,"Operating Revenue":8666261.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1832527.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-4285914.0,"Reconciled Depreciation":450151.0,"Reconciled Cost Of Revenue":14499792.0,"EBITDA":-1832527.0,"EBIT":-2282678.0,"Net Interest Income":-2003236.0,"Interest Expense":2003236.0,"Normalized Income":-4285914.0,"Net Income From Continuing And Discontinued Operation":-4285914.0,"Total Expenses":18939143.0,"Total Operating Income As Reported":-2222571.0,"Diluted NI Availto Com Stockholders":-4285914.0,"Net Income Common Stockholders":-4285914.0,"Net Income":-4285914.0,"Net Income Including Noncontrolling Interests":-4285914.0,"Net Income Continuous Operations":-4285914.0,"Tax Provision":0.0,"Pretax Income":-4285914.0,"Other Income Expense":-60107.0,"Other Non Operating Income Expenses":-60107.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-2003236.0,"Interest Expense Non Operating":2003236.0,"Operating Income":-2222571.0,"Operating Expense":4439351.0,"Provision For Doubtful Accounts":null,"Research And Development":193208.0,"Selling General And Administration":4246143.0,"Selling And Marketing Expense":1142567.0,"General And Administrative Expense":3103576.0,"Other Gand A":3103576.0,"Salaries And Wages":null,"Gross Profit":2216780.0,"Cost Of Revenue":14499792.0,"Total Revenue":16716572.0,"Operating Revenue":16716572.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-407433.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-2865442.0,"Reconciled Depreciation":446104.0,"Reconciled Cost Of Revenue":17478734.0,"EBITDA":-407433.0,"EBIT":-853537.0,"Net Interest Income":-2011905.0,"Interest Expense":2011905.0,"Normalized Income":-2865442.0,"Net Income From Continuing And Discontinued Operation":-2865442.0,"Total Expenses":21115495.0,"Total Operating Income As Reported":-892194.0,"Diluted NI Availto Com Stockholders":-2865442.0,"Net Income Common Stockholders":-2865442.0,"Net Income":-2865442.0,"Net Income Including Noncontrolling Interests":-2865442.0,"Net Income Continuous Operations":-2865442.0,"Tax Provision":0.0,"Pretax Income":-2865442.0,"Other Income Expense":38657.0,"Other Non Operating Income Expenses":38657.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-2011905.0,"Interest Expense Non Operating":2011905.0,"Operating Income":-892194.0,"Operating Expense":3636761.0,"Provision For Doubtful Accounts":null,"Research And Development":306432.0,"Selling General And Administration":3330329.0,"Selling And Marketing Expense":901656.0,"General And Administrative Expense":2428673.0,"Other Gand A":2428673.0,"Salaries And Wages":null,"Gross Profit":2744567.0,"Cost Of Revenue":17478734.0,"Total Revenue":20223301.0,"Operating Revenue":20223301.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3497124.0,"Total Unusual Items":1032267.0,"Total Unusual Items Excluding Goodwill":1032267.0,"Net Income From Continuing Operation Net Minority Interest":-4084511.0,"Reconciled Depreciation":65661.0,"Reconciled Cost Of Revenue":10728765.0,"EBITDA":-2464857.0,"EBIT":-2530518.0,"Net Interest Income":-1553993.0,"Interest Expense":1553993.0,"Normalized Income":-5116778.0,"Net Income From Continuing And Discontinued Operation":-4084511.0,"Total Expenses":14952745.0,"Total Operating Income As Reported":-3560667.0,"Diluted NI Availto Com Stockholders":-4084511.0,"Net Income Common Stockholders":-4084511.0,"Net Income":-4084511.0,"Net Income Including Noncontrolling Interests":-4084511.0,"Net Income Continuous Operations":-4084511.0,"Tax Provision":0.0,"Pretax Income":-4084511.0,"Other Income Expense":1030149.0,"Other Non Operating Income Expenses":-2118.0,"Special Income Charges":1032267.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":-1032267.0,"Net Non Operating Interest Income Expense":-1553993.0,"Interest Expense Non Operating":1553993.0,"Operating Income":-3560667.0,"Operating Expense":4223980.0,"Provision For Doubtful Accounts":401988.0,"Research And Development":849324.0,"Selling General And Administration":2972668.0,"Selling And Marketing Expense":1551369.0,"General And Administrative Expense":1421299.0,"Other Gand A":1421299.0,"Salaries And Wages":null,"Gross Profit":663313.0,"Cost Of Revenue":10728765.0,"Total Revenue":11392078.0,"Operating Revenue":11392078.0},"2024-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2174126.0,"Total Unusual Items":4705583.0,"Total Unusual Items Excluding Goodwill":4705583.0,"Net Income From Continuing Operation Net Minority Interest":1424146.0,"Reconciled Depreciation":65113.0,"Reconciled Cost Of Revenue":15289565.0,"EBITDA":2531457.0,"EBIT":2466344.0,"Net Interest Income":-1042198.0,"Interest Expense":1042198.0,"Normalized Income":-3281437.0,"Net Income From Continuing And Discontinued Operation":1424146.0,"Total Expenses":19721331.0,"Total Operating Income As Reported":-2241100.0,"Diluted NI Availto Com Stockholders":1424146.0,"Net Income Common Stockholders":1424146.0,"Net Income":1424146.0,"Net Income Including Noncontrolling Interests":1424146.0,"Net Income Continuous Operations":1424146.0,"Tax Provision":0.0,"Pretax Income":1424146.0,"Other Income Expense":4707444.0,"Other Non Operating Income Expenses":1861.0,"Special Income Charges":4705583.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":-4705583.0,"Net Non Operating Interest Income Expense":-1042198.0,"Interest Expense Non Operating":1042198.0,"Operating Income":-2241100.0,"Operating Expense":4431766.0,"Provision For Doubtful Accounts":null,"Research And Development":762857.0,"Selling General And Administration":3668909.0,"Selling And Marketing Expense":1626740.0,"General And Administrative Expense":2042169.0,"Other Gand A":2042169.0,"Salaries And Wages":200954.0,"Gross Profit":2190666.0,"Cost Of Revenue":15289565.0,"Total Revenue":17480231.0,"Operating Revenue":17480231.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":1429530.0,"Repayment Of Debt":-5586.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":608300.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":3190474.0,"Beginning Cash Position":1769684.0,"Effect Of Exchange Rate Changes":-3154.0,"Changes In Cash":1423944.0,"Financing Cash Flow":-5586.0,"Cash Flow From Continuing Financing Activities":-5586.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-5586.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-5586.0,"Long Term Debt Payments":-5586.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":1429530.0,"Cash Flow From Continuing Operating Activities":1429530.0,"Change In Working Capital":6040569.0,"Change In Other Working Capital":119327.0,"Change In Other Current Liabilities":-695290.0,"Change In Payables And Accrued Expense":5159137.0,"Change In Payable":5159137.0,"Change In Account Payable":2649221.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":374996.0,"Change In Inventory":125189.0,"Change In Receivables":957210.0,"Changes In Account Receivables":835833.0,"Other Non Cash Items":null,"Stock Based Compensation":279218.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":1681606.0,"Asset Impairment Charge":28947709.0,"Depreciation Amortization Depletion":750421.0,"Depreciation And Amortization":750421.0,"Depreciation":750421.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-36269993.0},"2025-12-31":{"Free Cash Flow":284174.0,"Repayment Of Debt":-5422.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":3122953.0,"Income Tax Paid Supplemental Data":6400.0,"End Cash Position":1769684.0,"Beginning Cash Position":1484492.0,"Effect Of Exchange Rate Changes":-2386.0,"Changes In Cash":287578.0,"Financing Cash Flow":-5422.0,"Cash Flow From Continuing Financing Activities":-5422.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-5422.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-5422.0,"Long Term Debt Payments":-5422.0,"Investing Cash Flow":8826.0,"Cash Flow From Continuing Investing Activities":8826.0,"Net PPE Purchase And Sale":8826.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"Operating Cash Flow":284174.0,"Cash Flow From Continuing Operating Activities":284174.0,"Change In Working Capital":2442611.0,"Change In Other Working Capital":-344184.0,"Change In Other Current Liabilities":-322639.0,"Change In Payables And Accrued Expense":-3209639.0,"Change In Payable":-3209639.0,"Change In Account Payable":-1994503.0,"Change In Tax Payable":-6400.0,"Change In Income Tax Payable":-6400.0,"Change In Prepaid Assets":-549423.0,"Change In Inventory":187581.0,"Change In Receivables":6680915.0,"Changes In Account Receivables":6607608.0,"Other Non Cash Items":null,"Stock Based Compensation":406322.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":1086547.0,"Depreciation Amortization Depletion":450151.0,"Depreciation And Amortization":450151.0,"Depreciation":450151.0,"Operating Gains Losses":-3382.0,"Gain Loss On Sale Of PPE":-3382.0,"Net Income From Continuing Operations":-4285914.0},"2025-09-30":{"Free Cash Flow":-376763.0,"Repayment Of Debt":-6980.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":1601010.0,"Income Tax Paid Supplemental Data":5100.0,"End Cash Position":1484492.0,"Beginning Cash Position":1875453.0,"Effect Of Exchange Rate Changes":-7218.0,"Changes In Cash":-383743.0,"Financing Cash Flow":-6980.0,"Cash Flow From Continuing Financing Activities":-6980.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-6980.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-6980.0,"Long Term Debt Payments":-6980.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"Operating Cash Flow":-376763.0,"Cash Flow From Continuing Operating Activities":-376763.0,"Change In Working Capital":1365147.0,"Change In Other Working Capital":367331.0,"Change In Other Current Liabilities":-496020.0,"Change In Payables And Accrued Expense":5762550.0,"Change In Payable":5762550.0,"Change In Account Payable":5428061.0,"Change In Tax Payable":-5100.0,"Change In Income Tax Payable":-5100.0,"Change In Prepaid Assets":809397.0,"Change In Inventory":745716.0,"Change In Receivables":-5823827.0,"Changes In Account Receivables":-6021541.0,"Other Non Cash Items":-104276.0,"Stock Based Compensation":296797.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":484315.0,"Depreciation Amortization Depletion":446104.0,"Depreciation And Amortization":446104.0,"Depreciation":446104.0,"Operating Gains Losses":592.0,"Gain Loss On Sale Of PPE":592.0,"Net Income From Continuing Operations":-2865442.0},"2025-03-31":{"Free Cash Flow":-178430.0,"Repayment Of Debt":-4955.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":541653.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":3790055.0,"Beginning Cash Position":3943043.0,"Effect Of Exchange Rate Changes":2297.0,"Changes In Cash":-155285.0,"Financing Cash Flow":-4955.0,"Cash Flow From Continuing Financing Activities":-4955.0,"Net Other Financing Charges":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-4955.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-4955.0,"Long Term Debt Payments":-4955.0,"Investing Cash Flow":28100.0,"Cash Flow From Continuing Investing Activities":28100.0,"Net PPE Purchase And Sale":28100.0,"Sale Of PPE":28100.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-178430.0,"Cash Flow From Continuing Operating Activities":-178430.0,"Change In Working Capital":4140711.0,"Change In Other Working Capital":-573085.0,"Change In Other Current Liabilities":-45777.0,"Change In Payables And Accrued Expense":6331036.0,"Change In Payable":6331036.0,"Change In Account Payable":5252945.0,"Change In Tax Payable":-45653.0,"Change In Income Tax Payable":-45653.0,"Change In Prepaid Assets":-706638.0,"Change In Inventory":-896440.0,"Change In Receivables":31615.0,"Changes In Account Receivables":94379.0,"Other Non Cash Items":0.0,"Stock Based Compensation":326588.0,"Unrealized Gain Loss On Investment Securities":-1032267.0,"Provisionand Write Offof Assets":401988.0,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":65661.0,"Depreciation And Amortization":65661.0,"Depreciation":65661.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":3400.0,"Net Income From Continuing Operations":-4084511.0},"2024-12-31":{"Free Cash Flow":-4265109.0,"Repayment Of Debt":-4809.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-33336.0,"Interest Paid Supplemental Data":726722.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":3943043.0,"Beginning Cash Position":28592001.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":-24648958.0,"Financing Cash Flow":-20383849.0,"Cash Flow From Continuing Financing Activities":-20383849.0,"Net Other Financing Charges":-20499790.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-4809.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-4809.0,"Long Term Debt Payments":-4809.0,"Investing Cash Flow":-33336.0,"Cash Flow From Continuing Investing Activities":-33336.0,"Net PPE Purchase And Sale":-33336.0,"Sale Of PPE":null,"Purchase Of PPE":-33336.0,"Operating Cash Flow":-4231773.0,"Cash Flow From Continuing Operating Activities":-4231773.0,"Change In Working Capital":-1279403.0,"Change In Other Working Capital":640557.0,"Change In Other Current Liabilities":-31901.0,"Change In Payables And Accrued Expense":5243714.0,"Change In Payable":5243714.0,"Change In Account Payable":4816109.0,"Change In Tax Payable":-253932.0,"Change In Income Tax Payable":-253932.0,"Change In Prepaid Assets":-682292.0,"Change In Inventory":-11224942.0,"Change In Receivables":4775461.0,"Changes In Account Receivables":4665297.0,"Other Non Cash Items":0.0,"Stock Based Compensation":200954.0,"Unrealized Gain Loss On Investment Securities":-4705583.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":65113.0,"Depreciation And Amortization":65113.0,"Depreciation":65113.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":1424146.0}}}