{"ticker":"GOAI","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":39252186.0,"Share Issued":39252186.0,"Net Debt":186997.0,"Total Debt":2425213.0,"Tangible Book Value":16792126.0,"Invested Capital":19529191.0,"Working Capital":19439564.0,"Net Tangible Assets":16792126.0,"Common Stock Equity":17103978.0,"Total Capitalization":18203840.0,"Total Equity Gross Minority Interest":17103978.0,"Stockholders Equity":17103978.0,"Other Equity Interest":-1875000.0,"Retained Earnings":-30656195.0,"Additional Paid In Capital":49631248.0,"Capital Stock":3925.0,"Common Stock":3925.0,"Total Liabilities Net Minority Interest":7271146.0,"Total Non Current Liabilities Net Minority Interest":5661863.0,"Derivative Product Liabilities":4562001.0,"Long Term Debt And Capital Lease Obligation":1099862.0,"Long Term Debt":1099862.0,"Current Liabilities":1609283.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":1325351.0,"Current Debt":1325351.0,"Other Current Borrowings":1325351.0,"Current Notes Payable":null,"Payables And Accrued Expenses":283932.0,"Current Accrued Expenses":283932.0,"Interest Payable":283932.0,"Payables":null,"Dueto Related Parties Current":null,"Accounts Payable":0.0,"Total Assets":24375124.0,"Total Non Current Assets":3326277.0,"Investments And Advances":3000000.0,"Other Investments":3000000.0,"Goodwill And Other Intangible Assets":311852.0,"Other Intangible Assets":311852.0,"Net PPE":14425.0,"Gross PPE":14425.0,"Machinery Furniture Equipment":14425.0,"Current Assets":21048847.0,"Other Current Assets":123748.0,"Current Deferred Assets":12863.0,"Receivables":17465015.0,"Accounts Receivable":17465015.0,"Allowance For Doubtful Accounts Receivable":-1379519.0,"Gross Accounts Receivable":18844534.0,"Cash Cash Equivalents And Short Term Investments":3447221.0,"Other Short Term Investments":1209005.0,"Cash And Cash Equivalents":2238216.0,"Cash Financial":2238216.0},"2026-03-31":{"Ordinary Shares Number":36535389.0,"Share Issued":36535389.0,"Net Debt":null,"Total Debt":1480927.0,"Tangible Book Value":12352816.0,"Invested Capital":13833743.0,"Working Capital":17657580.0,"Net Tangible Assets":12352816.0,"Common Stock Equity":12352816.0,"Total Capitalization":12749250.0,"Total Equity Gross Minority Interest":12352816.0,"Stockholders Equity":12352816.0,"Other Equity Interest":-2062500.0,"Retained Earnings":-28906438.0,"Additional Paid In Capital":43318101.0,"Capital Stock":3653.0,"Common Stock":3653.0,"Total Liabilities Net Minority Interest":12364765.0,"Total Non Current Liabilities Net Minority Interest":5319434.0,"Derivative Product Liabilities":4923000.0,"Long Term Debt And Capital Lease Obligation":396434.0,"Long Term Debt":396434.0,"Current Liabilities":7045331.0,"Current Deferred Liabilities":549803.0,"Current Deferred Revenue":549803.0,"Current Debt And Capital Lease Obligation":1084493.0,"Current Debt":1084493.0,"Other Current Borrowings":1084493.0,"Current Notes Payable":1084493.0,"Payables And Accrued Expenses":5411035.0,"Current Accrued Expenses":2428061.0,"Interest Payable":51801.0,"Payables":2982974.0,"Dueto Related Parties Current":null,"Accounts Payable":2982974.0,"Total Assets":24717581.0,"Total Non Current Assets":14670.0,"Investments And Advances":null,"Other Investments":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":14670.0,"Gross PPE":14670.0,"Machinery Furniture Equipment":14670.0,"Current Assets":24702911.0,"Other Current Assets":479335.0,"Current Deferred Assets":18277.0,"Receivables":18436030.0,"Accounts Receivable":18436030.0,"Allowance For Doubtful Accounts Receivable":-1379519.0,"Gross Accounts Receivable":19815549.0,"Cash Cash Equivalents And Short Term Investments":5769269.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":5769269.0,"Cash Financial":5769269.0},"2025-12-31":{"Ordinary Shares Number":31342285.0,"Share Issued":31342285.0,"Net Debt":782806.0,"Total Debt":985330.0,"Tangible Book Value":9694202.0,"Invested Capital":10679532.0,"Working Capital":9679283.0,"Net Tangible Assets":9694202.0,"Common Stock Equity":9694202.0,"Total Capitalization":9694202.0,"Total Equity Gross Minority Interest":9694202.0,"Stockholders Equity":9694202.0,"Other Equity Interest":null,"Retained Earnings":-20342362.0,"Additional Paid In Capital":30033430.0,"Capital Stock":3134.0,"Common Stock":3134.0,"Total Liabilities Net Minority Interest":6621660.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":6621660.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":985330.0,"Current Debt":985330.0,"Other Current Borrowings":985330.0,"Current Notes Payable":985330.0,"Payables And Accrued Expenses":5636330.0,"Current Accrued Expenses":2702486.0,"Interest Payable":68601.0,"Payables":2933844.0,"Dueto Related Parties Current":null,"Accounts Payable":2933844.0,"Total Assets":16315862.0,"Total Non Current Assets":14919.0,"Investments And Advances":null,"Other Investments":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":14919.0,"Gross PPE":14919.0,"Machinery Furniture Equipment":14919.0,"Current Assets":16300943.0,"Other Current Assets":73751.0,"Current Deferred Assets":18044.0,"Receivables":16006624.0,"Accounts Receivable":16006624.0,"Allowance For Doubtful Accounts Receivable":-1379519.0,"Gross Accounts Receivable":17386143.0,"Cash Cash Equivalents And Short Term Investments":202524.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":202524.0,"Cash Financial":202524.0},"2025-09-30":{"Ordinary Shares Number":31342285.0,"Share Issued":31342285.0,"Net Debt":647238.0,"Total Debt":996520.0,"Tangible Book Value":8012000.0,"Invested Capital":9008520.0,"Working Capital":7996828.0,"Net Tangible Assets":8012000.0,"Common Stock Equity":8012000.0,"Total Capitalization":8012000.0,"Total Equity Gross Minority Interest":8012000.0,"Stockholders Equity":8012000.0,"Other Equity Interest":null,"Retained Earnings":-22024564.0,"Additional Paid In Capital":30033430.0,"Capital Stock":3134.0,"Common Stock":3134.0,"Total Liabilities Net Minority Interest":5253363.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":5253363.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":996520.0,"Current Debt":996520.0,"Other Current Borrowings":996520.0,"Current Notes Payable":996520.0,"Payables And Accrued Expenses":4256843.0,"Current Accrued Expenses":39796.0,"Interest Payable":39796.0,"Payables":4217047.0,"Dueto Related Parties Current":null,"Accounts Payable":4217047.0,"Total Assets":13265363.0,"Total Non Current Assets":15172.0,"Investments And Advances":null,"Other Investments":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":15172.0,"Gross PPE":15172.0,"Machinery Furniture Equipment":15172.0,"Current Assets":13250191.0,"Other Current Assets":81057.0,"Current Deferred Assets":18900.0,"Receivables":12800952.0,"Accounts Receivable":12800952.0,"Allowance For Doubtful Accounts Receivable":-1379519.0,"Gross Accounts Receivable":14180471.0,"Cash Cash Equivalents And Short Term Investments":349282.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":349282.0,"Cash Financial":349282.0},"2025-06-30":{"Ordinary Shares Number":31342285.0,"Share Issued":31342285.0,"Net Debt":328884.0,"Total Debt":589963.0,"Tangible Book Value":6187684.0,"Invested Capital":6777647.0,"Working Capital":6174392.0,"Net Tangible Assets":6187684.0,"Common Stock Equity":6187684.0,"Total Capitalization":6187684.0,"Total Equity Gross Minority Interest":6187684.0,"Stockholders Equity":6187684.0,"Other Equity Interest":null,"Retained Earnings":-23848880.0,"Additional Paid In Capital":30033430.0,"Capital Stock":3134.0,"Common Stock":3134.0,"Total Liabilities Net Minority Interest":2927541.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":2927541.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":589963.0,"Current Debt":589963.0,"Other Current Borrowings":589963.0,"Current Notes Payable":589963.0,"Payables And Accrued Expenses":2337578.0,"Current Accrued Expenses":26518.0,"Interest Payable":26518.0,"Payables":2311060.0,"Dueto Related Parties Current":null,"Accounts Payable":2311060.0,"Total Assets":9115225.0,"Total Non Current Assets":13292.0,"Investments And Advances":null,"Other Investments":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":13292.0,"Gross PPE":13292.0,"Machinery Furniture Equipment":13292.0,"Current Assets":9101933.0,"Other Current Assets":46979.0,"Current Deferred Assets":14000.0,"Receivables":8779875.0,"Accounts Receivable":8779875.0,"Allowance For Doubtful Accounts Receivable":-1379519.0,"Gross Accounts Receivable":10159394.0,"Cash Cash Equivalents And Short Term Investments":261079.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":261079.0,"Cash Financial":261079.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":217332.0,"Total Debt":null,"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,"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,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":533910.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":2226062.0,"Dueto Related Parties Current":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Investments And Advances":null,"Other Investments":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Gross PPE":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"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,"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,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Dueto Related Parties Current":0.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Investments And Advances":null,"Other Investments":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Gross PPE":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross 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":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-861968.0,"Total Unusual Items":290463.0,"Total Unusual Items Excluding Goodwill":290463.0,"Net Income From Continuing Operation Net Minority Interest":-1749757.0,"Reconciled Depreciation":245.0,"Reconciled Cost Of Revenue":3049042.0,"EBITDA":-571505.0,"EBIT":-571750.0,"Net Interest Income":-1178007.0,"Interest Expense":1178007.0,"Normalized Income":-2040220.0,"Net Income From Continuing And Discontinued Operation":-1749757.0,"Total Expenses":5066603.0,"Total Operating Income As Reported":-862213.0,"Diluted Average Shares":37331301.0,"Basic Average Shares":37331301.0,"Diluted EPS":-0.05,"Basic EPS":-0.05,"Diluted NI Availto Com Stockholders":-1749757.0,"Net Income Common Stockholders":-1749757.0,"Net Income":-1749757.0,"Net Income Including Noncontrolling Interests":-1749757.0,"Net Income Continuous Operations":-1749757.0,"Tax Provision":0.0,"Pretax Income":-1749757.0,"Other Income Expense":290463.0,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":290463.0,"Net Non Operating Interest Income Expense":-1178007.0,"Interest Expense Non Operating":1178007.0,"Operating Income":-862213.0,"Operating Expense":2017561.0,"Depreciation Amortization Depletion Income Statement":245.0,"Depreciation And Amortization In Income Statement":245.0,"Selling General And Administration":2017316.0,"Selling And Marketing Expense":509733.0,"General And Administrative Expense":1507583.0,"Other Gand A":1302083.0,"Salaries And Wages":205500.0,"Gross Profit":1155348.0,"Cost Of Revenue":3049042.0,"Total Revenue":4204390.0,"Operating Revenue":4204390.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-9663145.0,"Total Unusual Items":1598400.0,"Total Unusual Items Excluding Goodwill":1598400.0,"Net Income From Continuing Operation Net Minority Interest":-8564076.0,"Reconciled Depreciation":249.0,"Reconciled Cost Of Revenue":3729442.0,"EBITDA":-8064745.0,"EBIT":-8064994.0,"Net Interest Income":-499082.0,"Interest Expense":499082.0,"Normalized Income":-10162476.0,"Net Income From Continuing And Discontinued Operation":-8564076.0,"Total Expenses":13009625.0,"Total Operating Income As Reported":-9106394.0,"Diluted Average Shares":36015045.0,"Basic Average Shares":36015045.0,"Diluted EPS":-0.24,"Basic EPS":-0.24,"Diluted NI Availto Com Stockholders":-8564076.0,"Net Income Common Stockholders":-8564076.0,"Net Income":-8564076.0,"Net Income Including Noncontrolling Interests":-8564076.0,"Net Income Continuous Operations":-8564076.0,"Tax Provision":0.0,"Pretax Income":-8564076.0,"Other Income Expense":1041400.0,"Other Non Operating Income Expenses":-557000.0,"Gain On Sale Of Security":1598400.0,"Net Non Operating Interest Income Expense":-499082.0,"Interest Expense Non Operating":499082.0,"Operating Income":-9106394.0,"Operating Expense":9280183.0,"Depreciation Amortization Depletion Income Statement":249.0,"Depreciation And Amortization In Income Statement":249.0,"Selling General And Administration":9279934.0,"Selling And Marketing Expense":null,"General And Administrative Expense":9279934.0,"Other Gand A":9279934.0,"Salaries And Wages":null,"Gross Profit":173789.0,"Cost Of Revenue":3729442.0,"Total Revenue":3903231.0,"Operating Revenue":3903231.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":1772834.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":1682202.0,"Reconciled Depreciation":-47649.0,"Reconciled Cost Of Revenue":2067725.0,"EBITDA":1772834.0,"EBIT":1723869.0,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":1682202.0,"Net Income From Continuing And Discontinued Operation":1682202.0,"Total Expenses":2579909.0,"Total Operating Income As Reported":1723869.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":1682202.0,"Net Income Common Stockholders":1682202.0,"Net Income":1682202.0,"Net Income Including Noncontrolling Interests":1682202.0,"Net Income Continuous Operations":1682202.0,"Tax Provision":0.0,"Pretax Income":1682202.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":1723869.0,"Operating Expense":608798.0,"Depreciation Amortization Depletion Income Statement":48965.0,"Depreciation And Amortization In Income Statement":48965.0,"Selling General And Administration":559833.0,"Selling And Marketing Expense":null,"General And Administrative Expense":559833.0,"Other Gand A":559833.0,"Salaries And Wages":null,"Gross Profit":2332667.0,"Cost Of Revenue":1971111.0,"Total Revenue":4303778.0,"Operating Revenue":4303778.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":1910968.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":1824316.0,"Reconciled Depreciation":48643.0,"Reconciled Cost Of Revenue":2472788.0,"EBITDA":1910968.0,"EBIT":1862325.0,"Net Interest Income":-38009.0,"Interest Expense":38009.0,"Normalized Income":1824316.0,"Net Income From Continuing And Discontinued Operation":1824316.0,"Total Expenses":3050993.0,"Total Operating Income As Reported":1862325.0,"Diluted Average Shares":31341436.0,"Basic Average Shares":31341436.0,"Diluted EPS":0.06,"Basic EPS":0.06,"Diluted NI Availto Com Stockholders":1824316.0,"Net Income Common Stockholders":1824316.0,"Net Income":1824316.0,"Net Income Including Noncontrolling Interests":1824316.0,"Net Income Continuous Operations":1824316.0,"Tax Provision":0.0,"Pretax Income":1824316.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-38009.0,"Interest Expense Non Operating":38009.0,"Operating Income":1862325.0,"Operating Expense":578205.0,"Depreciation Amortization Depletion Income Statement":48643.0,"Depreciation And Amortization In Income Statement":48643.0,"Selling General And Administration":529562.0,"Selling And Marketing Expense":null,"General And Administrative Expense":529562.0,"Other Gand A":529562.0,"Salaries And Wages":null,"Gross Profit":2440530.0,"Cost Of Revenue":2472788.0,"Total Revenue":4913318.0,"Operating Revenue":4913318.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":2631481.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":2625101.0,"Reconciled Depreciation":380.0,"Reconciled Cost Of Revenue":1175780.0,"EBITDA":2631481.0,"EBIT":2631101.0,"Net Interest Income":-6000.0,"Interest Expense":6000.0,"Normalized Income":2625101.0,"Net Income From Continuing And Discontinued Operation":2625101.0,"Total Expenses":1507611.0,"Total Operating Income As Reported":2631101.0,"Diluted Average Shares":31341436.0,"Basic Average Shares":31341436.0,"Diluted EPS":0.08,"Basic EPS":0.08,"Diluted NI Availto Com Stockholders":2625101.0,"Net Income Common Stockholders":2625101.0,"Net Income":2625101.0,"Net Income Including Noncontrolling Interests":2625101.0,"Net Income Continuous Operations":2625101.0,"Tax Provision":0.0,"Pretax Income":2625101.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-6000.0,"Interest Expense Non Operating":6000.0,"Operating Income":2631101.0,"Operating Expense":331831.0,"Depreciation Amortization Depletion Income Statement":380.0,"Depreciation And Amortization In Income Statement":380.0,"Selling General And Administration":331451.0,"Selling And Marketing Expense":null,"General And Administrative Expense":331451.0,"Other Gand A":331451.0,"Salaries And Wages":null,"Gross Profit":2962932.0,"Cost Of Revenue":1175780.0,"Total Revenue":4138712.0,"Operating Revenue":4138712.0},"2025-03-31":{"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,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":-7268.0,"Interest Expense":7268.0,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":31342285.0,"Basic Average Shares":31342285.0,"Diluted EPS":0.06,"Basic EPS":0.06,"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,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":-7268.0,"Other Non Operating Income Expenses":-7268.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-7268.0,"Interest Expense Non Operating":7268.0,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":-4256875.0,"Repayment Of Debt":-113344.0,"Issuance Of Debt":7363000.0,"Issuance Of Capital Stock":-7103834.0,"Capital Expenditure":null,"End Cash Position":2238216.0,"Beginning Cash Position":5769269.0,"Changes In Cash":-3531053.0,"Financing Cash Flow":725822.0,"Cash Flow From Continuing Financing Activities":725822.0,"Net Other Financing Charges":20000.0,"Interest Paid Cff":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":-7103834.0,"Common Stock Issuance":-7103834.0,"Net Issuance Payments Of Debt":7249656.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":6206656.0,"Long Term Debt Payments":-113344.0,"Long Term Debt Issuance":6320000.0,"Investing Cash Flow":-311852.0,"Cash Flow From Continuing Investing Activities":-311852.0,"Net PPE Purchase And Sale":-311852.0,"Operating Cash Flow":-3945023.0,"Cash Flow From Continuing Operating Activities":-3945023.0,"Change In Working Capital":-839275.0,"Change In Other Working Capital":114691.0,"Change In Other Current Assets":20646.0,"Change In Payables And Accrued Expense":1054373.0,"Change In Accrued Expense":-185627.0,"Change In Interest Payable":308539.0,"Change In Payable":1240000.0,"Change In Account Payable":1240000.0,"Change In Receivables":-2028985.0,"Changes In Account Receivables":-2028985.0,"Other Non Cash Items":-1563273.0,"Stock Based Compensation":187500.0,"Unrealized Gain Loss On Investment Securities":-636005.0,"Depreciation Amortization Depletion":245.0,"Depreciation And Amortization":245.0,"Depreciation":245.0,"Operating Gains Losses":655542.0,"Gain Loss On Investment Securities":345542.0,"Net Income From Continuing Operations":-1749757.0},"2026-03-31":{"Free Cash Flow":-1284193.0,"Repayment Of Debt":-214062.0,"Issuance Of Debt":650000.0,"Issuance Of Capital Stock":7560000.0,"Capital Expenditure":null,"End Cash Position":5769269.0,"Beginning Cash Position":202524.0,"Changes In Cash":5566745.0,"Financing Cash Flow":6850938.0,"Cash Flow From Continuing Financing Activities":6850938.0,"Net Other Financing Charges":-585000.0,"Interest Paid Cff":-560000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":7560000.0,"Common Stock Issuance":7560000.0,"Net Issuance Payments Of Debt":435938.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":435938.0,"Long Term Debt Payments":-214062.0,"Long Term Debt Issuance":650000.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Operating Cash Flow":-1284193.0,"Cash Flow From Continuing Operating Activities":-1284193.0,"Change In Working Capital":-2651082.0,"Change In Other Working Capital":48303.0,"Change In Other Current Assets":-44684.0,"Change In Payables And Accrued Expense":-225295.0,"Change In Accrued Expense":-274425.0,"Change In Interest Payable":-16800.0,"Change In Payable":49130.0,"Change In Account Payable":49130.0,"Change In Receivables":-2429406.0,"Changes In Account Receivables":-2429406.0,"Other Non Cash Items":2322447.0,"Stock Based Compensation":9206669.0,"Unrealized Gain Loss On Investment Securities":140600.0,"Depreciation Amortization Depletion":249.0,"Depreciation And Amortization":249.0,"Depreciation":249.0,"Operating Gains Losses":-1739000.0,"Gain Loss On Investment Securities":-1739000.0,"Net Income From Continuing Operations":-8564076.0},"2025-12-31":{"Free Cash Flow":-183470.0,"Repayment Of Debt":null,"Issuance Of Debt":36712.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"End Cash Position":202524.0,"Beginning Cash Position":349282.0,"Changes In Cash":-146758.0,"Financing Cash Flow":36712.0,"Cash Flow From Continuing Financing Activities":36712.0,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":36712.0,"Net Short Term Debt Issuance":36712.0,"Short Term Debt Issuance":36712.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Operating Cash Flow":-183470.0,"Cash Flow From Continuing Operating Activities":-183470.0,"Change In Working Capital":-1914637.0,"Change In Other Working Capital":-134240.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":1344487.0,"Change In Accrued Expense":63797.0,"Change In Interest Payable":28805.0,"Change In Payable":1280690.0,"Change In Account Payable":1315690.0,"Change In Receivables":-3205672.0,"Changes In Account Receivables":-3205672.0,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":-47649.0,"Depreciation And Amortization":-47649.0,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":1682202.0},"2025-09-30":{"Free Cash Flow":-270452.0,"Repayment Of Debt":null,"Issuance Of Debt":358655.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-2621.0,"End Cash Position":349282.0,"Beginning Cash Position":261079.0,"Changes In Cash":88203.0,"Financing Cash Flow":358655.0,"Cash Flow From Continuing Financing Activities":358655.0,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":358655.0,"Net Short Term Debt Issuance":358655.0,"Short Term Debt Issuance":358655.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":-2621.0,"Cash Flow From Continuing Investing Activities":-2621.0,"Net PPE Purchase And Sale":-2621.0,"Operating Cash Flow":-267831.0,"Cash Flow From Continuing Operating Activities":-267831.0,"Change In Working Capital":-2140790.0,"Change In Other Working Capital":-4900.0,"Change In Other Current Assets":-34078.0,"Change In Payables And Accrued Expense":1919265.0,"Change In Accrued Expense":13278.0,"Change In Interest Payable":13278.0,"Change In Payable":1905987.0,"Change In Account Payable":1905987.0,"Change In Receivables":-4021077.0,"Changes In Account Receivables":-4021077.0,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":48643.0,"Depreciation And Amortization":48643.0,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":1824316.0},"2025-06-30":{"Free Cash Flow":-111552.0,"Repayment Of Debt":0.0,"Issuance Of Debt":56053.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-4351.0,"End Cash Position":261079.0,"Beginning Cash Position":316578.0,"Changes In Cash":-55499.0,"Financing Cash Flow":56053.0,"Cash Flow From Continuing Financing Activities":56053.0,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":56053.0,"Net Short Term Debt Issuance":56053.0,"Short Term Debt Issuance":56053.0,"Net Long Term Debt Issuance":-133910.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":-133910.0,"Investing Cash Flow":-4351.0,"Cash Flow From Continuing Investing Activities":-4351.0,"Net PPE Purchase And Sale":-4351.0,"Operating Cash Flow":-107201.0,"Cash Flow From Continuing Operating Activities":-107201.0,"Change In Working Capital":-2739682.0,"Change In Other Working Capital":19910.0,"Change In Other Current Assets":-19800.0,"Change In Payables And Accrued Expense":90998.0,"Change In Accrued Expense":6000.0,"Change In Interest Payable":6000.0,"Change In Payable":84998.0,"Change In Account Payable":84998.0,"Change In Receivables":-2796880.0,"Changes In Account Receivables":-2796880.0,"Other Non Cash Items":null,"Stock Based Compensation":0.0,"Unrealized Gain Loss On Investment Securities":0.0,"Depreciation Amortization Depletion":380.0,"Depreciation And Amortization":380.0,"Depreciation":380.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":2625101.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-3230.0,"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":0.0,"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":133910.0,"Short Term Debt Issuance":133910.0,"Net Long Term Debt Issuance":133910.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":133910.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Assets":-26910.0,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Interest Payable":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":-7000.0,"Stock Based Compensation":0.0,"Unrealized Gain Loss On Investment Securities":0.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":407.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":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,"Interest Paid Cff":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":15104.0,"Short Term Debt Issuance":15104.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Interest Payable":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":0.0,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":0.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}