{"ticker":"GOVX","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":5210465.0,"Share Issued":5210465.0,"Total Debt":323141.0,"Tangible Book Value":1710701.0,"Invested Capital":1760701.0,"Working Capital":1462811.0,"Net Tangible Assets":1710701.0,"Capital Lease Obligations":323141.0,"Common Stock Equity":1760701.0,"Total Capitalization":1760701.0,"Total Equity Gross Minority Interest":1760701.0,"Stockholders Equity":1760701.0,"Retained Earnings":-160509351.0,"Additional Paid In Capital":162262683.0,"Capital Stock":7369.0,"Common Stock":7369.0,"Total Liabilities Net Minority Interest":2882056.0,"Total Non Current Liabilities Net Minority Interest":169568.0,"Long Term Debt And Capital Lease Obligation":169568.0,"Long Term Capital Lease Obligation":169568.0,"Current Liabilities":2712488.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":153573.0,"Current Capital Lease Obligation":153573.0,"Payables And Accrued Expenses":2558915.0,"Current Accrued Expenses":724670.0,"Payables":1834245.0,"Accounts Payable":1834245.0,"Total Assets":4642757.0,"Total Non Current Assets":467458.0,"Non Current Prepaid Assets":19947.0,"Goodwill And Other Intangible Assets":50000.0,"Other Intangible Assets":50000.0,"Net PPE":397511.0,"Accumulated Depreciation":-427759.0,"Gross PPE":825270.0,"Leases":null,"Machinery Furniture Equipment":512437.0,"Buildings And Improvements":312833.0,"Properties":0.0,"Current Assets":4175299.0,"Other Current Assets":null,"Prepaid Assets":1031877.0,"Receivables":null,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":3143422.0,"Cash And Cash Equivalents":3143422.0},"2026-03-31":{"Ordinary Shares Number":2818570.0,"Share Issued":2818570.0,"Total Debt":394571.0,"Tangible Book Value":443770.0,"Invested Capital":493770.0,"Working Capital":139783.0,"Net Tangible Assets":443770.0,"Capital Lease Obligations":394571.0,"Common Stock Equity":493770.0,"Total Capitalization":493770.0,"Total Equity Gross Minority Interest":493770.0,"Stockholders Equity":493770.0,"Retained Earnings":-156082773.0,"Additional Paid In Capital":156573724.0,"Capital Stock":2819.0,"Common Stock":2819.0,"Total Liabilities Net Minority Interest":2488663.0,"Total Non Current Liabilities Net Minority Interest":197103.0,"Long Term Debt And Capital Lease Obligation":197103.0,"Long Term Capital Lease Obligation":197103.0,"Current Liabilities":2291560.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":197468.0,"Current Capital Lease Obligation":197468.0,"Payables And Accrued Expenses":2094092.0,"Current Accrued Expenses":663207.0,"Payables":1430885.0,"Accounts Payable":1430885.0,"Total Assets":2982433.0,"Total Non Current Assets":551090.0,"Non Current Prepaid Assets":19947.0,"Goodwill And Other Intangible Assets":50000.0,"Other Intangible Assets":50000.0,"Net PPE":481143.0,"Accumulated Depreciation":-415683.0,"Gross PPE":896826.0,"Leases":null,"Machinery Furniture Equipment":512437.0,"Buildings And Improvements":384389.0,"Properties":0.0,"Current Assets":2431343.0,"Other Current Assets":null,"Prepaid Assets":1159581.0,"Receivables":null,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":1271762.0},"2025-12-31":{"Ordinary Shares Number":1732147.0,"Share Issued":1732147.0,"Total Debt":843170.0,"Tangible Book Value":3775132.0,"Invested Capital":3825132.0,"Working Capital":3377950.0,"Net Tangible Assets":3775132.0,"Capital Lease Obligations":843170.0,"Common Stock Equity":3825132.0,"Total Capitalization":3825132.0,"Total Equity Gross Minority Interest":3825132.0,"Stockholders Equity":3825132.0,"Retained Earnings":-150820852.0,"Additional Paid In Capital":154644252.0,"Capital Stock":1732.0,"Common Stock":1732.0,"Total Liabilities Net Minority Interest":2516736.0,"Total Non Current Liabilities Net Minority Interest":580035.0,"Long Term Debt And Capital Lease Obligation":580035.0,"Long Term Capital Lease Obligation":580035.0,"Current Liabilities":1936701.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":263135.0,"Current Capital Lease Obligation":263135.0,"Payables And Accrued Expenses":1673566.0,"Current Accrued Expenses":882816.0,"Payables":790750.0,"Accounts Payable":790750.0,"Total Assets":6341868.0,"Total Non Current Assets":1027217.0,"Non Current Prepaid Assets":36947.0,"Goodwill And Other Intangible Assets":50000.0,"Other Intangible Assets":50000.0,"Net PPE":940270.0,"Accumulated Depreciation":-403607.0,"Gross PPE":1343877.0,"Leases":0.0,"Machinery Furniture Equipment":512437.0,"Buildings And Improvements":831440.0,"Properties":0.0,"Current Assets":5314651.0,"Other Current Assets":66843.0,"Prepaid Assets":2162067.0,"Receivables":0.0,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":3085741.0},"2025-09-30":{"Ordinary Shares Number":1188214.0,"Share Issued":1188214.0,"Total Debt":null,"Tangible Book Value":4857078.0,"Invested Capital":4907078.0,"Working Capital":4693071.0,"Net Tangible Assets":4857078.0,"Capital Lease Obligations":null,"Common Stock Equity":4907078.0,"Total Capitalization":4907078.0,"Total Equity Gross Minority Interest":4907078.0,"Stockholders Equity":4907078.0,"Retained Earnings":-146402429.0,"Additional Paid In Capital":151279802.0,"Capital Stock":29705.0,"Common Stock":29705.0,"Total Liabilities Net Minority Interest":1824177.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":1824177.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":1824177.0,"Current Accrued Expenses":847766.0,"Payables":976411.0,"Accounts Payable":976411.0,"Total Assets":6731255.0,"Total Non Current Assets":214007.0,"Non Current Prepaid Assets":36947.0,"Goodwill And Other Intangible Assets":50000.0,"Other Intangible Assets":50000.0,"Net PPE":127060.0,"Accumulated Depreciation":-811568.0,"Gross PPE":938628.0,"Leases":115605.0,"Machinery Furniture Equipment":823023.0,"Buildings And Improvements":null,"Properties":0.0,"Current Assets":6517248.0,"Other Current Assets":null,"Prepaid Assets":1508251.0,"Receivables":0.0,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":5008997.0},"2025-06-30":{"Ordinary Shares Number":636983.0,"Share Issued":636983.0,"Total Debt":null,"Tangible Book Value":2761196.0,"Invested Capital":2821196.0,"Working Capital":2606324.0,"Net Tangible Assets":2761196.0,"Capital Lease Obligations":null,"Common Stock Equity":2821196.0,"Total Capitalization":2821196.0,"Total Equity Gross Minority Interest":2821196.0,"Stockholders Equity":2821196.0,"Retained Earnings":-140083515.0,"Additional Paid In Capital":142888786.0,"Capital Stock":15925.0,"Common Stock":15925.0,"Total Liabilities Net Minority Interest":2529224.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":2529224.0,"Other Current Liabilities":300.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":2528924.0,"Current Accrued Expenses":698776.0,"Payables":1830148.0,"Accounts Payable":1830148.0,"Total Assets":5350420.0,"Total Non Current Assets":214872.0,"Non Current Prepaid Assets":11010.0,"Goodwill And Other Intangible Assets":60000.0,"Other Intangible Assets":60000.0,"Net PPE":143862.0,"Accumulated Depreciation":-794766.0,"Gross PPE":938628.0,"Leases":115605.0,"Machinery Furniture Equipment":823023.0,"Buildings And Improvements":null,"Properties":0.0,"Current Assets":5135548.0,"Other Current Assets":null,"Prepaid Assets":1508915.0,"Receivables":532771.0,"Other Receivables":532771.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":3093862.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"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,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":115605.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Receivables":1497545.0,"Other Receivables":1497545.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":0.0,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":0.0,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":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,"Long Term Debt And Capital Lease Obligation":0.0,"Long Term Capital Lease Obligation":0.0,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":0.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":115605.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":0.0,"Properties":null,"Current Assets":null,"Other Current Assets":10000.0,"Prepaid Assets":null,"Receivables":659409.0,"Other Receivables":659409.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4429996.0,"Net Income From Continuing Operation Net Minority Interest":-4426578.0,"Reconciled Depreciation":12076.0,"EBITDA":-4429996.0,"EBIT":-4442072.0,"Net Interest Income":15494.0,"Interest Expense":null,"Interest Income":15494.0,"Normalized Income":-4426578.0,"Net Income From Continuing And Discontinued Operation":-4426578.0,"Total Expenses":4442072.0,"Total Operating Income As Reported":-4442072.0,"Diluted Average Shares":4563918.0,"Basic Average Shares":4563918.0,"Diluted EPS":-0.97,"Basic EPS":-0.97,"Diluted NI Availto Com Stockholders":-4426578.0,"Net Income Common Stockholders":-4426578.0,"Net Income":-4426578.0,"Net Income Including Noncontrolling Interests":-4426578.0,"Net Income Continuous Operations":-4426578.0,"Pretax Income":-4426578.0,"Net Non Operating Interest Income Expense":15494.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":15494.0,"Operating Income":-4442072.0,"Operating Expense":4442072.0,"Research And Development":3110508.0,"Selling General And Administration":1331564.0,"General And Administrative Expense":1331564.0,"Other Gand A":1331564.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-5260805.0,"Net Income From Continuing Operation Net Minority Interest":-5261921.0,"Reconciled Depreciation":12076.0,"EBITDA":-5260805.0,"EBIT":-5272881.0,"Net Interest Income":10960.0,"Interest Expense":null,"Interest Income":10960.0,"Normalized Income":-5261921.0,"Net Income From Continuing And Discontinued Operation":-5261921.0,"Total Expenses":5272881.0,"Total Operating Income As Reported":-5272881.0,"Diluted Average Shares":2008134.0,"Basic Average Shares":2008134.0,"Diluted EPS":-2.62,"Basic EPS":-2.62,"Diluted NI Availto Com Stockholders":-5261921.0,"Net Income Common Stockholders":-5261921.0,"Net Income":-5261921.0,"Net Income Including Noncontrolling Interests":-5261921.0,"Net Income Continuous Operations":-5261921.0,"Pretax Income":-5261921.0,"Net Non Operating Interest Income Expense":10960.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":10960.0,"Operating Income":-5272881.0,"Operating Expense":5272881.0,"Research And Development":3903463.0,"Selling General And Administration":1369418.0,"General And Administrative Expense":1369418.0,"Other Gand A":1369418.0,"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":-4400193.0,"Net Income From Continuing Operation Net Minority Interest":-4418423.0,"Reconciled Depreciation":18230.0,"EBITDA":-4400193.0,"EBIT":-4418423.0,"Net Interest Income":23333.0,"Interest Expense":0.0,"Interest Income":23333.0,"Normalized Income":-4418423.0,"Net Income From Continuing And Discontinued Operation":-4418423.0,"Total Expenses":4441756.0,"Total Operating Income As Reported":-4441756.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-4418423.0,"Net Income Common Stockholders":-4418423.0,"Net Income":-4418423.0,"Net Income Including Noncontrolling Interests":-4418423.0,"Net Income Continuous Operations":-4418423.0,"Pretax Income":-4418423.0,"Net Non Operating Interest Income Expense":23333.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":23333.0,"Operating Income":-4441756.0,"Operating Expense":4441756.0,"Research And Development":2994429.0,"Selling General And Administration":1447327.0,"General And Administrative Expense":1447327.0,"Other Gand A":1447327.0,"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":-6302112.0,"Net Income From Continuing Operation Net Minority Interest":-6318914.0,"Reconciled Depreciation":16802.0,"EBITDA":-6302112.0,"EBIT":-6318914.0,"Net Interest Income":54301.0,"Interest Expense":0.0,"Interest Income":54301.0,"Normalized Income":-6318914.0,"Net Income From Continuing And Discontinued Operation":-6318914.0,"Total Expenses":6373215.0,"Total Operating Income As Reported":-6373215.0,"Diluted Average Shares":811488.0,"Basic Average Shares":811488.0,"Diluted EPS":-7.75,"Basic EPS":-7.75,"Diluted NI Availto Com Stockholders":-6318914.0,"Net Income Common Stockholders":-6318914.0,"Net Income":-6318914.0,"Net Income Including Noncontrolling Interests":-6318914.0,"Net Income Continuous Operations":-6318914.0,"Pretax Income":-6318914.0,"Net Non Operating Interest Income Expense":54301.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":54301.0,"Operating Income":-6373215.0,"Operating Expense":6373215.0,"Research And Development":5043504.0,"Selling General And Administration":1329711.0,"General And Administrative Expense":1329711.0,"Other Gand A":1329711.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-5402103.0,"Net Income From Continuing Operation Net Minority Interest":-5369783.0,"Reconciled Depreciation":16803.0,"EBITDA":-5402103.0,"EBIT":-5418906.0,"Net Interest Income":49123.0,"Interest Expense":0.0,"Interest Income":49123.0,"Normalized Income":-5369783.0,"Net Income From Continuing And Discontinued Operation":-5369783.0,"Total Expenses":6271188.0,"Total Operating Income As Reported":-5418906.0,"Diluted Average Shares":613714.0,"Basic Average Shares":613714.0,"Diluted EPS":-8.75,"Basic EPS":-8.75,"Diluted NI Availto Com Stockholders":-5369783.0,"Net Income Common Stockholders":-5369783.0,"Net Income":-5369783.0,"Net Income Including Noncontrolling Interests":-5369783.0,"Net Income Continuous Operations":-5369783.0,"Pretax Income":-5369783.0,"Net Non Operating Interest Income Expense":49123.0,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":49123.0,"Operating Income":-5418906.0,"Operating Expense":6271188.0,"Research And Development":4728998.0,"Selling General And Administration":1542190.0,"General And Administrative Expense":1542190.0,"Other Gand A":1542190.0,"Total Revenue":852282.0,"Operating Revenue":852282.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":478192.0,"Basic Average Shares":478192.0,"Diluted EPS":-11.2,"Basic EPS":-11.2,"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,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Total Revenue":null,"Operating Revenue":null},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":0.0,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"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,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":-3658103.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":3554080.0,"Capital Expenditure":null,"End Cash Position":3143422.0,"Beginning Cash Position":1271762.0,"Changes In Cash":1871660.0,"Financing Cash Flow":5529763.0,"Cash Flow From Continuing Financing Activities":5529763.0,"Proceeds From Stock Option Exercised":1975683.0,"Net Common Stock Issuance":3554080.0,"Common Stock Issuance":3554080.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-3658103.0,"Cash Flow From Continuing Operating Activities":-3658103.0,"Change In Working Capital":592653.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":464823.0,"Change In Prepaid Assets":127830.0,"Change In Receivables":0.0,"Stock Based Compensation":163746.0,"Depreciation Amortization Depletion":12076.0,"Depreciation And Amortization":12076.0,"Depreciation":null,"Net Income From Continuing Operations":-4426578.0},"2026-03-31":{"Free Cash Flow":-3537721.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":1718901.0,"Capital Expenditure":null,"End Cash Position":1271762.0,"Beginning Cash Position":3085741.0,"Changes In Cash":-1813979.0,"Financing Cash Flow":1723742.0,"Cash Flow From Continuing Financing Activities":1723742.0,"Proceeds From Stock Option Exercised":4841.0,"Net Common Stock Issuance":1718901.0,"Common Stock Issuance":1718901.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-3537721.0,"Cash Flow From Continuing Operating Activities":-3537721.0,"Change In Working Capital":1492807.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":420526.0,"Change In Prepaid Assets":1072281.0,"Change In Receivables":0.0,"Stock Based Compensation":219317.0,"Depreciation Amortization Depletion":12076.0,"Depreciation And Amortization":12076.0,"Depreciation":null,"Net Income From Continuing Operations":-5261921.0},"2025-12-31":{"Free Cash Flow":-4961776.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":3038520.0,"Capital Expenditure":null,"End Cash Position":3085741.0,"Beginning Cash Position":5008997.0,"Changes In Cash":-1923256.0,"Financing Cash Flow":3038520.0,"Cash Flow From Continuing Financing Activities":3038520.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":3038520.0,"Common Stock Issuance":3038520.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-4961776.0,"Cash Flow From Continuing Operating Activities":-4961776.0,"Change In Working Capital":-813707.0,"Change In Other Current Assets":43560.0,"Change In Payables And Accrued Expense":-182441.0,"Change In Prepaid Assets":-674826.0,"Change In Receivables":0.0,"Stock Based Compensation":252124.0,"Depreciation Amortization Depletion":18230.0,"Depreciation And Amortization":18230.0,"Depreciation":18230.0,"Net Income From Continuing Operations":-4418423.0},"2025-09-30":{"Free Cash Flow":-6212115.0,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":7971250.0,"Capital Expenditure":null,"End Cash Position":5008997.0,"Beginning Cash Position":3093862.0,"Changes In Cash":1915135.0,"Financing Cash Flow":8127250.0,"Cash Flow From Continuing Financing Activities":8127250.0,"Proceeds From Stock Option Exercised":156000.0,"Net Common Stock Issuance":7971250.0,"Common Stock Issuance":7971250.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-6212115.0,"Cash Flow From Continuing Operating Activities":-6212115.0,"Change In Working Capital":-187549.0,"Change In Other Current Assets":-15937.0,"Change In Payables And Accrued Expense":-705047.0,"Change In Prepaid Assets":664.0,"Change In Receivables":532771.0,"Stock Based Compensation":277546.0,"Depreciation Amortization Depletion":16802.0,"Depreciation And Amortization":16802.0,"Depreciation":null,"Net Income From Continuing Operations":-6318914.0},"2025-06-30":{"Free Cash Flow":-4345116.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-10718.0,"End Cash Position":3093862.0,"Beginning Cash Position":7438769.0,"Changes In Cash":-4344907.0,"Financing Cash Flow":209.0,"Cash Flow From Continuing Financing Activities":209.0,"Proceeds From Stock Option Exercised":209.0,"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,"Short Term Debt Issuance":null,"Investing Cash Flow":-10718.0,"Cash Flow From Continuing Investing Activities":-10718.0,"Net PPE Purchase And Sale":-10718.0,"Purchase Of PPE":-10718.0,"Operating Cash Flow":-4334398.0,"Cash Flow From Continuing Operating Activities":-4334398.0,"Change In Working Capital":725842.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":-406110.0,"Change In Prepaid Assets":167178.0,"Change In Receivables":964774.0,"Stock Based Compensation":292740.0,"Depreciation Amortization Depletion":16803.0,"Depreciation And Amortization":16803.0,"Depreciation":null,"Net Income From Continuing Operations":-5369783.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-16894.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Stock Based Compensation":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"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,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Stock Based Compensation":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}