{"ticker":"HCWC","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":25371544.0,"Share Issued":25371544.0,"Net Debt":3915205.0,"Total Debt":16405788.0,"Tangible Book Value":-1491359.0,"Invested Capital":11005818.0,"Working Capital":-4138292.0,"Net Tangible Assets":-1491354.0,"Capital Lease Obligations":10141073.0,"Common Stock Equity":4741103.0,"Preferred Stock Equity":5.0,"Total Capitalization":9915962.0,"Total Equity Gross Minority Interest":4741108.0,"Stockholders Equity":4741108.0,"Retained Earnings":-8343912.0,"Additional Paid In Capital":13059644.0,"Capital Stock":25376.0,"Common Stock":25371.0,"Preferred Stock":5.0,"Total Liabilities Net Minority Interest":24962054.0,"Total Non Current Liabilities Net Minority Interest":12015574.0,"Other Non Current Liabilities":60136.0,"Long Term Debt And Capital Lease Obligation":11955438.0,"Long Term Capital Lease Obligation":6780584.0,"Long Term Debt":5174854.0,"Current Liabilities":12946480.0,"Other Current Liabilities":14567.0,"Current Deferred Liabilities":33008.0,"Current Deferred Revenue":33008.0,"Current Debt And Capital Lease Obligation":4450350.0,"Current Capital Lease Obligation":3360489.0,"Current Debt":1089861.0,"Other Current Borrowings":1089861.0,"Payables And Accrued Expenses":8448555.0,"Current Accrued Expenses":1481015.0,"Payables":6967540.0,"Accounts Payable":6967540.0,"Total Assets":29703162.0,"Total Non Current Assets":20894974.0,"Other Non Current Assets":628957.0,"Duefrom Related Parties Non Current":null,"Investments And Advances":2260652.0,"Long Term Equity Investment":2260652.0,"Investments In Other Ventures Under Equity Method":2260652.0,"Goodwill And Other Intangible Assets":6232462.0,"Other Intangible Assets":4020462.0,"Goodwill":2212000.0,"Net PPE":11772903.0,"Accumulated Depreciation":-2585484.0,"Gross PPE":14358387.0,"Leases":2170348.0,"Other Properties":11106168.0,"Machinery Furniture Equipment":1081871.0,"Buildings And Improvements":null,"Properties":0.0,"Current Assets":8808188.0,"Other Current Assets":116349.0,"Prepaid Assets":712390.0,"Inventory":5231620.0,"Inventories Adjustments Allowances":-501000.0,"Other Inventories":5732620.0,"Receivables":398319.0,"Duefrom Related Parties Current":115255.0,"Accounts Receivable":283064.0,"Allowance For Doubtful Accounts Receivable":-19000.0,"Gross Accounts Receivable":302064.0,"Cash Cash Equivalents And Short Term Investments":2349510.0,"Cash And Cash Equivalents":2349510.0,"Cash Financial":null},"2025-12-31":{"Ordinary Shares Number":19990750.0,"Share Issued":19990750.0,"Net Debt":4278839.0,"Total Debt":18032756.0,"Tangible Book Value":795416.0,"Invested Capital":14603488.0,"Working Capital":-2729916.0,"Net Tangible Assets":795421.0,"Capital Lease Obligations":10734299.0,"Common Stock Equity":7305031.0,"Preferred Stock Equity":5.0,"Total Capitalization":13485534.0,"Total Equity Gross Minority Interest":7305036.0,"Stockholders Equity":7305036.0,"Retained Earnings":-4666709.0,"Additional Paid In Capital":11951749.0,"Capital Stock":19996.0,"Common Stock":19991.0,"Preferred Stock":5.0,"Total Liabilities Net Minority Interest":26192683.0,"Total Non Current Liabilities Net Minority Interest":13478355.0,"Other Non Current Liabilities":63878.0,"Long Term Debt And Capital Lease Obligation":13414477.0,"Long Term Capital Lease Obligation":7233979.0,"Long Term Debt":6180498.0,"Current Liabilities":12714328.0,"Other Current Liabilities":14306.0,"Current Deferred Liabilities":27700.0,"Current Deferred Revenue":27700.0,"Current Debt And Capital Lease Obligation":4618279.0,"Current Capital Lease Obligation":3500320.0,"Current Debt":1117959.0,"Other Current Borrowings":1117959.0,"Payables And Accrued Expenses":8054043.0,"Current Accrued Expenses":743118.0,"Payables":7310925.0,"Accounts Payable":7310925.0,"Total Assets":33497719.0,"Total Non Current Assets":23513307.0,"Other Non Current Assets":630824.0,"Duefrom Related Parties Non Current":null,"Investments And Advances":3950081.0,"Long Term Equity Investment":3950081.0,"Investments In Other Ventures Under Equity Method":3950081.0,"Goodwill And Other Intangible Assets":6509615.0,"Other Intangible Assets":4297615.0,"Goodwill":2212000.0,"Net PPE":12422787.0,"Accumulated Depreciation":-2480974.0,"Gross PPE":14903761.0,"Leases":2125454.0,"Other Properties":11722966.0,"Machinery Furniture Equipment":1055341.0,"Buildings And Improvements":null,"Properties":0.0,"Current Assets":9984412.0,"Other Current Assets":85946.0,"Prepaid Assets":527651.0,"Inventory":5987262.0,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Receivables":363935.0,"Duefrom Related Parties Current":0.0,"Accounts Receivable":363935.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":3019618.0,"Cash And Cash Equivalents":3019618.0,"Cash Financial":null},"2025-09-30":{"Ordinary Shares Number":15065750.0,"Share Issued":15065750.0,"Net Debt":5464890.0,"Total Debt":19969492.0,"Tangible Book Value":-850149.0,"Invested Capital":14379021.0,"Working Capital":-291357.0,"Net Tangible Assets":-850146.0,"Capital Lease Obligations":11504215.0,"Common Stock Equity":5913744.0,"Preferred Stock Equity":3.0,"Total Capitalization":12448325.0,"Total Equity Gross Minority Interest":5913747.0,"Stockholders Equity":5913747.0,"Retained Earnings":-3006815.0,"Additional Paid In Capital":8905493.0,"Capital Stock":15069.0,"Common Stock":15066.0,"Preferred Stock":3.0,"Total Liabilities Net Minority Interest":27817598.0,"Total Non Current Liabilities Net Minority Interest":14362975.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":14362975.0,"Long Term Capital Lease Obligation":7828397.0,"Long Term Debt":6534578.0,"Current Liabilities":13454623.0,"Other Current Liabilities":null,"Current Deferred Liabilities":39089.0,"Current Deferred Revenue":39089.0,"Current Debt And Capital Lease Obligation":5606517.0,"Current Capital Lease Obligation":3675818.0,"Current Debt":1930699.0,"Other Current Borrowings":1930699.0,"Payables And Accrued Expenses":7809017.0,"Current Accrued Expenses":907021.0,"Payables":6901996.0,"Accounts Payable":6901996.0,"Total Assets":33731345.0,"Total Non Current Assets":20568079.0,"Other Non Current Assets":541123.0,"Duefrom Related Parties Non Current":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":6763893.0,"Other Intangible Assets":4551893.0,"Goodwill":2212000.0,"Net PPE":13263063.0,"Accumulated Depreciation":-2364098.0,"Gross PPE":15627161.0,"Leases":2078560.0,"Other Properties":12508090.0,"Machinery Furniture Equipment":1040511.0,"Buildings And Improvements":null,"Properties":0.0,"Current Assets":13163266.0,"Other Current Assets":216745.0,"Prepaid Assets":284968.0,"Inventory":6019930.0,"Inventories Adjustments Allowances":-2064000.0,"Other Inventories":8083930.0,"Receivables":3641236.0,"Duefrom Related Parties Current":3177907.0,"Accounts Receivable":463329.0,"Allowance For Doubtful Accounts Receivable":-24000.0,"Gross Accounts Receivable":487329.0,"Cash Cash Equivalents And Short Term Investments":3000387.0,"Cash And Cash Equivalents":3000387.0,"Cash Financial":3000387.0},"2025-06-30":{"Ordinary Shares Number":12565750.0,"Share Issued":12565750.0,"Net Debt":5028675.0,"Total Debt":22133408.0,"Tangible Book Value":-1298039.0,"Invested Capital":15481084.0,"Working Capital":1269333.0,"Net Tangible Assets":-1298036.0,"Capital Lease Obligations":12414707.0,"Common Stock Equity":5762383.0,"Preferred Stock Equity":3.0,"Total Capitalization":14442089.0,"Total Equity Gross Minority Interest":5762386.0,"Stockholders Equity":5762386.0,"Retained Earnings":-1782676.0,"Additional Paid In Capital":7532493.0,"Capital Stock":12569.0,"Common Stock":12566.0,"Preferred Stock":3.0,"Total Liabilities Net Minority Interest":30639333.0,"Total Non Current Liabilities Net Minority Interest":17407408.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":17407408.0,"Long Term Capital Lease Obligation":8727705.0,"Long Term Debt":8679703.0,"Current Liabilities":13231925.0,"Other Current Liabilities":null,"Current Deferred Liabilities":44777.0,"Current Deferred Revenue":44777.0,"Current Debt And Capital Lease Obligation":4726000.0,"Current Capital Lease Obligation":3687002.0,"Current Debt":1038998.0,"Other Current Borrowings":1038998.0,"Payables And Accrued Expenses":8461148.0,"Current Accrued Expenses":778894.0,"Payables":7682254.0,"Accounts Payable":7682254.0,"Total Assets":36401719.0,"Total Non Current Assets":21900461.0,"Other Non Current Assets":544939.0,"Duefrom Related Parties Non Current":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":7060422.0,"Other Intangible Assets":4848422.0,"Goodwill":2212000.0,"Net PPE":14295100.0,"Accumulated Depreciation":-2237839.0,"Gross PPE":16532939.0,"Leases":2056336.0,"Other Properties":13439736.0,"Machinery Furniture Equipment":1036867.0,"Buildings And Improvements":null,"Properties":0.0,"Current Assets":14501258.0,"Other Current Assets":100439.0,"Prepaid Assets":301724.0,"Inventory":6845003.0,"Inventories Adjustments Allowances":-1146000.0,"Other Inventories":7991003.0,"Receivables":2564066.0,"Duefrom Related Parties Current":2111354.0,"Accounts Receivable":452712.0,"Allowance For Doubtful Accounts Receivable":-48000.0,"Gross Accounts Receivable":500712.0,"Cash Cash Equivalents And Short Term Investments":4690026.0,"Cash And Cash Equivalents":4690026.0,"Cash Financial":4690026.0},"2025-03-31":{"Ordinary Shares Number":10565749.0,"Share Issued":10565749.0,"Net Debt":8850873.0,"Total Debt":23946915.0,"Tangible Book Value":-5231859.0,"Invested Capital":12768382.0,"Working Capital":-2435615.0,"Net Tangible Assets":-5231859.0,"Capital Lease Obligations":13303624.0,"Common Stock Equity":2125091.0,"Preferred Stock Equity":null,"Total Capitalization":11070837.0,"Total Equity Gross Minority Interest":2125091.0,"Stockholders Equity":2125091.0,"Retained Earnings":-1443317.0,"Additional Paid In Capital":3557842.0,"Capital Stock":10566.0,"Common Stock":10566.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":31960118.0,"Total Non Current Liabilities Net Minority Interest":18607647.0,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":18607647.0,"Long Term Capital Lease Obligation":9661901.0,"Long Term Debt":8945746.0,"Current Liabilities":13352471.0,"Other Current Liabilities":null,"Current Deferred Liabilities":41576.0,"Current Deferred Revenue":41576.0,"Current Debt And Capital Lease Obligation":5339268.0,"Current Capital Lease Obligation":3641723.0,"Current Debt":1697545.0,"Other Current Borrowings":1697545.0,"Payables And Accrued Expenses":7971627.0,"Current Accrued Expenses":898376.0,"Payables":7073251.0,"Accounts Payable":7073251.0,"Total Assets":34085209.0,"Total Non Current Assets":23168353.0,"Other Non Current Assets":528181.0,"Duefrom Related Parties Non Current":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":7356950.0,"Other Intangible Assets":5144950.0,"Goodwill":2212000.0,"Net PPE":15283222.0,"Accumulated Depreciation":-2099410.0,"Gross PPE":17382632.0,"Leases":2050792.0,"Other Properties":14337774.0,"Machinery Furniture Equipment":994066.0,"Buildings And Improvements":null,"Properties":0.0,"Current Assets":10916856.0,"Other Current Assets":199426.0,"Prepaid Assets":252331.0,"Inventory":7042303.0,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Receivables":1630378.0,"Duefrom Related Parties Current":1159251.0,"Accounts Receivable":471127.0,"Allowance For Doubtful Accounts Receivable":-23000.0,"Gross Accounts Receivable":494127.0,"Cash Cash Equivalents And Short Term Investments":1792418.0,"Cash And Cash Equivalents":1792418.0,"Cash Financial":1792418.0},"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,"Capital Lease Obligations":null,"Common Stock Equity":null,"Preferred 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,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Duefrom Related Parties Non Current":0.0,"Investments And Advances":0.0,"Long Term Equity Investment":0.0,"Investments In Other Ventures Under Equity Method":0.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":0.0,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Receivables":null,"Duefrom Related Parties Current":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":2056472.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-272120.0,"Total Unusual Items":-1866235.0,"Total Unusual Items Excluding Goodwill":-1866235.0,"Net Income From Continuing Operation Net Minority Interest":-3677203.0,"Reconciled Depreciation":1346293.0,"Reconciled Cost Of Revenue":11311193.0,"EBITDA":-2138355.0,"EBIT":-3484648.0,"Net Interest Income":-192555.0,"Interest Expense":192555.0,"Normalized Income":-1810968.0,"Net Income From Continuing And Discontinued Operation":-3677203.0,"Total Expenses":19860577.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-1615539.0,"Diluted Average Shares":21431118.0,"Basic Average Shares":21431118.0,"Diluted EPS":-0.17,"Basic EPS":-0.17,"Diluted NI Availto Com Stockholders":-3677203.0,"Net Income Common Stockholders":-3677203.0,"Net Income":-3677203.0,"Net Income Including Noncontrolling Interests":-3677203.0,"Net Income Continuous Operations":-3677203.0,"Tax Provision":0.0,"Pretax Income":-3677203.0,"Other Income Expense":-1869109.0,"Other Non Operating Income Expenses":-2874.0,"Special Income Charges":-1800728.0,"Gain On Sale Of Ppe":null,"Other Special Charges":176806.0,"Write Off":1623922.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-65507.0,"Net Non Operating Interest Income Expense":-192555.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":192555.0,"Operating Income":-1615539.0,"Operating Expense":8549384.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":8549384.0,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Rent And Landing Fees":null,"Salaries And Wages":null,"Gross Profit":6933845.0,"Cost Of Revenue":11311193.0,"Total Revenue":18245038.0,"Operating Revenue":18245038.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-60017.0,"Total Unusual Items":-30712.0,"Total Unusual Items Excluding Goodwill":-30712.0,"Net Income From Continuing Operation Net Minority Interest":-1659894.0,"Reconciled Depreciation":1364292.0,"Reconciled Cost Of Revenue":11385916.0,"EBITDA":-90729.0,"EBIT":-1455021.0,"Net Interest Income":-204873.0,"Interest Expense":204873.0,"Normalized Income":-1629182.0,"Net Income From Continuing And Discontinued Operation":-1659894.0,"Total Expenses":20132151.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-1425985.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1659894.0,"Net Income Common Stockholders":-1659894.0,"Net Income":-1659894.0,"Net Income Including Noncontrolling Interests":-1659894.0,"Net Income Continuous Operations":-1659894.0,"Tax Provision":0.0,"Pretax Income":-1659894.0,"Other Income Expense":-29036.0,"Other Non Operating Income Expenses":1676.0,"Special Income Charges":-30712.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":30712.0,"Write Off":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-204873.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":204873.0,"Operating Income":-1425985.0,"Operating Expense":8746235.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":8746235.0,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Rent And Landing Fees":null,"Salaries And Wages":null,"Gross Profit":7320250.0,"Cost Of Revenue":11385916.0,"Total Revenue":18706166.0,"Operating Revenue":18706166.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":763921.0,"Total Unusual Items":-375500.0,"Total Unusual Items Excluding Goodwill":-375500.0,"Net Income From Continuing Operation Net Minority Interest":-1224139.0,"Reconciled Depreciation":1371247.0,"Reconciled Cost Of Revenue":11648298.0,"EBITDA":388421.0,"EBIT":-982826.0,"Net Interest Income":-241313.0,"Interest Expense":241313.0,"Normalized Income":-848639.0,"Net Income From Continuing And Discontinued Operation":-1224139.0,"Total Expenses":19649349.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-609422.0,"Diluted Average Shares":13715025.0,"Basic Average Shares":13715025.0,"Diluted EPS":-0.09,"Basic EPS":-0.09,"Diluted NI Availto Com Stockholders":-1224139.0,"Net Income Common Stockholders":-1224139.0,"Net Income":-1224139.0,"Net Income Including Noncontrolling Interests":-1224139.0,"Net Income Continuous Operations":-1224139.0,"Tax Provision":0.0,"Pretax Income":-1224139.0,"Other Income Expense":-373404.0,"Other Non Operating Income Expenses":2096.0,"Special Income Charges":-375500.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":375500.0,"Write Off":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-241313.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":241313.0,"Operating Income":-609422.0,"Operating Expense":8001051.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":8001051.0,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Rent And Landing Fees":null,"Salaries And Wages":null,"Gross Profit":7391629.0,"Cost Of Revenue":11648298.0,"Total Revenue":19039927.0,"Operating Revenue":19039927.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":1320131.0,"Total Unusual Items":-27418.0,"Total Unusual Items Excluding Goodwill":-27418.0,"Net Income From Continuing Operation Net Minority Interest":-339359.0,"Reconciled Depreciation":1363117.0,"Reconciled Cost Of Revenue":11178203.0,"EBITDA":1292713.0,"EBIT":-70404.0,"Net Interest Income":-631034.0,"Interest Expense":268955.0,"Normalized Income":-311941.0,"Net Income From Continuing And Discontinued Operation":-339359.0,"Total Expenses":19876932.0,"Rent Expense Supplemental":1859964.0,"Total Operating Income As Reported":-39032.0,"Diluted Average Shares":12179535.0,"Basic Average Shares":12179535.0,"Diluted EPS":-0.03,"Basic EPS":-0.03,"Diluted NI Availto Com Stockholders":-339359.0,"Net Income Common Stockholders":-339359.0,"Net Income":-339359.0,"Net Income Including Noncontrolling Interests":-339359.0,"Net Income Continuous Operations":-339359.0,"Tax Provision":0.0,"Pretax Income":-339359.0,"Other Income Expense":-31372.0,"Other Non Operating Income Expenses":-3954.0,"Special Income Charges":-27418.0,"Gain On Sale Of Ppe":null,"Other Special Charges":27418.0,"Write Off":null,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-631034.0,"Total Other Finance Cost":362079.0,"Interest Expense Non Operating":268955.0,"Operating Income":323047.0,"Operating Expense":7770329.0,"Other Operating Expenses":988167.0,"Depreciation Amortization Depletion Income Statement":434717.0,"Depreciation And Amortization In Income Statement":434717.0,"Selling General And Administration":6347445.0,"Selling And Marketing Expense":569682.0,"General And Administrative Expense":5777763.0,"Rent And Landing Fees":1859964.0,"Salaries And Wages":3917799.0,"Gross Profit":8093376.0,"Cost Of Revenue":12106603.0,"Total Revenue":20199979.0,"Operating Revenue":20199979.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":940425.0,"Total Unusual Items":-7500.0,"Total Unusual Items Excluding Goodwill":-7500.0,"Net Income From Continuing Operation Net Minority Interest":-712410.0,"Reconciled Depreciation":1347604.0,"Reconciled Cost Of Revenue":12407696.0,"EBITDA":932925.0,"EBIT":-414679.0,"Net Interest Income":-297731.0,"Interest Expense":297731.0,"Normalized Income":-704910.0,"Net Income From Continuing And Discontinued Operation":-712410.0,"Total Expenses":20669281.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-409675.0,"Diluted Average Shares":10049082.0,"Basic Average Shares":10049082.0,"Diluted EPS":-0.07,"Basic EPS":-0.07,"Diluted NI Availto Com Stockholders":-712410.0,"Net Income Common Stockholders":-712410.0,"Net Income":-712410.0,"Net Income Including Noncontrolling Interests":-712410.0,"Net Income Continuous Operations":-712410.0,"Tax Provision":0.0,"Pretax Income":-712410.0,"Other Income Expense":-5004.0,"Other Non Operating Income Expenses":2496.0,"Special Income Charges":-7500.0,"Gain On Sale Of Ppe":null,"Other Special Charges":7500.0,"Write Off":0.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-297731.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":297731.0,"Operating Income":-409675.0,"Operating Expense":8261585.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":8261585.0,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Rent And Landing Fees":null,"Salaries And Wages":null,"Gross Profit":7851910.0,"Cost Of Revenue":12407696.0,"Total Revenue":20259606.0,"Operating Revenue":20259606.0},"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,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Rent Expense Supplemental":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,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":0.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":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,"Rent And Landing Fees":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-271038.0,"Repayment Of Debt":-285677.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-71423.0,"Interest Paid Supplemental Data":48319.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":2349510.0,"Beginning Cash Position":3019618.0,"Changes In Cash":-670108.0,"Financing Cash Flow":-285677.0,"Cash Flow From Continuing Financing Activities":-285677.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-285677.0,"Net Long Term Debt Issuance":-285677.0,"Long Term Debt Payments":-285677.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-184816.0,"Cash Flow From Continuing Investing Activities":-184816.0,"Net Other Investing Changes":-113393.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-71423.0,"Sale Of PPE":null,"Purchase Of PPE":-71423.0,"Operating Cash Flow":-199615.0,"Cash Flow From Continuing Operating Activities":-199615.0,"Change In Working Capital":-408883.0,"Change In Other Working Capital":5308.0,"Change In Other Current Liabilities":-937870.0,"Change In Other Current Assets":-28536.0,"Change In Payables And Accrued Expense":394512.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":-184739.0,"Change In Inventory":254533.0,"Change In Receivables":87909.0,"Changes In Account Receivables":89771.0,"Other Non Cash Items":16981.0,"Stock Based Compensation":236169.0,"Provisionand Write Offof Assets":-8900.0,"Asset Impairment Charge":2125031.0,"Depreciation Amortization Depletion":1346293.0,"Depreciation And Amortization":1346293.0,"Depreciation":1346293.0,"Operating Gains Losses":170897.0,"Gain Loss On Investment Securities":65507.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-3677203.0},"2025-12-31":{"Free Cash Flow":-927147.0,"Repayment Of Debt":-212543.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1989032.0,"Capital Expenditure":-72067.0,"Interest Paid Supplemental Data":52645.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":3019618.0,"Beginning Cash Position":3000387.0,"Changes In Cash":19231.0,"Financing Cash Flow":4762700.0,"Cash Flow From Continuing Financing Activities":4762700.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Preferred Stock Issuance":1989032.0,"Preferred Stock Issuance":1989032.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-212543.0,"Net Long Term Debt Issuance":-212543.0,"Long Term Debt Payments":-212543.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-3888389.0,"Cash Flow From Continuing Investing Activities":-3888389.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-60351.0,"Sale Of PPE":11716.0,"Purchase Of PPE":-72067.0,"Operating Cash Flow":-855080.0,"Cash Flow From Continuing Operating Activities":-855080.0,"Change In Working Capital":-1182530.0,"Change In Other Working Capital":-11389.0,"Change In Other Current Liabilities":-841600.0,"Change In Other Current Assets":-152.0,"Change In Payables And Accrued Expense":314679.0,"Change In Payable":314679.0,"Change In Account Payable":245025.0,"Change In Prepaid Assets":-242683.0,"Change In Inventory":-518729.0,"Change In Receivables":117344.0,"Changes In Account Receivables":117344.0,"Other Non Cash Items":-51514.0,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":551397.0,"Depreciation Amortization Depletion":1364292.0,"Depreciation And Amortization":1364292.0,"Depreciation":1364292.0,"Operating Gains Losses":43619.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":-9885.0,"Net Income From Continuing Operations":-1659894.0},"2025-09-30":{"Free Cash Flow":-351332.0,"Repayment Of Debt":-270784.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-42681.0,"Interest Paid Supplemental Data":174424.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":3000387.0,"Beginning Cash Position":4690026.0,"Changes In Cash":-1689639.0,"Financing Cash Flow":-1338307.0,"Cash Flow From Continuing Financing Activities":-1338307.0,"Net Other Financing Charges":-1067523.0,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-270784.0,"Net Long Term Debt Issuance":-270784.0,"Long Term Debt Payments":-270784.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-42681.0,"Cash Flow From Continuing Investing Activities":-42681.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-42681.0,"Sale Of PPE":null,"Purchase Of PPE":-42681.0,"Operating Cash Flow":-308651.0,"Cash Flow From Continuing Operating Activities":-308651.0,"Change In Working Capital":-1766788.0,"Change In Other Working Capital":-5688.0,"Change In Other Current Liabilities":-910492.0,"Change In Other Current Assets":-112490.0,"Change In Payables And Accrued Expense":-653560.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":16756.0,"Change In Inventory":-93096.0,"Change In Receivables":-8218.0,"Changes In Account Receivables":-10617.0,"Other Non Cash Items":17360.0,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":918169.0,"Depreciation Amortization Depletion":1371247.0,"Depreciation And Amortization":1371247.0,"Depreciation":1371247.0,"Operating Gains Losses":375500.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-1224139.0},"2025-06-30":{"Free Cash Flow":988570.0,"Repayment Of Debt":-266762.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-78467.0,"Interest Paid Supplemental Data":81706.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":4690026.0,"Beginning Cash Position":1792418.0,"Changes In Cash":2897608.0,"Financing Cash Flow":942454.0,"Cash Flow From Continuing Financing Activities":942454.0,"Net Other Financing Charges":-952104.0,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-266762.0,"Net Long Term Debt Issuance":-266762.0,"Long Term Debt Payments":-266762.0,"Long Term Debt Issuance":null,"Investing Cash Flow":888117.0,"Cash Flow From Continuing Investing Activities":888117.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-78467.0,"Sale Of PPE":null,"Purchase Of PPE":-78467.0,"Operating Cash Flow":1067037.0,"Cash Flow From Continuing Operating Activities":1067037.0,"Change In Working Capital":-697043.0,"Change In Other Working Capital":3202.0,"Change In Other Current Liabilities":-888917.0,"Change In Other Current Assets":82229.0,"Change In Payables And Accrued Expense":489520.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":-49393.0,"Change In Inventory":-352099.0,"Change In Receivables":18415.0,"Changes In Account Receivables":18415.0,"Other Non Cash Items":204900.0,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":549399.0,"Depreciation Amortization Depletion":1363117.0,"Depreciation And Amortization":1363117.0,"Depreciation":1363117.0,"Operating Gains Losses":-13977.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-339359.0},"2025-03-31":{"Free Cash Flow":965329.0,"Repayment Of Debt":-262799.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-127419.0,"Interest Paid Supplemental Data":298324.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1792418.0,"Beginning Cash Position":2056472.0,"Changes In Cash":-264054.0,"Financing Cash Flow":-262799.0,"Cash Flow From Continuing Financing Activities":-262799.0,"Net Other Financing Charges":-966584.0,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-262799.0,"Net Long Term Debt Issuance":-262799.0,"Long Term Debt Payments":-262799.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-1094003.0,"Cash Flow From Continuing Investing Activities":-1094003.0,"Net Other Investing Changes":-966584.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-127419.0,"Sale Of PPE":null,"Purchase Of PPE":-127419.0,"Operating Cash Flow":1092748.0,"Cash Flow From Continuing Operating Activities":1092748.0,"Change In Working Capital":-165182.0,"Change In Other Working Capital":-38881.0,"Change In Other Current Liabilities":-877794.0,"Change In Other Current Assets":-154428.0,"Change In Payables And Accrued Expense":1840093.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":222757.0,"Change In Inventory":-1193166.0,"Change In Receivables":36237.0,"Changes In Account Receivables":38636.0,"Other Non Cash Items":16982.0,"Stock Based Compensation":0.0,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":596423.0,"Depreciation Amortization Depletion":1347604.0,"Depreciation And Amortization":1347604.0,"Depreciation":1347604.0,"Operating Gains Losses":9331.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-712410.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1420000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":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":-1702063.0,"Proceeds From Stock Option Exercised":0.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":1420000.0,"Common Stock Issuance":1420000.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":0.0,"Purchase Of PPE":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 Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Payable":1372059.0,"Change In Account Payable":1173423.0,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":null}}}