{"ticker":"HSLV","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":203286668.0,"Share Issued":203286668.0,"Total Debt":470000.0,"Tangible Book Value":413503000.0,"Invested Capital":413503000.0,"Working Capital":96376000.0,"Net Tangible Assets":413503000.0,"Capital Lease Obligations":470000.0,"Common Stock Equity":413503000.0,"Total Capitalization":413503000.0,"Total Equity Gross Minority Interest":413503000.0,"Stockholders Equity":413503000.0,"Gains Losses Not Affecting Retained Earnings":13738000.0,"Other Equity Adjustments":12951000.0,"Foreign Currency Translation Adjustments":787000.0,"Retained Earnings":-155000.0,"Capital Stock":399920000.0,"Common Stock":399920000.0,"Total Liabilities Net Minority Interest":167075000.0,"Total Non Current Liabilities Net Minority Interest":141323000.0,"Other Non Current Liabilities":9019000.0,"Tradeand Other Payables Non Current":725000.0,"Non Current Deferred Liabilities":117500000.0,"Non Current Deferred Taxes Liabilities":117500000.0,"Long Term Debt And Capital Lease Obligation":222000.0,"Long Term Capital Lease Obligation":222000.0,"Long Term Provisions":13857000.0,"Current Liabilities":25752000.0,"Other Current Liabilities":1202000.0,"Current Debt And Capital Lease Obligation":248000.0,"Current Capital Lease Obligation":248000.0,"Payables And Accrued Expenses":24302000.0,"Payables":24302000.0,"Other Payable":1250000.0,"Total Tax Payable":5235000.0,"Accounts Payable":17817000.0,"Total Assets":580578000.0,"Total Non Current Assets":458450000.0,"Other Non Current Assets":3430000.0,"Non Current Accounts Receivable":4106000.0,"Net PPE":450914000.0,"Gross PPE":450914000.0,"Other Properties":450914000.0,"Current Assets":122128000.0,"Other Current Assets":2600000.0,"Prepaid Assets":null,"Inventory":8050000.0,"Work In Process":712000.0,"Raw Materials":7338000.0,"Receivables":8279000.0,"Taxes Receivable":7594000.0,"Accounts Receivable":685000.0,"Cash Cash Equivalents And Short Term Investments":103199000.0,"Cash And Cash Equivalents":103199000.0},"2025-09-30":{"Ordinary Shares Number":128580687.0,"Share Issued":128580687.0,"Total Debt":null,"Tangible Book Value":79942130.411353,"Invested Capital":79942130.411353,"Working Capital":71391135.620622,"Net Tangible Assets":79942130.411353,"Capital Lease Obligations":null,"Common Stock Equity":79942130.411353,"Total Capitalization":79942130.411353,"Total Equity Gross Minority Interest":79942130.411353,"Stockholders Equity":79942130.411353,"Gains Losses Not Affecting Retained Earnings":2761910.544279,"Other Equity Adjustments":2398572.30106,"Foreign Currency Translation Adjustments":363338.243219,"Retained Earnings":-17501060.535297,"Capital Stock":94681280.402371,"Common Stock":94681280.402371,"Total Liabilities Net Minority Interest":3018513.382432,"Total Non Current Liabilities Net Minority Interest":455650.080833,"Other Non Current Liabilities":null,"Tradeand Other Payables Non Current":0.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Provisions":455650.080833,"Current Liabilities":2562863.301599,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":2562863.301599,"Payables":2562863.301599,"Other Payable":1250314.352434,"Total Tax Payable":null,"Accounts Payable":1312548.949165,"Total Assets":82960643.793785,"Total Non Current Assets":9006644.871565,"Other Non Current Assets":43563.858452,"Non Current Accounts Receivable":178769.894018,"Net PPE":8784311.119095,"Gross PPE":null,"Other Properties":null,"Current Assets":73953998.92222,"Other Current Assets":158557.212143,"Prepaid Assets":null,"Inventory":null,"Work In Process":null,"Raw Materials":null,"Receivables":200881.623855,"Taxes Receivable":133363.750674,"Accounts Receivable":67517.873181,"Cash Cash Equivalents And Short Term Investments":73594560.086222,"Cash And Cash Equivalents":73594560.086222},"2025-06-30":{"Ordinary Shares Number":105470985.0,"Share Issued":105470985.0,"Total Debt":null,"Tangible Book Value":24190579.164687,"Invested Capital":24190579.164687,"Working Capital":15983451.602295,"Net Tangible Assets":24190579.164687,"Capital Lease Obligations":null,"Common Stock Equity":24190579.164687,"Total Capitalization":24190579.164687,"Total Equity Gross Minority Interest":24190579.164687,"Stockholders Equity":24190579.164687,"Gains Losses Not Affecting Retained Earnings":2160621.1861,"Other Equity Adjustments":2086983.593379,"Foreign Currency Translation Adjustments":73637.592721,"Retained Earnings":-14672440.530566,"Capital Stock":36702398.509153,"Common Stock":36702398.509153,"Total Liabilities Net Minority Interest":2471882.193883,"Total Non Current Liabilities Net Minority Interest":418168.597216,"Other Non Current Liabilities":null,"Tradeand Other Payables Non Current":0.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Provisions":418168.597216,"Current Liabilities":2053713.596668,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":2053713.596668,"Payables":2053713.596668,"Other Payable":1246300.288669,"Total Tax Payable":null,"Accounts Payable":807413.307999,"Total Assets":26662461.358571,"Total Non Current Assets":8625296.159608,"Other Non Current Assets":43563.415793,"Non Current Accounts Receivable":16305.038915,"Net PPE":8565427.7049,"Gross PPE":null,"Other Properties":null,"Current Assets":18037165.198962,"Other Current Assets":null,"Prepaid Assets":106362.407279,"Inventory":null,"Work In Process":null,"Raw Materials":null,"Receivables":185588.482479,"Taxes Receivable":145587.020865,"Accounts Receivable":40001.461614,"Cash Cash Equivalents And Short Term Investments":17745214.309205,"Cash And Cash Equivalents":17745214.309205},"2025-03-31":{"Ordinary Shares Number":104870985.0,"Share Issued":104870985.0,"Total Debt":null,"Tangible Book Value":26352890.413735,"Invested Capital":26352890.413735,"Working Capital":19600426.242567,"Net Tangible Assets":26352890.413735,"Capital Lease Obligations":null,"Common Stock Equity":26352890.413735,"Total Capitalization":26352890.413735,"Total Equity Gross Minority Interest":26352890.413735,"Stockholders Equity":26352890.413735,"Gains Losses Not Affecting Retained Earnings":1894465.834213,"Other Equity Adjustments":1672519.932081,"Foreign Currency Translation Adjustments":221945.902132,"Retained Earnings":-10571536.779143,"Capital Stock":35029961.358666,"Common Stock":35029961.358666,"Total Liabilities Net Minority Interest":3274598.738042,"Total Non Current Liabilities Net Minority Interest":1630176.576224,"Other Non Current Liabilities":null,"Tradeand Other Payables Non Current":1255668.676761,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Provisions":374507.899463,"Current Liabilities":1644422.161818,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":1644422.161818,"Payables":1644422.161818,"Other Payable":1255668.676761,"Total Tax Payable":null,"Accounts Payable":388753.485057,"Total Assets":29627489.151777,"Total Non Current Assets":8382640.747392,"Other Non Current Assets":43911.369496,"Non Current Accounts Receivable":67009.524076,"Net PPE":8271719.85382,"Gross PPE":null,"Other Properties":null,"Current Assets":21244848.404385,"Other Current Assets":null,"Prepaid Assets":14029.669278,"Inventory":null,"Work In Process":null,"Raw Materials":null,"Receivables":62526.98954,"Taxes Receivable":null,"Accounts Receivable":62526.98954,"Cash Cash Equivalents And Short Term Investments":21168291.745568,"Cash And Cash Equivalents":21168291.745568},"2024-12-31":{"Ordinary Shares Number":81720985.0,"Share Issued":81720985.0,"Total Debt":null,"Tangible Book Value":7656527.707133,"Invested Capital":7656527.707133,"Working Capital":-185658.344888,"Net Tangible Assets":7656527.707133,"Capital Lease Obligations":null,"Common Stock Equity":7656527.707133,"Total Capitalization":7656527.707133,"Total Equity Gross Minority Interest":7656527.707133,"Stockholders Equity":7656527.707133,"Gains Losses Not Affecting Retained Earnings":1650320.86344,"Other Equity Adjustments":1405783.903177,"Foreign Currency Translation Adjustments":244536.960263,"Retained Earnings":-7872769.459096,"Capital Stock":13878976.302789,"Common Stock":13878976.302789,"Total Liabilities Net Minority Interest":3150656.010702,"Total Non Current Liabilities Net Minority Interest":1613387.077669,"Other Non Current Liabilities":null,"Tradeand Other Payables Non Current":1253231.279482,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Provisions":360155.798187,"Current Liabilities":1537268.933033,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":1537268.933033,"Payables":1537268.933033,"Other Payable":1253231.279482,"Total Tax Payable":null,"Accounts Payable":284037.653551,"Total Assets":10807183.717835,"Total Non Current Assets":9455573.12969,"Other Non Current Assets":43107.881186,"Non Current Accounts Receivable":65425.483734,"Net PPE":9347039.76477,"Gross PPE":null,"Other Properties":null,"Current Assets":1351610.588145,"Other Current Assets":null,"Prepaid Assets":18903.420453,"Inventory":null,"Work In Process":null,"Raw Materials":null,"Receivables":167841.88853,"Taxes Receivable":null,"Accounts Receivable":167841.88853,"Cash Cash Equivalents And Short Term Investments":1164865.279162,"Cash And Cash Equivalents":1164865.279162}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":98384.634158,"Tax Rate For Calcs":0.003856,"Normalized EBITDA":970000.0,"Total Unusual Items":25514000.0,"Total Unusual Items Excluding Goodwill":25514000.0,"Net Income From Continuing Operation Net Minority Interest":20408000.0,"Reconciled Depreciation":5910000.0,"Reconciled Cost Of Revenue":18256000.0,"EBITDA":26484000.0,"EBIT":20574000.0,"Net Interest Income":1032000.0,"Interest Expense":87000.0,"Interest Income":1119000.0,"Normalized Income":-5007615.365842,"Net Income From Continuing And Discontinued Operation":20408000.0,"Total Expenses":24389000.0,"Total Operating Income As Reported":null,"Diluted Average Shares":152068046.0,"Basic Average Shares":146648074.0,"Diluted EPS":0.13,"Basic EPS":0.14,"Diluted NI Availto Com Stockholders":20408000.0,"Net Income Common Stockholders":20408000.0,"Net Income":20408000.0,"Net Income Including Noncontrolling Interests":20408000.0,"Net Income Continuous Operations":20408000.0,"Tax Provision":79000.0,"Pretax Income":20487000.0,"Other Income Expense":25514000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":24493000.0,"Gain On Sale Of Ppe":null,"Write Off":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":-24493000.0,"Gain On Sale Of Security":1021000.0,"Net Non Operating Interest Income Expense":1032000.0,"Interest Expense Non Operating":87000.0,"Interest Income Non Operating":1119000.0,"Operating Income":-6059000.0,"Operating Expense":6133000.0,"Other Operating Expenses":1991000.0,"Selling General And Administration":4142000.0,"Selling And Marketing Expense":71000.0,"General And Administrative Expense":4071000.0,"Other Gand A":1723000.0,"Salaries And Wages":2348000.0,"Gross Profit":74000.0,"Cost Of Revenue":18256000.0,"Total Revenue":18330000.0,"Operating Revenue":18330000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3027491.287947,"Total Unusual Items":-33304.832046,"Total Unusual Items Excluding Goodwill":-33304.832046,"Net Income From Continuing Operation Net Minority Interest":-3075313.095024,"Reconciled Depreciation":10603.197413,"Reconciled Cost Of Revenue":null,"EBITDA":-3060796.119993,"EBIT":-3071399.317406,"Net Interest Income":121279.683851,"Interest Expense":3913.777618,"Interest Income":125193.461469,"Normalized Income":-3042008.262978,"Net Income From Continuing And Discontinued Operation":-3075313.095024,"Total Expenses":3163287.94683,"Total Operating Income As Reported":-3163287.94683,"Diluted Average Shares":105733266.0,"Basic Average Shares":105733266.0,"Diluted EPS":-0.028741,"Basic EPS":-0.028741,"Diluted NI Availto Com Stockholders":-3075313.095024,"Net Income Common Stockholders":-3075313.095024,"Net Income":-3075313.095024,"Net Income Including Noncontrolling Interests":-3075313.095024,"Net Income Continuous Operations":-3075313.095024,"Tax Provision":null,"Pretax Income":-3075313.095024,"Other Income Expense":-33304.832046,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Write Off":0.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-33304.832046,"Net Non Operating Interest Income Expense":121279.683851,"Interest Expense Non Operating":3913.777618,"Interest Income Non Operating":125193.461469,"Operating Income":-3163287.94683,"Operating Expense":3163287.94683,"Other Operating Expenses":2081087.120532,"Selling General And Administration":1082200.826298,"Selling And Marketing Expense":80848.571942,"General And Administrative Expense":1001352.254356,"Other Gand A":238499.730555,"Salaries And Wages":762852.523801,"Gross Profit":null,"Cost Of Revenue":null,"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":-3633657.324515,"Total Unusual Items":81346.877626,"Total Unusual Items Excluding Goodwill":81346.877626,"Net Income From Continuing Operation Net Minority Interest":-3626802.353199,"Reconciled Depreciation":5058.647276,"Reconciled Cost Of Revenue":null,"EBITDA":-3552310.446889,"EBIT":-3557369.094165,"Net Interest Income":84355.610772,"Interest Expense":69433.259035,"Interest Income":153788.869807,"Normalized Income":-3708149.230825,"Net Income From Continuing And Discontinued Operation":-3626802.353199,"Total Expenses":3792504.841598,"Total Operating Income As Reported":-3792504.841598,"Diluted Average Shares":105053403.0,"Basic Average Shares":105053403.0,"Diluted EPS":-0.03654,"Basic EPS":-0.03654,"Diluted NI Availto Com Stockholders":-3626802.353199,"Net Income Common Stockholders":-3626802.353199,"Net Income":-3626802.353199,"Net Income Including Noncontrolling Interests":-3626802.353199,"Net Income Continuous Operations":-3626802.353199,"Tax Provision":null,"Pretax Income":-3626802.353199,"Other Income Expense":81346.877626,"Other Non Operating Income Expenses":null,"Special Income Charges":-4128.32974,"Gain On Sale Of Ppe":0.0,"Write Off":4128.32974,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":85475.207367,"Net Non Operating Interest Income Expense":84355.610772,"Interest Expense Non Operating":69433.259035,"Interest Income Non Operating":153788.869807,"Operating Income":-3792504.841598,"Operating Expense":3792504.841598,"Other Operating Expenses":2637448.02134,"Selling General And Administration":1155056.820258,"Selling And Marketing Expense":51087.806482,"General And Administrative Expense":1103969.013776,"Other Gand A":303434.79373,"Salaries And Wages":800534.220046,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1322727.113919,"Total Unusual Items":-126127.271838,"Total Unusual Items Excluding Goodwill":-126127.271838,"Net Income From Continuing Operation Net Minority Interest":-1542254.613552,"Reconciled Depreciation":2407.222366,"Reconciled Cost Of Revenue":null,"EBITDA":-1448854.385757,"EBIT":-1451261.608122,"Net Interest Income":-11113.052106,"Interest Expense":90993.005429,"Interest Income":79879.953323,"Normalized Income":-1416127.341714,"Net Income From Continuing And Discontinued Operation":-1542254.613552,"Total Expenses":1405014.289607,"Total Operating Income As Reported":-1405014.289607,"Diluted Average Shares":86883763.0,"Basic Average Shares":86883763.0,"Diluted EPS":-0.020963,"Basic EPS":-0.020963,"Diluted NI Availto Com Stockholders":-1542254.613552,"Net Income Common Stockholders":-1542254.613552,"Net Income":-1542254.613552,"Net Income Including Noncontrolling Interests":-1542254.613552,"Net Income Continuous Operations":-1542254.613552,"Tax Provision":null,"Pretax Income":-1542254.613552,"Other Income Expense":-126127.271838,"Other Non Operating Income Expenses":null,"Special Income Charges":-123263.06154,"Gain On Sale Of Ppe":0.0,"Write Off":123263.06154,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-2864.210298,"Net Non Operating Interest Income Expense":-11113.052106,"Interest Expense Non Operating":90993.005429,"Interest Income Non Operating":79879.953323,"Operating Income":-1405014.289607,"Operating Expense":1405014.289607,"Other Operating Expenses":419618.338213,"Selling General And Administration":985395.951394,"Selling And Marketing Expense":54432.573317,"General And Administrative Expense":930963.378077,"Other Gand A":228489.074914,"Salaries And Wages":702474.303163,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":0.0,"Operating Revenue":0.0},"2024-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-751508.859454,"Total Unusual Items":-69005.49753,"Total Unusual Items Excluding Goodwill":-69005.49753,"Net Income From Continuing Operation Net Minority Interest":-827220.786098,"Reconciled Depreciation":2131.425107,"Reconciled Cost Of Revenue":2131.425107,"EBITDA":-820514.356984,"EBIT":-822645.782092,"Net Interest Income":2877.667765,"Interest Expense":4575.004006,"Interest Income":7452.671772,"Normalized Income":-758215.288568,"Net Income From Continuing And Discontinued Operation":-827220.786098,"Total Expenses":761124.311067,"Total Operating Income As Reported":-930367.4078,"Diluted Average Shares":81625729.0,"Basic Average Shares":81625729.0,"Diluted EPS":-0.006968,"Basic EPS":-0.006968,"Diluted NI Availto Com Stockholders":-827220.786098,"Net Income Common Stockholders":-827220.786098,"Net Income":-827220.786098,"Net Income Including Noncontrolling Interests":-827220.786098,"Net Income Continuous Operations":-827220.786098,"Tax Provision":null,"Pretax Income":-827220.786098,"Other Income Expense":-68974.142796,"Other Non Operating Income Expenses":31.354734,"Special Income Charges":95662.595196,"Gain On Sale Of Ppe":95662.595196,"Write Off":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":-164668.092726,"Net Non Operating Interest Income Expense":2877.667765,"Interest Expense Non Operating":4575.004006,"Interest Income Non Operating":7452.671772,"Operating Income":-761124.311067,"Operating Expense":758992.885959,"Other Operating Expenses":71033.103631,"Selling General And Administration":687959.782328,"Selling And Marketing Expense":0.0,"General And Administrative Expense":687959.782328,"Other Gand A":216040.384897,"Salaries And Wages":471919.397432,"Gross Profit":-2131.425107,"Cost Of Revenue":2131.425107,"Total Revenue":0.0,"Operating Revenue":0.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-9262000.0,"Repayment Of Debt":-33000.0,"Issuance Of Capital Stock":39800000.0,"Capital Expenditure":-247000.0,"End Cash Position":103199000.0,"Beginning Cash Position":78942000.0,"Effect Of Exchange Rate Changes":-849000.0,"Changes In Cash":25106000.0,"Financing Cash Flow":42276000.0,"Cash Flow From Continuing Financing Activities":42276000.0,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":2509000.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":39800000.0,"Common Stock Issuance":39800000.0,"Net Issuance Payments Of Debt":-33000.0,"Net Long Term Debt Issuance":-33000.0,"Long Term Debt Payments":-33000.0,"Investing Cash Flow":-8155000.0,"Cash Flow From Continuing Investing Activities":-8155000.0,"Net Other Investing Changes":-10352000.0,"Interest Received Cfi":630000.0,"Net Investment Properties Purchase And Sale":-1161000.0,"Purchase Of Investment Properties":-1161000.0,"Net Business Purchase And Sale":2975000.0,"Sale Of Business":16194000.0,"Purchase Of Business":-13219000.0,"Net PPE Purchase And Sale":-247000.0,"Sale Of PPE":null,"Purchase Of PPE":-247000.0,"Operating Cash Flow":-9015000.0,"Cash Flow From Continuing Operating Activities":-9015000.0,"Change In Working Capital":-6657000.0,"Change In Payables And Accrued Expense":-10553000.0,"Change In Accrued Expense":-13592000.0,"Change In Payable":3039000.0,"Change In Account Payable":-98000.0,"Change In Tax Payable":3137000.0,"Change In Income Tax Payable":3137000.0,"Change In Prepaid Assets":-809000.0,"Change In Inventory":3994000.0,"Change In Receivables":711000.0,"Changes In Account Receivables":null,"Other Non Cash Items":-490000.0,"Stock Based Compensation":1795000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":5910000.0,"Depletion":5795000.0,"Depreciation And Amortization":115000.0,"Depreciation":115000.0,"Operating Gains Losses":-29981000.0,"Net Foreign Currency Exchange Gain Loss":-1515000.0,"Gain Loss On Sale Of PPE":null,"Gain Loss On Sale Of Business":-28466000.0,"Net Income From Continuing Operations":20408000.0},"2025-09-30":{"Free Cash Flow":-2744337.704329,"Repayment Of Debt":null,"Issuance Of Capital Stock":58787387.821089,"Capital Expenditure":-53419.795222,"End Cash Position":73594560.086222,"Beginning Cash Position":17446857.55344,"Effect Of Exchange Rate Changes":-31924.555416,"Changes In Cash":56179627.088198,"Financing Cash Flow":58799211.065206,"Cash Flow From Continuing Financing Activities":58799211.065206,"Net Other Financing Charges":null,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":11823.244117,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":58787387.821089,"Common Stock Issuance":58787387.821089,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":71333.9321,"Cash Flow From Continuing Investing Activities":71333.9321,"Net Other Investing Changes":null,"Interest Received Cfi":124753.727322,"Net Investment Properties Purchase And Sale":null,"Purchase Of Investment Properties":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-53419.795222,"Sale Of PPE":0.0,"Purchase Of PPE":-53419.795222,"Operating Cash Flow":-2690917.909107,"Cash Flow From Continuing Operating Activities":-2690917.909107,"Change In Working Capital":80336.985809,"Change In Payables And Accrued Expense":315472.606431,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-53983.114784,"Change In Inventory":null,"Change In Receivables":-181152.505838,"Changes In Account Receivables":-28188.97072,"Other Non Cash Items":-89129.513203,"Stock Based Compensation":346677.923478,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":10603.197413,"Depletion":null,"Depreciation And Amortization":10603.197413,"Depreciation":10603.197413,"Operating Gains Losses":35906.59242,"Net Foreign Currency Exchange Gain Loss":35906.59242,"Gain Loss On Sale Of PPE":0.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-3075313.095024},"2025-06-30":{"Free Cash Flow":-3190639.090876,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-70514.853656,"End Cash Position":17745214.309205,"Beginning Cash Position":22139185.149998,"Effect Of Exchange Rate Changes":-22647.714401,"Changes In Cash":-4371323.126393,"Financing Cash Flow":-90157.488947,"Cash Flow From Continuing Financing Activities":-90157.488947,"Net Other Financing Charges":-213367.0,"Interest Paid Cff":-155930.134834,"Proceeds From Stock Option Exercised":65772.645887,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-1161041.400227,"Cash Flow From Continuing Investing Activities":-1161041.400227,"Net Other Investing Changes":null,"Interest Received Cfi":152941.864289,"Net Investment Properties Purchase And Sale":null,"Purchase Of Investment Properties":null,"Net Business Purchase And Sale":-1243468.41086,"Sale Of Business":0.0,"Purchase Of Business":-1243468.41086,"Net PPE Purchase And Sale":-70514.853656,"Sale Of PPE":0.0,"Purchase Of PPE":-70514.853656,"Operating Cash Flow":-3120124.23722,"Cash Flow From Continuing Operating Activities":-3120124.23722,"Change In Working Capital":328753.60836,"Change In Payables And Accrued Expense":490986.955092,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-91689.260789,"Change In Inventory":null,"Change In Receivables":-70544.085943,"Changes In Account Receivables":-265.283005,"Other Non Cash Items":-61381.956371,"Stock Based Compensation":348519.750064,"Asset Impairment Charge":4128.32974,"Depreciation Amortization Depletion":5058.647276,"Depletion":null,"Depreciation And Amortization":5058.647276,"Depreciation":5058.647276,"Operating Gains Losses":-118400.263091,"Net Foreign Currency Exchange Gain Loss":-118400.263091,"Gain Loss On Sale Of PPE":0.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-3626802.353199},"2025-03-31":{"Free Cash Flow":-1096249.764169,"Repayment Of Debt":null,"Issuance Of Capital Stock":20988413.189762,"Capital Expenditure":-27192.878255,"End Cash Position":21168291.745568,"Beginning Cash Position":1168186.233064,"Effect Of Exchange Rate Changes":541.537688,"Changes In Cash":19999563.974817,"Financing Cash Flow":21048925.659104,"Cash Flow From Continuing Financing Activities":21048925.659104,"Net Other Financing Charges":30036728.0,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":60512.469342,"Cash Dividends Paid":null,"Net Common Stock Issuance":20988413.189762,"Common Stock Issuance":20988413.189762,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":19695.201627,"Cash Flow From Continuing Investing Activities":19695.201627,"Net Other Investing Changes":null,"Interest Received Cfi":46888.079882,"Net Investment Properties Purchase And Sale":null,"Purchase Of Investment Properties":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-27192.878255,"Sale Of PPE":0.0,"Purchase Of PPE":-27192.878255,"Operating Cash Flow":-1069056.885914,"Cash Flow From Continuing Operating Activities":-1069056.885914,"Change In Working Capital":3762.114722,"Change In Payables And Accrued Expense":17701.644178,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":4903.885795,"Change In Inventory":null,"Change In Receivables":-18843.415251,"Changes In Account Receivables":null,"Other Non Cash Items":44104.925547,"Stock Based Compensation":325219.584798,"Asset Impairment Charge":123263.06154,"Depreciation Amortization Depletion":2407.222366,"Depletion":null,"Depreciation And Amortization":2407.222366,"Depreciation":2407.222366,"Operating Gains Losses":-25559.181335,"Net Foreign Currency Exchange Gain Loss":-25559.181335,"Gain Loss On Sale Of PPE":0.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-1542254.613552},"2024-12-31":{"Free Cash Flow":-269705.056473,"Repayment Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"End Cash Position":1164865.279162,"Beginning Cash Position":1742552.554017,"Effect Of Exchange Rate Changes":-87936.788857,"Changes In Cash":-489750.485998,"Financing Cash Flow":2612.89446,"Cash Flow From Continuing Financing Activities":2612.89446,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":2612.89446,"Cash Dividends Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-222658.323985,"Cash Flow From Continuing Investing Activities":-222658.323985,"Net Other Investing Changes":-325773.590953,"Interest Received Cfi":7452.671772,"Net Investment Properties Purchase And Sale":null,"Purchase Of Investment Properties":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":95662.595196,"Sale Of PPE":95662.595196,"Purchase Of PPE":null,"Operating Cash Flow":-269705.056473,"Cash Flow From Continuing Operating Activities":-269705.056473,"Change In Working Capital":54959.273685,"Change In Payables And Accrued Expense":24503.37586,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-1110.654338,"Change In Inventory":null,"Change In Receivables":31566.552164,"Changes In Account Receivables":null,"Other Non Cash Items":-2877.667765,"Stock Based Compensation":444451.954097,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":2131.425107,"Depletion":null,"Depreciation And Amortization":2131.425107,"Depreciation":2131.425107,"Operating Gains Losses":58850.744501,"Net Foreign Currency Exchange Gain Loss":154513.339697,"Gain Loss On Sale Of PPE":-95662.595196,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-827220.786098}}}