{"ticker":"INHD","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":420661.0,"Share Issued":420661.0,"Total Debt":176884.0,"Tangible Book Value":46814438.0,"Invested Capital":46864438.0,"Working Capital":42030954.0,"Net Tangible Assets":46814438.0,"Capital Lease Obligations":126884.0,"Common Stock Equity":46814438.0,"Total Capitalization":46814438.0,"Total Equity Gross Minority Interest":46814438.0,"Minority Interest":null,"Stockholders Equity":46814438.0,"Other Equity Interest":null,"Retained Earnings":-15923046.0,"Additional Paid In Capital":62737484.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":320051.0,"Total Non Current Liabilities Net Minority Interest":61896.0,"Other Non Current Liabilities":null,"Liabilities Heldfor Sale Non Current":null,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":61896.0,"Long Term Capital Lease Obligation":61896.0,"Long Term Debt":null,"Current Liabilities":258155.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":114988.0,"Current Capital Lease Obligation":64988.0,"Current Debt":50000.0,"Other Current Borrowings":50000.0,"Payables And Accrued Expenses":143167.0,"Current Accrued Expenses":4010.0,"Payables":139157.0,"Other Payable":139157.0,"Dueto Related Parties Current":null,"Total Tax Payable":0.0,"Accounts Payable":null,"Total Assets":47134489.0,"Total Non Current Assets":4845380.0,"Investments And Advances":4700000.0,"Long Term Equity Investment":4700000.0,"Investments In Other Ventures Under Equity Method":4700000.0,"Goodwill And Other Intangible Assets":0.0,"Goodwill":0.0,"Net PPE":145380.0,"Accumulated Depreciation":0.0,"Gross PPE":145380.0,"Leases":12759.0,"Construction In Progress":null,"Other Properties":132621.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Current Assets":42289109.0,"Other Current Assets":42000.0,"Assets Held For Sale Current":null,"Prepaid Assets":2507481.0,"Inventory":2441795.0,"Finished Goods":2441795.0,"Raw Materials":null,"Receivables":5362675.0,"Other Receivables":350100.0,"Loans Receivable":5012575.0,"Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":31935158.0,"Cash And Cash Equivalents":31935158.0},"2025-12-31":{"Ordinary Shares Number":204061.0,"Share Issued":204061.0,"Total Debt":50000.0,"Tangible Book Value":47158259.0,"Invested Capital":47208259.0,"Working Capital":44958259.0,"Net Tangible Assets":47158259.0,"Capital Lease Obligations":null,"Common Stock Equity":47158259.0,"Total Capitalization":47158259.0,"Total Equity Gross Minority Interest":47158259.0,"Minority Interest":null,"Stockholders Equity":47158259.0,"Other Equity Interest":null,"Retained Earnings":-14846625.0,"Additional Paid In Capital":62004884.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":178408.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Other Non Current Liabilities":null,"Liabilities Heldfor Sale Non Current":null,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":178408.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":50000.0,"Current Capital Lease Obligation":null,"Current Debt":50000.0,"Other Current Borrowings":50000.0,"Payables And Accrued Expenses":128408.0,"Current Accrued Expenses":1285.0,"Payables":127123.0,"Other Payable":127123.0,"Dueto Related Parties Current":null,"Total Tax Payable":0.0,"Accounts Payable":null,"Total Assets":47336667.0,"Total Non Current Assets":2200000.0,"Investments And Advances":2200000.0,"Long Term Equity Investment":2200000.0,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":0.0,"Goodwill":0.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Current Assets":45136667.0,"Other Current Assets":null,"Assets Held For Sale Current":null,"Prepaid Assets":658149.0,"Inventory":2021409.0,"Finished Goods":2021409.0,"Raw Materials":null,"Receivables":5307196.0,"Other Receivables":350100.0,"Loans Receivable":4957096.0,"Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":37149913.0,"Cash And Cash Equivalents":37149913.0},"2025-09-30":{"Ordinary Shares Number":26976.0,"Share Issued":26976.0,"Total Debt":50000.0,"Tangible Book Value":15166727.0,"Invested Capital":15216727.0,"Working Capital":13337273.0,"Net Tangible Assets":15166727.0,"Capital Lease Obligations":null,"Common Stock Equity":15166727.0,"Total Capitalization":15166727.0,"Total Equity Gross Minority Interest":15166727.0,"Minority Interest":0.0,"Stockholders Equity":15166727.0,"Other Equity Interest":null,"Retained Earnings":-14818007.0,"Additional Paid In Capital":29984734.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":838656.0,"Total Non Current Liabilities Net Minority Interest":370546.0,"Other Non Current Liabilities":370546.0,"Liabilities Heldfor Sale Non Current":null,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":468110.0,"Current Deferred Liabilities":100000.0,"Current Deferred Revenue":100000.0,"Current Debt And Capital Lease Obligation":50000.0,"Current Capital Lease Obligation":null,"Current Debt":50000.0,"Other Current Borrowings":50000.0,"Payables And Accrued Expenses":318110.0,"Current Accrued Expenses":null,"Payables":318110.0,"Other Payable":317310.0,"Dueto Related Parties Current":null,"Total Tax Payable":800.0,"Accounts Payable":null,"Total Assets":16005383.0,"Total Non Current Assets":2200000.0,"Investments And Advances":2200000.0,"Long Term Equity Investment":2200000.0,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":0.0,"Goodwill":0.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Current Assets":13805383.0,"Other Current Assets":13250.0,"Assets Held For Sale Current":0.0,"Prepaid Assets":287927.0,"Inventory":2107000.0,"Finished Goods":2107000.0,"Raw Materials":null,"Receivables":1266264.0,"Other Receivables":350100.0,"Loans Receivable":916164.0,"Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":10130942.0,"Cash And Cash Equivalents":10130942.0},"2025-06-30":{"Ordinary Shares Number":16142.0,"Share Issued":16142.0,"Total Debt":50000.0,"Tangible Book Value":7950863.0,"Invested Capital":8000863.0,"Working Capital":6950863.0,"Net Tangible Assets":7950863.0,"Capital Lease Obligations":null,"Common Stock Equity":7950863.0,"Total Capitalization":7950863.0,"Total Equity Gross Minority Interest":7950863.0,"Minority Interest":0.0,"Stockholders Equity":7950863.0,"Other Equity Interest":-293750.0,"Retained Earnings":-13509126.0,"Additional Paid In Capital":21753739.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":880702.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Other Non Current Liabilities":null,"Liabilities Heldfor Sale Non Current":0.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":880702.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":50000.0,"Current Capital Lease Obligation":null,"Current Debt":50000.0,"Other Current Borrowings":50000.0,"Payables And Accrued Expenses":830702.0,"Current Accrued Expenses":null,"Payables":830702.0,"Other Payable":830702.0,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":8831565.0,"Total Non Current Assets":1000000.0,"Investments And Advances":1000000.0,"Long Term Equity Investment":1000000.0,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":0.0,"Goodwill":0.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Current Assets":7831565.0,"Other Current Assets":52848.0,"Assets Held For Sale Current":0.0,"Prepaid Assets":309528.0,"Inventory":2058800.0,"Finished Goods":2058800.0,"Raw Materials":null,"Receivables":1025100.0,"Other Receivables":525100.0,"Loans Receivable":500000.0,"Accounts Receivable":0.0,"Gross Accounts Receivable":0.0,"Cash Cash Equivalents And Short Term Investments":4385289.0,"Cash And Cash Equivalents":4385289.0},"2025-03-31":{"Ordinary Shares Number":9188.0,"Share Issued":9188.0,"Total Debt":50000.0,"Tangible Book Value":7076701.0,"Invested Capital":7126701.0,"Working Capital":7076701.0,"Net Tangible Assets":7076701.0,"Capital Lease Obligations":null,"Common Stock Equity":7076701.0,"Total Capitalization":7076701.0,"Total Equity Gross Minority Interest":7076701.0,"Minority Interest":0.0,"Stockholders Equity":7076701.0,"Other Equity Interest":null,"Retained Earnings":-11962838.0,"Additional Paid In Capital":19039539.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":252149.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Other Non Current Liabilities":null,"Liabilities Heldfor Sale Non Current":0.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":252149.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":50000.0,"Current Capital Lease Obligation":null,"Current Debt":50000.0,"Other Current Borrowings":50000.0,"Payables And Accrued Expenses":202149.0,"Current Accrued Expenses":null,"Payables":202149.0,"Other Payable":192149.0,"Dueto Related Parties Current":10000.0,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":7328850.0,"Total Non Current Assets":0.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":0.0,"Goodwill":0.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Current Assets":7328850.0,"Other Current Assets":79606.0,"Assets Held For Sale Current":0.0,"Prepaid Assets":504028.0,"Inventory":1658400.0,"Finished Goods":1658400.0,"Raw Materials":null,"Receivables":1198000.0,"Other Receivables":601000.0,"Loans Receivable":500000.0,"Accounts Receivable":97000.0,"Gross Accounts Receivable":97000.0,"Cash Cash Equivalents And Short Term Investments":3888816.0,"Cash And Cash Equivalents":3888816.0},"2024-12-31":{"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":4283.0,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":-214066.0,"Stockholders Equity":null,"Other Equity Interest":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Liabilities Heldfor Sale Non Current":null,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":45612.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":45612.0,"Current Liabilities":null,"Current Deferred Liabilities":590260.0,"Current Deferred Revenue":590260.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":4283.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":null,"Dueto Related Parties Current":11108.0,"Total Tax Payable":null,"Accounts Payable":278972.0,"Total Assets":null,"Total Non Current Assets":null,"Investments And Advances":1400000.0,"Long Term Equity Investment":1400000.0,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":1721052.0,"Accumulated Depreciation":-165039.0,"Gross PPE":1886091.0,"Leases":18000.0,"Construction In Progress":1007737.0,"Other Properties":null,"Machinery Furniture Equipment":383495.0,"Buildings And Improvements":476859.0,"Current Assets":null,"Other Current Assets":46403.0,"Assets Held For Sale Current":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Raw Materials":333074.0,"Receivables":null,"Other Receivables":null,"Loans Receivable":null,"Accounts Receivable":0.0,"Gross Accounts Receivable":0.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-291856.0,"Total Unusual Items":-500000.0,"Total Unusual Items Excluding Goodwill":-500000.0,"Net Income From Continuing Operation Net Minority Interest":-1076421.0,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":910064.0,"EBITDA":-791856.0,"EBIT":-791856.0,"Net Interest Income":215571.0,"Interest Income":null,"Normalized Income":-576421.0,"Net Income From Continuing And Discontinued Operation":-1076421.0,"Total Expenses":1723767.0,"Total Operating Income As Reported":-791856.0,"Diluted Average Shares":408821.0,"Basic Average Shares":408821.0,"Diluted EPS":-2.6,"Basic EPS":-2.6,"Diluted NI Availto Com Stockholders":-1076421.0,"Net Income Common Stockholders":-1076421.0,"Net Income":-1076421.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-1076421.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-1076421.0,"Tax Provision":0.0,"Pretax Income":-1076421.0,"Other Income Expense":-500136.0,"Other Non Operating Income Expenses":-136.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Gain On Sale Of Security":-500000.0,"Net Non Operating Interest Income Expense":215571.0,"Total Other Finance Cost":-215571.0,"Interest Income Non Operating":null,"Operating Income":-791856.0,"Operating Expense":813703.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":813703.0,"Gross Profit":21847.0,"Cost Of Revenue":910064.0,"Total Revenue":931911.0,"Operating Revenue":931911.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-856414.0,"Total Unusual Items":370546.0,"Total Unusual Items Excluding Goodwill":370546.0,"Net Income From Continuing Operation Net Minority Interest":-28618.0,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":1382346.0,"EBITDA":-485868.0,"EBIT":-485868.0,"Net Interest Income":86729.0,"Interest Income":null,"Normalized Income":-399164.0,"Net Income From Continuing And Discontinued Operation":-28618.0,"Total Expenses":1942349.0,"Total Operating Income As Reported":-485868.0,"Diluted Average Shares":104082.0,"Basic Average Shares":104082.0,"Diluted EPS":-0.2,"Basic EPS":-0.2,"Diluted NI Availto Com Stockholders":-28618.0,"Net Income Common Stockholders":-28618.0,"Net Income":-28618.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-28618.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-28618.0,"Tax Provision":0.0,"Pretax Income":-28618.0,"Other Income Expense":370521.0,"Other Non Operating Income Expenses":-25.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Gain On Sale Of Security":370546.0,"Net Non Operating Interest Income Expense":86729.0,"Total Other Finance Cost":-86729.0,"Interest Income Non Operating":null,"Operating Income":-485868.0,"Operating Expense":560003.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":560003.0,"Gross Profit":74135.0,"Cost Of Revenue":1382346.0,"Total Revenue":1456481.0,"Operating Revenue":1456481.0},"2025-09-30":{"Tax Effect Of Unusual Items":-77814.66,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-603878.0,"Total Unusual Items":-370546.0,"Total Unusual Items Excluding Goodwill":-370546.0,"Net Income From Continuing Operation Net Minority Interest":-1308881.0,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":1071600.0,"EBITDA":-974424.0,"EBIT":-974424.0,"Net Interest Income":36959.0,"Interest Income":36959.0,"Normalized Income":-1016149.66,"Net Income From Continuing And Discontinued Operation":-1308881.0,"Total Expenses":2060324.0,"Total Operating Income As Reported":-974424.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1308881.0,"Net Income Common Stockholders":-1308881.0,"Net Income":-1308881.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-1308881.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-1308881.0,"Tax Provision":800.0,"Pretax Income":-1308081.0,"Other Income Expense":-370616.0,"Other Non Operating Income Expenses":-70.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Gain On Sale Of Security":-370546.0,"Net Non Operating Interest Income Expense":36959.0,"Total Other Finance Cost":null,"Interest Income Non Operating":36959.0,"Operating Income":-974424.0,"Operating Expense":988724.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":988724.0,"Gross Profit":14300.0,"Cost Of Revenue":1071600.0,"Total Revenue":1085900.0,"Operating Revenue":1085900.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1560740.0,"Total Unusual Items":100.0,"Total Unusual Items Excluding Goodwill":100.0,"Net Income From Continuing Operation Net Minority Interest":-1546288.0,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":1102300.0,"EBITDA":-1560640.0,"EBIT":-1560640.0,"Net Interest Income":14549.0,"Interest Income":14549.0,"Normalized Income":-1546388.0,"Net Income From Continuing And Discontinued Operation":-1546288.0,"Total Expenses":2646890.0,"Total Operating Income As Reported":-1560640.0,"Diluted Average Shares":10738.0,"Basic Average Shares":10738.0,"Diluted EPS":-144.0,"Basic EPS":-144.0,"Diluted NI Availto Com Stockholders":-1546288.0,"Net Income Common Stockholders":-1546288.0,"Net Income":-1546288.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-1546288.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-1546288.0,"Tax Provision":0.0,"Pretax Income":-1546288.0,"Other Income Expense":-197.0,"Other Non Operating Income Expenses":-297.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Gain On Sale Of Security":100.0,"Net Non Operating Interest Income Expense":14549.0,"Total Other Finance Cost":null,"Interest Income Non Operating":14549.0,"Operating Income":-1560640.0,"Operating Expense":1544590.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":1544590.0,"Gross Profit":-16050.0,"Cost Of Revenue":1102300.0,"Total Revenue":1086250.0,"Operating Revenue":1086250.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":783317.0,"Total Unusual Items":-2152622.0,"Total Unusual Items Excluding Goodwill":-2152622.0,"Net Income From Continuing Operation Net Minority Interest":-3572370.0,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":436600.0,"EBITDA":-1369305.0,"EBIT":-1369305.0,"Net Interest Income":11046.0,"Interest Income":null,"Normalized Income":-1419748.0,"Net Income From Continuing And Discontinued Operation":-3620497.0,"Total Expenses":1847405.0,"Total Operating Income As Reported":-1369305.0,"Diluted Average Shares":9113.0,"Basic Average Shares":9113.0,"Diluted EPS":-397.2,"Basic EPS":-397.2,"Diluted NI Availto Com Stockholders":-3620497.0,"Net Income Common Stockholders":-3620497.0,"Net Income":-3620497.0,"Minority Interests":-71229.0,"Net Income Including Noncontrolling Interests":-3549268.0,"Net Income Discontinuous Operations":-48127.0,"Net Income Continuous Operations":-3501141.0,"Tax Provision":0.0,"Pretax Income":-3501141.0,"Other Income Expense":-2142882.0,"Other Non Operating Income Expenses":9740.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Gain On Sale Of Security":-2152622.0,"Net Non Operating Interest Income Expense":11046.0,"Total Other Finance Cost":-11046.0,"Interest Income Non Operating":null,"Operating Income":-1369305.0,"Operating Expense":1410805.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":1410805.0,"Gross Profit":41500.0,"Cost Of Revenue":436600.0,"Total Revenue":478100.0,"Operating Revenue":478100.0},"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":20209.0,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":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":5796.0,"Basic Average Shares":5796.0,"Diluted EPS":-104.2,"Basic EPS":-104.2,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":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,"Impairment Of Capital Assets":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":-372.0,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":20209.0,"Depreciation And Amortization In Income Statement":20209.0,"Depreciation Income Statement":20209.0,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-2947355.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":732600.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":31935158.0,"Beginning Cash Position":37149913.0,"Changes In Cash":-5214755.0,"Financing Cash Flow":732600.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":732600.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":732600.0,"Common Stock Issuance":732600.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-3012759.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":-3012759.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Net Business Purchase And Sale":-3000000.0,"Purchase Of Business":-3000000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-2934596.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":-2934596.0,"Change In Working Capital":-2358175.0,"Change In Other Working Capital":0.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":14759.0,"Change In Payable":14759.0,"Change In Account Payable":null,"Change In Prepaid Assets":-1946811.0,"Change In Inventory":-420386.0,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":0.0,"Unrealized Gain Loss On Investment Securities":500000.0,"Asset Impairment Charge":0.0,"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":null,"Net Income From Continuing Operations":-1076421.0},"2025-12-31":{"Free Cash Flow":-5001179.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":32020150.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":37149913.0,"Beginning Cash Position":10130942.0,"Changes In Cash":27018971.0,"Financing Cash Flow":32020150.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":32020150.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":32020150.0,"Common Stock Issuance":32020150.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":0.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-5001179.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":-5001179.0,"Change In Working Capital":-4602015.0,"Change In Other Working Capital":-100000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":-189702.0,"Change In Payable":-189702.0,"Change In Account Payable":null,"Change In Prepaid Assets":-4397904.0,"Change In Inventory":85591.0,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":0.0,"Unrealized Gain Loss On Investment Securities":-370546.0,"Asset Impairment Charge":0.0,"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":null,"Net Income From Continuing Operations":-28618.0},"2025-09-30":{"Free Cash Flow":-1024092.0,"Repayment Of Debt":0.0,"Issuance Of Capital Stock":8524745.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":10130942.0,"Beginning Cash Position":4385289.0,"Changes In Cash":5745653.0,"Financing Cash Flow":8524745.0,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":8524745.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":8524745.0,"Common Stock Issuance":8524745.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-1755000.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":-1755000.0,"Net Investment Purchase And Sale":175000.0,"Sale Of Investment":175000.0,"Net Business Purchase And Sale":-1930000.0,"Purchase Of Business":-1930000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-1024092.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":-1024092.0,"Change In Working Capital":-85757.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":0.0,"Change In Payables And Accrued Expense":1022987.0,"Change In Payable":1022987.0,"Change In Account Payable":805579.0,"Change In Prepaid Assets":-1160544.0,"Change In Inventory":-48200.0,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":0.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":0.0,"Gain Loss On Investment Securities":0.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-1308881.0},"2025-06-30":{"Free Cash Flow":-594777.0,"Repayment Of Debt":0.0,"Issuance Of Capital Stock":1285250.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":-11419.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":4385289.0,"Beginning Cash Position":3888816.0,"Changes In Cash":496473.0,"Financing Cash Flow":1285250.0,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":1285250.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":1285250.0,"Common Stock Issuance":1285250.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-194000.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":-194000.0,"Net Investment Purchase And Sale":76000.0,"Sale Of Investment":76000.0,"Net Business Purchase And Sale":-270000.0,"Purchase Of Business":-270000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-594777.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":-594777.0,"Change In Working Capital":-183589.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":-10000.0,"Change In Payables And Accrued Expense":-897026.0,"Change In Payable":-897026.0,"Change In Account Payable":-805579.0,"Change In Prepaid Assets":1026837.0,"Change In Inventory":-400400.0,"Change In Receivables":97000.0,"Changes In Account Receivables":97000.0,"Other Non Cash Items":null,"Stock Based Compensation":1135200.0,"Unrealized Gain Loss On Investment Securities":null,"Asset Impairment Charge":-2152622.0,"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":null,"Net Income From Continuing Operations":-1546288.0},"2025-03-31":{"Free Cash Flow":-1013524.0,"Repayment Of Debt":12719.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":9656.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":3888816.0,"Beginning Cash Position":4802639.0,"Changes In Cash":-913823.0,"Financing Cash Flow":0.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":0.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":12719.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":99701.0,"Cash From Discontinued Investing Activities":1.0,"Cash Flow From Continuing Investing Activities":99700.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Net Business Purchase And Sale":-1300.0,"Purchase Of Business":-1300.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-1013524.0,"Cash From Discontinued Operating Activities":22222.0,"Cash Flow From Continuing Operating Activities":-1035746.0,"Change In Working Capital":-610588.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":6191.0,"Change In Payables And Accrued Expense":-1153.0,"Change In Payable":-1153.0,"Change In Account Payable":-7465.0,"Change In Prepaid Assets":-757035.0,"Change In Inventory":234600.0,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":1041005.0,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":2152622.0,"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":null,"Net Income From Continuing Operations":-3618785.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":-12719.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-26854.0,"Interest Paid Supplemental Data":1763.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash From Discontinued Financing Activities":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":-12719.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":-12719.0,"Long Term Debt Payments":-12719.0,"Investing Cash Flow":null,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-26854.0,"Sale Of PPE":0.0,"Purchase Of PPE":-26854.0,"Operating Cash Flow":null,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":3809.0,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":7465.0,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":53633.0,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":0.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":20209.0,"Depreciation And Amortization":20209.0,"Depreciation":20209.0,"Operating Gains Losses":63035.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":63035.0,"Net Income From Continuing Operations":null}}}