{"ticker":"JFB","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":14207900.0,"Share Issued":14207900.0,"Total Debt":1944170.0,"Tangible Book Value":46274128.0,"Invested Capital":46274128.0,"Working Capital":12203450.0,"Net Tangible Assets":46274532.0,"Capital Lease Obligations":1944170.0,"Common Stock Equity":46274128.0,"Preferred Stock Equity":404.0,"Total Capitalization":46274532.0,"Total Equity Gross Minority Interest":46274532.0,"Stockholders Equity":46274532.0,"Retained Earnings":-2625344.0,"Additional Paid In Capital":48898029.0,"Capital Stock":1847.0,"Common Stock":1443.0,"Preferred Stock":404.0,"Total Liabilities Net Minority Interest":8433789.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":8433789.0,"Current Deferred Liabilities":927102.0,"Current Deferred Revenue":927102.0,"Current Debt And Capital Lease Obligation":1944170.0,"Current Capital Lease Obligation":1944170.0,"Payables And Accrued Expenses":5562517.0,"Current Accrued Expenses":156251.0,"Payables":5406266.0,"Dueto Related Parties Current":null,"Accounts Payable":5406266.0,"Total Assets":54708321.0,"Total Non Current Assets":34071082.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":30223000.0,"Investments And Advances":1000000.0,"Investmentin Financial Assets":1000000.0,"Available For Sale Securities":1000000.0,"Net PPE":2848082.0,"Accumulated Depreciation":-817544.0,"Gross PPE":3665626.0,"Leases":783471.0,"Other Properties":2035938.0,"Machinery Furniture Equipment":846217.0,"Properties":0.0,"Current Assets":20637239.0,"Restricted Cash":3000000.0,"Prepaid Assets":103598.0,"Receivables":13817801.0,"Other Receivables":13817801.0,"Cash Cash Equivalents And Short Term Investments":3715840.0,"Cash And Cash Equivalents":3715840.0,"Cash Financial":3715840.0},"2025-12-31":{"Ordinary Shares Number":12603900.0,"Share Issued":12603900.0,"Total Debt":700161.0,"Tangible Book Value":37834399.0,"Invested Capital":37834399.0,"Working Capital":35102014.0,"Net Tangible Assets":37834838.0,"Capital Lease Obligations":700161.0,"Common Stock Equity":37834399.0,"Preferred Stock Equity":439.0,"Total Capitalization":37834838.0,"Total Equity Gross Minority Interest":37834838.0,"Stockholders Equity":37834838.0,"Retained Earnings":632272.0,"Additional Paid In Capital":37200867.0,"Capital Stock":1699.0,"Common Stock":1260.0,"Preferred Stock":439.0,"Total Liabilities Net Minority Interest":2198864.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":2198864.0,"Current Deferred Liabilities":383869.0,"Current Deferred Revenue":383869.0,"Current Debt And Capital Lease Obligation":700161.0,"Current Capital Lease Obligation":700161.0,"Payables And Accrued Expenses":1114834.0,"Current Accrued Expenses":136731.0,"Payables":978103.0,"Dueto Related Parties Current":null,"Accounts Payable":978103.0,"Total Assets":40033702.0,"Total Non Current Assets":2732824.0,"Other Non Current Assets":50000.0,"Non Current Prepaid Assets":null,"Investments And Advances":1000000.0,"Investmentin Financial Assets":1000000.0,"Available For Sale Securities":1000000.0,"Net PPE":1682824.0,"Accumulated Depreciation":-735493.0,"Gross PPE":2418317.0,"Leases":771841.0,"Other Properties":800259.0,"Machinery Furniture Equipment":846217.0,"Properties":0.0,"Current Assets":37300878.0,"Restricted Cash":3000000.0,"Prepaid Assets":218579.0,"Receivables":11873915.0,"Other Receivables":11873915.0,"Cash Cash Equivalents And Short Term Investments":22208384.0,"Cash And Cash Equivalents":22208384.0,"Cash Financial":22208384.0},"2025-09-30":{"Ordinary Shares Number":15933400.0,"Share Issued":15933400.0,"Total Debt":725858.0,"Tangible Book Value":11643994.0,"Invested Capital":11643994.0,"Working Capital":9015995.0,"Net Tangible Assets":11643994.0,"Capital Lease Obligations":725858.0,"Common Stock Equity":11643994.0,"Preferred Stock Equity":null,"Total Capitalization":11643994.0,"Total Equity Gross Minority Interest":11643994.0,"Stockholders Equity":11643994.0,"Retained Earnings":2503164.0,"Additional Paid In Capital":9139833.0,"Capital Stock":997.0,"Common Stock":997.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2310037.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":2310037.0,"Current Deferred Liabilities":179427.0,"Current Deferred Revenue":179427.0,"Current Debt And Capital Lease Obligation":725858.0,"Current Capital Lease Obligation":725858.0,"Payables And Accrued Expenses":1404752.0,"Current Accrued Expenses":120778.0,"Payables":1283974.0,"Dueto Related Parties Current":null,"Accounts Payable":1283974.0,"Total Assets":13954031.0,"Total Non Current Assets":2627999.0,"Other Non Current Assets":25000.0,"Non Current Prepaid Assets":null,"Investments And Advances":1000000.0,"Investmentin Financial Assets":1000000.0,"Available For Sale Securities":1000000.0,"Net PPE":1602999.0,"Accumulated Depreciation":-672515.0,"Gross PPE":2275514.0,"Leases":601438.0,"Other Properties":827859.0,"Machinery Furniture Equipment":846217.0,"Properties":0.0,"Current Assets":11326032.0,"Restricted Cash":null,"Prepaid Assets":132355.0,"Receivables":4595878.0,"Other Receivables":4595878.0,"Cash Cash Equivalents And Short Term Investments":6597799.0,"Cash And Cash Equivalents":6597799.0,"Cash Financial":6597799.0},"2025-06-30":{"Ordinary Shares Number":14993800.0,"Share Issued":14993800.0,"Total Debt":754064.0,"Tangible Book Value":10122806.0,"Invested Capital":10122806.0,"Working Capital":7441528.0,"Net Tangible Assets":10122806.0,"Capital Lease Obligations":754064.0,"Common Stock Equity":10122806.0,"Preferred Stock Equity":null,"Total Capitalization":10122806.0,"Total Equity Gross Minority Interest":10122806.0,"Stockholders Equity":10122806.0,"Retained Earnings":3565876.0,"Additional Paid In Capital":6555980.0,"Capital Stock":950.0,"Common Stock":950.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":1878701.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":1878701.0,"Current Deferred Liabilities":168292.0,"Current Deferred Revenue":168292.0,"Current Debt And Capital Lease Obligation":754064.0,"Current Capital Lease Obligation":754064.0,"Payables And Accrued Expenses":956345.0,"Current Accrued Expenses":89535.0,"Payables":866810.0,"Dueto Related Parties Current":null,"Accounts Payable":866810.0,"Total Assets":12001507.0,"Total Non Current Assets":2681278.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":null,"Investments And Advances":1000000.0,"Investmentin Financial Assets":1000000.0,"Available For Sale Securities":1000000.0,"Net PPE":1681278.0,"Accumulated Depreciation":-609536.0,"Gross PPE":2290814.0,"Leases":589525.0,"Other Properties":855072.0,"Machinery Furniture Equipment":846217.0,"Properties":0.0,"Current Assets":9320229.0,"Restricted Cash":null,"Prepaid Assets":239284.0,"Receivables":4311105.0,"Other Receivables":4311105.0,"Cash Cash Equivalents And Short Term Investments":4769840.0,"Cash And Cash Equivalents":4769840.0,"Cash Financial":4769840.0},"2025-03-31":{"Ordinary Shares Number":14500000.0,"Share Issued":14500000.0,"Total Debt":780948.0,"Tangible Book Value":11028702.0,"Invested Capital":11028702.0,"Working Capital":9240162.0,"Net Tangible Assets":11028702.0,"Capital Lease Obligations":780948.0,"Common Stock Equity":11028702.0,"Preferred Stock Equity":null,"Total Capitalization":11028702.0,"Total Equity Gross Minority Interest":11028702.0,"Stockholders Equity":11028702.0,"Retained Earnings":5935130.0,"Additional Paid In Capital":5092647.0,"Capital Stock":925.0,"Common Stock":925.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2239662.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":2239662.0,"Current Deferred Liabilities":19450.0,"Current Deferred Revenue":19450.0,"Current Debt And Capital Lease Obligation":780948.0,"Current Capital Lease Obligation":780948.0,"Payables And Accrued Expenses":1439264.0,"Current Accrued Expenses":85039.0,"Payables":1354225.0,"Dueto Related Parties Current":null,"Accounts Payable":1354225.0,"Total Assets":13268364.0,"Total Non Current Assets":1788540.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Net PPE":1788540.0,"Accumulated Depreciation":-527522.0,"Gross PPE":2316062.0,"Leases":589525.0,"Other Properties":897951.0,"Machinery Furniture Equipment":828586.0,"Properties":0.0,"Current Assets":11479824.0,"Restricted Cash":null,"Prepaid Assets":86811.0,"Receivables":3671202.0,"Other Receivables":3671202.0,"Cash Cash Equivalents And Short Term Investments":7721811.0,"Cash And Cash Equivalents":7721811.0,"Cash Financial":7721811.0},"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":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":0.0,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":0.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":null,"Investments And Advances":0.0,"Investmentin Financial Assets":0.0,"Available For Sale Securities":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Restricted Cash":null,"Prepaid Assets":null,"Receivables":null,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3347161.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-3257616.0,"Reconciled Depreciation":82051.0,"Reconciled Cost Of Revenue":11389057.0,"EBITDA":-3347161.0,"EBIT":-3429212.0,"Net Interest Income":172220.0,"Interest Income":172220.0,"Normalized Income":-3257616.0,"Net Income From Continuing And Discontinued Operation":-3257616.0,"Total Expenses":16112801.0,"Rent Expense Supplemental":81239.0,"Total Operating Income As Reported":-3429212.0,"Diluted Average Shares":13250889.0,"Basic Average Shares":13250889.0,"Diluted EPS":-0.25,"Basic EPS":-0.25,"Diluted NI Availto Com Stockholders":-3257616.0,"Net Income Common Stockholders":-3257616.0,"Net Income":-3257616.0,"Net Income Including Noncontrolling Interests":-3257616.0,"Net Income Continuous Operations":-3257616.0,"Pretax Income":-3257616.0,"Other Income Expense":-624.0,"Other Non Operating Income Expenses":-624.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Net Non Operating Interest Income Expense":172220.0,"Interest Income Non Operating":172220.0,"Operating Income":-3429212.0,"Operating Expense":4723744.0,"Depreciation Amortization Depletion Income Statement":82051.0,"Depreciation And Amortization In Income Statement":82051.0,"Depreciation Income Statement":82051.0,"Selling General And Administration":4641693.0,"Selling And Marketing Expense":1192410.0,"General And Administrative Expense":3449283.0,"Other Gand A":3368044.0,"Rent And Landing Fees":81239.0,"Gross Profit":1294532.0,"Cost Of Revenue":11389057.0,"Total Revenue":12683589.0,"Operating Revenue":12683589.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1578245.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1870892.0,"Reconciled Depreciation":62979.0,"Reconciled Cost Of Revenue":15277582.0,"EBITDA":-1578245.0,"EBIT":-1641224.0,"Net Interest Income":325898.0,"Interest Income":326387.0,"Normalized Income":-1870892.0,"Net Income From Continuing And Discontinued Operation":-1870892.0,"Total Expenses":17982503.0,"Rent Expense Supplemental":39029.0,"Total Operating Income As Reported":-2023729.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1870892.0,"Net Income Common Stockholders":-1870892.0,"Net Income":-1870892.0,"Net Income Including Noncontrolling Interests":-1870892.0,"Net Income Continuous Operations":-1870892.0,"Pretax Income":-1870892.0,"Other Income Expense":-173061.0,"Other Non Operating Income Expenses":-173061.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Net Non Operating Interest Income Expense":325898.0,"Interest Income Non Operating":326387.0,"Operating Income":-2023729.0,"Operating Expense":2704921.0,"Depreciation Amortization Depletion Income Statement":62979.0,"Depreciation And Amortization In Income Statement":62979.0,"Depreciation Income Statement":62979.0,"Selling General And Administration":2641942.0,"Selling And Marketing Expense":422129.0,"General And Administrative Expense":2219813.0,"Other Gand A":2180784.0,"Rent And Landing Fees":39029.0,"Gross Profit":681192.0,"Cost Of Revenue":15277582.0,"Total Revenue":15958774.0,"Operating Revenue":15958774.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1065859.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1062712.0,"Reconciled Depreciation":62978.0,"Reconciled Cost Of Revenue":4241681.0,"EBITDA":-1065859.0,"EBIT":-1128837.0,"Net Interest Income":66255.0,"Interest Income":66255.0,"Normalized Income":-1062712.0,"Net Income From Continuing And Discontinued Operation":-1062712.0,"Total Expenses":6112705.0,"Rent Expense Supplemental":38731.0,"Total Operating Income As Reported":-1128837.0,"Diluted Average Shares":19612452.0,"Basic Average Shares":19612452.0,"Diluted EPS":-0.055,"Basic EPS":-0.055,"Diluted NI Availto Com Stockholders":-1062712.0,"Net Income Common Stockholders":-1062712.0,"Net Income":-1062712.0,"Net Income Including Noncontrolling Interests":-1062712.0,"Net Income Continuous Operations":-1062712.0,"Pretax Income":-1062712.0,"Other Income Expense":-130.0,"Other Non Operating Income Expenses":-130.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Net Non Operating Interest Income Expense":66255.0,"Interest Income Non Operating":66255.0,"Operating Income":-1128837.0,"Operating Expense":1871024.0,"Depreciation Amortization Depletion Income Statement":62978.0,"Depreciation And Amortization In Income Statement":62978.0,"Depreciation Income Statement":null,"Selling General And Administration":1808046.0,"Selling And Marketing Expense":19177.0,"General And Administrative Expense":1788869.0,"Other Gand A":1750138.0,"Rent And Landing Fees":38731.0,"Gross Profit":742187.0,"Cost Of Revenue":4241681.0,"Total Revenue":4983868.0,"Operating Revenue":4983868.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2411836.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-2369254.0,"Reconciled Depreciation":62978.0,"Reconciled Cost Of Revenue":3427403.0,"EBITDA":-2411836.0,"EBIT":-2474814.0,"Net Interest Income":66422.0,"Interest Income":66422.0,"Normalized Income":-2369254.0,"Net Income From Continuing And Discontinued Operation":-2369254.0,"Total Expenses":6159752.0,"Rent Expense Supplemental":54406.0,"Total Operating Income As Reported":-2474814.0,"Diluted Average Shares":18547348.0,"Basic Average Shares":18547348.0,"Diluted EPS":-0.13,"Basic EPS":-0.13,"Diluted NI Availto Com Stockholders":-2369254.0,"Net Income Common Stockholders":-2369254.0,"Net Income":-2369254.0,"Net Income Including Noncontrolling Interests":-2369254.0,"Net Income Continuous Operations":-2369254.0,"Pretax Income":-2369254.0,"Other Income Expense":39138.0,"Other Non Operating Income Expenses":39138.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Net Non Operating Interest Income Expense":66422.0,"Interest Income Non Operating":66422.0,"Operating Income":-2474814.0,"Operating Expense":2732349.0,"Depreciation Amortization Depletion Income Statement":62978.0,"Depreciation And Amortization In Income Statement":62978.0,"Depreciation Income Statement":null,"Selling General And Administration":2669371.0,"Selling And Marketing Expense":457702.0,"General And Administrative Expense":2211669.0,"Other Gand A":2157263.0,"Rent And Landing Fees":54406.0,"Gross Profit":257535.0,"Cost Of Revenue":3427403.0,"Total Revenue":3684938.0,"Operating Revenue":3684938.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":35791.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":30307.0,"Reconciled Depreciation":62978.0,"Reconciled Cost Of Revenue":4444497.0,"EBITDA":35791.0,"EBIT":-27187.0,"Net Interest Income":47494.0,"Interest Income":47494.0,"Normalized Income":30307.0,"Net Income From Continuing And Discontinued Operation":30307.0,"Total Expenses":5941050.0,"Rent Expense Supplemental":35784.0,"Total Operating Income As Reported":-27187.0,"Diluted Average Shares":17250000.0,"Basic Average Shares":17250000.0,"Diluted EPS":0.0,"Basic EPS":0.0,"Diluted NI Availto Com Stockholders":30307.0,"Net Income Common Stockholders":30307.0,"Net Income":30307.0,"Net Income Including Noncontrolling Interests":30307.0,"Net Income Continuous Operations":30307.0,"Pretax Income":30307.0,"Other Income Expense":10000.0,"Other Non Operating Income Expenses":10000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Net Non Operating Interest Income Expense":47494.0,"Interest Income Non Operating":47494.0,"Operating Income":-27187.0,"Operating Expense":1496553.0,"Depreciation Amortization Depletion Income Statement":62978.0,"Depreciation And Amortization In Income Statement":62978.0,"Depreciation Income Statement":62978.0,"Selling General And Administration":1433575.0,"Selling And Marketing Expense":112084.0,"General And Administrative Expense":1321491.0,"Other Gand A":1285707.0,"Rent And Landing Fees":35784.0,"Gross Profit":1469366.0,"Cost Of Revenue":4444497.0,"Total Revenue":5913863.0,"Operating Revenue":5913863.0},"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 Income":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,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Net Non Operating Interest Income Expense":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":35621.0,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Rent And Landing Fees":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":1640666.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":9015354.0,"Capital Expenditure":-11630.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":6715840.0,"Beginning Cash Position":25208384.0,"Changes In Cash":-18492544.0,"Financing Cash Flow":10089790.0,"Cash Flow From Continuing Financing Activities":10089790.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":1074436.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":9015354.0,"Common Stock Issuance":9015354.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Investing Cash Flow":-30234630.0,"Cash Flow From Continuing Investing Activities":-30234630.0,"Net Investment Purchase And Sale":-30223000.0,"Purchase Of Investment":-30223000.0,"Net PPE Purchase And Sale":-11630.0,"Sale Of PPE":0.0,"Purchase Of PPE":-11630.0,"Operating Cash Flow":1652296.0,"Cash Flow From Continuing Operating Activities":1652296.0,"Change In Working Capital":3220341.0,"Change In Other Working Capital":543233.0,"Change In Other Current Liabilities":8330.0,"Change In Other Current Assets":50000.0,"Change In Payables And Accrued Expense":4447683.0,"Change In Accrued Expense":19520.0,"Change In Payable":4428163.0,"Change In Account Payable":4428163.0,"Change In Prepaid Assets":114981.0,"Change In Receivables":-1943886.0,"Other Non Cash Items":1607520.0,"Depreciation Amortization Depletion":82051.0,"Depreciation And Amortization":82051.0,"Depreciation":82051.0,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-3257616.0},"2025-12-31":{"Free Cash Flow":-9127973.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":39536700.0,"Capital Expenditure":-170405.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":25208384.0,"Beginning Cash Position":6597799.0,"Changes In Cash":18610585.0,"Financing Cash Flow":27763558.0,"Cash Flow From Continuing Financing Activities":27763558.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":-11773142.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":39536700.0,"Common Stock Issuance":39536700.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Investing Cash Flow":-195405.0,"Cash Flow From Continuing Investing Activities":-195405.0,"Net Investment Purchase And Sale":-25000.0,"Purchase Of Investment":-25000.0,"Net PPE Purchase And Sale":-170405.0,"Sale Of PPE":0.0,"Purchase Of PPE":-170405.0,"Operating Cash Flow":-8957568.0,"Cash Flow From Continuing Operating Activities":-8957567.0,"Change In Working Capital":-7447832.0,"Change In Other Working Capital":204442.0,"Change In Other Current Liabilities":1903.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-289917.0,"Change In Accrued Expense":15953.0,"Change In Payable":-305870.0,"Change In Account Payable":-305870.0,"Change In Prepaid Assets":-86224.0,"Change In Receivables":-7278036.0,"Other Non Cash Items":298177.0,"Depreciation Amortization Depletion":62979.0,"Depreciation And Amortization":62979.0,"Depreciation":62979.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-1870892.0},"2025-09-30":{"Free Cash Flow":-730941.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-11912.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":6597799.0,"Beginning Cash Position":4769840.0,"Changes In Cash":1827959.0,"Financing Cash Flow":2583900.0,"Cash Flow From Continuing Financing Activities":2583900.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":2583900.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Investing Cash Flow":-36912.0,"Cash Flow From Continuing Investing Activities":-36912.0,"Net Investment Purchase And Sale":-25000.0,"Purchase Of Investment":-25000.0,"Net PPE Purchase And Sale":-11912.0,"Sale Of PPE":0.0,"Purchase Of PPE":-11912.0,"Operating Cash Flow":-719029.0,"Cash Flow From Continuing Operating Activities":-719029.0,"Change In Working Capital":280705.0,"Change In Other Working Capital":11135.0,"Change In Other Current Liabilities":-993.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":448407.0,"Change In Accrued Expense":31243.0,"Change In Payable":417164.0,"Change In Account Payable":417164.0,"Change In Prepaid Assets":106929.0,"Change In Receivables":-284773.0,"Other Non Cash Items":0.0,"Depreciation Amortization Depletion":62978.0,"Depreciation And Amortization":62978.0,"Depreciation":62978.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-1062712.0},"2025-06-30":{"Free Cash Flow":-2504721.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":4769840.0,"Beginning Cash Position":7721811.0,"Changes In Cash":-2951971.0,"Financing Cash Flow":552750.0,"Cash Flow From Continuing Financing Activities":552750.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":552750.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Investing Cash Flow":-998595.0,"Cash Flow From Continuing Investing Activities":-998595.0,"Net Investment Purchase And Sale":-1000000.0,"Purchase Of Investment":-1000000.0,"Net PPE Purchase And Sale":1405.0,"Sale Of PPE":0.0,"Purchase Of PPE":1405.0,"Operating Cash Flow":-2506126.0,"Cash Flow From Continuing Operating Activities":-2506126.0,"Change In Working Capital":-1110458.0,"Change In Other Working Capital":148842.0,"Change In Other Current Liabilities":15995.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-482919.0,"Change In Accrued Expense":4496.0,"Change In Payable":-487415.0,"Change In Account Payable":-487415.0,"Change In Prepaid Assets":-152473.0,"Change In Receivables":-639903.0,"Other Non Cash Items":null,"Depreciation Amortization Depletion":62978.0,"Depreciation And Amortization":62978.0,"Depreciation":62978.0,"Operating Gains Losses":0.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-2369254.0},"2025-03-31":{"Free Cash Flow":346992.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":4667636.0,"Capital Expenditure":-45843.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":7721811.0,"Beginning Cash Position":2696183.0,"Changes In Cash":5025628.0,"Financing Cash Flow":4668636.0,"Cash Flow From Continuing Financing Activities":4668636.0,"Net Other Financing Charges":1000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":4667636.0,"Common Stock Issuance":4667636.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Investing Cash Flow":-35843.0,"Cash Flow From Continuing Investing Activities":-35843.0,"Net Investment Purchase And Sale":0.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":-35843.0,"Sale Of PPE":10000.0,"Purchase Of PPE":-45843.0,"Operating Cash Flow":392835.0,"Cash Flow From Continuing Operating Activities":392835.0,"Change In Working Capital":309550.0,"Change In Other Working Capital":-614344.0,"Change In Other Current Liabilities":-2797.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":257308.0,"Change In Accrued Expense":5769.0,"Change In Payable":251539.0,"Change In Account Payable":251539.0,"Change In Prepaid Assets":79716.0,"Change In Receivables":589667.0,"Other Non Cash Items":null,"Depreciation Amortization Depletion":62978.0,"Depreciation And Amortization":62978.0,"Depreciation":62978.0,"Operating Gains Losses":-10000.0,"Gain Loss On Sale Of PPE":-10000.0,"Net Income From Continuing Operations":30307.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":-332870.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-66920.0,"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":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-9347.0,"Common Stock Dividend Paid":-9347.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-332870.0,"Net Short Term Debt Issuance":-332870.0,"Short Term Debt Payments":-332870.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"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 Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Other Non Cash Items":-234489.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}