{"ticker":"JTAI","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":639738.0,"Share Issued":639738.0,"Total Debt":361917.0,"Tangible Book Value":35888387.0,"Invested Capital":35975132.0,"Working Capital":10600641.0,"Net Tangible Assets":35888387.0,"Capital Lease Obligations":361917.0,"Common Stock Equity":35975132.0,"Total Capitalization":35975132.0,"Total Equity Gross Minority Interest":35975132.0,"Stockholders Equity":35975132.0,"Other Equity Interest":-6724.0,"Retained Earnings":-50637706.0,"Additional Paid In Capital":86619499.0,"Capital Stock":63.0,"Common Stock":63.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3431100.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Preferred Securities Outside Stock Equity":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":3431100.0,"Current Deferred Liabilities":465365.0,"Current Deferred Revenue":465365.0,"Current Debt And Capital Lease Obligation":361917.0,"Current Capital Lease Obligation":361917.0,"Current Notes Payable":null,"Payables And Accrued Expenses":2603818.0,"Current Accrued Expenses":1251345.0,"Payables":1352473.0,"Accounts Payable":1352473.0,"Total Assets":39406232.0,"Total Non Current Assets":25374491.0,"Other Non Current Assets":689750.0,"Non Current Prepaid Assets":178811.0,"Investments And Advances":19996000.0,"Other Investments":null,"Investmentin Financial Assets":17231000.0,"Available For Sale Securities":17231000.0,"Long Term Equity Investment":2765000.0,"Investmentsin Joint Venturesat Cost":2765000.0,"Goodwill And Other Intangible Assets":86745.0,"Net PPE":4423185.0,"Accumulated Depreciation":-2204719.0,"Gross PPE":6627904.0,"Construction In Progress":4050000.0,"Other Properties":1868.0,"Machinery Furniture Equipment":2576036.0,"Current Assets":14031741.0,"Other Current Assets":215504.0,"Current Deferred Assets":null,"Prepaid Assets":null,"Receivables":318505.0,"Notes Receivable":null,"Accounts Receivable":318505.0,"Cash Cash Equivalents And Short Term Investments":13497732.0,"Cash And Cash Equivalents":13497732.0},"2025-12-31":{"Ordinary Shares Number":31413.0,"Share Issued":31413.0,"Total Debt":495782.0,"Tangible Book Value":21888262.0,"Invested Capital":21975007.0,"Working Capital":-1543511.0,"Net Tangible Assets":21888262.0,"Capital Lease Obligations":495782.0,"Common Stock Equity":21975007.0,"Total Capitalization":21975007.0,"Total Equity Gross Minority Interest":21975007.0,"Stockholders Equity":21975007.0,"Other Equity Interest":-6724.0,"Retained Earnings":-47956604.0,"Additional Paid In Capital":69937707.0,"Capital Stock":628.0,"Common Stock":628.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3709069.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Preferred Securities Outside Stock Equity":null,"Long Term Debt And Capital Lease Obligation":0.0,"Long Term Capital Lease Obligation":0.0,"Current Liabilities":3709069.0,"Current Deferred Liabilities":443126.0,"Current Deferred Revenue":443126.0,"Current Debt And Capital Lease Obligation":495782.0,"Current Capital Lease Obligation":495782.0,"Current Notes Payable":null,"Payables And Accrued Expenses":2770161.0,"Current Accrued Expenses":1148782.0,"Payables":1621379.0,"Accounts Payable":1621379.0,"Total Assets":25684076.0,"Total Non Current Assets":23518518.0,"Other Non Current Assets":689750.0,"Non Current Prepaid Assets":178811.0,"Investments And Advances":18002000.0,"Other Investments":17137000.0,"Investmentin Financial Assets":17137000.0,"Available For Sale Securities":17137000.0,"Long Term Equity Investment":865000.0,"Investmentsin Joint Venturesat Cost":865000.0,"Goodwill And Other Intangible Assets":86745.0,"Net PPE":4561212.0,"Accumulated Depreciation":-2067329.0,"Gross PPE":6628541.0,"Construction In Progress":4050000.0,"Other Properties":2505.0,"Machinery Furniture Equipment":2576036.0,"Current Assets":2165558.0,"Other Current Assets":248724.0,"Current Deferred Assets":null,"Prepaid Assets":null,"Receivables":97331.0,"Notes Receivable":null,"Accounts Receivable":97331.0,"Cash Cash Equivalents And Short Term Investments":1819503.0,"Cash And Cash Equivalents":1819503.0},"2025-09-30":{"Ordinary Shares Number":17508.0,"Share Issued":17508.0,"Total Debt":628649.0,"Tangible Book Value":9142268.0,"Invested Capital":9229013.0,"Working Capital":3299623.0,"Net Tangible Assets":9142268.0,"Capital Lease Obligations":628649.0,"Common Stock Equity":9229013.0,"Total Capitalization":9229013.0,"Total Equity Gross Minority Interest":9229013.0,"Stockholders Equity":9229013.0,"Other Equity Interest":-6724.0,"Retained Earnings":-60066954.0,"Additional Paid In Capital":69302341.0,"Capital Stock":350.0,"Common Stock":350.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3663249.0,"Total Non Current Liabilities Net Minority Interest":91158.0,"Preferred Securities Outside Stock Equity":null,"Long Term Debt And Capital Lease Obligation":91158.0,"Long Term Capital Lease Obligation":91158.0,"Current Liabilities":3572091.0,"Current Deferred Liabilities":443015.0,"Current Deferred Revenue":443015.0,"Current Debt And Capital Lease Obligation":537491.0,"Current Capital Lease Obligation":537491.0,"Current Notes Payable":null,"Payables And Accrued Expenses":2591585.0,"Current Accrued Expenses":1688172.0,"Payables":903413.0,"Accounts Payable":903413.0,"Total Assets":12892262.0,"Total Non Current Assets":6020548.0,"Other Non Current Assets":689750.0,"Non Current Prepaid Assets":145811.0,"Investments And Advances":400000.0,"Other Investments":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":400000.0,"Investmentsin Joint Venturesat Cost":400000.0,"Goodwill And Other Intangible Assets":86745.0,"Net PPE":4698242.0,"Accumulated Depreciation":-1930937.0,"Gross PPE":6629179.0,"Construction In Progress":4050000.0,"Other Properties":3143.0,"Machinery Furniture Equipment":2576036.0,"Current Assets":6871714.0,"Other Current Assets":259566.0,"Current Deferred Assets":45000.0,"Prepaid Assets":2660000.0,"Receivables":431738.0,"Notes Receivable":236790.0,"Accounts Receivable":194948.0,"Cash Cash Equivalents And Short Term Investments":3475410.0,"Cash And Cash Equivalents":3475410.0},"2025-06-30":{"Ordinary Shares Number":16308.0,"Share Issued":16308.0,"Total Debt":760524.0,"Tangible Book Value":11239956.0,"Invested Capital":11326701.0,"Working Capital":5747160.0,"Net Tangible Assets":11239956.0,"Capital Lease Obligations":760524.0,"Common Stock Equity":11326701.0,"Total Capitalization":11326701.0,"Total Equity Gross Minority Interest":11326701.0,"Stockholders Equity":11326701.0,"Other Equity Interest":-6724.0,"Retained Earnings":-58100905.0,"Additional Paid In Capital":69434004.0,"Capital Stock":326.0,"Common Stock":326.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3138396.0,"Total Non Current Liabilities Net Minority Interest":227044.0,"Preferred Securities Outside Stock Equity":null,"Long Term Debt And Capital Lease Obligation":227044.0,"Long Term Capital Lease Obligation":227044.0,"Current Liabilities":2911352.0,"Current Deferred Liabilities":647857.0,"Current Deferred Revenue":647857.0,"Current Debt And Capital Lease Obligation":533480.0,"Current Capital Lease Obligation":533480.0,"Current Notes Payable":null,"Payables And Accrued Expenses":1730015.0,"Current Accrued Expenses":1362654.0,"Payables":367361.0,"Accounts Payable":367361.0,"Total Assets":14465097.0,"Total Non Current Assets":5806585.0,"Other Non Current Assets":689750.0,"Non Current Prepaid Assets":95811.0,"Investments And Advances":100000.0,"Other Investments":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":100000.0,"Investmentsin Joint Venturesat Cost":100000.0,"Goodwill And Other Intangible Assets":86745.0,"Net PPE":4834279.0,"Accumulated Depreciation":-1795537.0,"Gross PPE":6629816.0,"Construction In Progress":4050000.0,"Other Properties":3780.0,"Machinery Furniture Equipment":2576036.0,"Current Assets":8658512.0,"Other Current Assets":199706.0,"Current Deferred Assets":45000.0,"Prepaid Assets":null,"Receivables":148074.0,"Notes Receivable":35995.0,"Accounts Receivable":112079.0,"Cash Cash Equivalents And Short Term Investments":8265732.0,"Cash And Cash Equivalents":8265732.0},"2025-03-31":{"Ordinary Shares Number":10937.0,"Share Issued":10937.0,"Total Debt":891415.0,"Tangible Book Value":13536847.0,"Invested Capital":13623592.0,"Working Capital":8507870.0,"Net Tangible Assets":13536847.0,"Capital Lease Obligations":891415.0,"Common Stock Equity":13623592.0,"Total Capitalization":13623592.0,"Total Equity Gross Minority Interest":13623592.0,"Stockholders Equity":13623592.0,"Other Equity Interest":-6724.0,"Retained Earnings":-55715882.0,"Additional Paid In Capital":69345980.0,"Capital Stock":218.0,"Common Stock":218.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":4835030.0,"Total Non Current Liabilities Net Minority Interest":361916.0,"Preferred Securities Outside Stock Equity":null,"Long Term Debt And Capital Lease Obligation":361916.0,"Long Term Capital Lease Obligation":361916.0,"Current Liabilities":4473114.0,"Current Deferred Liabilities":1282397.0,"Current Deferred Revenue":1282397.0,"Current Debt And Capital Lease Obligation":529499.0,"Current Capital Lease Obligation":529499.0,"Current Notes Payable":null,"Payables And Accrued Expenses":2661218.0,"Current Accrued Expenses":2109418.0,"Payables":551800.0,"Accounts Payable":551800.0,"Total Assets":18458622.0,"Total Non Current Assets":5477638.0,"Other Non Current Assets":689750.0,"Non Current Prepaid Assets":181811.0,"Investments And Advances":100000.0,"Other Investments":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":100000.0,"Investmentsin Joint Venturesat Cost":100000.0,"Goodwill And Other Intangible Assets":86745.0,"Net PPE":4419332.0,"Accumulated Depreciation":-1661121.0,"Gross PPE":6080453.0,"Construction In Progress":3500000.0,"Other Properties":4417.0,"Machinery Furniture Equipment":2576036.0,"Current Assets":12980984.0,"Other Current Assets":336692.0,"Current Deferred Assets":null,"Prepaid Assets":null,"Receivables":398873.0,"Notes Receivable":null,"Accounts Receivable":398873.0,"Cash Cash Equivalents And Short Term Investments":12245419.0,"Cash And Cash Equivalents":12245419.0},"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,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Other Equity Interest":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Preferred Securities Outside Stock Equity":0.0,"Long Term Debt And Capital Lease Obligation":495782.0,"Long Term Capital Lease Obligation":495782.0,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Notes Payable":0.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":null,"Investments And Advances":null,"Other Investments":0.0,"Investmentin Financial Assets":0.0,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Goodwill And Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":null,"Prepaid Assets":0.0,"Receivables":null,"Notes Receivable":null,"Accounts Receivable":null,"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":-2958915.0,"Total Unusual Items":94000.0,"Total Unusual Items Excluding Goodwill":94000.0,"Net Income From Continuing Operation Net Minority Interest":-2681102.0,"Reconciled Depreciation":637.0,"Reconciled Cost Of Revenue":1915459.0,"EBITDA":-2864915.0,"EBIT":-2865552.0,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":-2775102.0,"Net Income From Continuing And Discontinued Operation":-2681102.0,"Total Expenses":4546788.0,"Total Operating Income As Reported":-2865552.0,"Diluted Average Shares":401302.0,"Basic Average Shares":401302.0,"Diluted EPS":-6.68,"Basic EPS":-6.68,"Diluted NI Availto Com Stockholders":-2681102.0,"Net Income Common Stockholders":-2681102.0,"Otherunder Preferred Stock Dividend":null,"Preferred Stock Dividends":null,"Net Income":-2681102.0,"Net Income Including Noncontrolling Interests":-2681102.0,"Net Income Continuous Operations":-2681102.0,"Tax Provision":0.0,"Pretax Income":-2681102.0,"Other Income Expense":184450.0,"Other Non Operating Income Expenses":90450.0,"Gain On Sale Of Security":94000.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":-2865552.0,"Operating Expense":2631329.0,"Research And Development":99080.0,"Selling General And Administration":2532249.0,"Selling And Marketing Expense":306387.0,"General And Administrative Expense":2225862.0,"Other Gand A":2225862.0,"Gross Profit":-234223.0,"Cost Of Revenue":1915459.0,"Total Revenue":1681236.0,"Operating Revenue":1681236.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":12110988.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":12110350.0,"Reconciled Depreciation":638.0,"Reconciled Cost Of Revenue":1552059.0,"EBITDA":12110988.0,"EBIT":12110350.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Normalized Income":12110350.0,"Net Income From Continuing And Discontinued Operation":12110350.0,"Total Expenses":4148566.0,"Total Operating Income As Reported":-2382325.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":12110350.0,"Net Income Common Stockholders":12110350.0,"Otherunder Preferred Stock Dividend":0.0,"Preferred Stock Dividends":null,"Net Income":12110350.0,"Net Income Including Noncontrolling Interests":12110350.0,"Net Income Continuous Operations":12110350.0,"Tax Provision":0.0,"Pretax Income":12110350.0,"Other Income Expense":14492675.0,"Other Non Operating Income Expenses":15675.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":0.0,"Interest Expense Non Operating":0.0,"Operating Income":-2382325.0,"Operating Expense":2596507.0,"Research And Development":54942.0,"Selling General And Administration":2541565.0,"Selling And Marketing Expense":102923.0,"General And Administrative Expense":2438642.0,"Other Gand A":812540.0,"Gross Profit":214182.0,"Cost Of Revenue":1552059.0,"Total Revenue":1766241.0,"Operating Revenue":1766241.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1965412.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1966049.0,"Reconciled Depreciation":637.0,"Reconciled Cost Of Revenue":1999395.0,"EBITDA":-1965412.0,"EBIT":-1966049.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Normalized Income":-1966049.0,"Net Income From Continuing And Discontinued Operation":-1966049.0,"Total Expenses":3747185.0,"Total Operating Income As Reported":-2036197.0,"Diluted Average Shares":16673.0,"Basic Average Shares":16673.0,"Diluted EPS":-118.0,"Basic EPS":-118.0,"Diluted NI Availto Com Stockholders":-1966049.0,"Net Income Common Stockholders":-1966049.0,"Otherunder Preferred Stock Dividend":0.0,"Preferred Stock Dividends":null,"Net Income":-1966049.0,"Net Income Including Noncontrolling Interests":-1966049.0,"Net Income Continuous Operations":-1966049.0,"Tax Provision":0.0,"Pretax Income":-1966049.0,"Other Income Expense":70148.0,"Other Non Operating Income Expenses":70148.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":0.0,"Interest Expense Non Operating":0.0,"Operating Income":-2036197.0,"Operating Expense":1747790.0,"Research And Development":39327.0,"Selling General And Administration":1708463.0,"Selling And Marketing Expense":300072.0,"General And Administrative Expense":1408391.0,"Other Gand A":1408391.0,"Gross Profit":-288407.0,"Cost Of Revenue":1999395.0,"Total Revenue":1710988.0,"Operating Revenue":1710988.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2384386.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-2385023.0,"Reconciled Depreciation":637.0,"Reconciled Cost Of Revenue":2336200.0,"EBITDA":-2384386.0,"EBIT":-2385023.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Normalized Income":-2385023.0,"Net Income From Continuing And Discontinued Operation":-2385023.0,"Total Expenses":4705825.0,"Total Operating Income As Reported":-2479925.0,"Diluted Average Shares":12918.0,"Basic Average Shares":12918.0,"Diluted EPS":-184.0,"Basic EPS":-184.0,"Diluted NI Availto Com Stockholders":-2385023.0,"Net Income Common Stockholders":-2385023.0,"Otherunder Preferred Stock Dividend":null,"Preferred Stock Dividends":null,"Net Income":-2385023.0,"Net Income Including Noncontrolling Interests":-2385023.0,"Net Income Continuous Operations":-2385023.0,"Tax Provision":0.0,"Pretax Income":-2385023.0,"Other Income Expense":94902.0,"Other Non Operating Income Expenses":94902.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":0.0,"Interest Expense Non Operating":0.0,"Operating Income":-2479925.0,"Operating Expense":2369625.0,"Research And Development":41044.0,"Selling General And Administration":2328581.0,"Selling And Marketing Expense":81601.0,"General And Administrative Expense":2246980.0,"Other Gand A":2246980.0,"Gross Profit":-110300.0,"Cost Of Revenue":2336200.0,"Total Revenue":2225900.0,"Operating Revenue":2225900.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3170635.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-3169804.0,"Reconciled Depreciation":638.0,"Reconciled Cost Of Revenue":3590152.0,"EBITDA":-3170635.0,"EBIT":-3171273.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Normalized Income":-3169804.0,"Net Income From Continuing And Discontinued Operation":-3169804.0,"Total Expenses":6645911.0,"Total Operating Income As Reported":-3171273.0,"Diluted Average Shares":8557.0,"Basic Average Shares":8557.0,"Diluted EPS":-370.43,"Basic EPS":-370.43,"Diluted NI Availto Com Stockholders":-3169804.0,"Net Income Common Stockholders":-3169804.0,"Otherunder Preferred Stock Dividend":null,"Preferred Stock Dividends":null,"Net Income":-3169804.0,"Net Income Including Noncontrolling Interests":-3169804.0,"Net Income Continuous Operations":-3169804.0,"Tax Provision":0.0,"Pretax Income":-3169804.0,"Other Income Expense":1469.0,"Other Non Operating Income Expenses":1469.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":0.0,"Interest Expense Non Operating":0.0,"Operating Income":-3171273.0,"Operating Expense":3055759.0,"Research And Development":108924.0,"Selling General And Administration":2946835.0,"Selling And Marketing Expense":294408.0,"General And Administrative Expense":2652427.0,"Other Gand A":2652427.0,"Gross Profit":-115514.0,"Cost Of Revenue":3590152.0,"Total Revenue":3474638.0,"Operating Revenue":3474638.0},"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":-87740.0,"Interest Expense":87740.0,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Otherunder Preferred Stock Dividend":0.0,"Preferred Stock Dividends":31140.0,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-87740.0,"Interest Expense Non Operating":87740.0,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-3038616.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":19813758.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":13497732.0,"Beginning Cash Position":1819503.0,"Changes In Cash":11678229.0,"Financing Cash Flow":16616845.0,"Cash Flow From Continuing Financing Activities":16616845.0,"Net Other Financing Charges":-3196913.0,"Proceeds From Stock Option Exercised":0.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":19813758.0,"Common Stock Issuance":19813758.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Investing Cash Flow":-1900000.0,"Cash Flow From Continuing Investing Activities":-1900000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":-1900000.0,"Purchase Of Business":-1900000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-3038616.0,"Cash Flow From Continuing Operating Activities":-3038616.0,"Change In Working Capital":-465923.0,"Change In Other Working Capital":22239.0,"Change In Other Current Liabilities":-133865.0,"Change In Other Current Assets":33220.0,"Change In Payables And Accrued Expense":-166343.0,"Change In Accrued Expense":102563.0,"Change In Payable":-268906.0,"Change In Account Payable":-268906.0,"Change In Receivables":-221174.0,"Changes In Account Receivables":-221174.0,"Other Non Cash Items":137390.0,"Stock Based Compensation":64382.0,"Unrealized Gain Loss On Investment Securities":-94000.0,"Depreciation Amortization Depletion":637.0,"Depreciation And Amortization":637.0,"Net Income From Continuing Operations":-2681102.0},"2025-12-31":{"Free Cash Flow":2342107.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":713372.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1819503.0,"Beginning Cash Position":3475410.0,"Changes In Cash":-1655907.0,"Financing Cash Flow":499196.0,"Cash Flow From Continuing Financing Activities":499196.0,"Net Other Financing Charges":-214176.0,"Proceeds From Stock Option Exercised":0.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":713372.0,"Common Stock Issuance":713372.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Investing Cash Flow":-2847210.0,"Cash Flow From Continuing Investing Activities":-2847210.0,"Net Other Investing Changes":-1372210.0,"Net Business Purchase And Sale":-465000.0,"Purchase Of Business":-465000.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":692107.0,"Cash Flow From Continuing Operating Activities":692107.0,"Change In Working Capital":2785279.0,"Change In Other Working Capital":45111.0,"Change In Other Current Liabilities":-132867.0,"Change In Other Current Assets":2596842.0,"Change In Payables And Accrued Expense":178576.0,"Change In Accrued Expense":-539390.0,"Change In Payable":717966.0,"Change In Account Payable":717966.0,"Change In Receivables":97617.0,"Changes In Account Receivables":97617.0,"Other Non Cash Items":136392.0,"Stock Based Compensation":136448.0,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":638.0,"Depreciation And Amortization":638.0,"Net Income From Continuing Operations":12110350.0},"2025-09-30":{"Free Cash Flow":-5582302.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":3475410.0,"Beginning Cash Position":8265732.0,"Changes In Cash":-4790322.0,"Financing Cash Flow":-307225.0,"Cash Flow From Continuing Financing Activities":-307225.0,"Net Other Financing Charges":-307225.0,"Proceeds From Stock Option Exercised":0.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Investing Cash Flow":-550795.0,"Cash Flow From Continuing Investing Activities":-550795.0,"Net Other Investing Changes":1399205.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-3932302.0,"Cash Flow From Continuing Operating Activities":-3932302.0,"Change In Working Capital":-2277876.0,"Change In Other Working Capital":-204842.0,"Change In Other Current Liabilities":-131875.0,"Change In Other Current Assets":-2719860.0,"Change In Payables And Accrued Expense":861570.0,"Change In Accrued Expense":325518.0,"Change In Payable":536052.0,"Change In Account Payable":536052.0,"Change In Receivables":-82869.0,"Changes In Account Receivables":-82869.0,"Other Non Cash Items":135400.0,"Stock Based Compensation":175586.0,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":637.0,"Depreciation And Amortization":637.0,"Net Income From Continuing Operations":-1966049.0},"2025-06-30":{"Free Cash Flow":-2804692.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":8265732.0,"Beginning Cash Position":12245419.0,"Changes In Cash":-3979687.0,"Financing Cash Flow":-675000.0,"Cash Flow From Continuing Financing Activities":-675000.0,"Net Other Financing Charges":-675000.0,"Proceeds From Stock Option Exercised":0.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Investing Cash Flow":-499995.0,"Cash Flow From Continuing Investing Activities":-499995.0,"Net Other Investing Changes":-499995.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-2804692.0,"Cash Flow From Continuing Operating Activities":-2804692.0,"Change In Working Capital":-1317854.0,"Change In Other Working Capital":-679540.0,"Change In Other Current Liabilities":-130891.0,"Change In Other Current Assets":136986.0,"Change In Payables And Accrued Expense":-931203.0,"Change In Accrued Expense":-746764.0,"Change In Payable":-184439.0,"Change In Account Payable":-184439.0,"Change In Receivables":286794.0,"Changes In Account Receivables":286794.0,"Other Non Cash Items":134416.0,"Stock Based Compensation":763132.0,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":637.0,"Depreciation And Amortization":637.0,"Net Income From Continuing Operations":-2385023.0},"2025-03-31":{"Free Cash Flow":-2180208.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":12245419.0,"Beginning Cash Position":5872627.0,"Changes In Cash":6372792.0,"Financing Cash Flow":9730000.0,"Cash Flow From Continuing Financing Activities":9730000.0,"Net Other Financing Charges":-1270000.0,"Proceeds From Stock Option Exercised":11000000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":null,"Investing Cash Flow":-1177000.0,"Cash Flow From Continuing Investing Activities":-1177000.0,"Net Other Investing Changes":-1177000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-2180208.0,"Cash Flow From Continuing Operating Activities":-2180208.0,"Change In Working Capital":304583.0,"Change In Other Working Capital":-37349.0,"Change In Other Current Liabilities":-129914.0,"Change In Other Current Assets":21059.0,"Change In Payables And Accrued Expense":717430.0,"Change In Accrued Expense":446080.0,"Change In Payable":271350.0,"Change In Account Payable":271350.0,"Change In Receivables":-266643.0,"Changes In Account Receivables":-266643.0,"Other Non Cash Items":133439.0,"Stock Based Compensation":550936.0,"Unrealized Gain Loss On Investment Securities":0.0,"Depreciation Amortization Depletion":638.0,"Depreciation And Amortization":638.0,"Net Income From Continuing Operations":-3169804.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Interest Paid Supplemental Data":87740.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Preferred Stock Issuance":-1151000.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"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 Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Net Income From Continuing Operations":null}}}