{"ticker":"JUNS","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":483750.0,"Share Issued":483750.0,"Net Debt":2461662.0,"Total Debt":4832919.0,"Tangible Book Value":-2783457.0,"Invested Capital":2040954.0,"Working Capital":-3321861.0,"Net Tangible Assets":-2783457.0,"Capital Lease Obligations":8508.0,"Common Stock Equity":-2783457.0,"Total Capitalization":-2783457.0,"Total Equity Gross Minority Interest":-2783457.0,"Stockholders Equity":-2783457.0,"Retained Earnings":-36728984.0,"Additional Paid In Capital":33941899.0,"Capital Stock":3628.0,"Common Stock":3628.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":6732041.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":6732041.0,"Other Current Liabilities":null,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":4832919.0,"Current Capital Lease Obligation":8508.0,"Current Debt":4824411.0,"Other Current Borrowings":4824411.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":1422612.0,"Current Provisions":1874.0,"Payables And Accrued Expenses":474636.0,"Current Accrued Expenses":382253.0,"Interest Payable":0.0,"Payables":92383.0,"Accounts Payable":92383.0,"Total Assets":3948584.0,"Total Non Current Assets":538404.0,"Other Non Current Assets":3783.0,"Non Current Prepaid Assets":523014.0,"Net PPE":11607.0,"Accumulated Depreciation":-224402.0,"Gross PPE":236009.0,"Buildings And Improvements":236009.0,"Properties":0.0,"Current Assets":3410180.0,"Other Current Assets":132696.0,"Prepaid Assets":766667.0,"Inventory":148068.0,"Receivables":0.0,"Accounts Receivable":0.0,"Cash Cash Equivalents And Short Term Investments":2362749.0,"Cash And Cash Equivalents":2362749.0,"Cash Financial":2362749.0},"2025-12-31":{"Ordinary Shares Number":459286.0,"Share Issued":459286.0,"Net Debt":1508726.0,"Total Debt":5319315.0,"Tangible Book Value":-1831852.0,"Invested Capital":3466216.0,"Working Capital":-2570904.0,"Net Tangible Assets":-1831852.0,"Capital Lease Obligations":21247.0,"Common Stock Equity":-1831852.0,"Total Capitalization":-1831852.0,"Total Equity Gross Minority Interest":-1831852.0,"Stockholders Equity":-1831852.0,"Retained Earnings":-34667026.0,"Additional Paid In Capital":32831730.0,"Capital Stock":3444.0,"Common Stock":3444.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":7395882.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Long Term Debt And Capital Lease Obligation":0.0,"Long Term Capital Lease Obligation":0.0,"Current Liabilities":7395882.0,"Other Current Liabilities":null,"Current Deferred Liabilities":735.0,"Current Deferred Revenue":735.0,"Current Debt And Capital Lease Obligation":5319315.0,"Current Capital Lease Obligation":21247.0,"Current Debt":5298068.0,"Other Current Borrowings":5298068.0,"Current Notes Payable":0.0,"Pensionand Other Post Retirement Benefit Plans Current":1397357.0,"Current Provisions":null,"Payables And Accrued Expenses":678475.0,"Current Accrued Expenses":547345.0,"Interest Payable":39829.0,"Payables":131130.0,"Accounts Payable":131130.0,"Total Assets":5564030.0,"Total Non Current Assets":739052.0,"Other Non Current Assets":3783.0,"Non Current Prepaid Assets":712055.0,"Net PPE":23214.0,"Accumulated Depreciation":-212795.0,"Gross PPE":236009.0,"Buildings And Improvements":236009.0,"Properties":0.0,"Current Assets":4824978.0,"Other Current Assets":106542.0,"Prepaid Assets":766667.0,"Inventory":159790.0,"Receivables":2637.0,"Accounts Receivable":2637.0,"Cash Cash Equivalents And Short Term Investments":3789342.0,"Cash And Cash Equivalents":3789342.0,"Cash Financial":3789342.0},"2025-09-30":{"Ordinary Shares Number":457260.0,"Share Issued":457260.0,"Net Debt":null,"Total Debt":180393.0,"Tangible Book Value":57417.0,"Invested Capital":203849.0,"Working Capital":-886484.0,"Net Tangible Assets":57417.0,"Capital Lease Obligations":33961.0,"Common Stock Equity":57417.0,"Total Capitalization":57417.0,"Total Equity Gross Minority Interest":57417.0,"Stockholders Equity":57417.0,"Retained Earnings":-32091995.0,"Additional Paid In Capital":32145983.0,"Capital Stock":3429.0,"Common Stock":3429.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2518842.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Long Term Debt And Capital Lease Obligation":0.0,"Long Term Capital Lease Obligation":0.0,"Current Liabilities":2518842.0,"Other Current Liabilities":6695.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":180393.0,"Current Capital Lease Obligation":33961.0,"Current Debt":146432.0,"Other Current Borrowings":null,"Current Notes Payable":146432.0,"Pensionand Other Post Retirement Benefit Plans Current":1849052.0,"Current Provisions":null,"Payables And Accrued Expenses":482702.0,"Current Accrued Expenses":115311.0,"Interest Payable":4350.0,"Payables":367391.0,"Accounts Payable":367391.0,"Total Assets":2576259.0,"Total Non Current Assets":943901.0,"Other Non Current Assets":3783.0,"Non Current Prepaid Assets":905297.0,"Net PPE":34821.0,"Accumulated Depreciation":-201188.0,"Gross PPE":236009.0,"Buildings And Improvements":236009.0,"Properties":0.0,"Current Assets":1632358.0,"Other Current Assets":141894.0,"Prepaid Assets":766667.0,"Inventory":null,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":723797.0,"Cash And Cash Equivalents":723797.0,"Cash Financial":723797.0},"2025-06-30":{"Ordinary Shares Number":464441.0,"Share Issued":464441.0,"Net Debt":null,"Total Debt":192860.0,"Tangible Book Value":1340118.0,"Invested Capital":1486550.0,"Working Capital":191147.0,"Net Tangible Assets":1340118.0,"Capital Lease Obligations":46428.0,"Common Stock Equity":1340118.0,"Total Capitalization":1340118.0,"Total Equity Gross Minority Interest":1340118.0,"Stockholders Equity":1340118.0,"Retained Earnings":-29803961.0,"Additional Paid In Capital":31140596.0,"Capital Stock":3483.0,"Common Stock":3483.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2627985.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Long Term Debt And Capital Lease Obligation":0.0,"Long Term Capital Lease Obligation":0.0,"Current Liabilities":2627985.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":192860.0,"Current Capital Lease Obligation":46428.0,"Current Debt":146432.0,"Other Current Borrowings":null,"Current Notes Payable":146432.0,"Pensionand Other Post Retirement Benefit Plans Current":1857919.0,"Current Provisions":null,"Payables And Accrued Expenses":577206.0,"Current Accrued Expenses":112113.0,"Interest Payable":3242.0,"Payables":465093.0,"Accounts Payable":465093.0,"Total Assets":3968103.0,"Total Non Current Assets":1148971.0,"Other Non Current Assets":3783.0,"Non Current Prepaid Assets":1098539.0,"Net PPE":46649.0,"Accumulated Depreciation":-189360.0,"Gross PPE":236009.0,"Buildings And Improvements":236009.0,"Properties":0.0,"Current Assets":2819132.0,"Other Current Assets":174218.0,"Prepaid Assets":766667.0,"Inventory":null,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":1878247.0,"Cash And Cash Equivalents":1878247.0,"Cash Financial":1878247.0},"2025-03-31":{"Ordinary Shares Number":441384.0,"Share Issued":441384.0,"Net Debt":null,"Total Debt":205495.0,"Tangible Book Value":3064595.0,"Invested Capital":3211027.0,"Working Capital":1721604.0,"Net Tangible Assets":3064595.0,"Capital Lease Obligations":59063.0,"Common Stock Equity":3064595.0,"Total Capitalization":3064595.0,"Total Equity Gross Minority Interest":3064595.0,"Stockholders Equity":3064595.0,"Retained Earnings":-27550996.0,"Additional Paid In Capital":30612281.0,"Capital Stock":3310.0,"Common Stock":3310.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1898231.0,"Total Non Current Liabilities Net Minority Interest":8507.0,"Long Term Debt And Capital Lease Obligation":8507.0,"Long Term Capital Lease Obligation":8507.0,"Current Liabilities":1889724.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":196988.0,"Current Capital Lease Obligation":50556.0,"Current Debt":146432.0,"Other Current Borrowings":null,"Current Notes Payable":146432.0,"Pensionand Other Post Retirement Benefit Plans Current":1407658.0,"Current Provisions":null,"Payables And Accrued Expenses":285078.0,"Current Accrued Expenses":126595.0,"Interest Payable":2147.0,"Payables":158483.0,"Accounts Payable":158483.0,"Total Assets":4962826.0,"Total Non Current Assets":1351498.0,"Other Non Current Assets":3783.0,"Non Current Prepaid Assets":1289680.0,"Net PPE":58035.0,"Accumulated Depreciation":-177974.0,"Gross PPE":236009.0,"Buildings And Improvements":236009.0,"Properties":0.0,"Current Assets":3611328.0,"Other Current Assets":138192.0,"Prepaid Assets":766667.0,"Inventory":null,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":2706469.0,"Cash And Cash Equivalents":2706469.0,"Cash Financial":2706469.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Long Term Debt And Capital Lease Obligation":21247.0,"Long Term Capital Lease Obligation":21247.0,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":146432.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":0.0,"Receivables":0.0,"Accounts Receivable":0.0,"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":-1944596.0,"Total Unusual Items":1282.0,"Total Unusual Items Excluding Goodwill":1282.0,"Net Income From Continuing Operation Net Minority Interest":-2061958.0,"Reconciled Cost Of Revenue":4362.0,"EBITDA":-1943314.0,"EBIT":-1943314.0,"Net Interest Income":-100240.0,"Interest Expense":118644.0,"Interest Income":18404.0,"Normalized Income":-2063240.0,"Net Income From Continuing And Discontinued Operation":-2061958.0,"Total Expenses":1981652.0,"Total Operating Income As Reported":-1963000.0,"Diluted Average Shares":470074.0,"Basic Average Shares":470074.0,"Diluted EPS":-4.5,"Basic EPS":-4.5,"Diluted NI Availto Com Stockholders":-2061958.0,"Net Income Common Stockholders":-2061958.0,"Net Income":-2061958.0,"Net Income Including Noncontrolling Interests":-2061958.0,"Net Income Continuous Operations":-2061958.0,"Pretax Income":-2061958.0,"Other Income Expense":1282.0,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":null,"Gain On Sale Of Security":1282.0,"Net Non Operating Interest Income Expense":-100240.0,"Interest Expense Non Operating":118644.0,"Interest Income Non Operating":18404.0,"Operating Income":-1963000.0,"Operating Expense":1977290.0,"Research And Development":411049.0,"Selling General And Administration":1566241.0,"General And Administrative Expense":1566241.0,"Other Gand A":1566241.0,"Gross Profit":14290.0,"Cost Of Revenue":4362.0,"Total Revenue":18652.0,"Operating Revenue":18652.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2512568.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-2575031.0,"Reconciled Cost Of Revenue":null,"EBITDA":-2512568.0,"EBIT":-2512568.0,"Net Interest Income":-96090.0,"Interest Expense":62463.0,"Interest Income":-33627.0,"Normalized Income":-2575031.0,"Net Income From Continuing And Discontinued Operation":-2575031.0,"Total Expenses":2830581.0,"Total Operating Income As Reported":-2808785.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-2575031.0,"Net Income Common Stockholders":-2575031.0,"Net Income":-2575031.0,"Net Income Including Noncontrolling Interests":-2575031.0,"Net Income Continuous Operations":-2575031.0,"Pretax Income":-2575031.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-96090.0,"Interest Expense Non Operating":62463.0,"Interest Income Non Operating":-33627.0,"Operating Income":-2808785.0,"Operating Expense":2826350.0,"Research And Development":43684.0,"Selling General And Administration":2782666.0,"General And Administrative Expense":2782666.0,"Other Gand A":2782666.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":21796.0,"Operating Revenue":21796.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2286841.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-2288034.0,"Reconciled Cost Of Revenue":null,"EBITDA":-2286841.0,"EBIT":-2286841.0,"Net Interest Income":9019.0,"Interest Expense":1193.0,"Interest Income":10212.0,"Normalized Income":-2288034.0,"Net Income From Continuing And Discontinued Operation":-2288034.0,"Total Expenses":2297053.0,"Total Operating Income As Reported":-2297053.0,"Diluted Average Shares":453865.0,"Basic Average Shares":453865.0,"Diluted EPS":-5.25,"Basic EPS":-5.25,"Diluted NI Availto Com Stockholders":-2288034.0,"Net Income Common Stockholders":-2288034.0,"Net Income":-2288034.0,"Net Income Including Noncontrolling Interests":-2288034.0,"Net Income Continuous Operations":-2288034.0,"Pretax Income":-2288034.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":9019.0,"Interest Expense Non Operating":1193.0,"Interest Income Non Operating":10212.0,"Operating Income":-2297053.0,"Operating Expense":2297053.0,"Research And Development":816697.0,"Selling General And Administration":1480356.0,"General And Administrative Expense":1480356.0,"Other Gand A":1480356.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2251830.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-2252965.0,"Reconciled Cost Of Revenue":null,"EBITDA":-2251830.0,"EBIT":-2251830.0,"Net Interest Income":11915.0,"Interest Expense":1135.0,"Interest Income":13050.0,"Normalized Income":-2252965.0,"Net Income From Continuing And Discontinued Operation":-2252965.0,"Total Expenses":2264880.0,"Total Operating Income As Reported":-2264880.0,"Diluted Average Shares":442412.0,"Basic Average Shares":442412.0,"Diluted EPS":-5.25,"Basic EPS":-5.25,"Diluted NI Availto Com Stockholders":-2252965.0,"Net Income Common Stockholders":-2252965.0,"Net Income":-2252965.0,"Net Income Including Noncontrolling Interests":-2252965.0,"Net Income Continuous Operations":-2252965.0,"Pretax Income":-2252965.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":11915.0,"Interest Expense Non Operating":1135.0,"Interest Income Non Operating":13050.0,"Operating Income":-2264880.0,"Operating Expense":2264880.0,"Research And Development":759448.0,"Selling General And Administration":1505432.0,"General And Administrative Expense":1505432.0,"Other Gand A":1505432.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1527638.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1528867.0,"Reconciled Cost Of Revenue":0.0,"EBITDA":-1527638.0,"EBIT":-1527638.0,"Net Interest Income":9136.0,"Interest Expense":1229.0,"Interest Income":10365.0,"Normalized Income":-1528867.0,"Net Income From Continuing And Discontinued Operation":-1528867.0,"Total Expenses":1538003.0,"Total Operating Income As Reported":-1538003.0,"Diluted Average Shares":441384.0,"Basic Average Shares":441384.0,"Diluted EPS":-3.75,"Basic EPS":-3.75,"Diluted NI Availto Com Stockholders":-1528867.0,"Net Income Common Stockholders":-1528867.0,"Net Income":-1528867.0,"Net Income Including Noncontrolling Interests":-1528867.0,"Net Income Continuous Operations":-1528867.0,"Pretax Income":-1528867.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":9136.0,"Interest Expense Non Operating":1229.0,"Interest Income Non Operating":10365.0,"Operating Income":-1538003.0,"Operating Expense":1538003.0,"Research And Development":466745.0,"Selling General And Administration":1071258.0,"General And Administrative Expense":1071258.0,"Other Gand A":1071258.0,"Gross Profit":0.0,"Cost Of Revenue":0.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":-94145.0,"Total Unusual Items Excluding Goodwill":-94145.0,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":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":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":-44145.0,"Other Non Operating Income Expenses":50000.0,"Special Income Charges":-94145.0,"Other Special Charges":94145.0,"Gain On Sale Of Security":0.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":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":-1432100.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":2362749.0,"Beginning Cash Position":3789342.0,"Changes In Cash":-1426593.0,"Financing Cash Flow":5507.0,"Cash Flow From Continuing Financing Activities":5507.0,"Proceeds From Stock Option Exercised":5507.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Operating Cash Flow":-1432100.0,"Cash Flow From Continuing Operating Activities":-1432100.0,"Change In Working Capital":-190372.0,"Change In Other Working Capital":-735.0,"Change In Other Current Liabilities":1874.0,"Change In Other Current Assets":-27286.0,"Change In Payables And Accrued Expense":-178584.0,"Change In Accrued Expense":-14574.0,"Change In Interest Payable":-39829.0,"Change In Payable":-164010.0,"Change In Account Payable":-164010.0,"Change In Prepaid Assets":0.0,"Change In Inventory":11722.0,"Change In Receivables":2637.0,"Changes In Account Receivables":2637.0,"Other Non Cash Items":319238.0,"Stock Based Compensation":500992.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-2061958.0},"2025-12-31":{"Free Cash Flow":-2368023.0,"Issuance Of Debt":5580000.0,"Issuance Of Capital Stock":0.0,"Interest Paid Supplemental Data":38155.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":3789342.0,"Beginning Cash Position":723797.0,"Changes In Cash":3065545.0,"Financing Cash Flow":5433568.0,"Cash Flow From Continuing Financing Activities":5433568.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":5433568.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Operating Cash Flow":-2368023.0,"Cash Flow From Continuing Operating Activities":-2368023.0,"Change In Working Capital":-390064.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":34245.0,"Change In Payables And Accrued Expense":-255922.0,"Change In Accrued Expense":-416216.0,"Change In Interest Payable":35479.0,"Change In Payable":160294.0,"Change In Account Payable":160294.0,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":133831.0,"Stock Based Compensation":463241.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-2575031.0},"2025-09-30":{"Free Cash Flow":-1154450.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Interest Paid Supplemental Data":85.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":723797.0,"Beginning Cash Position":1878247.0,"Changes In Cash":-1154450.0,"Financing Cash Flow":0.0,"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":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Issuance":0.0,"Operating Cash Flow":-1154450.0,"Cash Flow From Continuing Operating Activities":-1154450.0,"Change In Working Capital":-64991.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":-28447.0,"Change In Payables And Accrued Expense":-103371.0,"Change In Accrued Expense":-7759.0,"Change In Interest Payable":1108.0,"Change In Payable":-95612.0,"Change In Account Payable":-95612.0,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":127242.0,"Stock Based Compensation":1071333.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-2288034.0},"2025-06-30":{"Free Cash Flow":-828222.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Interest Paid Supplemental Data":40.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1878247.0,"Beginning Cash Position":2706469.0,"Changes In Cash":-828222.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Proceeds From Stock Option Exercised":null,"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 Issuance":0.0,"Operating Cash Flow":-828222.0,"Cash Flow From Continuing Operating Activities":-828222.0,"Change In Working Capital":705114.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":-1249.0,"Change In Payables And Accrued Expense":742389.0,"Change In Accrued Expense":451356.0,"Change In Interest Payable":1095.0,"Change In Payable":291033.0,"Change In Account Payable":291033.0,"Change In Prepaid Assets":-36026.0,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":257141.0,"Stock Based Compensation":462488.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-2252965.0},"2025-03-31":{"Free Cash Flow":-1063041.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Interest Paid Supplemental Data":146.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":2706469.0,"Beginning Cash Position":3769510.0,"Changes In Cash":-1063041.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Proceeds From Stock Option Exercised":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 Issuance":0.0,"Operating Cash Flow":-1063041.0,"Cash Flow From Continuing Operating Activities":-1063041.0,"Change In Working Capital":-144669.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":0.0,"Change In Other Current Assets":-659.0,"Change In Payables And Accrued Expense":-119904.0,"Change In Accrued Expense":-6352.0,"Change In Interest Payable":1083.0,"Change In Payable":-113552.0,"Change In Account Payable":-113552.0,"Change In Prepaid Assets":-24106.0,"Change In Inventory":0.0,"Change In Receivables":0.0,"Changes In Account Receivables":0.0,"Other Non Cash Items":189041.0,"Stock Based Compensation":421454.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-1528867.0},"2024-12-31":{"Free Cash Flow":null,"Issuance Of Debt":1500.0,"Issuance Of Capital Stock":9825213.0,"Interest Paid Supplemental Data":null,"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,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":9825213.0,"Common Stock Issuance":9825213.0,"Net Issuance Payments Of Debt":-2360177.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":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 Interest Payable":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Operating Gains Losses":94145.0,"Gain Loss On Investment Securities":0.0,"Net Income From Continuing Operations":null}}}