{"ticker":"KIDZ","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":130544.0,"Share Issued":130544.0,"Net Debt":3045890.0,"Total Debt":6403519.0,"Tangible Book Value":-241811.0,"Invested Capital":8840763.0,"Working Capital":-125316.0,"Net Tangible Assets":-241758.0,"Capital Lease Obligations":1240998.0,"Common Stock Equity":3678242.0,"Preferred Stock Equity":53.0,"Total Capitalization":8840816.0,"Total Equity Gross Minority Interest":3678295.0,"Stockholders Equity":3678295.0,"Retained Earnings":-15832123.0,"Additional Paid In Capital":19510235.0,"Capital Stock":183.0,"Common Stock":130.0,"Preferred Stock":53.0,"Total Liabilities Net Minority Interest":8667527.0,"Total Non Current Liabilities Net Minority Interest":6407466.0,"Derivative Product Liabilities":284625.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":6122841.0,"Long Term Capital Lease Obligation":960320.0,"Long Term Debt":5162521.0,"Current Liabilities":2260061.0,"Other Current Liabilities":null,"Current Deferred Liabilities":1756361.0,"Current Deferred Revenue":1756361.0,"Current Debt And Capital Lease Obligation":280678.0,"Current Capital Lease Obligation":280678.0,"Current Debt":null,"Current Notes Payable":null,"Payables And Accrued Expenses":223022.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":223022.0,"Other Payable":23572.0,"Dueto Related Parties Current":63316.0,"Total Tax Payable":10445.0,"Accounts Payable":125689.0,"Total Assets":12345822.0,"Total Non Current Assets":10211077.0,"Other Non Current Assets":4729445.0,"Non Current Prepaid Assets":5000.0,"Investments And Advances":215326.0,"Long Term Equity Investment":215326.0,"Goodwill And Other Intangible Assets":3920053.0,"Net PPE":1341253.0,"Accumulated Depreciation":-185484.0,"Gross PPE":1526737.0,"Leases":177865.0,"Other Properties":30545.0,"Machinery Furniture Equipment":149622.0,"Buildings And Improvements":1168705.0,"Properties":0.0,"Current Assets":2134745.0,"Other Current Assets":13448.0,"Receivables":4666.0,"Duefrom Related Parties Current":4666.0,"Cash Cash Equivalents And Short Term Investments":2116631.0,"Cash And Cash Equivalents":2116631.0,"Cash Equivalents":2113485.0,"Cash Financial":3146.0},"2025-12-31":{"Ordinary Shares Number":62713.0,"Share Issued":62713.0,"Net Debt":5450152.0,"Total Debt":9443240.0,"Tangible Book Value":-249041.0,"Invested Capital":11978705.0,"Working Capital":494660.0,"Net Tangible Assets":-248988.0,"Capital Lease Obligations":1241494.0,"Common Stock Equity":3776959.0,"Preferred Stock Equity":53.0,"Total Capitalization":11978758.0,"Total Equity Gross Minority Interest":3777012.0,"Stockholders Equity":3777012.0,"Retained Earnings":-11644589.0,"Additional Paid In Capital":15421485.0,"Capital Stock":116.0,"Common Stock":63.0,"Preferred Stock":53.0,"Total Liabilities Net Minority Interest":11767443.0,"Total Non Current Liabilities Net Minority Interest":9454887.0,"Derivative Product Liabilities":207000.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":9247887.0,"Long Term Capital Lease Obligation":1046141.0,"Long Term Debt":8201746.0,"Current Liabilities":2312556.0,"Other Current Liabilities":null,"Current Deferred Liabilities":1871722.0,"Current Deferred Revenue":1871722.0,"Current Debt And Capital Lease Obligation":195353.0,"Current Capital Lease Obligation":195353.0,"Current Debt":null,"Current Notes Payable":0.0,"Payables And Accrued Expenses":245481.0,"Current Accrued Expenses":0.0,"Interest Payable":0.0,"Payables":245481.0,"Other Payable":31268.0,"Dueto Related Parties Current":63316.0,"Total Tax Payable":4910.0,"Accounts Payable":145987.0,"Total Assets":15544455.0,"Total Non Current Assets":12737239.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":5000.0,"Investments And Advances":7304760.0,"Long Term Equity Investment":7304760.0,"Goodwill And Other Intangible Assets":4026000.0,"Net PPE":1401479.0,"Accumulated Depreciation":-170736.0,"Gross PPE":1572215.0,"Leases":177865.0,"Other Properties":null,"Machinery Furniture Equipment":147584.0,"Buildings And Improvements":1246766.0,"Properties":0.0,"Current Assets":2807216.0,"Other Current Assets":10129.0,"Receivables":45493.0,"Duefrom Related Parties Current":45493.0,"Cash Cash Equivalents And Short Term Investments":2751594.0,"Cash And Cash Equivalents":2751594.0,"Cash Equivalents":2748450.0,"Cash Financial":3144.0},"2025-09-30":{"Ordinary Shares Number":49244.0,"Share Issued":49244.0,"Net Debt":8081314.0,"Total Debt":12832844.0,"Tangible Book Value":-231115.0,"Invested Capital":16910114.0,"Working Capital":935642.0,"Net Tangible Assets":-231056.0,"Capital Lease Obligations":1322706.0,"Common Stock Equity":5399976.0,"Preferred Stock Equity":59.0,"Total Capitalization":16910173.0,"Total Equity Gross Minority Interest":5400035.0,"Stockholders Equity":5400035.0,"Retained Earnings":-6242111.0,"Additional Paid In Capital":11639624.0,"Capital Stock":2522.0,"Common Stock":2463.0,"Preferred Stock":59.0,"Total Liabilities Net Minority Interest":17246946.0,"Total Non Current Liabilities Net Minority Interest":14726669.0,"Derivative Product Liabilities":1383449.0,"Non Current Deferred Liabilities":701957.0,"Non Current Deferred Taxes Liabilities":701957.0,"Long Term Debt And Capital Lease Obligation":12641263.0,"Long Term Capital Lease Obligation":1131125.0,"Long Term Debt":11510138.0,"Current Liabilities":2520277.0,"Other Current Liabilities":null,"Current Deferred Liabilities":1952516.0,"Current Deferred Revenue":1952516.0,"Current Debt And Capital Lease Obligation":191581.0,"Current Capital Lease Obligation":191581.0,"Current Debt":null,"Current Notes Payable":0.0,"Payables And Accrued Expenses":376180.0,"Current Accrued Expenses":244712.0,"Interest Payable":244712.0,"Payables":131468.0,"Other Payable":12605.0,"Dueto Related Parties Current":18117.0,"Total Tax Payable":6850.0,"Accounts Payable":93896.0,"Total Assets":22646981.0,"Total Non Current Assets":19191062.0,"Other Non Current Assets":523.0,"Non Current Prepaid Assets":5000.0,"Investments And Advances":12060203.0,"Long Term Equity Investment":12060203.0,"Goodwill And Other Intangible Assets":5631091.0,"Net PPE":1494245.0,"Accumulated Depreciation":-154464.0,"Gross PPE":1648709.0,"Leases":177865.0,"Other Properties":null,"Machinery Furniture Equipment":146550.0,"Buildings And Improvements":1324294.0,"Properties":0.0,"Current Assets":3455919.0,"Other Current Assets":4056.0,"Receivables":23039.0,"Duefrom Related Parties Current":23039.0,"Cash Cash Equivalents And Short Term Investments":3428824.0,"Cash And Cash Equivalents":3428824.0,"Cash Equivalents":3425678.0,"Cash Financial":3146.0},"2025-06-30":{"Ordinary Shares Number":49236.0,"Share Issued":49236.0,"Net Debt":5552058.0,"Total Debt":12931925.0,"Tangible Book Value":-3070834.0,"Invested Capital":14235274.0,"Working Capital":1400847.0,"Net Tangible Assets":-3070775.0,"Capital Lease Obligations":1401295.0,"Common Stock Equity":2704644.0,"Preferred Stock Equity":59.0,"Total Capitalization":13965333.0,"Total Equity Gross Minority Interest":2704703.0,"Stockholders Equity":2704703.0,"Retained Earnings":-8763100.0,"Additional Paid In Capital":11465281.0,"Capital Stock":2522.0,"Common Stock":2463.0,"Preferred Stock":59.0,"Total Liabilities Net Minority Interest":19391666.0,"Total Non Current Liabilities Net Minority Interest":14806651.0,"Derivative Product Liabilities":2294248.0,"Non Current Deferred Liabilities":38360.0,"Non Current Deferred Taxes Liabilities":38360.0,"Long Term Debt And Capital Lease Obligation":12474043.0,"Long Term Capital Lease Obligation":1213413.0,"Long Term Debt":11260630.0,"Current Liabilities":4585015.0,"Other Current Liabilities":-100000.0,"Current Deferred Liabilities":2486429.0,"Current Deferred Revenue":2478979.0,"Current Debt And Capital Lease Obligation":457882.0,"Current Capital Lease Obligation":187882.0,"Current Debt":270000.0,"Current Notes Payable":270000.0,"Payables And Accrued Expenses":1740704.0,"Current Accrued Expenses":55057.0,"Interest Payable":55057.0,"Payables":1685647.0,"Other Payable":26496.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":3927.0,"Accounts Payable":1655224.0,"Total Assets":22096369.0,"Total Non Current Assets":16110507.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":5000.0,"Investments And Advances":8742813.0,"Long Term Equity Investment":8742813.0,"Goodwill And Other Intangible Assets":5775478.0,"Net PPE":1587216.0,"Accumulated Depreciation":-138240.0,"Gross PPE":1725456.0,"Leases":177865.0,"Other Properties":1401041.0,"Machinery Furniture Equipment":146550.0,"Buildings And Improvements":1401041.0,"Properties":0.0,"Current Assets":5985862.0,"Other Current Assets":3485.0,"Receivables":3805.0,"Duefrom Related Parties Current":3805.0,"Cash Cash Equivalents And Short Term Investments":5978572.0,"Cash And Cash Equivalents":5978572.0,"Cash Equivalents":null,"Cash Financial":5978572.0},"2025-03-31":{"Ordinary Shares Number":44536.0,"Share Issued":44536.0,"Net Debt":1939584.0,"Total Debt":3499117.0,"Tangible Book Value":-4816461.0,"Invested Capital":-2796461.0,"Working Capital":-3509780.0,"Net Tangible Assets":-4816361.0,"Capital Lease Obligations":1479117.0,"Common Stock Equity":-4816461.0,"Preferred Stock Equity":100.0,"Total Capitalization":-3066361.0,"Total Equity Gross Minority Interest":-4816361.0,"Stockholders Equity":-4816361.0,"Retained Earnings":-4896931.0,"Additional Paid In Capital":79663.0,"Capital Stock":907.0,"Common Stock":807.0,"Preferred Stock":100.0,"Total Liabilities Net Minority Interest":6586462.0,"Total Non Current Liabilities Net Minority Interest":2990998.0,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":2990998.0,"Long Term Capital Lease Obligation":1240998.0,"Long Term Debt":1750000.0,"Current Liabilities":3595464.0,"Other Current Liabilities":null,"Current Deferred Liabilities":2644847.0,"Current Deferred Revenue":2615047.0,"Current Debt And Capital Lease Obligation":508119.0,"Current Capital Lease Obligation":238119.0,"Current Debt":270000.0,"Current Notes Payable":270000.0,"Payables And Accrued Expenses":442498.0,"Current Accrued Expenses":22699.0,"Interest Payable":22699.0,"Payables":419799.0,"Other Payable":92809.0,"Dueto Related Parties Current":312483.0,"Total Tax Payable":6777.0,"Accounts Payable":7730.0,"Total Assets":1770101.0,"Total Non Current Assets":1684417.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":5000.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Net PPE":1679417.0,"Accumulated Depreciation":-122019.0,"Gross PPE":1801436.0,"Leases":177865.0,"Other Properties":1477021.0,"Machinery Furniture Equipment":146550.0,"Buildings And Improvements":1477021.0,"Properties":0.0,"Current Assets":85684.0,"Other Current Assets":3438.0,"Receivables":1830.0,"Duefrom Related Parties Current":1830.0,"Cash Cash Equivalents And Short Term Investments":80416.0,"Cash And Cash Equivalents":80416.0,"Cash Equivalents":null,"Cash Financial":80416.0},"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,"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":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Derivative Product Liabilities":0.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":132166.0,"Current Notes Payable":132166.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":19072.0,"Interest Payable":19072.0,"Payables":null,"Other Payable":null,"Dueto Related Parties Current":null,"Total Tax Payable":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":0.0,"Long Term Equity Investment":0.0,"Goodwill And Other Intangible Assets":0.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Receivables":null,"Duefrom Related Parties Current":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":47538.0,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-618434.0,"Total Unusual Items":-77625.0,"Total Unusual Items Excluding Goodwill":-77625.0,"Net Income From Continuing Operation Net Minority Interest":-4187534.0,"Reconciled Depreciation":198756.0,"Reconciled Cost Of Revenue":258300.0,"EBITDA":-696059.0,"EBIT":-894815.0,"Net Interest Income":5527.0,"Interest Expense":null,"Interest Income":5527.0,"Normalized Income":-4109909.0,"Net Income From Continuing And Discontinued Operation":-4187534.0,"Total Expenses":1414013.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-894815.0,"Diluted Average Shares":96978.0,"Basic Average Shares":96978.0,"Diluted EPS":-23473410.0,"Basic EPS":-23473410.0,"Diluted NI Availto Com Stockholders":-4187534.0,"Net Income Common Stockholders":-4187534.0,"Net Income":-4187534.0,"Net Income Including Noncontrolling Interests":-4187534.0,"Net Income Continuous Operations":-4187534.0,"Tax Provision":0.0,"Pretax Income":-4187534.0,"Other Income Expense":-3298246.0,"Other Non Operating Income Expenses":-3220621.0,"Gain On Sale Of Security":-77625.0,"Net Non Operating Interest Income Expense":5527.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":5527.0,"Operating Income":-894815.0,"Operating Expense":1155713.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Research And Development":14536.0,"Selling General And Administration":1141177.0,"Selling And Marketing Expense":45021.0,"General And Administrative Expense":1096156.0,"Other Gand A":1096156.0,"Rent And Landing Fees":null,"Gross Profit":260898.0,"Cost Of Revenue":258300.0,"Total Revenue":519198.0,"Operating Revenue":519198.0},"2025-12-31":{"Tax Effect Of Unusual Items":-32686.855874,"Tax Rate For Calcs":0.114991,"Normalized EBITDA":-5342942.0,"Total Unusual Items":-284255.0,"Total Unusual Items Excluding Goodwill":-284255.0,"Net Income From Continuing Operation Net Minority Interest":-5402478.0,"Reconciled Depreciation":237676.0,"Reconciled Cost Of Revenue":246471.0,"EBITDA":-5627197.0,"EBIT":-5864873.0,"Net Interest Income":249667.0,"Interest Expense":239562.0,"Interest Income":null,"Normalized Income":-5150909.855874,"Net Income From Continuing And Discontinued Operation":-5402478.0,"Total Expenses":1452354.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-991839.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-5402478.0,"Net Income Common Stockholders":-5402478.0,"Net Income":-5402478.0,"Net Income Including Noncontrolling Interests":-5402478.0,"Net Income Continuous Operations":-5402478.0,"Tax Provision":-701957.0,"Pretax Income":-6104435.0,"Other Income Expense":-5438867.0,"Other Non Operating Income Expenses":-5154612.0,"Gain On Sale Of Security":1176449.0,"Net Non Operating Interest Income Expense":249667.0,"Total Other Finance Cost":0.0,"Interest Expense Non Operating":239562.0,"Interest Income Non Operating":null,"Operating Income":-915235.0,"Operating Expense":1205883.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Research And Development":19693.0,"Selling General And Administration":1234856.0,"Selling And Marketing Expense":127942.0,"General And Administrative Expense":1106914.0,"Other Gand A":1183518.0,"Rent And Landing Fees":null,"Gross Profit":290648.0,"Cost Of Revenue":246471.0,"Total Revenue":537119.0,"Operating Revenue":537119.0},"2025-09-30":{"Tax Effect Of Unusual Items":189790.284829,"Tax Rate For Calcs":0.208378,"Normalized EBITDA":2699825.0,"Total Unusual Items":910799.0,"Total Unusual Items Excluding Goodwill":910799.0,"Net Income From Continuing Operation Net Minority Interest":2520989.0,"Reconciled Depreciation":236835.0,"Reconciled Cost Of Revenue":168003.0,"EBITDA":3610624.0,"EBIT":3373789.0,"Net Interest Income":-189203.0,"Interest Expense":189203.0,"Interest Income":null,"Normalized Income":1799980.284829,"Net Income From Continuing And Discontinued Operation":2520989.0,"Total Expenses":1919215.0,"Rent Expense Supplemental":26684.0,"Total Operating Income As Reported":-604893.0,"Diluted Average Shares":49239.0,"Basic Average Shares":49239.0,"Diluted EPS":326800000.0,"Basic EPS":326800000.0,"Diluted NI Availto Com Stockholders":2520989.0,"Net Income Common Stockholders":2520989.0,"Net Income":2520989.0,"Net Income Including Noncontrolling Interests":2520989.0,"Net Income Continuous Operations":2520989.0,"Tax Provision":663597.0,"Pretax Income":3184586.0,"Other Income Expense":4005366.0,"Other Non Operating Income Expenses":3094567.0,"Gain On Sale Of Security":910799.0,"Net Non Operating Interest Income Expense":-189203.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":189203.0,"Interest Income Non Operating":null,"Operating Income":-631577.0,"Operating Expense":1530601.0,"Depreciation Amortization Depletion Income Statement":16224.0,"Depreciation And Amortization In Income Statement":16224.0,"Depreciation Income Statement":16224.0,"Research And Development":5971.0,"Selling General And Administration":1508406.0,"Selling And Marketing Expense":149249.0,"General And Administrative Expense":1359157.0,"Other Gand A":1332473.0,"Rent And Landing Fees":26684.0,"Gross Profit":899024.0,"Cost Of Revenue":388614.0,"Total Revenue":1287638.0,"Operating Revenue":1287638.0},"2025-06-30":{"Tax Effect Of Unusual Items":-323489.04,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-2151749.0,"Total Unusual Items":-1540424.0,"Total Unusual Items Excluding Goodwill":-1540424.0,"Net Income From Continuing Operation Net Minority Interest":-3866169.0,"Reconciled Depreciation":92201.0,"Reconciled Cost Of Revenue":402930.0,"EBITDA":-3692173.0,"EBIT":-3784374.0,"Net Interest Income":-516935.0,"Interest Expense":43435.0,"Interest Income":null,"Normalized Income":-2649234.04,"Net Income From Continuing And Discontinued Operation":-3866169.0,"Total Expenses":2424681.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-1699033.0,"Diluted Average Shares":32978.0,"Basic Average Shares":32978.0,"Diluted EPS":-117.234793,"Basic EPS":-117.234793,"Diluted NI Availto Com Stockholders":-3866169.0,"Net Income Common Stockholders":-3866169.0,"Net Income":-3866169.0,"Net Income Including Noncontrolling Interests":-3866169.0,"Net Income Continuous Operations":-3866169.0,"Tax Provision":38360.0,"Pretax Income":-3827809.0,"Other Income Expense":-1611841.0,"Other Non Operating Income Expenses":-71417.0,"Gain On Sale Of Security":-1540424.0,"Net Non Operating Interest Income Expense":-516935.0,"Total Other Finance Cost":473500.0,"Interest Expense Non Operating":43435.0,"Interest Income Non Operating":null,"Operating Income":-1699033.0,"Operating Expense":2021751.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Research And Development":22491.0,"Selling General And Administration":1999260.0,"Selling And Marketing Expense":110085.0,"General And Administrative Expense":1889175.0,"Other Gand A":1889175.0,"Rent And Landing Fees":null,"Gross Profit":322718.0,"Cost Of Revenue":402930.0,"Total Revenue":725648.0,"Operating Revenue":725648.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-204465.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-297207.0,"Reconciled Depreciation":91442.0,"Reconciled Cost Of Revenue":410650.0,"EBITDA":-204465.0,"EBIT":-295907.0,"Net Interest Income":-1300.0,"Interest Expense":1300.0,"Interest Income":null,"Normalized Income":-297207.0,"Net Income From Continuing And Discontinued Operation":-297207.0,"Total Expenses":1111923.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-295907.0,"Diluted Average Shares":44536.0,"Basic Average Shares":44536.0,"Diluted EPS":-6.72414,"Basic EPS":-6.72414,"Diluted NI Availto Com Stockholders":-297207.0,"Net Income Common Stockholders":-297207.0,"Net Income":-297207.0,"Net Income Including Noncontrolling Interests":-297207.0,"Net Income Continuous Operations":-297207.0,"Tax Provision":0.0,"Pretax Income":-297207.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-1300.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":1300.0,"Interest Income Non Operating":null,"Operating Income":-295907.0,"Operating Expense":701273.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Research And Development":6307.0,"Selling General And Administration":694966.0,"Selling And Marketing Expense":121427.0,"General And Administrative Expense":573539.0,"Other Gand A":573539.0,"Rent And Landing Fees":null,"Gross Profit":405366.0,"Cost Of Revenue":410650.0,"Total Revenue":816016.0,"Operating Revenue":816016.0},"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 Expense":2426.0,"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,"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":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":2426.0,"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":null,"Research And Development":null,"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":-634963.0,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-32583.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":2116631.0,"Beginning Cash Position":2751594.0,"Changes In Cash":-634963.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-32583.0,"Cash Flow From Continuing Investing Activities":-32583.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-32583.0,"Purchase Of PPE":-32583.0,"Operating Cash Flow":-602380.0,"Cash Flow From Continuing Operating Activities":-602380.0,"Change In Working Capital":-100808.0,"Change In Other Working Capital":-115361.0,"Change In Other Current Liabilities":-496.0,"Change In Payables And Accrued Expense":-22459.0,"Change In Accrued Expense":-2160.0,"Change In Interest Payable":null,"Change In Payable":-20299.0,"Change In Account Payable":-20299.0,"Change In Prepaid Assets":-3319.0,"Change In Receivables":40827.0,"Other Non Cash Items":-84680.0,"Stock Based Compensation":188960.0,"Unrealized Gain Loss On Investment Securities":3305301.0,"Depreciation Amortization Depletion":198756.0,"Depreciation And Amortization":198756.0,"Depreciation":198756.0,"Operating Gains Losses":77625.0,"Gain Loss On Investment Securities":77625.0,"Net Income From Continuing Operations":-4187534.0},"2025-12-31":{"Free Cash Flow":-652230.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"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":2751594.0,"Beginning Cash Position":3428824.0,"Changes In Cash":-677230.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":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":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-25000.0,"Cash Flow From Continuing Investing Activities":-25000.0,"Net Investment Purchase And Sale":-25000.0,"Purchase Of Investment":-25000.0,"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":-652230.0,"Cash Flow From Continuing Operating Activities":-652229.0,"Change In Working Capital":-321231.0,"Change In Other Working Capital":-80794.0,"Change In Other Current Liabilities":-81212.0,"Change In Payables And Accrued Expense":-130698.0,"Change In Accrued Expense":-227989.0,"Change In Interest Payable":-244712.0,"Change In Payable":97291.0,"Change In Account Payable":52092.0,"Change In Prepaid Assets":-6073.0,"Change In Receivables":-22454.0,"Other Non Cash Items":-797973.0,"Stock Based Compensation":142133.0,"Unrealized Gain Loss On Investment Securities":5205388.0,"Depreciation Amortization Depletion":237676.0,"Depreciation And Amortization":237676.0,"Depreciation":237676.0,"Operating Gains Losses":-1176449.0,"Gain Loss On Investment Securities":-1176449.0,"Net Income From Continuing Operations":-5402478.0},"2025-09-30":{"Free Cash Flow":-2549748.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"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":3428824.0,"Beginning Cash Position":5978572.0,"Changes In Cash":-2549748.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":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":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Investment Purchase And Sale":0.0,"Purchase Of Investment":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":-2549748.0,"Cash Flow From Continuing Operating Activities":-2549748.0,"Change In Working Capital":-2166830.0,"Change In Other Working Capital":-526463.0,"Change In Other Current Liabilities":-78589.0,"Change In Payables And Accrued Expense":-1541973.0,"Change In Accrued Expense":183115.0,"Change In Interest Payable":194082.0,"Change In Payable":-1725088.0,"Change In Account Payable":-1561328.0,"Change In Prepaid Assets":-571.0,"Change In Receivables":-19234.0,"Other Non Cash Items":538402.0,"Stock Based Compensation":142133.0,"Unrealized Gain Loss On Investment Securities":-2910478.0,"Depreciation Amortization Depletion":236835.0,"Depreciation And Amortization":236835.0,"Depreciation":236835.0,"Operating Gains Losses":-910799.0,"Gain Loss On Investment Securities":-910799.0,"Net Income From Continuing Operations":2520989.0},"2025-06-30":{"Free Cash Flow":-1586511.0,"Repayment Of Debt":null,"Issuance Of Debt":3089400.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":5978572.0,"Beginning Cash Position":80416.0,"Changes In Cash":5898156.0,"Financing Cash Flow":8534667.0,"Cash Flow From Continuing Financing Activities":8534667.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":2756915.0,"Net Short Term Debt Issuance":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":2756915.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":3089400.0,"Investing Cash Flow":-2300000.0,"Cash Flow From Continuing Investing Activities":-2300000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-336511.0,"Cash Flow From Continuing Operating Activities":-336511.0,"Change In Working Capital":1583479.0,"Change In Other Working Capital":-136068.0,"Change In Other Current Liabilities":-77822.0,"Change In Payables And Accrued Expense":1799391.0,"Change In Accrued Expense":388467.0,"Change In Interest Payable":50630.0,"Change In Payable":1410924.0,"Change In Account Payable":1512472.0,"Change In Prepaid Assets":-47.0,"Change In Receivables":-1975.0,"Other Non Cash Items":null,"Stock Based Compensation":118444.0,"Unrealized Gain Loss On Investment Securities":77965.0,"Depreciation Amortization Depletion":92201.0,"Depreciation And Amortization":92201.0,"Depreciation":92201.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-3866169.0},"2025-03-31":{"Free Cash Flow":-288266.0,"Repayment Of Debt":null,"Issuance Of Debt":318000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":80416.0,"Beginning Cash Position":50682.0,"Changes In Cash":29734.0,"Financing Cash Flow":318000.0,"Cash Flow From Continuing Financing Activities":318000.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":318000.0,"Net Short Term Debt Issuance":318000.0,"Short Term Debt Issuance":318000.0,"Net Long Term Debt Issuance":318000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":318000.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-288266.0,"Cash Flow From Continuing Operating Activities":-288266.0,"Change In Working Capital":-82501.0,"Change In Other Working Capital":-104044.0,"Change In Other Current Liabilities":-77063.0,"Change In Payables And Accrued Expense":85066.0,"Change In Accrued Expense":36171.0,"Change In Interest Payable":0.0,"Change In Payable":48895.0,"Change In Account Payable":530.0,"Change In Prepaid Assets":7119.0,"Change In Receivables":6421.0,"Other Non Cash Items":null,"Stock Based Compensation":0.0,"Unrealized Gain Loss On Investment Securities":0.0,"Depreciation Amortization Depletion":91442.0,"Depreciation And Amortization":91442.0,"Depreciation":91442.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-297207.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"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,"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,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":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 Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Interest Payable":4252.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In 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,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}