{"ticker":"LTRYW","downloaded_at":"2026-08-20","balance_sheet":{"2025-12-31":{"Ordinary Shares Number":982898.0,"Share Issued":982898.0,"Net Debt":6014639.0,"Total Debt":6186163.0,"Tangible Book Value":-433076.0,"Invested Capital":29463220.0,"Working Capital":-19019072.0,"Net Tangible Assets":-433076.0,"Common Stock Equity":23277057.0,"Total Capitalization":23277057.0,"Total Equity Gross Minority Interest":23760867.0,"Minority Interest":483810.0,"Stockholders Equity":23277057.0,"Gains Losses Not Affecting Retained Earnings":264768.0,"Other Equity Adjustments":264768.0,"Retained Earnings":-284007361.0,"Additional Paid In Capital":307012770.0,"Capital Stock":6880.0,"Common Stock":6880.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":31899358.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Other Non Current Liabilities":null,"Current Liabilities":31899358.0,"Other Current Liabilities":2065537.0,"Current Deferred Liabilities":21990.0,"Current Deferred Revenue":21990.0,"Current Debt And Capital Lease Obligation":6186163.0,"Current Debt":6186163.0,"Current Notes Payable":6186163.0,"Payables And Accrued Expenses":23625668.0,"Current Accrued Expenses":15069639.0,"Interest Payable":1557032.0,"Payables":8556029.0,"Accounts Payable":8556029.0,"Total Assets":55660225.0,"Total Non Current Assets":42779939.0,"Other Non Current Assets":16818711.0,"Non Current Note Receivables":2000000.0,"Investments And Advances":250000.0,"Goodwill And Other Intangible Assets":23710133.0,"Other Intangible Assets":14648458.0,"Goodwill":9061675.0,"Net PPE":1095.0,"Accumulated Depreciation":-2158879.0,"Gross PPE":2159974.0,"Machinery Furniture Equipment":2159974.0,"Current Assets":12880286.0,"Other Current Assets":3843228.0,"Restricted Cash":0.0,"Prepaid Assets":8634275.0,"Receivables":231259.0,"Accounts Receivable":231259.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":231259.0,"Cash Cash Equivalents And Short Term Investments":171524.0,"Cash And Cash Equivalents":171524.0,"Cash Financial":171524.0},"2025-09-30":{"Ordinary Shares Number":627303.0,"Share Issued":627303.0,"Net Debt":5420246.0,"Total Debt":5740882.0,"Tangible Book Value":-6526588.0,"Invested Capital":38626923.0,"Working Capital":-11219272.0,"Net Tangible Assets":-6526588.0,"Common Stock Equity":32886041.0,"Total Capitalization":32886041.0,"Total Equity Gross Minority Interest":43484457.0,"Minority Interest":10598416.0,"Stockholders Equity":32886041.0,"Gains Losses Not Affecting Retained Earnings":-21601.0,"Other Equity Adjustments":-21601.0,"Retained Earnings":-275435350.0,"Additional Paid In Capital":308338601.0,"Capital Stock":4391.0,"Common Stock":4391.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":29948313.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Other Non Current Liabilities":null,"Current Liabilities":29948313.0,"Other Current Liabilities":2069132.0,"Current Deferred Liabilities":169643.0,"Current Deferred Revenue":169643.0,"Current Debt And Capital Lease Obligation":5740882.0,"Current Debt":5740882.0,"Current Notes Payable":5740882.0,"Payables And Accrued Expenses":21968656.0,"Current Accrued Expenses":13279854.0,"Interest Payable":1294998.0,"Payables":8688802.0,"Accounts Payable":8688802.0,"Total Assets":73432770.0,"Total Non Current Assets":54549146.0,"Other Non Current Assets":12884686.0,"Non Current Note Receivables":2000000.0,"Investments And Advances":250000.0,"Goodwill And Other Intangible Assets":39412629.0,"Other Intangible Assets":30350954.0,"Goodwill":9061675.0,"Net PPE":1831.0,"Accumulated Depreciation":-2157989.0,"Gross PPE":2159820.0,"Machinery Furniture Equipment":2159820.0,"Current Assets":18729041.0,"Other Current Assets":3226390.0,"Restricted Cash":null,"Prepaid Assets":14419893.0,"Receivables":762122.0,"Accounts Receivable":762122.0,"Allowance For Doubtful Accounts Receivable":-33000.0,"Gross Accounts Receivable":795122.0,"Cash Cash Equivalents And Short Term Investments":320636.0,"Cash And Cash Equivalents":320636.0,"Cash Financial":320636.0},"2025-06-30":{"Ordinary Shares Number":463271.0,"Share Issued":463271.0,"Net Debt":5018348.0,"Total Debt":5280918.0,"Tangible Book Value":736574.0,"Invested Capital":25109422.0,"Working Capital":-15209126.0,"Net Tangible Assets":736574.0,"Common Stock Equity":19828504.0,"Total Capitalization":19828504.0,"Total Equity Gross Minority Interest":20674733.0,"Minority Interest":846229.0,"Stockholders Equity":19828504.0,"Gains Losses Not Affecting Retained Earnings":47435.0,"Other Equity Adjustments":47435.0,"Retained Earnings":-270879151.0,"Additional Paid In Capital":290627791.0,"Capital Stock":32429.0,"Common Stock":32429.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":32397113.0,"Total Non Current Liabilities Net Minority Interest":2.0,"Other Non Current Liabilities":2.0,"Current Liabilities":32397111.0,"Other Current Liabilities":4162682.0,"Current Deferred Liabilities":196429.0,"Current Deferred Revenue":196429.0,"Current Debt And Capital Lease Obligation":5280918.0,"Current Debt":5280918.0,"Current Notes Payable":5280918.0,"Payables And Accrued Expenses":22757082.0,"Current Accrued Expenses":14048316.0,"Interest Payable":1213458.0,"Payables":8708766.0,"Accounts Payable":8708766.0,"Total Assets":53071846.0,"Total Non Current Assets":34236656.0,"Other Non Current Assets":12884686.0,"Non Current Note Receivables":2000000.0,"Investments And Advances":250000.0,"Goodwill And Other Intangible Assets":19091930.0,"Other Intangible Assets":10030255.0,"Goodwill":9061675.0,"Net PPE":10040.0,"Accumulated Depreciation":-2156971.0,"Gross PPE":2167011.0,"Machinery Furniture Equipment":2167011.0,"Current Assets":17187985.0,"Other Current Assets":1886712.0,"Restricted Cash":null,"Prepaid Assets":14458252.0,"Receivables":580451.0,"Accounts Receivable":580451.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":262570.0,"Cash And Cash Equivalents":262570.0,"Cash Financial":262570.0},"2025-03-31":{"Ordinary Shares Number":381429.0,"Share Issued":381429.0,"Net Debt":5743859.0,"Total Debt":6212536.0,"Tangible Book Value":-1569698.0,"Invested Capital":26071245.0,"Working Capital":-15073465.0,"Net Tangible Assets":-1569698.0,"Common Stock Equity":19858709.0,"Total Capitalization":19858709.0,"Total Equity Gross Minority Interest":21906354.0,"Minority Interest":2047645.0,"Stockholders Equity":19858709.0,"Gains Losses Not Affecting Retained Earnings":-182283.0,"Other Equity Adjustments":-182283.0,"Retained Earnings":-266775196.0,"Additional Paid In Capital":286789488.0,"Capital Stock":26700.0,"Common Stock":26700.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":31532777.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Other Non Current Liabilities":null,"Current Liabilities":31532777.0,"Other Current Liabilities":4061546.0,"Current Deferred Liabilities":223214.0,"Current Deferred Revenue":223214.0,"Current Debt And Capital Lease Obligation":6212536.0,"Current Debt":6212536.0,"Current Notes Payable":6212536.0,"Payables And Accrued Expenses":21035481.0,"Current Accrued Expenses":12538767.0,"Interest Payable":1270044.0,"Payables":8496714.0,"Accounts Payable":8496714.0,"Total Assets":53439131.0,"Total Non Current Assets":36574002.0,"Other Non Current Assets":12884686.0,"Non Current Note Receivables":2000000.0,"Investments And Advances":250000.0,"Goodwill And Other Intangible Assets":21428407.0,"Other Intangible Assets":12366732.0,"Goodwill":9061675.0,"Net PPE":10909.0,"Accumulated Depreciation":-2149445.0,"Gross PPE":2160354.0,"Machinery Furniture Equipment":2160354.0,"Current Assets":16459312.0,"Other Current Assets":1130272.0,"Restricted Cash":0.0,"Prepaid Assets":14373230.0,"Receivables":487133.0,"Accounts Receivable":487133.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":468677.0,"Cash And Cash Equivalents":468677.0,"Cash Financial":468677.0},"2024-12-31":{"Ordinary Shares Number":261812.0,"Share Issued":261812.0,"Net Debt":6042742.0,"Total Debt":6110777.0,"Tangible Book Value":-760146.0,"Invested Capital":26590689.0,"Working Capital":-14504984.0,"Net Tangible Assets":-760146.0,"Common Stock Equity":20479912.0,"Total Capitalization":20479912.0,"Total Equity Gross Minority Interest":22544829.0,"Minority Interest":2064917.0,"Stockholders Equity":20479912.0,"Gains Losses Not Affecting Retained Earnings":16880.0,"Other Equity Adjustments":16880.0,"Retained Earnings":-263468728.0,"Additional Paid In Capital":283929927.0,"Capital Stock":1833.0,"Common Stock":1833.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":30397442.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Other Non Current Liabilities":null,"Current Liabilities":30397442.0,"Other Current Liabilities":2415179.0,"Current Deferred Liabilities":250000.0,"Current Deferred Revenue":250000.0,"Current Debt And Capital Lease Obligation":6110777.0,"Current Debt":6110777.0,"Current Notes Payable":6110777.0,"Payables And Accrued Expenses":21621486.0,"Current Accrued Expenses":13380175.0,"Interest Payable":1218864.0,"Payables":8241311.0,"Accounts Payable":8241311.0,"Total Assets":52942271.0,"Total Non Current Assets":36659031.0,"Other Non Current Assets":12906849.0,"Non Current Note Receivables":2250000.0,"Investments And Advances":250000.0,"Goodwill And Other Intangible Assets":21240058.0,"Other Intangible Assets":12178383.0,"Goodwill":9061675.0,"Net PPE":12124.0,"Accumulated Depreciation":-2154887.0,"Gross PPE":2167011.0,"Machinery Furniture Equipment":2167011.0,"Current Assets":15892458.0,"Other Current Assets":880961.0,"Restricted Cash":0.0,"Prepaid Assets":14449333.0,"Receivables":494129.0,"Accounts Receivable":494129.0,"Allowance For Doubtful Accounts Receivable":-33000.0,"Gross Accounts Receivable":527129.0,"Cash Cash Equivalents And Short Term Investments":68035.0,"Cash And Cash Equivalents":68035.0,"Cash Financial":68035.0}},"income_stmt":{"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-7351289.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-8909160.0,"Reconciled Depreciation":1235594.0,"Reconciled Cost Of Revenue":244754.0,"EBITDA":-7351289.0,"EBIT":-8586883.0,"Net Interest Income":-210179.0,"Normalized Income":-8909160.0,"Net Income From Continuing And Discontinued Operation":-8909160.0,"Total Expenses":5890719.0,"Total Operating Income As Reported":-5884419.0,"Diluted NI Availto Com Stockholders":-8909160.0,"Net Income Common Stockholders":-8909160.0,"Net Income":-8909160.0,"Net Income Including Noncontrolling Interests":-8909160.0,"Net Income Continuous Operations":-8909160.0,"Tax Provision":4150.0,"Pretax Income":-8905010.0,"Other Income Expense":-2810412.0,"Other Non Operating Income Expenses":-2810412.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-210179.0,"Total Other Finance Cost":null,"Operating Income":-5884419.0,"Operating Expense":5645965.0,"Depreciation Amortization Depletion Income Statement":957831.0,"Depreciation And Amortization In Income Statement":957831.0,"Selling General And Administration":4688134.0,"General And Administrative Expense":4688134.0,"Other Gand A":3704060.0,"Salaries And Wages":984074.0,"Gross Profit":-238454.0,"Cost Of Revenue":244754.0,"Total Revenue":6300.0,"Operating Revenue":6300.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-2175846.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-4608562.0,"Reconciled Depreciation":2379849.0,"Reconciled Cost Of Revenue":204868.0,"EBITDA":-2175846.0,"EBIT":-4555695.0,"Net Interest Income":-67845.0,"Normalized Income":-4608562.0,"Net Income From Continuing And Discontinued Operation":-4608562.0,"Total Expenses":4693374.0,"Total Operating Income As Reported":-4555695.0,"Diluted NI Availto Com Stockholders":-4608562.0,"Net Income Common Stockholders":-4608562.0,"Net Income":-4608562.0,"Net Income Including Noncontrolling Interests":-4608562.0,"Net Income Continuous Operations":-4608562.0,"Tax Provision":4365.0,"Pretax Income":-4604197.0,"Other Income Expense":19343.0,"Other Non Operating Income Expenses":19343.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-67845.0,"Total Other Finance Cost":67845.0,"Operating Income":-4555695.0,"Operating Expense":4488506.0,"Depreciation Amortization Depletion Income Statement":1180132.0,"Depreciation And Amortization In Income Statement":1180132.0,"Selling General And Administration":3308374.0,"General And Administrative Expense":3308374.0,"Other Gand A":2948239.0,"Salaries And Wages":360135.0,"Gross Profit":-67189.0,"Cost Of Revenue":204868.0,"Total Revenue":137679.0,"Operating Revenue":137679.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-2873380.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-3992051.0,"Reconciled Depreciation":-118782.0,"Reconciled Cost Of Revenue":1355647.0,"EBITDA":-2873380.0,"EBIT":-3947512.0,"Net Interest Income":-64422.0,"Normalized Income":-3992051.0,"Net Income From Continuing And Discontinued Operation":-3992051.0,"Total Expenses":4139274.0,"Total Operating Income As Reported":-3947512.0,"Diluted NI Availto Com Stockholders":-3992051.0,"Net Income Common Stockholders":-3992051.0,"Net Income":-3992051.0,"Net Income Including Noncontrolling Interests":-3992051.0,"Net Income Continuous Operations":-3992051.0,"Tax Provision":4150.0,"Pretax Income":-3987901.0,"Other Income Expense":24033.0,"Other Non Operating Income Expenses":24033.0,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":-64422.0,"Total Other Finance Cost":64422.0,"Operating Income":-3947512.0,"Operating Expense":3976541.0,"Depreciation Amortization Depletion Income Statement":1074132.0,"Depreciation And Amortization In Income Statement":1074132.0,"Selling General And Administration":2902409.0,"General And Administrative Expense":2902409.0,"Other Gand A":2463443.0,"Salaries And Wages":438966.0,"Gross Profit":29029.0,"Cost Of Revenue":162733.0,"Total Revenue":191762.0,"Operating Revenue":191762.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-2453156.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-3295020.0,"Reconciled Depreciation":1026826.0,"Reconciled Cost Of Revenue":162468.0,"EBITDA":-2453156.0,"EBIT":-3479982.0,"Net Interest Income":124541.0,"Normalized Income":-3295020.0,"Net Income From Continuing And Discontinued Operation":-3295020.0,"Total Expenses":3703831.0,"Total Operating Income As Reported":-3479982.0,"Diluted NI Availto Com Stockholders":-3295020.0,"Net Income Common Stockholders":-3295020.0,"Net Income":-3295020.0,"Net Income Including Noncontrolling Interests":-3295020.0,"Net Income Continuous Operations":-3295020.0,"Tax Provision":4150.0,"Pretax Income":-3290870.0,"Other Income Expense":64571.0,"Other Non Operating Income Expenses":64571.0,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":124541.0,"Total Other Finance Cost":-124541.0,"Operating Income":-3479982.0,"Operating Expense":3541363.0,"Depreciation Amortization Depletion Income Statement":1026826.0,"Depreciation And Amortization In Income Statement":1026826.0,"Selling General And Administration":2514537.0,"General And Administrative Expense":2514537.0,"Other Gand A":1827900.0,"Salaries And Wages":686637.0,"Gross Profit":61381.0,"Cost Of Revenue":162468.0,"Total Revenue":223849.0,"Operating Revenue":223849.0},"2024-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-11863053.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-8936783.0,"Reconciled Depreciation":1197005.0,"Reconciled Cost Of Revenue":107683.0,"EBITDA":-11863053.0,"EBIT":-13060058.0,"Net Interest Income":-157779.0,"Normalized Income":-8936783.0,"Net Income From Continuing And Discontinued Operation":-8936783.0,"Total Expenses":3396969.0,"Total Operating Income As Reported":-3048153.0,"Diluted NI Availto Com Stockholders":-8936783.0,"Net Income Common Stockholders":-8936783.0,"Net Income":-8936783.0,"Net Income Including Noncontrolling Interests":-8936783.0,"Net Income Continuous Operations":-8936783.0,"Tax Provision":5201.0,"Pretax Income":-8931582.0,"Other Income Expense":-5725650.0,"Other Non Operating Income Expenses":-5725650.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-157779.0,"Total Other Finance Cost":null,"Operating Income":-3048153.0,"Operating Expense":3289286.0,"Depreciation Amortization Depletion Income Statement":1197005.0,"Depreciation And Amortization In Income Statement":1197005.0,"Selling General And Administration":2092281.0,"General And Administrative Expense":2092281.0,"Other Gand A":785106.0,"Salaries And Wages":1307175.0,"Gross Profit":241133.0,"Cost Of Revenue":107683.0,"Total Revenue":348816.0,"Operating Revenue":348816.0}},"cashflow":{"2025-12-31":{"Free Cash Flow":2961127.0,"Issuance Of Capital Stock":-1533678.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":171524.0,"Beginning Cash Position":320636.0,"Effect Of Exchange Rate Changes":-112038.0,"Changes In Cash":-44644.0,"Financing Cash Flow":-2534351.0,"Cash Flow From Continuing Financing Activities":-2534351.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-1533678.0,"Common Stock Issuance":-1533678.0,"Net Issuance Payments Of Debt":-1515937.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-1515937.0,"Investing Cash Flow":-471420.0,"Cash Flow From Continuing Investing Activities":-471420.0,"Net Other Investing Changes":-471420.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":2961127.0,"Cash Flow From Continuing Operating Activities":2961127.0,"Change In Working Capital":3988841.0,"Change In Other Working Capital":-147653.0,"Change In Other Current Liabilities":557032.0,"Change In Other Current Assets":-4055863.0,"Change In Payables And Accrued Expense":1318844.0,"Change In Accrued Expense":1451617.0,"Change In Interest Payable":null,"Change In Payable":-132773.0,"Change In Account Payable":-132773.0,"Change In Prepaid Assets":5785618.0,"Change In Receivables":530863.0,"Changes In Account Receivables":530863.0,"Other Non Cash Items":10609513.0,"Stock Based Compensation":-4300810.0,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":1235594.0,"Depreciation And Amortization":1235594.0,"Net Income From Continuing Operations":-8572011.0},"2025-09-30":{"Free Cash Flow":-4148694.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":381842.0,"End Cash Position":320636.0,"Beginning Cash Position":262568.0,"Effect Of Exchange Rate Changes":19557.0,"Changes In Cash":46081.0,"Financing Cash Flow":5681890.0,"Cash Flow From Continuing Financing Activities":5681890.0,"Proceeds From Stock Option Exercised":84297.0,"Net Common Stock Issuance":2952781.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":2644812.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":2644812.0,"Investing Cash Flow":-1487115.0,"Cash Flow From Continuing Investing Activities":-1487115.0,"Net Other Investing Changes":-2345429.0,"Net Business Purchase And Sale":858314.0,"Purchase Of Business":858314.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-4148694.0,"Cash Flow From Continuing Operating Activities":-4148694.0,"Change In Working Capital":-3239598.0,"Change In Other Working Capital":-26786.0,"Change In Other Current Liabilities":-2278511.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":-788426.0,"Change In Accrued Expense":-768462.0,"Change In Interest Payable":81540.0,"Change In Payable":-19964.0,"Change In Account Payable":-19964.0,"Change In Prepaid Assets":35796.0,"Change In Receivables":-181671.0,"Changes In Account Receivables":-181671.0,"Other Non Cash Items":72335.0,"Stock Based Compensation":1151004.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":2379849.0,"Depreciation And Amortization":2379849.0,"Net Income From Continuing Operations":-4512284.0},"2025-06-30":{"Free Cash Flow":-3167754.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":262568.0,"Beginning Cash Position":468677.0,"Effect Of Exchange Rate Changes":-107482.0,"Changes In Cash":-98627.0,"Financing Cash Flow":2427441.0,"Cash Flow From Continuing Financing Activities":2427441.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":1160810.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":1179031.0,"Investing Cash Flow":641686.0,"Cash Flow From Continuing Investing Activities":641686.0,"Net Other Investing Changes":0.0,"Net Business Purchase And Sale":641686.0,"Purchase Of Business":641686.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-3167754.0,"Cash Flow From Continuing Operating Activities":-3167754.0,"Change In Working Capital":369486.0,"Change In Other Working Capital":-26785.0,"Change In Other Current Liabilities":-1398864.0,"Change In Other Current Assets":251874.0,"Change In Payables And Accrued Expense":1721601.0,"Change In Accrued Expense":1509549.0,"Change In Interest Payable":-56586.0,"Change In Payable":212052.0,"Change In Account Payable":212052.0,"Change In Prepaid Assets":-85022.0,"Change In Receivables":-93318.0,"Changes In Account Receivables":-93318.0,"Other Non Cash Items":-2655419.0,"Stock Based Compensation":3149806.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":-118782.0,"Depreciation And Amortization":-118782.0,"Net Income From Continuing Operations":-3912845.0},"2025-03-31":{"Free Cash Flow":924900.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":468677.0,"Beginning Cash Position":68035.0,"Effect Of Exchange Rate Changes":28720.0,"Changes In Cash":371922.0,"Financing Cash Flow":697022.0,"Cash Flow From Continuing Financing Activities":697022.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":697022.0,"Net Short Term Debt Issuance":18221.0,"Net Long Term Debt Issuance":678801.0,"Investing Cash Flow":-1250000.0,"Cash Flow From Continuing Investing Activities":-1250000.0,"Net Other Investing Changes":250000.0,"Net Business Purchase And Sale":-1500000.0,"Purchase Of Business":-1500000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":924900.0,"Cash Flow From Continuing Operating Activities":924900.0,"Change In Working Capital":513861.0,"Change In Other Working Capital":-26786.0,"Change In Other Current Liabilities":1270701.0,"Change In Other Current Assets":-229711.0,"Change In Payables And Accrued Expense":-586005.0,"Change In Accrued Expense":-841408.0,"Change In Interest Payable":51180.0,"Change In Payable":255403.0,"Change In Account Payable":255403.0,"Change In Prepaid Assets":78666.0,"Change In Receivables":6996.0,"Changes In Account Receivables":6996.0,"Other Non Cash Items":2690681.0,"Stock Based Compensation":0.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":1026826.0,"Depreciation And Amortization":1026826.0,"Net Income From Continuing Operations":-3306468.0},"2024-12-31":{"Free Cash Flow":-3136810.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-664278.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":68035.0,"Beginning Cash Position":60466.0,"Effect Of Exchange Rate Changes":444194.0,"Changes In Cash":-436625.0,"Financing Cash Flow":2917279.0,"Cash Flow From Continuing Financing Activities":2917279.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":2917279.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":2917279.0,"Investing Cash Flow":-664278.0,"Cash Flow From Continuing Investing Activities":-664278.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-664278.0,"Purchase Of Intangibles":-664278.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-2472532.0,"Cash Flow From Continuing Operating Activities":-2472532.0,"Change In Working Capital":4506932.0,"Change In Other Working Capital":-26786.0,"Change In Other Current Liabilities":1010842.0,"Change In Other Current Assets":-110295.0,"Change In Payables And Accrued Expense":-887526.0,"Change In Accrued Expense":-579689.0,"Change In Interest Payable":-490011.0,"Change In Payable":-307837.0,"Change In Account Payable":-307837.0,"Change In Prepaid Assets":4799024.0,"Change In Receivables":-278327.0,"Changes In Account Receivables":-28327.0,"Other Non Cash Items":9523266.0,"Stock Based Compensation":-8981549.0,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":1197005.0,"Depreciation And Amortization":1197005.0,"Net Income From Continuing Operations":-8788857.0}}}