{"ticker":"MDCX","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":39995463.0,"Share Issued":39995463.0,"Total Debt":2534444.0,"Tangible Book Value":1326056.0,"Invested Capital":3690876.0,"Working Capital":1328773.0,"Net Tangible Assets":1326056.0,"Capital Lease Obligations":169624.0,"Common Stock Equity":1326056.0,"Total Capitalization":1347098.0,"Total Equity Gross Minority Interest":1427894.0,"Minority Interest":101838.0,"Stockholders Equity":1326056.0,"Gains Losses Not Affecting Retained Earnings":-190510.0,"Other Equity Adjustments":-190510.0,"Retained Earnings":-73390261.0,"Additional Paid In Capital":7478881.0,"Capital Stock":67427946.0,"Common Stock":67427946.0,"Total Liabilities Net Minority Interest":5999017.0,"Total Non Current Liabilities Net Minority Interest":45210.0,"Long Term Debt And Capital Lease Obligation":45210.0,"Long Term Capital Lease Obligation":24168.0,"Long Term Debt":21042.0,"Current Liabilities":5953807.0,"Other Current Liabilities":-1.0,"Current Debt And Capital Lease Obligation":2489234.0,"Current Capital Lease Obligation":145456.0,"Current Debt":2343778.0,"Other Current Borrowings":null,"Current Notes Payable":2343778.0,"Pensionand Other Post Retirement Benefit Plans Current":248910.0,"Payables And Accrued Expenses":3215664.0,"Current Accrued Expenses":789822.0,"Payables":2425842.0,"Dueto Related Parties Current":147223.0,"Accounts Payable":2278619.0,"Total Assets":7426911.0,"Total Non Current Assets":144331.0,"Non Current Deferred Assets":null,"Net PPE":144331.0,"Gross PPE":144331.0,"Other Properties":144331.0,"Current Assets":7282580.0,"Other Current Assets":390000.0,"Current Deferred Assets":0.0,"Prepaid Assets":526956.0,"Receivables":null,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":6365624.0,"Cash And Cash Equivalents":6365624.0},"2025-12-31":{"Ordinary Shares Number":25176303.0,"Share Issued":25176303.0,"Total Debt":5477003.0,"Tangible Book Value":-67554.0,"Invested Capital":5203854.0,"Working Capital":-47418.0,"Net Tangible Assets":-67554.0,"Capital Lease Obligations":205595.0,"Common Stock Equity":-67554.0,"Total Capitalization":-41689.0,"Total Equity Gross Minority Interest":37311.0,"Minority Interest":104865.0,"Stockholders Equity":-67554.0,"Gains Losses Not Affecting Retained Earnings":10880.0,"Other Equity Adjustments":10880.0,"Retained Earnings":-64348118.0,"Additional Paid In Capital":6879575.0,"Capital Stock":57390109.0,"Common Stock":57390109.0,"Total Liabilities Net Minority Interest":10024066.0,"Total Non Current Liabilities Net Minority Interest":86004.0,"Long Term Debt And Capital Lease Obligation":86004.0,"Long Term Capital Lease Obligation":60139.0,"Long Term Debt":25865.0,"Current Liabilities":9938062.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":5390999.0,"Current Capital Lease Obligation":145456.0,"Current Debt":5245543.0,"Other Current Borrowings":null,"Current Notes Payable":5245543.0,"Pensionand Other Post Retirement Benefit Plans Current":300181.0,"Payables And Accrued Expenses":4246882.0,"Current Accrued Expenses":695109.0,"Payables":3551773.0,"Dueto Related Parties Current":116476.0,"Accounts Payable":3435297.0,"Total Assets":10061377.0,"Total Non Current Assets":170733.0,"Non Current Deferred Assets":null,"Net PPE":170733.0,"Gross PPE":170733.0,"Other Properties":170733.0,"Current Assets":9890644.0,"Other Current Assets":null,"Current Deferred Assets":99305.0,"Prepaid Assets":1086121.0,"Receivables":null,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":8705218.0,"Cash And Cash Equivalents":8705218.0},"2025-09-30":{"Ordinary Shares Number":20971122.0,"Share Issued":20971122.0,"Total Debt":7051532.0,"Tangible Book Value":-910126.0,"Invested Capital":5905148.0,"Working Capital":-876489.0,"Net Tangible Assets":-910126.0,"Capital Lease Obligations":236258.0,"Common Stock Equity":-910126.0,"Total Capitalization":-880664.0,"Total Equity Gross Minority Interest":-804890.0,"Minority Interest":105236.0,"Stockholders Equity":-910126.0,"Gains Losses Not Affecting Retained Earnings":10676.0,"Other Equity Adjustments":10676.0,"Retained Earnings":-56163630.0,"Additional Paid In Capital":6449863.0,"Capital Stock":48792965.0,"Common Stock":48792965.0,"Total Liabilities Net Minority Interest":10782551.0,"Total Non Current Liabilities Net Minority Interest":124650.0,"Long Term Debt And Capital Lease Obligation":124650.0,"Long Term Capital Lease Obligation":95188.0,"Long Term Debt":29462.0,"Current Liabilities":10657901.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":6926882.0,"Current Capital Lease Obligation":141070.0,"Current Debt":6785812.0,"Other Current Borrowings":null,"Current Notes Payable":6785812.0,"Pensionand Other Post Retirement Benefit Plans Current":297303.0,"Payables And Accrued Expenses":3433716.0,"Current Accrued Expenses":1263127.0,"Payables":2170589.0,"Dueto Related Parties Current":143080.0,"Accounts Payable":2027509.0,"Total Assets":9977661.0,"Total Non Current Assets":196249.0,"Non Current Deferred Assets":null,"Net PPE":196249.0,"Gross PPE":196249.0,"Other Properties":196249.0,"Current Assets":9781412.0,"Other Current Assets":390942.0,"Current Deferred Assets":null,"Prepaid Assets":728379.0,"Receivables":null,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":8662091.0,"Cash And Cash Equivalents":8662091.0},"2025-06-30":{"Ordinary Shares Number":15936266.0,"Share Issued":15936266.0,"Total Debt":4966155.0,"Tangible Book Value":3248710.0,"Invested Capital":7948710.0,"Working Capital":2452566.0,"Net Tangible Assets":3248710.0,"Capital Lease Obligations":266155.0,"Common Stock Equity":3248710.0,"Total Capitalization":3248710.0,"Total Equity Gross Minority Interest":3248710.0,"Minority Interest":null,"Stockholders Equity":3248710.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":-40182395.0,"Additional Paid In Capital":5597106.0,"Capital Stock":37833999.0,"Common Stock":37833999.0,"Total Liabilities Net Minority Interest":8685918.0,"Total Non Current Liabilities Net Minority Interest":141753.0,"Long Term Debt And Capital Lease Obligation":141753.0,"Long Term Capital Lease Obligation":141753.0,"Long Term Debt":null,"Current Liabilities":8544165.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":4824402.0,"Current Capital Lease Obligation":124402.0,"Current Debt":4700000.0,"Other Current Borrowings":4700000.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":421294.0,"Payables And Accrued Expenses":3298469.0,"Current Accrued Expenses":1407018.0,"Payables":1891451.0,"Dueto Related Parties Current":121273.0,"Accounts Payable":1770178.0,"Total Assets":11934628.0,"Total Non Current Assets":937897.0,"Non Current Deferred Assets":716898.0,"Net PPE":220999.0,"Gross PPE":220999.0,"Other Properties":220999.0,"Current Assets":10996731.0,"Other Current Assets":375810.0,"Current Deferred Assets":null,"Prepaid Assets":951375.0,"Receivables":null,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":9669546.0,"Cash And Cash Equivalents":9669546.0},"2025-03-31":{"Ordinary Shares Number":13417561.0,"Share Issued":13417561.0,"Total Debt":294693.0,"Tangible Book Value":2147554.0,"Invested Capital":2147554.0,"Working Capital":1751860.0,"Net Tangible Assets":2147554.0,"Capital Lease Obligations":294693.0,"Common Stock Equity":2147554.0,"Total Capitalization":2147554.0,"Total Equity Gross Minority Interest":2147554.0,"Minority Interest":null,"Stockholders Equity":2147554.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":-34006311.0,"Additional Paid In Capital":3245163.0,"Capital Stock":32908702.0,"Common Stock":32908702.0,"Total Liabilities Net Minority Interest":3510312.0,"Total Non Current Liabilities Net Minority Interest":174397.0,"Long Term Debt And Capital Lease Obligation":174397.0,"Long Term Capital Lease Obligation":174397.0,"Long Term Debt":null,"Current Liabilities":3335915.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":120296.0,"Current Capital Lease Obligation":120296.0,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":89701.0,"Payables And Accrued Expenses":3125918.0,"Current Accrued Expenses":972339.0,"Payables":2153579.0,"Dueto Related Parties Current":118215.0,"Accounts Payable":2035364.0,"Total Assets":5657866.0,"Total Non Current Assets":570091.0,"Non Current Deferred Assets":325000.0,"Net PPE":245091.0,"Gross PPE":245091.0,"Other Properties":245091.0,"Current Assets":5087775.0,"Other Current Assets":null,"Current Deferred Assets":null,"Prepaid Assets":1091345.0,"Receivables":14000.0,"Other Receivables":14000.0,"Cash Cash Equivalents And Short Term Investments":3982430.0,"Cash And Cash Equivalents":3982430.0},"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,"Minority Interest":0.0,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":0.0,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"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 Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":0.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Deferred Assets":null,"Net PPE":null,"Gross PPE":null,"Other Properties":null,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":0.0,"Prepaid Assets":null,"Receivables":null,"Other Receivables":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":-8540516.0,"Total Unusual Items":-127083.0,"Total Unusual Items Excluding Goodwill":-127083.0,"Net Income From Continuing Operation Net Minority Interest":-9042143.0,"EBITDA":-8667599.0,"EBIT":-8667599.0,"Net Interest Income":-318151.0,"Interest Expense":374712.0,"Interest Income":56561.0,"Normalized Income":-8915060.0,"Net Income From Continuing And Discontinued Operation":-9042143.0,"Total Expenses":8597077.0,"Total Operating Income As Reported":-8597077.0,"Diluted Average Shares":29540833.0,"Basic Average Shares":29540833.0,"Diluted EPS":-0.31,"Basic EPS":-0.31,"Diluted NI Availto Com Stockholders":-9042143.0,"Net Income Common Stockholders":-9042143.0,"Net Income":-9042143.0,"Minority Interests":168.0,"Net Income Including Noncontrolling Interests":-9042311.0,"Net Income Continuous Operations":-9042311.0,"Pretax Income":-9042311.0,"Other Income Expense":-127083.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-127083.0,"Other Special Charges":127083.0,"Net Non Operating Interest Income Expense":-318151.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":374712.0,"Interest Income Non Operating":56561.0,"Operating Income":-8597077.0,"Operating Expense":8597077.0,"Research And Development":2704393.0,"Selling General And Administration":5892684.0,"General And Administrative Expense":5892684.0,"Other Gand A":5892684.0,"Salaries And Wages":null,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-7085644.0,"Total Unusual Items":-704956.0,"Total Unusual Items Excluding Goodwill":-704956.0,"Net Income From Continuing Operation Net Minority Interest":-8184411.0,"EBITDA":-7790600.0,"EBIT":-7790600.0,"Net Interest Income":-272824.0,"Interest Expense":null,"Interest Income":null,"Normalized Income":-7479455.0,"Net Income From Continuing And Discontinued Operation":-8184411.0,"Total Expenses":7790600.0,"Total Operating Income As Reported":-7790600.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-20021709.0,"Net Income Common Stockholders":-20021709.0,"Net Income":-8184411.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-8184557.0,"Net Income Continuous Operations":-8184557.0,"Pretax Income":-8184557.0,"Other Income Expense":-121133.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-121133.0,"Other Special Charges":121133.0,"Net Non Operating Interest Income Expense":-272824.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":-7790600.0,"Operating Expense":7790600.0,"Research And Development":2590875.0,"Selling General And Administration":5199725.0,"General And Administrative Expense":5199725.0,"Other Gand A":8002333.0,"Salaries And Wages":null,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-15243619.0,"Total Unusual Items":-182721.0,"Total Unusual Items Excluding Goodwill":-182721.0,"Net Income From Continuing Operation Net Minority Interest":-15981312.0,"EBITDA":-15426340.0,"EBIT":-15426340.0,"Net Interest Income":11572.0,"Interest Expense":null,"Interest Income":11572.0,"Normalized Income":-15798591.0,"Net Income From Continuing And Discontinued Operation":-15981312.0,"Total Expenses":15426340.0,"Total Operating Income As Reported":-15426340.0,"Diluted Average Shares":18631668.0,"Basic Average Shares":18631668.0,"Diluted EPS":-1.12,"Basic EPS":-1.12,"Diluted NI Availto Com Stockholders":-15981312.0,"Net Income Common Stockholders":-15981312.0,"Net Income":-15981312.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-15981312.0,"Net Income Continuous Operations":-15981312.0,"Pretax Income":-15981312.0,"Other Income Expense":-566544.0,"Other Non Operating Income Expenses":-383823.0,"Special Income Charges":-182721.0,"Other Special Charges":182721.0,"Net Non Operating Interest Income Expense":11572.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":11572.0,"Operating Income":-15426340.0,"Operating Expense":15426340.0,"Research And Development":10402258.0,"Selling General And Administration":5024082.0,"General And Administrative Expense":5024082.0,"Other Gand A":3599867.0,"Salaries And Wages":1424215.0,"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":-6016088.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-6176084.0,"EBITDA":-6016088.0,"EBIT":-6016088.0,"Net Interest Income":40004.0,"Interest Expense":null,"Interest Income":null,"Normalized Income":-6176084.0,"Net Income From Continuing And Discontinued Operation":-6176084.0,"Total Expenses":6016088.0,"Total Operating Income As Reported":-6016088.0,"Diluted Average Shares":14284261.0,"Basic Average Shares":14284261.0,"Diluted EPS":-0.43,"Basic EPS":-0.43,"Diluted NI Availto Com Stockholders":-6176084.0,"Net Income Common Stockholders":-6176084.0,"Net Income":-6176084.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-6176084.0,"Net Income Continuous Operations":-6176084.0,"Pretax Income":-6176084.0,"Other Income Expense":-200000.0,"Other Non Operating Income Expenses":-200000.0,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":40004.0,"Total Other Finance Cost":-40004.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":-6016088.0,"Operating Expense":6016088.0,"Research And Development":1439564.0,"Selling General And Administration":4576524.0,"General And Administrative Expense":4576524.0,"Other Gand A":3667925.0,"Salaries And Wages":908599.0,"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":-5102408.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-5102408.0,"EBITDA":-5102408.0,"EBIT":-5102408.0,"Net Interest Income":23866.0,"Interest Expense":0.0,"Interest Income":23866.0,"Normalized Income":-5102408.0,"Net Income From Continuing And Discontinued Operation":-5102408.0,"Total Expenses":5126274.0,"Total Operating Income As Reported":-5126274.0,"Diluted Average Shares":12240437.0,"Basic Average Shares":12240437.0,"Diluted EPS":-0.42,"Basic EPS":-0.42,"Diluted NI Availto Com Stockholders":-5102408.0,"Net Income Common Stockholders":-5102408.0,"Net Income":-5102408.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-5102408.0,"Net Income Continuous Operations":-5102408.0,"Pretax Income":-5102408.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Other Special Charges":null,"Net Non Operating Interest Income Expense":23866.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":23866.0,"Operating Income":-5126274.0,"Operating Expense":5126274.0,"Research And Development":2006214.0,"Selling General And Administration":3120060.0,"General And Administrative Expense":3120060.0,"Other Gand A":3120060.0,"Salaries And Wages":469794.0,"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":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":796110.0,"Interest Income":48897.0,"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,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":796110.0,"Interest Income Non Operating":48897.0,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":449757.0,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-8969688.0,"Repayment Of Debt":-3184908.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":10010059.0,"Interest Paid Supplemental Data":96393.0,"End Cash Position":6365624.0,"Beginning Cash Position":8705218.0,"Effect Of Exchange Rate Changes":-195057.0,"Changes In Cash":-2144537.0,"Financing Cash Flow":6825151.0,"Cash Flow From Continuing Financing Activities":6825151.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":10010059.0,"Common Stock Issuance":10010059.0,"Net Issuance Payments Of Debt":-3184908.0,"Net Long Term Debt Issuance":-3184908.0,"Long Term Debt Payments":-3184908.0,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Operating Cash Flow":-8969688.0,"Cash Flow From Continuing Operating Activities":-8969688.0,"Change In Working Capital":-1059422.0,"Change In Other Current Liabilities":-40514.0,"Change In Payables And Accrued Expense":-1188259.0,"Change In Accrued Expense":44650.0,"Change In Payable":-1232909.0,"Change In Account Payable":-1263656.0,"Change In Prepaid Assets":169351.0,"Other Non Cash Items":532739.0,"Stock Based Compensation":599306.0,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-9042311.0},"2025-12-31":{"Free Cash Flow":-6609115.0,"Repayment Of Debt":-1616672.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":3330411.0,"Interest Paid Supplemental Data":null,"End Cash Position":8705218.0,"Beginning Cash Position":8662091.0,"Effect Of Exchange Rate Changes":-1228.0,"Changes In Cash":44355.0,"Financing Cash Flow":6653470.0,"Cash Flow From Continuing Financing Activities":6653470.0,"Net Other Financing Charges":-205869.0,"Proceeds From Stock Option Exercised":5145600.0,"Net Common Stock Issuance":3330411.0,"Common Stock Issuance":3330411.0,"Net Issuance Payments Of Debt":-1616672.0,"Net Long Term Debt Issuance":-1616672.0,"Long Term Debt Payments":-1616672.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Operating Cash Flow":-6609115.0,"Cash Flow From Continuing Operating Activities":-6609115.0,"Change In Working Capital":626569.0,"Change In Other Current Liabilities":-36441.0,"Change In Payables And Accrued Expense":727012.0,"Change In Accrued Expense":-549969.0,"Change In Payable":1276981.0,"Change In Account Payable":1303585.0,"Change In Prepaid Assets":35303.0,"Other Non Cash Items":786030.0,"Stock Based Compensation":429712.0,"Operating Gains Losses":33131.0,"Net Foreign Currency Exchange Gain Loss":33131.0,"Net Income From Continuing Operations":-8184557.0},"2025-09-30":{"Free Cash Flow":-6757829.0,"Repayment Of Debt":-5719853.0,"Issuance Of Debt":7366293.0,"Issuance Of Capital Stock":5097005.0,"Interest Paid Supplemental Data":null,"End Cash Position":8662091.0,"Beginning Cash Position":9669546.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":-1005714.0,"Financing Cash Flow":10371267.0,"Cash Flow From Continuing Financing Activities":10371267.0,"Net Other Financing Charges":-286578.0,"Proceeds From Stock Option Exercised":3914400.0,"Net Common Stock Issuance":5097005.0,"Common Stock Issuance":5097005.0,"Net Issuance Payments Of Debt":1646440.0,"Net Long Term Debt Issuance":1646440.0,"Long Term Debt Payments":-5719853.0,"Long Term Debt Issuance":7366293.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Operating Cash Flow":-6757829.0,"Cash Flow From Continuing Operating Activities":-6757829.0,"Change In Working Capital":-1336539.0,"Change In Other Current Liabilities":-50058.0,"Change In Payables And Accrued Expense":-1717204.0,"Change In Accrued Expense":-954308.0,"Change In Payable":-762896.0,"Change In Account Payable":-784703.0,"Change In Prepaid Assets":430723.0,"Other Non Cash Items":9373449.0,"Stock Based Compensation":852757.0,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-15981312.0},"2025-06-30":{"Free Cash Flow":-5468831.0,"Repayment Of Debt":-54582.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":6005914.0,"Interest Paid Supplemental Data":null,"End Cash Position":9669546.0,"Beginning Cash Position":3982430.0,"Effect Of Exchange Rate Changes":null,"Changes In Cash":5687116.0,"Financing Cash Flow":11155947.0,"Cash Flow From Continuing Financing Activities":11155947.0,"Net Other Financing Charges":-272783.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":6005914.0,"Common Stock Issuance":6005914.0,"Net Issuance Payments Of Debt":4445418.0,"Net Long Term Debt Issuance":4445418.0,"Long Term Debt Payments":-54582.0,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Operating Cash Flow":-5468831.0,"Cash Flow From Continuing Operating Activities":-5468831.0,"Change In Working Capital":253988.0,"Change In Other Current Liabilities":-28538.0,"Change In Payables And Accrued Expense":518366.0,"Change In Accrued Expense":766272.0,"Change In Payable":-247906.0,"Change In Account Payable":-250964.0,"Change In Prepaid Assets":-235840.0,"Other Non Cash Items":335817.0,"Stock Based Compensation":117448.0,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-6176084.0},"2025-03-31":{"Free Cash Flow":-3940994.0,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":3784101.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":3982430.0,"Beginning Cash Position":4164323.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":-181893.0,"Financing Cash Flow":3759101.0,"Cash Flow From Continuing Financing Activities":3759101.0,"Net Other Financing Charges":-25000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":3784101.0,"Common Stock Issuance":3784101.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Operating Cash Flow":-3940994.0,"Cash Flow From Continuing Operating Activities":-3940994.0,"Change In Working Capital":1025657.0,"Change In Other Current Liabilities":-27575.0,"Change In Payables And Accrued Expense":930593.0,"Change In Accrued Expense":299203.0,"Change In Payable":631390.0,"Change In Account Payable":655634.0,"Change In Prepaid Assets":122639.0,"Other Non Cash Items":23480.0,"Stock Based Compensation":112277.0,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-5102408.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Interest Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":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 Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null}}}