{"ticker":"MEDS","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":null,"Ordinary Shares Number":2387959.0,"Share Issued":2387959.0,"Net Debt":27902489.0,"Total Debt":28913239.0,"Tangible Book Value":-41297541.0,"Invested Capital":12891770.0,"Working Capital":-29437191.0,"Net Tangible Assets":-41297541.0,"Capital Lease Obligations":959020.0,"Common Stock Equity":-15062449.0,"Total Capitalization":-2462449.0,"Total Equity Gross Minority Interest":-15062449.0,"Stockholders Equity":-15062449.0,"Retained Earnings":-118774287.0,"Additional Paid In Capital":103699898.0,"Capital Stock":11940.0,"Common Stock":11940.0,"Total Liabilities Net Minority Interest":45190139.0,"Total Non Current Liabilities Net Minority Interest":12991272.0,"Long Term Debt And Capital Lease Obligation":12991272.0,"Long Term Capital Lease Obligation":391272.0,"Long Term Debt":12600000.0,"Current Liabilities":32198867.0,"Current Deferred Liabilities":26000.0,"Current Deferred Revenue":26000.0,"Current Debt And Capital Lease Obligation":15921967.0,"Current Capital Lease Obligation":567748.0,"Current Debt":15354219.0,"Other Current Borrowings":8604251.0,"Line Of Credit":182319.0,"Current Notes Payable":6567649.0,"Pensionand Other Post Retirement Benefit Plans Current":2714655.0,"Payables And Accrued Expenses":13536245.0,"Current Accrued Expenses":1533368.0,"Interest Payable":1165222.0,"Payables":12002877.0,"Other Payable":null,"Dueto Related Parties Current":0.0,"Accounts Payable":12002877.0,"Total Assets":30127690.0,"Total Non Current Assets":27366014.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":85008.0,"Non Current Note Receivables":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":26235092.0,"Other Intangible Assets":12041169.0,"Goodwill":14193923.0,"Net PPE":1045914.0,"Accumulated Depreciation":-1306322.0,"Gross PPE":2352236.0,"Leases":766467.0,"Other Properties":1433608.0,"Machinery Furniture Equipment":152161.0,"Properties":0.0,"Current Assets":2761676.0,"Other Current Assets":null,"Current Deferred Assets":null,"Prepaid Assets":null,"Inventory":1713599.0,"Inventories Adjustments Allowances":-6439783.0,"Other Inventories":5988257.0,"Finished Goods":2165125.0,"Receivables":996347.0,"Other Receivables":null,"Duefrom Related Parties Current":4200.0,"Accounts Receivable":992147.0,"Allowance For Doubtful Accounts Receivable":-941052.0,"Gross Accounts Receivable":1933199.0,"Cash Cash Equivalents And Short Term Investments":51730.0,"Cash And Cash Equivalents":51730.0},"2025-12-31":{"Treasury Shares Number":982121.0,"Ordinary Shares Number":2026149.0,"Share Issued":2026149.0,"Net Debt":23628892.0,"Total Debt":24767836.0,"Tangible Book Value":-38806757.0,"Invested Capital":11223662.0,"Working Capital":-26960912.0,"Net Tangible Assets":-38806757.0,"Capital Lease Obligations":1096373.0,"Common Stock Equity":-12447801.0,"Total Capitalization":152199.0,"Total Equity Gross Minority Interest":-12447801.0,"Stockholders Equity":-12447801.0,"Retained Earnings":-111031690.0,"Additional Paid In Capital":98573758.0,"Capital Stock":10131.0,"Common Stock":10131.0,"Total Liabilities Net Minority Interest":42907250.0,"Total Non Current Liabilities Net Minority Interest":13127122.0,"Long Term Debt And Capital Lease Obligation":13127122.0,"Long Term Capital Lease Obligation":527122.0,"Long Term Debt":12600000.0,"Current Liabilities":29780128.0,"Current Deferred Liabilities":488229.0,"Current Deferred Revenue":488229.0,"Current Debt And Capital Lease Obligation":11640714.0,"Current Capital Lease Obligation":569251.0,"Current Debt":11071463.0,"Other Current Borrowings":10887520.0,"Line Of Credit":183943.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":4588421.0,"Payables And Accrued Expenses":13062764.0,"Current Accrued Expenses":1147129.0,"Interest Payable":833647.0,"Payables":11915635.0,"Other Payable":null,"Dueto Related Parties Current":225000.0,"Accounts Payable":11690635.0,"Total Assets":30459449.0,"Total Non Current Assets":27640233.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":85008.0,"Non Current Note Receivables":0.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":26358956.0,"Other Intangible Assets":12165033.0,"Goodwill":14193923.0,"Net PPE":1196269.0,"Accumulated Depreciation":-1278460.0,"Gross PPE":2474729.0,"Leases":766467.0,"Other Properties":1556101.0,"Machinery Furniture Equipment":152161.0,"Properties":0.0,"Current Assets":2819216.0,"Other Current Assets":null,"Current Deferred Assets":0.0,"Prepaid Assets":0.0,"Inventory":1639426.0,"Inventories Adjustments Allowances":-6421816.0,"Other Inventories":5988257.0,"Finished Goods":2072985.0,"Receivables":1137219.0,"Other Receivables":null,"Duefrom Related Parties Current":0.0,"Accounts Receivable":1137219.0,"Allowance For Doubtful Accounts Receivable":-847205.0,"Gross Accounts Receivable":1984424.0,"Cash Cash Equivalents And Short Term Investments":42571.0,"Cash And Cash Equivalents":42571.0},"2025-09-30":{"Treasury Shares Number":194734.0,"Ordinary Shares Number":1789058.0,"Share Issued":1789058.0,"Net Debt":20805978.0,"Total Debt":26198541.0,"Tangible Book Value":-30142890.0,"Invested Capital":31812659.0,"Working Capital":-19920549.0,"Net Tangible Assets":-30142890.0,"Capital Lease Obligations":1163897.0,"Common Stock Equity":6778015.0,"Total Capitalization":19378015.0,"Total Equity Gross Minority Interest":6778015.0,"Stockholders Equity":6778015.0,"Retained Earnings":-83178731.0,"Additional Paid In Capital":89947801.0,"Capital Stock":8945.0,"Common Stock":8945.0,"Total Liabilities Net Minority Interest":46001525.0,"Total Non Current Liabilities Net Minority Interest":13260486.0,"Long Term Debt And Capital Lease Obligation":13260486.0,"Long Term Capital Lease Obligation":660486.0,"Long Term Debt":12600000.0,"Current Liabilities":32741039.0,"Current Deferred Liabilities":4075859.0,"Current Deferred Revenue":56000.0,"Current Debt And Capital Lease Obligation":12938055.0,"Current Capital Lease Obligation":503411.0,"Current Debt":12434644.0,"Other Current Borrowings":12209234.0,"Line Of Credit":225410.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":4466535.0,"Payables And Accrued Expenses":11260590.0,"Current Accrued Expenses":724393.0,"Interest Payable":422041.0,"Payables":10536197.0,"Other Payable":null,"Dueto Related Parties Current":100000.0,"Accounts Payable":10436197.0,"Total Assets":52779540.0,"Total Non Current Assets":39959050.0,"Other Non Current Assets":1459607.0,"Non Current Prepaid Assets":150008.0,"Non Current Note Receivables":139771.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":36920905.0,"Other Intangible Assets":20700976.0,"Goodwill":16219929.0,"Net PPE":1288759.0,"Accumulated Depreciation":-1238925.0,"Gross PPE":2527684.0,"Leases":766467.0,"Other Properties":1609056.0,"Machinery Furniture Equipment":152161.0,"Properties":0.0,"Current Assets":12820490.0,"Other Current Assets":null,"Current Deferred Assets":0.0,"Prepaid Assets":525.0,"Inventory":7491900.0,"Inventories Adjustments Allowances":-23368.0,"Other Inventories":6005624.0,"Finished Goods":1509644.0,"Receivables":1099399.0,"Other Receivables":null,"Duefrom Related Parties Current":0.0,"Accounts Receivable":1099399.0,"Allowance For Doubtful Accounts Receivable":-1187288.0,"Gross Accounts Receivable":2286687.0,"Cash Cash Equivalents And Short Term Investments":4228666.0,"Cash And Cash Equivalents":4228666.0},"2025-06-30":{"Treasury Shares Number":194734.0,"Ordinary Shares Number":1262896.0,"Share Issued":1262896.0,"Net Debt":23082743.0,"Total Debt":24865158.0,"Tangible Book Value":-36557630.0,"Invested Capital":24407940.0,"Working Capital":-28893899.0,"Net Tangible Assets":-36557630.0,"Capital Lease Obligations":1362473.0,"Common Stock Equity":905255.0,"Total Capitalization":11005255.0,"Total Equity Gross Minority Interest":905255.0,"Stockholders Equity":905255.0,"Retained Earnings":-48860527.0,"Additional Paid In Capital":49759467.0,"Capital Stock":6315.0,"Common Stock":6315.0,"Total Liabilities Net Minority Interest":53319760.0,"Total Non Current Liabilities Net Minority Interest":10916218.0,"Long Term Debt And Capital Lease Obligation":10916218.0,"Long Term Capital Lease Obligation":816218.0,"Long Term Debt":10100000.0,"Current Liabilities":42403542.0,"Current Deferred Liabilities":245765.0,"Current Deferred Revenue":245765.0,"Current Debt And Capital Lease Obligation":13948940.0,"Current Capital Lease Obligation":546255.0,"Current Debt":13402685.0,"Other Current Borrowings":13180200.0,"Line Of Credit":222485.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":3426314.0,"Payables And Accrued Expenses":24782523.0,"Current Accrued Expenses":1571602.0,"Interest Payable":1204072.0,"Payables":23210921.0,"Other Payable":8500000.0,"Dueto Related Parties Current":5234770.0,"Accounts Payable":9476151.0,"Total Assets":54225015.0,"Total Non Current Assets":40715372.0,"Other Non Current Assets":1438607.0,"Non Current Prepaid Assets":85008.0,"Non Current Note Receivables":139771.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":37462885.0,"Other Intangible Assets":21242956.0,"Goodwill":16219929.0,"Net PPE":1589101.0,"Accumulated Depreciation":-1199194.0,"Gross PPE":2788295.0,"Leases":766467.0,"Other Properties":1869667.0,"Machinery Furniture Equipment":152161.0,"Properties":0.0,"Current Assets":13509643.0,"Other Current Assets":null,"Current Deferred Assets":0.0,"Prepaid Assets":65525.0,"Inventory":9031143.0,"Inventories Adjustments Allowances":-245736.0,"Other Inventories":6005624.0,"Finished Goods":3271255.0,"Receivables":3993033.0,"Other Receivables":581695.0,"Duefrom Related Parties Current":1249888.0,"Accounts Receivable":2161450.0,"Allowance For Doubtful Accounts Receivable":-1111824.0,"Gross Accounts Receivable":3273274.0,"Cash Cash Equivalents And Short Term Investments":419942.0,"Cash And Cash Equivalents":419942.0},"2025-03-31":{"Treasury Shares Number":null,"Ordinary Shares Number":1229200.0,"Share Issued":1229200.0,"Net Debt":21734593.0,"Total Debt":25742857.0,"Tangible Book Value":-33615256.0,"Invested Capital":28729946.0,"Working Capital":-29673581.0,"Net Tangible Assets":-33615256.0,"Capital Lease Obligations":1491679.0,"Common Stock Equity":4478768.0,"Total Capitalization":10878768.0,"Total Equity Gross Minority Interest":4478768.0,"Stockholders Equity":4478768.0,"Retained Earnings":-42188063.0,"Additional Paid In Capital":46660685.0,"Capital Stock":6146.0,"Common Stock":6146.0,"Total Liabilities Net Minority Interest":53584332.0,"Total Non Current Liabilities Net Minority Interest":7359019.0,"Long Term Debt And Capital Lease Obligation":7359019.0,"Long Term Capital Lease Obligation":959019.0,"Long Term Debt":6400000.0,"Current Liabilities":46225313.0,"Current Deferred Liabilities":245766.0,"Current Deferred Revenue":245766.0,"Current Debt And Capital Lease Obligation":18383838.0,"Current Capital Lease Obligation":532660.0,"Current Debt":17851178.0,"Other Current Borrowings":17712035.0,"Line Of Credit":139143.0,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":3143024.0,"Payables And Accrued Expenses":24452685.0,"Current Accrued Expenses":1266978.0,"Interest Payable":877807.0,"Payables":23185707.0,"Other Payable":10000000.0,"Dueto Related Parties Current":4974770.0,"Accounts Payable":8210937.0,"Total Assets":58063100.0,"Total Non Current Assets":41511368.0,"Other Non Current Assets":1421269.0,"Non Current Prepaid Assets":85008.0,"Non Current Note Receivables":139771.0,"Investments And Advances":17671.0,"Long Term Equity Investment":17671.0,"Goodwill And Other Intangible Assets":38094024.0,"Other Intangible Assets":21874095.0,"Goodwill":16219929.0,"Net PPE":1753625.0,"Accumulated Depreciation":-1159463.0,"Gross PPE":2913088.0,"Leases":766467.0,"Other Properties":1994460.0,"Machinery Furniture Equipment":152161.0,"Properties":0.0,"Current Assets":16551732.0,"Other Current Assets":null,"Current Deferred Assets":0.0,"Prepaid Assets":335309.0,"Inventory":9733079.0,"Inventories Adjustments Allowances":-290651.0,"Other Inventories":6005624.0,"Finished Goods":4018106.0,"Receivables":3966759.0,"Other Receivables":null,"Duefrom Related Parties Current":1138000.0,"Accounts Receivable":2828759.0,"Allowance For Doubtful Accounts Receivable":-1016750.0,"Gross Accounts Receivable":3845509.0,"Cash Cash Equivalents And Short Term Investments":2516585.0,"Cash And Cash Equivalents":2516585.0},"2024-12-31":{"Treasury Shares Number":null,"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,"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,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Current Notes Payable":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Other Payable":10000000.0,"Dueto Related Parties Current":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":1438940.0,"Non Current Prepaid Assets":null,"Non Current Note Receivables":139771.0,"Investments And Advances":17671.0,"Long Term Equity Investment":17671.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":1.0,"Current Deferred Assets":875385.0,"Prepaid Assets":524.0,"Inventory":null,"Inventories Adjustments Allowances":null,"Other Inventories":null,"Finished Goods":null,"Receivables":null,"Other Receivables":null,"Duefrom Related Parties Current":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-5572974.0,"Total Unusual Items":259880.0,"Total Unusual Items Excluding Goodwill":259880.0,"Net Income From Continuing Operation Net Minority Interest":-7742597.0,"Reconciled Depreciation":356824.0,"Reconciled Cost Of Revenue":1389342.0,"EBITDA":-5313094.0,"EBIT":-5669918.0,"Net Interest Income":-2072679.0,"Interest Expense":2072679.0,"Normalized Income":-8002477.0,"Net Income From Continuing And Discontinued Operation":-7742597.0,"Total Expenses":7575101.0,"Total Operating Income As Reported":-6015538.0,"Diluted Average Shares":2092425.0,"Basic Average Shares":2092425.0,"Diluted EPS":-3.5,"Basic EPS":-3.5,"Diluted NI Availto Com Stockholders":-7742597.0,"Net Income Common Stockholders":-7742597.0,"Net Income":-7742597.0,"Net Income Including Noncontrolling Interests":-7742597.0,"Net Income Continuous Operations":-7742597.0,"Tax Provision":0.0,"Pretax Income":-7742597.0,"Other Income Expense":345620.0,"Other Non Operating Income Expenses":85740.0,"Special Income Charges":259880.0,"Other Special Charges":-259880.0,"Net Non Operating Interest Income Expense":-2072679.0,"Interest Expense Non Operating":2072679.0,"Operating Income":-6015538.0,"Operating Expense":6185759.0,"Depreciation Amortization Depletion Income Statement":356824.0,"Depreciation And Amortization In Income Statement":356824.0,"Selling General And Administration":5828935.0,"Selling And Marketing Expense":960000.0,"General And Administrative Expense":4868935.0,"Other Gand A":4868935.0,"Gross Profit":170221.0,"Cost Of Revenue":1389342.0,"Total Revenue":1559563.0,"Operating Revenue":1559563.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-11986113.0,"Total Unusual Items":-14188525.0,"Total Unusual Items Excluding Goodwill":-14188525.0,"Net Income From Continuing Operation Net Minority Interest":-27852959.0,"Reconciled Depreciation":802601.0,"Reconciled Cost Of Revenue":9526473.0,"EBITDA":-26174638.0,"EBIT":-26977240.0,"Net Interest Income":-875719.0,"Interest Expense":875719.0,"Normalized Income":-13664434.0,"Net Income From Continuing And Discontinued Operation":-27852959.0,"Total Expenses":14468406.0,"Total Operating Income As Reported":-25352024.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-27852959.0,"Net Income Common Stockholders":-27852959.0,"Net Income":-27852959.0,"Net Income Including Noncontrolling Interests":-27852959.0,"Net Income Continuous Operations":-27852959.0,"Tax Provision":0.0,"Pretax Income":-27852959.0,"Other Income Expense":-14179482.0,"Other Non Operating Income Expenses":9043.0,"Special Income Charges":-14188525.0,"Other Special Charges":1634259.0,"Net Non Operating Interest Income Expense":-875719.0,"Interest Expense Non Operating":875719.0,"Operating Income":-12797758.0,"Operating Expense":4941934.0,"Depreciation Amortization Depletion Income Statement":802602.0,"Depreciation And Amortization In Income Statement":802602.0,"Selling General And Administration":4139332.0,"Selling And Marketing Expense":12174.0,"General And Administrative Expense":4127158.0,"Other Gand A":4127158.0,"Gross Profit":-7855824.0,"Cost Of Revenue":9526472.0,"Total Revenue":1670648.0,"Operating Revenue":1670648.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-30736438.0,"Total Unusual Items":-1353663.0,"Total Unusual Items Excluding Goodwill":-1353663.0,"Net Income From Continuing Operation Net Minority Interest":-34318204.0,"Reconciled Depreciation":802796.0,"Reconciled Cost Of Revenue":2781890.0,"EBITDA":-32090101.0,"EBIT":-32892897.0,"Net Interest Income":-1425307.0,"Interest Expense":1425307.0,"Normalized Income":-32964541.0,"Net Income From Continuing And Discontinued Operation":-34318204.0,"Total Expenses":34561233.0,"Total Operating Income As Reported":-31548329.0,"Diluted Average Shares":1487588.0,"Basic Average Shares":1487588.0,"Diluted EPS":-23.0,"Basic EPS":-23.0,"Diluted NI Availto Com Stockholders":-34318204.0,"Net Income Common Stockholders":-34318204.0,"Net Income":-34318204.0,"Net Income Including Noncontrolling Interests":-34318204.0,"Net Income Continuous Operations":-34318204.0,"Tax Provision":0.0,"Pretax Income":-34318204.0,"Other Income Expense":-1344568.0,"Other Non Operating Income Expenses":9095.0,"Special Income Charges":-1353663.0,"Other Special Charges":1353663.0,"Net Non Operating Interest Income Expense":-1425307.0,"Interest Expense Non Operating":1425307.0,"Operating Income":-31548329.0,"Operating Expense":31779341.0,"Depreciation Amortization Depletion Income Statement":802794.0,"Depreciation And Amortization In Income Statement":802794.0,"Selling General And Administration":30976547.0,"Selling And Marketing Expense":803747.0,"General And Administrative Expense":30172800.0,"Other Gand A":30172800.0,"Gross Profit":231012.0,"Cost Of Revenue":2781892.0,"Total Revenue":3012904.0,"Operating Revenue":3012904.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4685628.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-6672464.0,"Reconciled Depreciation":802796.0,"Reconciled Cost Of Revenue":7285113.0,"EBITDA":-4685628.0,"EBIT":-5488424.0,"Net Interest Income":-1184040.0,"Interest Expense":1184040.0,"Normalized Income":-6672464.0,"Net Income From Continuing And Discontinued Operation":-6672464.0,"Total Expenses":13291241.0,"Total Operating Income As Reported":-5500376.0,"Diluted Average Shares":1235422.0,"Basic Average Shares":1235422.0,"Diluted EPS":-5.5,"Basic EPS":-5.5,"Diluted NI Availto Com Stockholders":-6672464.0,"Net Income Common Stockholders":-6672464.0,"Net Income":-6672464.0,"Net Income Including Noncontrolling Interests":-6672464.0,"Net Income Continuous Operations":-6672464.0,"Tax Provision":0.0,"Pretax Income":-6672464.0,"Other Income Expense":11952.0,"Other Non Operating Income Expenses":11952.0,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-1184040.0,"Interest Expense Non Operating":1184040.0,"Operating Income":-5500376.0,"Operating Expense":6006128.0,"Depreciation Amortization Depletion Income Statement":802796.0,"Depreciation And Amortization In Income Statement":802796.0,"Selling General And Administration":5203332.0,"Selling And Marketing Expense":343383.0,"General And Administrative Expense":4859949.0,"Other Gand A":4859949.0,"Gross Profit":505752.0,"Cost Of Revenue":7285113.0,"Total Revenue":7790865.0,"Operating Revenue":7790865.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-30533541.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-32430903.0,"Reconciled Depreciation":802871.0,"Reconciled Cost Of Revenue":10170803.0,"EBITDA":-30533541.0,"EBIT":-31336413.0,"Net Interest Income":-1094490.0,"Interest Expense":1094490.0,"Normalized Income":-32430903.0,"Net Income From Continuing And Discontinued Operation":-32430903.0,"Total Expenses":42211811.0,"Total Operating Income As Reported":-31348368.0,"Diluted Average Shares":1038335.0,"Basic Average Shares":1038335.0,"Diluted EPS":-31.0,"Basic EPS":-31.0,"Diluted NI Availto Com Stockholders":-32430903.0,"Net Income Common Stockholders":-32430903.0,"Net Income":-32430903.0,"Net Income Including Noncontrolling Interests":-32430903.0,"Net Income Continuous Operations":-32430903.0,"Tax Provision":0.0,"Pretax Income":-32430903.0,"Other Income Expense":11955.0,"Other Non Operating Income Expenses":11955.0,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-1094490.0,"Interest Expense Non Operating":1094490.0,"Operating Income":-31348368.0,"Operating Expense":32041009.0,"Depreciation Amortization Depletion Income Statement":802872.0,"Depreciation And Amortization In Income Statement":802872.0,"Selling General And Administration":31238137.0,"Selling And Marketing Expense":65217.0,"General And Administrative Expense":31172920.0,"Other Gand A":31172920.0,"Gross Profit":692641.0,"Cost Of Revenue":10170802.0,"Total Revenue":10863443.0,"Operating Revenue":10863443.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-3618227.0,"Repayment Of Debt":-180276.0,"Issuance Of Debt":6002500.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-205098.0,"Interest Paid Supplemental Data":132751.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":51730.0,"Beginning Cash Position":42571.0,"Changes In Cash":9159.0,"Financing Cash Flow":3627386.0,"Cash Flow From Continuing Financing Activities":3627386.0,"Net Other Financing Charges":-2194838.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":5822224.0,"Net Short Term Debt Issuance":5858975.0,"Short Term Debt Payments":-143525.0,"Short Term Debt Issuance":6002500.0,"Net Long Term Debt Issuance":-36751.0,"Long Term Debt Payments":-36751.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-205098.0,"Cash Flow From Continuing Investing Activities":-205098.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net Intangibles Purchase And Sale":-205098.0,"Purchase Of Intangibles":-205098.0,"Capital Expenditure Reported":null,"Operating Cash Flow":-3413129.0,"Cash Flow From Continuing Operating Activities":-3413129.0,"Change In Working Capital":1295444.0,"Change In Other Working Capital":-229200.0,"Change In Other Current Liabilities":-14860.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":1562302.0,"Change In Accrued Expense":90060.0,"Change In Payable":1472242.0,"Change In Account Payable":1472242.0,"Change In Prepaid Assets":0.0,"Change In Inventory":-74173.0,"Change In Receivables":51375.0,"Changes In Account Receivables":51375.0,"Other Non Cash Items":1485618.0,"Stock Based Compensation":1357764.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":93698.0,"Depreciation Amortization Depletion":356824.0,"Depreciation And Amortization":356824.0,"Amortization Cash Flow":328962.0,"Amortization Of Intangibles":328962.0,"Depreciation":27862.0,"Operating Gains Losses":-259880.0,"Net Income From Continuing Operations":-7742597.0},"2025-12-31":{"Free Cash Flow":-6548635.0,"Repayment Of Debt":-1617146.0,"Issuance Of Debt":1052147.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-255382.0,"Interest Paid Supplemental Data":994362.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":42571.0,"Beginning Cash Position":4228666.0,"Changes In Cash":-4186095.0,"Financing Cash Flow":2362540.0,"Cash Flow From Continuing Financing Activities":2362540.0,"Net Other Financing Charges":629539.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-564999.0,"Net Short Term Debt Issuance":-1944828.0,"Short Term Debt Payments":-1329828.0,"Short Term Debt Issuance":-615000.0,"Net Long Term Debt Issuance":1379829.0,"Long Term Debt Payments":-287318.0,"Long Term Debt Issuance":1667147.0,"Investing Cash Flow":-255382.0,"Cash Flow From Continuing Investing Activities":-255382.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Capital Expenditure Reported":-255382.0,"Operating Cash Flow":-6293253.0,"Cash Flow From Continuing Operating Activities":-6293253.0,"Change In Working Capital":-1469958.0,"Change In Other Working Capital":125001.0,"Change In Other Current Liabilities":-14569.0,"Change In Other Current Assets":20667.0,"Change In Payables And Accrued Expense":-970735.0,"Change In Accrued Expense":935386.0,"Change In Payable":-1906121.0,"Change In Account Payable":-1906121.0,"Change In Prepaid Assets":65524.0,"Change In Inventory":-135783.0,"Change In Receivables":-560063.0,"Changes In Account Receivables":-560063.0,"Other Non Cash Items":-406371.0,"Stock Based Compensation":355698.0,"Provisionand Write Offof Assets":5722675.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":802601.0,"Depreciation And Amortization":802601.0,"Amortization Cash Flow":763066.0,"Amortization Of Intangibles":763066.0,"Depreciation":39535.0,"Operating Gains Losses":1634259.0,"Net Income From Continuing Operations":-27852959.0},"2025-09-30":{"Free Cash Flow":-1356414.0,"Repayment Of Debt":-4295628.0,"Issuance Of Debt":3152448.0,"Issuance Of Capital Stock":6805118.0,"Capital Expenditure":-221085.0,"Interest Paid Supplemental Data":638701.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":4228666.0,"Beginning Cash Position":419942.0,"Changes In Cash":3808724.0,"Financing Cash Flow":5165138.0,"Cash Flow From Continuing Financing Activities":5165138.0,"Net Other Financing Charges":-496800.0,"Net Common Stock Issuance":6805118.0,"Common Stock Issuance":6805118.0,"Net Issuance Payments Of Debt":-1143180.0,"Net Short Term Debt Issuance":16617844.0,"Short Term Debt Payments":-4067156.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-17761024.0,"Long Term Debt Payments":-228472.0,"Long Term Debt Issuance":-17532552.0,"Investing Cash Flow":-221085.0,"Cash Flow From Continuing Investing Activities":-221085.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Capital Expenditure Reported":null,"Operating Cash Flow":-1135329.0,"Cash Flow From Continuing Operating Activities":-1135329.0,"Change In Working Capital":4824733.0,"Change In Other Working Capital":134977.0,"Change In Other Current Liabilities":62035.0,"Change In Other Current Assets":-20999.0,"Change In Payables And Accrued Expense":2112553.0,"Change In Accrued Expense":1152507.0,"Change In Payable":960046.0,"Change In Account Payable":960046.0,"Change In Prepaid Assets":1.0,"Change In Inventory":1539243.0,"Change In Receivables":996923.0,"Changes In Account Receivables":996923.0,"Other Non Cash Items":406371.0,"Stock Based Compensation":25730184.0,"Provisionand Write Offof Assets":65128.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":802796.0,"Depreciation And Amortization":802796.0,"Amortization Cash Flow":763065.0,"Amortization Of Intangibles":763065.0,"Depreciation":39731.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-34318204.0},"2025-06-30":{"Free Cash Flow":-2210924.0,"Repayment Of Debt":-18455504.0,"Issuance Of Debt":17849366.0,"Issuance Of Capital Stock":567722.0,"Capital Expenditure":-131926.0,"Interest Paid Supplemental Data":861641.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":419942.0,"Beginning Cash Position":2516585.0,"Changes In Cash":-2096643.0,"Financing Cash Flow":114281.0,"Cash Flow From Continuing Financing Activities":114281.0,"Net Other Financing Charges":152697.0,"Net Common Stock Issuance":567722.0,"Common Stock Issuance":567722.0,"Net Issuance Payments Of Debt":-606138.0,"Net Short Term Debt Issuance":-18386933.0,"Short Term Debt Payments":-18386933.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":17780795.0,"Long Term Debt Payments":-68571.0,"Long Term Debt Issuance":17849366.0,"Investing Cash Flow":-131926.0,"Cash Flow From Continuing Investing Activities":-131926.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net Intangibles Purchase And Sale":-131926.0,"Purchase Of Intangibles":-131926.0,"Capital Expenditure Reported":null,"Operating Cash Flow":-2078998.0,"Cash Flow From Continuing Operating Activities":-2078998.0,"Change In Working Capital":2719844.0,"Change In Other Working Capital":-727273.0,"Change In Other Current Liabilities":-4413.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":1936469.0,"Change In Accrued Expense":671255.0,"Change In Payable":1265214.0,"Change In Account Payable":1265214.0,"Change In Prepaid Assets":269784.0,"Change In Inventory":701936.0,"Change In Receivables":543009.0,"Changes In Account Receivables":543009.0,"Other Non Cash Items":11304.0,"Stock Based Compensation":935222.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":802796.0,"Depreciation And Amortization":802796.0,"Amortization Cash Flow":763065.0,"Amortization Of Intangibles":763065.0,"Depreciation":39731.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-6672464.0},"2025-03-31":{"Free Cash Flow":-1620582.0,"Repayment Of Debt":-379131.0,"Issuance Of Debt":615000.0,"Issuance Of Capital Stock":4000000.0,"Capital Expenditure":-273133.0,"Interest Paid Supplemental Data":616072.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":2516585.0,"Beginning Cash Position":1028336.0,"Changes In Cash":1488249.0,"Financing Cash Flow":3108831.0,"Cash Flow From Continuing Financing Activities":3108831.0,"Net Other Financing Charges":-1127038.0,"Net Common Stock Issuance":4000000.0,"Common Stock Issuance":4000000.0,"Net Issuance Payments Of Debt":235869.0,"Net Short Term Debt Issuance":-310561.0,"Short Term Debt Payments":-310561.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":546430.0,"Long Term Debt Payments":-68570.0,"Long Term Debt Issuance":615000.0,"Investing Cash Flow":-273133.0,"Cash Flow From Continuing Investing Activities":-273133.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net Intangibles Purchase And Sale":-273133.0,"Purchase Of Intangibles":-273133.0,"Capital Expenditure Reported":null,"Operating Cash Flow":-1347449.0,"Cash Flow From Continuing Operating Activities":-1347449.0,"Change In Working Capital":2408901.0,"Change In Other Working Capital":788385.0,"Change In Other Current Liabilities":-1307.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":2351177.0,"Change In Accrued Expense":474494.0,"Change In Payable":1876683.0,"Change In Account Payable":1876683.0,"Change In Prepaid Assets":-334785.0,"Change In Inventory":-214471.0,"Change In Receivables":-180098.0,"Changes In Account Receivables":-180098.0,"Other Non Cash Items":22107.0,"Stock Based Compensation":27773421.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":76154.0,"Depreciation Amortization Depletion":802871.0,"Depreciation And Amortization":802871.0,"Amortization Cash Flow":763064.0,"Amortization Of Intangibles":763064.0,"Depreciation":39807.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-32430903.0},"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 Payments":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 Other Investing Changes":-49153.0,"Net Business Purchase And Sale":1000000.0,"Sale Of Business":0.0,"Net Intangibles Purchase And Sale":-112438.0,"Purchase Of Intangibles":-112438.0,"Capital Expenditure Reported":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":-590539.0,"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,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":66712.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":null}}}