{"ticker":"MGRX","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":16967420.0,"Share Issued":16967420.0,"Net Debt":null,"Total Debt":294023.0,"Tangible Book Value":-465059.0,"Invested Capital":13476087.0,"Working Capital":-525134.0,"Net Tangible Assets":-464961.0,"Capital Lease Obligations":294023.0,"Common Stock Equity":13476087.0,"Preferred Stock Equity":98.0,"Total Capitalization":13476185.0,"Total Equity Gross Minority Interest":13474652.0,"Minority Interest":-1533.0,"Stockholders Equity":13476185.0,"Other Equity Interest":324288.0,"Gains Losses Not Affecting Retained Earnings":-3193.0,"Other Equity Adjustments":-3193.0,"Retained Earnings":-44050630.0,"Additional Paid In Capital":57203924.0,"Capital Stock":1796.0,"Common Stock":1698.0,"Preferred Stock":98.0,"Total Liabilities Net Minority Interest":974571.0,"Total Non Current Liabilities Net Minority Interest":236965.0,"Long Term Debt And Capital Lease Obligation":236965.0,"Long Term Capital Lease Obligation":236965.0,"Current Liabilities":737606.0,"Current Debt And Capital Lease Obligation":57058.0,"Current Capital Lease Obligation":57058.0,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":null,"Payables And Accrued Expenses":680548.0,"Current Accrued Expenses":null,"Payables":680548.0,"Other Payable":147451.0,"Dueto Related Parties Current":null,"Total Tax Payable":3297.0,"Accounts Payable":529800.0,"Total Assets":14449223.0,"Total Non Current Assets":14236751.0,"Goodwill And Other Intangible Assets":13941146.0,"Other Intangible Assets":13941146.0,"Net PPE":295605.0,"Accumulated Depreciation":-3518.0,"Gross PPE":299123.0,"Other Properties":294061.0,"Machinery Furniture Equipment":5062.0,"Current Assets":212472.0,"Prepaid Assets":17854.0,"Inventory":null,"Finished Goods":null,"Receivables":20056.0,"Duefrom Related Parties Current":20056.0,"Cash Cash Equivalents And Short Term Investments":174562.0,"Cash And Cash Equivalents":174562.0,"Cash Financial":174562.0},"2025-12-31":{"Ordinary Shares Number":15888795.0,"Share Issued":15888795.0,"Net Debt":null,"Total Debt":307823.0,"Tangible Book Value":967965.0,"Invested Capital":15200449.0,"Working Capital":656866.0,"Net Tangible Assets":968063.0,"Capital Lease Obligations":307823.0,"Common Stock Equity":15200449.0,"Preferred Stock Equity":98.0,"Total Capitalization":15200547.0,"Total Equity Gross Minority Interest":15199005.0,"Minority Interest":-1542.0,"Stockholders Equity":15200547.0,"Other Equity Interest":324288.0,"Gains Losses Not Affecting Retained Earnings":-2760.0,"Other Equity Adjustments":-2760.0,"Retained Earnings":-40647480.0,"Additional Paid In Capital":55524812.0,"Capital Stock":1687.0,"Common Stock":1589.0,"Preferred Stock":98.0,"Total Liabilities Net Minority Interest":890568.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":890568.0,"Current Debt And Capital Lease Obligation":307823.0,"Current Capital Lease Obligation":307823.0,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":0.0,"Payables And Accrued Expenses":582745.0,"Current Accrued Expenses":null,"Payables":582745.0,"Other Payable":156642.0,"Dueto Related Parties Current":null,"Total Tax Payable":9421.0,"Accounts Payable":416682.0,"Total Assets":16089573.0,"Total Non Current Assets":14542139.0,"Goodwill And Other Intangible Assets":14232484.0,"Other Intangible Assets":14232484.0,"Net PPE":309655.0,"Accumulated Depreciation":-3268.0,"Gross PPE":312923.0,"Other Properties":307861.0,"Machinery Furniture Equipment":5062.0,"Current Assets":1547434.0,"Prepaid Assets":41040.0,"Inventory":null,"Finished Goods":null,"Receivables":20056.0,"Duefrom Related Parties Current":20056.0,"Cash Cash Equivalents And Short Term Investments":1486338.0,"Cash And Cash Equivalents":1486338.0,"Cash Financial":1486338.0},"2025-09-30":{"Ordinary Shares Number":13883103.0,"Share Issued":13883103.0,"Net Debt":null,"Total Debt":112167.0,"Tangible Book Value":-191151.0,"Invested Capital":15829168.0,"Working Capital":-206052.0,"Net Tangible Assets":-191053.0,"Capital Lease Obligations":12167.0,"Common Stock Equity":15729168.0,"Preferred Stock Equity":98.0,"Total Capitalization":15729266.0,"Total Equity Gross Minority Interest":15727527.0,"Minority Interest":-1739.0,"Stockholders Equity":15729266.0,"Other Equity Interest":324288.0,"Gains Losses Not Affecting Retained Earnings":-2079.0,"Other Equity Adjustments":-2079.0,"Retained Earnings":-37877913.0,"Additional Paid In Capital":53283483.0,"Capital Stock":1487.0,"Common Stock":1389.0,"Preferred Stock":98.0,"Total Liabilities Net Minority Interest":804275.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":804275.0,"Current Debt And Capital Lease Obligation":112167.0,"Current Capital Lease Obligation":12167.0,"Current Debt":100000.0,"Other Current Borrowings":100000.0,"Current Notes Payable":0.0,"Payables And Accrued Expenses":692108.0,"Current Accrued Expenses":null,"Payables":692108.0,"Other Payable":160684.0,"Dueto Related Parties Current":null,"Total Tax Payable":4460.0,"Accounts Payable":526964.0,"Total Assets":16531802.0,"Total Non Current Assets":15933579.0,"Goodwill And Other Intangible Assets":15920319.0,"Other Intangible Assets":15920319.0,"Net PPE":13260.0,"Accumulated Depreciation":-3013.0,"Gross PPE":16273.0,"Other Properties":11211.0,"Machinery Furniture Equipment":5062.0,"Current Assets":598223.0,"Prepaid Assets":116942.0,"Inventory":null,"Finished Goods":null,"Receivables":null,"Duefrom Related Parties Current":null,"Cash Cash Equivalents And Short Term Investments":481281.0,"Cash And Cash Equivalents":481281.0,"Cash Financial":481281.0},"2025-06-30":{"Ordinary Shares Number":10644457.0,"Share Issued":10644457.0,"Net Debt":498981.0,"Total Debt":630117.0,"Tangible Book Value":-1451927.0,"Invested Capital":19842966.0,"Working Capital":-1482984.0,"Net Tangible Assets":-1451829.0,"Capital Lease Obligations":30117.0,"Common Stock Equity":19242966.0,"Preferred Stock Equity":98.0,"Total Capitalization":19243064.0,"Total Equity Gross Minority Interest":19241883.0,"Minority Interest":-1181.0,"Stockholders Equity":19243064.0,"Other Equity Interest":99719.0,"Gains Losses Not Affecting Retained Earnings":-2034.0,"Other Equity Adjustments":-2034.0,"Retained Earnings":-31649804.0,"Additional Paid In Capital":50794020.0,"Capital Stock":1163.0,"Common Stock":1065.0,"Preferred Stock":98.0,"Total Liabilities Net Minority Interest":1600945.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":1600945.0,"Current Debt And Capital Lease Obligation":630117.0,"Current Capital Lease Obligation":30117.0,"Current Debt":600000.0,"Other Current Borrowings":100000.0,"Current Notes Payable":500000.0,"Payables And Accrued Expenses":970828.0,"Current Accrued Expenses":30000.0,"Payables":940828.0,"Other Payable":160684.0,"Dueto Related Parties Current":9175.0,"Total Tax Payable":2973.0,"Accounts Payable":767996.0,"Total Assets":20842828.0,"Total Non Current Assets":20724867.0,"Goodwill And Other Intangible Assets":20694893.0,"Other Intangible Assets":20694893.0,"Net PPE":29974.0,"Accumulated Depreciation":-2758.0,"Gross PPE":32732.0,"Other Properties":27670.0,"Machinery Furniture Equipment":5062.0,"Current Assets":117961.0,"Prepaid Assets":16942.0,"Inventory":null,"Finished Goods":null,"Receivables":null,"Duefrom Related Parties Current":null,"Cash Cash Equivalents And Short Term Investments":101019.0,"Cash And Cash Equivalents":101019.0,"Cash Financial":101019.0},"2025-03-31":{"Ordinary Shares Number":7144930.0,"Share Issued":7144930.0,"Net Debt":null,"Total Debt":47713.0,"Tangible Book Value":-1279133.0,"Invested Capital":20251742.0,"Working Capital":-1326544.0,"Net Tangible Assets":-1279035.0,"Capital Lease Obligations":47713.0,"Common Stock Equity":20251742.0,"Preferred Stock Equity":98.0,"Total Capitalization":20251840.0,"Total Equity Gross Minority Interest":20250661.0,"Minority Interest":-1179.0,"Stockholders Equity":20251840.0,"Other Equity Interest":324288.0,"Gains Losses Not Affecting Retained Earnings":-2221.0,"Other Equity Adjustments":-2221.0,"Retained Earnings":-25939986.0,"Additional Paid In Capital":45868946.0,"Capital Stock":813.0,"Common Stock":715.0,"Preferred Stock":98.0,"Total Liabilities Net Minority Interest":1503196.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":1503196.0,"Current Debt And Capital Lease Obligation":47713.0,"Current Capital Lease Obligation":47713.0,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":0.0,"Payables And Accrued Expenses":1455483.0,"Current Accrued Expenses":null,"Payables":1455483.0,"Other Payable":251424.0,"Dueto Related Parties Current":25879.0,"Total Tax Payable":0.0,"Accounts Payable":1178180.0,"Total Assets":21753857.0,"Total Non Current Assets":21577205.0,"Goodwill And Other Intangible Assets":21530875.0,"Other Intangible Assets":21530875.0,"Net PPE":46330.0,"Accumulated Depreciation":-2506.0,"Gross PPE":48836.0,"Other Properties":43774.0,"Machinery Furniture Equipment":5062.0,"Current Assets":176652.0,"Prepaid Assets":100156.0,"Inventory":0.0,"Finished Goods":null,"Receivables":null,"Duefrom Related Parties Current":null,"Cash Cash Equivalents And Short Term Investments":76496.0,"Cash And Cash Equivalents":76496.0,"Cash Financial":76496.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":91347.0,"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,"Minority Interest":null,"Stockholders Equity":null,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Long Term Debt And Capital Lease Obligation":0.0,"Long Term Capital Lease Obligation":0.0,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":150000.0,"Other Current Borrowings":null,"Current Notes Payable":150000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"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,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Prepaid Assets":null,"Inventory":0.0,"Finished Goods":0.0,"Receivables":0.0,"Duefrom Related Parties Current":0.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2834738.0,"Net Income From Continuing Operation Net Minority Interest":-3403150.0,"Reconciled Depreciation":291588.0,"Reconciled Cost Of Revenue":38863.0,"EBITDA":-2834738.0,"EBIT":-3126326.0,"Net Interest Income":-276815.0,"Interest Expense":276815.0,"Interest Income":0.0,"Normalized Income":-3403150.0,"Net Income From Continuing And Discontinued Operation":-3403150.0,"Total Expenses":3194190.0,"Total Operating Income As Reported":-3126326.0,"Diluted Average Shares":16481607.0,"Basic Average Shares":16481607.0,"Diluted EPS":-0.22,"Basic EPS":-0.22,"Diluted NI Availto Com Stockholders":-3697150.0,"Net Income Common Stockholders":-3697150.0,"Preferred Stock Dividends":294000.0,"Net Income":-3403150.0,"Minority Interests":-9.0,"Net Income Including Noncontrolling Interests":-3403141.0,"Net Income Continuous Operations":-3403141.0,"Tax Provision":0.0,"Pretax Income":-3403141.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":-276815.0,"Interest Expense Non Operating":276815.0,"Interest Income Non Operating":0.0,"Operating Income":-3126326.0,"Operating Expense":3155327.0,"Other Operating Expenses":12451.0,"Selling General And Administration":3142876.0,"Selling And Marketing Expense":94073.0,"General And Administrative Expense":3048803.0,"Other Gand A":1054122.0,"Salaries And Wages":1994681.0,"Gross Profit":29001.0,"Cost Of Revenue":38863.0,"Total Revenue":67864.0,"Operating Revenue":67864.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2301558.0,"Net Income From Continuing Operation Net Minority Interest":-2769567.0,"Reconciled Depreciation":448149.0,"Reconciled Cost Of Revenue":46885.0,"EBITDA":-2301558.0,"EBIT":-2749707.0,"Net Interest Income":-19663.0,"Interest Expense":19663.0,"Interest Income":null,"Normalized Income":-2769567.0,"Net Income From Continuing And Discontinued Operation":-2769567.0,"Total Expenses":1584738.0,"Total Operating Income As Reported":-367739.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-3063567.0,"Net Income Common Stockholders":-3063567.0,"Preferred Stock Dividends":294000.0,"Net Income":-2769567.0,"Minority Interests":-197.0,"Net Income Including Noncontrolling Interests":-2769370.0,"Net Income Continuous Operations":-2769370.0,"Tax Provision":0.0,"Pretax Income":-2769370.0,"Other Income Expense":-1259329.0,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":-19663.0,"Interest Expense Non Operating":19663.0,"Interest Income Non Operating":null,"Operating Income":-1490378.0,"Operating Expense":1537853.0,"Other Operating Expenses":2887.0,"Selling General And Administration":412327.0,"Selling And Marketing Expense":177919.0,"General And Administrative Expense":234408.0,"Other Gand A":657190.0,"Salaries And Wages":-422782.0,"Gross Profit":47475.0,"Cost Of Revenue":46885.0,"Total Revenue":94360.0,"Operating Revenue":94360.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-7518098.0,"Net Income From Continuing Operation Net Minority Interest":-7618218.0,"Reconciled Depreciation":24828.0,"Reconciled Cost Of Revenue":33347.0,"EBITDA":-7518098.0,"EBIT":-7542926.0,"Net Interest Income":-75850.0,"Interest Expense":75850.0,"Interest Income":null,"Normalized Income":-7618218.0,"Net Income From Continuing And Discontinued Operation":-7618218.0,"Total Expenses":7627172.0,"Total Operating Income As Reported":-7542926.0,"Diluted Average Shares":11524275.0,"Basic Average Shares":11524275.0,"Diluted EPS":-0.69,"Basic EPS":-0.69,"Diluted NI Availto Com Stockholders":-7912218.0,"Net Income Common Stockholders":-7912218.0,"Preferred Stock Dividends":294000.0,"Net Income":-7618218.0,"Minority Interests":558.0,"Net Income Including Noncontrolling Interests":-7618776.0,"Net Income Continuous Operations":-7618776.0,"Tax Provision":0.0,"Pretax Income":-7618776.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":-75850.0,"Interest Expense Non Operating":75850.0,"Interest Income Non Operating":null,"Operating Income":-7542926.0,"Operating Expense":7593825.0,"Other Operating Expenses":33319.0,"Selling General And Administration":7560506.0,"Selling And Marketing Expense":104914.0,"General And Administrative Expense":7455592.0,"Other Gand A":311379.0,"Salaries And Wages":7144213.0,"Gross Profit":50899.0,"Cost Of Revenue":33347.0,"Total Revenue":84246.0,"Operating Revenue":84246.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4557886.0,"Net Income From Continuing Operation Net Minority Interest":-5415818.0,"Reconciled Depreciation":836234.0,"Reconciled Cost Of Revenue":78161.0,"EBITDA":-4557886.0,"EBIT":-5394120.0,"Net Interest Income":-21700.0,"Interest Expense":21700.0,"Interest Income":null,"Normalized Income":-5415818.0,"Net Income From Continuing And Discontinued Operation":-5415818.0,"Total Expenses":5436604.0,"Total Operating Income As Reported":-5268495.0,"Diluted Average Shares":9983376.0,"Basic Average Shares":9983376.0,"Diluted EPS":-0.57,"Basic EPS":-0.57,"Diluted NI Availto Com Stockholders":-5415818.0,"Net Income Common Stockholders":-5415818.0,"Preferred Stock Dividends":null,"Net Income":-5415818.0,"Minority Interests":2.0,"Net Income Including Noncontrolling Interests":-5415820.0,"Net Income Continuous Operations":-5415820.0,"Tax Provision":0.0,"Pretax Income":-5415820.0,"Other Income Expense":-125625.0,"Other Non Operating Income Expenses":-125625.0,"Net Non Operating Interest Income Expense":-21700.0,"Interest Expense Non Operating":21700.0,"Interest Income Non Operating":null,"Operating Income":-5268495.0,"Operating Expense":5358443.0,"Other Operating Expenses":106000.0,"Selling General And Administration":5252443.0,"Selling And Marketing Expense":258295.0,"General And Administrative Expense":4994148.0,"Other Gand A":1245360.0,"Salaries And Wages":3748788.0,"Gross Profit":89948.0,"Cost Of Revenue":78161.0,"Total Revenue":168109.0,"Operating Revenue":168109.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4147682.0,"Net Income From Continuing Operation Net Minority Interest":-4839391.0,"Reconciled Depreciation":414992.0,"Reconciled Cost Of Revenue":47242.0,"EBITDA":-4147682.0,"EBIT":-4562674.0,"Net Interest Income":-263115.0,"Interest Expense":276815.0,"Interest Income":13700.0,"Normalized Income":-4839391.0,"Net Income From Continuing And Discontinued Operation":-4839391.0,"Total Expenses":4685680.0,"Total Operating Income As Reported":-4576374.0,"Diluted Average Shares":4593062.0,"Basic Average Shares":4593062.0,"Diluted EPS":-1.12,"Basic EPS":-1.12,"Diluted NI Availto Com Stockholders":-5133391.0,"Net Income Common Stockholders":-5133391.0,"Preferred Stock Dividends":294000.0,"Net Income":-4839391.0,"Minority Interests":98.0,"Net Income Including Noncontrolling Interests":-4839489.0,"Net Income Continuous Operations":-4839489.0,"Tax Provision":0.0,"Pretax Income":-4839489.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":-263115.0,"Interest Expense Non Operating":276815.0,"Interest Income Non Operating":13700.0,"Operating Income":-4576374.0,"Operating Expense":4638438.0,"Other Operating Expenses":1419000.0,"Selling General And Administration":3219438.0,"Selling And Marketing Expense":281732.0,"General And Administrative Expense":2937706.0,"Other Gand A":1542444.0,"Salaries And Wages":1395262.0,"Gross Profit":62064.0,"Cost Of Revenue":47242.0,"Total Revenue":109306.0,"Operating Revenue":109306.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1311343.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":174562.0,"Beginning Cash Position":1486338.0,"Effect Of Exchange Rate Changes":-433.0,"Changes In Cash":-1311343.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-1311343.0,"Cash Flow From Continuing Operating Activities":-1311343.0,"Change In Working Capital":107189.0,"Change In Other Current Liabilities":-22991.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":106994.0,"Change In Accrued Expense":null,"Change In Payable":106994.0,"Change In Account Payable":113118.0,"Change In Tax Payable":-6124.0,"Change In Income Tax Payable":-6124.0,"Change In Prepaid Assets":23186.0,"Change In Inventory":null,"Other Non Cash Items":602907.0,"Stock Based Compensation":1090114.0,"Amortization Of Securities":null,"Depreciation Amortization Depletion":291588.0,"Depreciation And Amortization":291588.0,"Amortization Cash Flow":291338.0,"Amortization Of Intangibles":291338.0,"Depreciation":250.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-3403141.0},"2025-12-31":{"Free Cash Flow":-1077761.0,"Repayment Of Debt":null,"Issuance Of Debt":75000.0,"Issuance Of Capital Stock":2214999.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1486338.0,"Beginning Cash Position":481281.0,"Effect Of Exchange Rate Changes":-681.0,"Changes In Cash":1005738.0,"Financing Cash Flow":2083499.0,"Cash Flow From Continuing Financing Activities":2083499.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":0.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":2214999.0,"Common Stock Issuance":2214999.0,"Net Issuance Payments Of Debt":-131500.0,"Net Short Term Debt Issuance":75000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":75000.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-1077761.0,"Cash Flow From Continuing Operating Activities":-1077761.0,"Change In Working Capital":-62655.0,"Change In Other Current Liabilities":-25293.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-93208.0,"Change In Accrued Expense":0.0,"Change In Payable":-93208.0,"Change In Account Payable":-98169.0,"Change In Tax Payable":4961.0,"Change In Income Tax Payable":4961.0,"Change In Prepaid Assets":75902.0,"Change In Inventory":null,"Other Non Cash Items":80257.0,"Stock Based Compensation":-33471.0,"Amortization Of Securities":null,"Depreciation Amortization Depletion":448149.0,"Depreciation And Amortization":448149.0,"Amortization Cash Flow":447894.0,"Amortization Of Intangibles":447894.0,"Depreciation":255.0,"Operating Gains Losses":19387.0,"Net Income From Continuing Operations":-2769370.0},"2025-09-30":{"Free Cash Flow":-1241264.0,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1324571.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":481281.0,"Beginning Cash Position":101019.0,"Effect Of Exchange Rate Changes":-45.0,"Changes In Cash":380307.0,"Financing Cash Flow":1621571.0,"Cash Flow From Continuing Financing Activities":1621571.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":-853000.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":1324571.0,"Common Stock Issuance":1324571.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-1241264.0,"Cash Flow From Continuing Operating Activities":-1241264.0,"Change In Working Capital":-432294.0,"Change In Other Current Liabilities":-27125.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-305169.0,"Change In Accrued Expense":-30000.0,"Change In Payable":-275169.0,"Change In Account Payable":-276656.0,"Change In Tax Payable":1487.0,"Change In Income Tax Payable":1487.0,"Change In Prepaid Assets":-100000.0,"Change In Inventory":0.0,"Other Non Cash Items":5559560.0,"Stock Based Compensation":1099793.0,"Amortization Of Securities":0.0,"Depreciation Amortization Depletion":24828.0,"Depreciation And Amortization":24828.0,"Amortization Cash Flow":24573.0,"Amortization Of Intangibles":24573.0,"Depreciation":255.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-7618776.0},"2025-06-30":{"Free Cash Flow":-1256449.0,"Repayment Of Debt":null,"Issuance Of Debt":600000.0,"Issuance Of Capital Stock":-619215.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":101019.0,"Beginning Cash Position":76496.0,"Effect Of Exchange Rate Changes":187.0,"Changes In Cash":24336.0,"Financing Cash Flow":1280785.0,"Cash Flow From Continuing Financing Activities":1280785.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":1300000.0,"Net Preferred Stock Issuance":-1050000.0,"Preferred Stock Issuance":-1050000.0,"Net Common Stock Issuance":430785.0,"Common Stock Issuance":430785.0,"Net Issuance Payments Of Debt":600000.0,"Net Short Term Debt Issuance":600000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":600000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-1256449.0,"Cash Flow From Continuing Operating Activities":-1256449.0,"Change In Working Capital":80963.0,"Change In Other Current Liabilities":-125040.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":122789.0,"Change In Accrued Expense":null,"Change In Payable":92789.0,"Change In Account Payable":89816.0,"Change In Tax Payable":2973.0,"Change In Income Tax Payable":2973.0,"Change In Prepaid Assets":83214.0,"Change In Inventory":0.0,"Other Non Cash Items":3191195.0,"Stock Based Compensation":50979.0,"Amortization Of Securities":null,"Depreciation Amortization Depletion":836234.0,"Depreciation And Amortization":836234.0,"Amortization Cash Flow":835982.0,"Amortization Of Intangibles":835982.0,"Depreciation":252.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-5415820.0},"2025-03-31":{"Free Cash Flow":-2274781.0,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1805000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":76496.0,"Beginning Cash Position":58653.0,"Effect Of Exchange Rate Changes":7624.0,"Changes In Cash":10219.0,"Financing Cash Flow":2285000.0,"Cash Flow From Continuing Financing Activities":2285000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":480000.0,"Net Preferred Stock Issuance":1150000.0,"Preferred Stock Issuance":1150000.0,"Net Common Stock Issuance":655000.0,"Common Stock Issuance":655000.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-2274781.0,"Cash Flow From Continuing Operating Activities":-2274781.0,"Change In Working Capital":144518.0,"Change In Other Current Liabilities":-112946.0,"Change In Other Current Assets":15719.0,"Change In Payables And Accrued Expense":340678.0,"Change In Accrued Expense":null,"Change In Payable":340678.0,"Change In Account Payable":340678.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":-83214.0,"Change In Inventory":0.0,"Other Non Cash Items":1954219.0,"Stock Based Compensation":50979.0,"Amortization Of Securities":null,"Depreciation Amortization Depletion":414992.0,"Depreciation And Amortization":414992.0,"Amortization Cash Flow":414742.0,"Amortization Of Intangibles":414742.0,"Depreciation":250.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":-4839489.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"Issuance Of Debt":-37500.0,"Issuance Of Capital Stock":null,"Interest Paid Supplemental Data":null,"Income Tax 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 Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-37500.0,"Net Short Term Debt Issuance":-37500.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":-37500.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Other Investing Changes":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":-5288.0,"Other Non Cash Items":null,"Stock Based Compensation":null,"Amortization Of Securities":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":0.0,"Net Income From Continuing Operations":null}}}