{"ticker":"MINE","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":67080496.0,"Share Issued":67080496.0,"Tangible Book Value":46280497.0,"Invested Capital":46280497.0,"Working Capital":31896695.0,"Net Tangible Assets":46280497.0,"Common Stock Equity":46280497.0,"Total Capitalization":46280497.0,"Total Equity Gross Minority Interest":46280497.0,"Stockholders Equity":46280497.0,"Other Equity Interest":6508575.0,"Retained Earnings":-77807584.0,"Capital Stock":117579506.0,"Common Stock":117579506.0,"Total Liabilities Net Minority Interest":2968911.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":2968911.0,"Current Deferred Liabilities":null,"Payables And Accrued Expenses":2968911.0,"Total Assets":49249408.0,"Total Non Current Assets":14383802.0,"Non Current Prepaid Assets":0.0,"Net PPE":14383802.0,"Accumulated Depreciation":-333303.0,"Gross PPE":14717105.0,"Other Properties":13997500.0,"Machinery Furniture Equipment":275853.0,"Buildings And Improvements":374752.0,"Land And Improvements":69000.0,"Current Assets":34865606.0,"Prepaid Assets":2059536.0,"Receivables":499678.0,"Other Receivables":499678.0,"Cash Cash Equivalents And Short Term Investments":32306392.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":32306392.0,"Cash Equivalents":96567.0,"Cash Financial":32209825.0},"2025-12-31":{"Ordinary Shares Number":66797608.0,"Share Issued":66797608.0,"Tangible Book Value":52105298.0,"Invested Capital":52105298.0,"Working Capital":37610278.0,"Net Tangible Assets":52105298.0,"Common Stock Equity":52105298.0,"Total Capitalization":52105298.0,"Total Equity Gross Minority Interest":52105298.0,"Stockholders Equity":52105298.0,"Other Equity Interest":6309124.0,"Retained Earnings":-70485745.0,"Capital Stock":116281919.0,"Common Stock":116281919.0,"Total Liabilities Net Minority Interest":1167556.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":1167556.0,"Current Deferred Liabilities":null,"Payables And Accrued Expenses":1167556.0,"Total Assets":53272854.0,"Total Non Current Assets":14495020.0,"Non Current Prepaid Assets":120322.0,"Net PPE":14374698.0,"Accumulated Depreciation":-326075.0,"Gross PPE":14700773.0,"Other Properties":13997500.0,"Machinery Furniture Equipment":275853.0,"Buildings And Improvements":358420.0,"Land And Improvements":69000.0,"Current Assets":38777834.0,"Prepaid Assets":416890.0,"Receivables":166961.0,"Other Receivables":166961.0,"Cash Cash Equivalents And Short Term Investments":38193983.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":38193983.0,"Cash Equivalents":96151.0,"Cash Financial":38097832.0},"2025-09-30":{"Ordinary Shares Number":66763503.0,"Share Issued":66763503.0,"Tangible Book Value":55565671.0,"Invested Capital":55565671.0,"Working Capital":41044289.0,"Net Tangible Assets":55565671.0,"Common Stock Equity":55565671.0,"Total Capitalization":55565671.0,"Total Equity Gross Minority Interest":55565671.0,"Stockholders Equity":55565671.0,"Other Equity Interest":6136465.0,"Retained Earnings":-66696335.0,"Capital Stock":116125541.0,"Common Stock":116125541.0,"Total Liabilities Net Minority Interest":1182371.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":1182371.0,"Current Deferred Liabilities":null,"Payables And Accrued Expenses":1182371.0,"Total Assets":56748042.0,"Total Non Current Assets":14521382.0,"Non Current Prepaid Assets":142077.0,"Net PPE":14379305.0,"Accumulated Depreciation":-318468.0,"Gross PPE":14697773.0,"Other Properties":13997500.0,"Machinery Furniture Equipment":272853.0,"Buildings And Improvements":358420.0,"Land And Improvements":69000.0,"Current Assets":42226660.0,"Prepaid Assets":305345.0,"Receivables":106634.0,"Other Receivables":106634.0,"Cash Cash Equivalents And Short Term Investments":41814681.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":41814681.0,"Cash Equivalents":96916.0,"Cash Financial":41717765.0},"2025-06-30":{"Ordinary Shares Number":54641503.0,"Share Issued":54641503.0,"Tangible Book Value":20235937.0,"Invested Capital":20235937.0,"Working Capital":5704834.0,"Net Tangible Assets":20235937.0,"Common Stock Equity":20235937.0,"Total Capitalization":20235937.0,"Total Equity Gross Minority Interest":20235937.0,"Stockholders Equity":20235937.0,"Other Equity Interest":5085251.0,"Retained Earnings":-64455158.0,"Capital Stock":79605844.0,"Common Stock":79605844.0,"Total Liabilities Net Minority Interest":694637.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":694637.0,"Current Deferred Liabilities":null,"Payables And Accrued Expenses":694637.0,"Total Assets":20930574.0,"Total Non Current Assets":14531103.0,"Non Current Prepaid Assets":144048.0,"Net PPE":14387055.0,"Accumulated Depreciation":-310718.0,"Gross PPE":14697773.0,"Other Properties":13997500.0,"Machinery Furniture Equipment":272853.0,"Buildings And Improvements":358420.0,"Land And Improvements":69000.0,"Current Assets":6399471.0,"Prepaid Assets":253631.0,"Receivables":231903.0,"Other Receivables":231903.0,"Cash Cash Equivalents And Short Term Investments":5913937.0,"Other Short Term Investments":3033127.0,"Cash And Cash Equivalents":2880810.0,"Cash Equivalents":2166575.0,"Cash Financial":714235.0},"2025-03-31":{"Ordinary Shares Number":54641503.0,"Share Issued":54641503.0,"Tangible Book Value":22159744.0,"Invested Capital":22159744.0,"Working Capital":7622859.0,"Net Tangible Assets":22159744.0,"Common Stock Equity":22159744.0,"Total Capitalization":22159744.0,"Total Equity Gross Minority Interest":22159744.0,"Stockholders Equity":22159744.0,"Other Equity Interest":4896000.0,"Retained Earnings":-62342100.0,"Capital Stock":79605844.0,"Common Stock":79605844.0,"Total Liabilities Net Minority Interest":507521.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":507521.0,"Current Deferred Liabilities":null,"Payables And Accrued Expenses":507521.0,"Total Assets":22667265.0,"Total Non Current Assets":14536885.0,"Non Current Prepaid Assets":145310.0,"Net PPE":14391575.0,"Accumulated Depreciation":-390868.0,"Gross PPE":14782443.0,"Other Properties":14085605.0,"Machinery Furniture Equipment":269418.0,"Buildings And Improvements":358420.0,"Land And Improvements":69000.0,"Current Assets":8130380.0,"Prepaid Assets":174920.0,"Receivables":270578.0,"Other Receivables":270578.0,"Cash Cash Equivalents And Short Term Investments":7684882.0,"Other Short Term Investments":3011123.0,"Cash And Cash Equivalents":4673759.0,"Cash Equivalents":2146178.0,"Cash Financial":2527581.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Other Equity Interest":null,"Retained Earnings":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Current Liabilities":null,"Current Deferred Liabilities":0.0,"Payables And Accrued Expenses":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Current Assets":null,"Prepaid Assets":null,"Receivables":null,"Other Receivables":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"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":-7555301.0,"Total Unusual Items":2510.0,"Total Unusual Items Excluding Goodwill":2510.0,"Net Income From Continuing Operation Net Minority Interest":-7321839.0,"Reconciled Depreciation":7228.0,"Reconciled Cost Of Revenue":7228.0,"EBITDA":-7552791.0,"EBIT":-7560019.0,"Net Interest Income":234499.0,"Interest Expense":null,"Interest Income":234499.0,"Normalized Income":-7324349.0,"Net Income From Continuing And Discontinued Operation":-7321839.0,"Total Expenses":7560019.0,"Diluted Average Shares":66999767.0,"Basic Average Shares":66999767.0,"Diluted EPS":-0.11,"Basic EPS":-0.11,"Diluted NI Availto Com Stockholders":-7321839.0,"Net Income Common Stockholders":-7321839.0,"Net Income":-7321839.0,"Net Income Including Noncontrolling Interests":-7321839.0,"Net Income Continuous Operations":-7321839.0,"Pretax Income":-7321839.0,"Other Income Expense":3681.0,"Other Non Operating Income Expenses":1171.0,"Gain On Sale Of Security":2510.0,"Net Non Operating Interest Income Expense":234499.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":234499.0,"Operating Income":-7560019.0,"Operating Expense":7552791.0,"Other Operating Expenses":5264894.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":2287897.0,"Selling And Marketing Expense":239133.0,"General And Administrative Expense":2048764.0,"Other Gand A":1185835.0,"Insurance And Claims":286601.0,"Salaries And Wages":576328.0,"Gross Profit":-7228.0,"Cost Of Revenue":7228.0,"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":-4082995.0,"Total Unusual Items":-14440.0,"Total Unusual Items Excluding Goodwill":-14440.0,"Net Income From Continuing Operation Net Minority Interest":-3789410.0,"Reconciled Depreciation":7607.0,"Reconciled Cost Of Revenue":7607.0,"EBITDA":-4097435.0,"EBIT":-4105042.0,"Net Interest Income":272774.0,"Interest Expense":null,"Interest Income":272774.0,"Normalized Income":-3774970.0,"Net Income From Continuing And Discontinued Operation":-3789410.0,"Total Expenses":4105042.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-3789410.0,"Net Income Common Stockholders":-3789410.0,"Net Income":-3789410.0,"Net Income Including Noncontrolling Interests":-3789410.0,"Net Income Continuous Operations":-3789410.0,"Pretax Income":-3789410.0,"Other Income Expense":42858.0,"Other Non Operating Income Expenses":57298.0,"Gain On Sale Of Security":-14440.0,"Net Non Operating Interest Income Expense":272774.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":272774.0,"Operating Income":-4105042.0,"Operating Expense":4097435.0,"Other Operating Expenses":3173641.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":923794.0,"Selling And Marketing Expense":78911.0,"General And Administrative Expense":844883.0,"Other Gand A":615529.0,"Insurance And Claims":null,"Salaries And Wages":229354.0,"Gross Profit":-7607.0,"Cost Of Revenue":7607.0,"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":-2334913.0,"Total Unusual Items":18088.0,"Total Unusual Items Excluding Goodwill":18088.0,"Net Income From Continuing Operation Net Minority Interest":-2241177.0,"Reconciled Depreciation":7750.0,"Reconciled Cost Of Revenue":7750.0,"EBITDA":-2316825.0,"EBIT":-2324575.0,"Net Interest Income":57508.0,"Interest Expense":null,"Interest Income":57508.0,"Normalized Income":-2259265.0,"Net Income From Continuing And Discontinued Operation":-2241177.0,"Total Expenses":2324575.0,"Diluted Average Shares":56617916.0,"Basic Average Shares":56617916.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-2241177.0,"Net Income Common Stockholders":-2241177.0,"Net Income":-2241177.0,"Net Income Including Noncontrolling Interests":-2241177.0,"Net Income Continuous Operations":-2241177.0,"Pretax Income":-2241177.0,"Other Income Expense":25890.0,"Other Non Operating Income Expenses":7802.0,"Gain On Sale Of Security":18088.0,"Net Non Operating Interest Income Expense":57508.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":57508.0,"Operating Income":-2324575.0,"Operating Expense":2316825.0,"Other Operating Expenses":1549034.0,"Depreciation Amortization Depletion Income Statement":7750.0,"Depreciation And Amortization In Income Statement":7750.0,"Depreciation Income Statement":7750.0,"Selling General And Administration":767791.0,"Selling And Marketing Expense":61533.0,"General And Administrative Expense":706258.0,"Other Gand A":519709.0,"Insurance And Claims":null,"Salaries And Wages":186549.0,"Gross Profit":-7750.0,"Cost Of Revenue":7750.0,"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":-2762672.0,"Total Unusual Items":581.0,"Total Unusual Items Excluding Goodwill":581.0,"Net Income From Continuing Operation Net Minority Interest":-2717972.0,"Reconciled Depreciation":7955.0,"Reconciled Cost Of Revenue":7955.0,"EBITDA":-2762091.0,"EBIT":-2770046.0,"Net Interest Income":51493.0,"Interest Expense":null,"Interest Income":51493.0,"Normalized Income":-2718553.0,"Net Income From Continuing And Discontinued Operation":-2717972.0,"Total Expenses":2770046.0,"Diluted Average Shares":54641503.0,"Basic Average Shares":54641503.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-2717972.0,"Net Income Common Stockholders":-2717972.0,"Net Income":-2717972.0,"Net Income Including Noncontrolling Interests":-2717972.0,"Net Income Continuous Operations":-2717972.0,"Pretax Income":-2717972.0,"Other Income Expense":581.0,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":581.0,"Net Non Operating Interest Income Expense":51493.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":51493.0,"Operating Income":-2770046.0,"Operating Expense":2762091.0,"Other Operating Expenses":1363012.0,"Depreciation Amortization Depletion Income Statement":7955.0,"Depreciation And Amortization In Income Statement":7955.0,"Depreciation Income Statement":7955.0,"Selling General And Administration":1399079.0,"Selling And Marketing Expense":139838.0,"General And Administrative Expense":1259241.0,"Other Gand A":1057170.0,"Insurance And Claims":null,"Salaries And Wages":202071.0,"Gross Profit":-7955.0,"Cost Of Revenue":7955.0,"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":-1857318.0,"Total Unusual Items":-300.0,"Total Unusual Items Excluding Goodwill":-300.0,"Net Income From Continuing Operation Net Minority Interest":-1815633.0,"Reconciled Depreciation":7114.0,"Reconciled Cost Of Revenue":7114.0,"EBITDA":-1857618.0,"EBIT":-1864732.0,"Net Interest Income":49399.0,"Interest Expense":2.0,"Interest Income":49399.0,"Normalized Income":-1815333.0,"Net Income From Continuing And Discontinued Operation":-1815633.0,"Total Expenses":1864732.0,"Diluted Average Shares":52103344.0,"Basic Average Shares":52103344.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-1815633.0,"Net Income Common Stockholders":-1815633.0,"Net Income":-1815633.0,"Net Income Including Noncontrolling Interests":-1815633.0,"Net Income Continuous Operations":-1815633.0,"Pretax Income":-1815633.0,"Other Income Expense":-300.0,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":-300.0,"Net Non Operating Interest Income Expense":49399.0,"Interest Expense Non Operating":2.0,"Interest Income Non Operating":49399.0,"Operating Income":-1864732.0,"Operating Expense":1857618.0,"Other Operating Expenses":1200222.0,"Depreciation Amortization Depletion Income Statement":7114.0,"Depreciation And Amortization In Income Statement":7114.0,"Depreciation Income Statement":7114.0,"Selling General And Administration":657396.0,"Selling And Marketing Expense":764.0,"General And Administrative Expense":656632.0,"Other Gand A":378135.0,"Insurance And Claims":29713.0,"Salaries And Wages":248784.0,"Gross Profit":-7114.0,"Cost Of Revenue":7114.0,"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,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":130000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":8079.0,"Depreciation And Amortization In Income Statement":8079.0,"Depreciation Income Statement":8079.0,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Insurance And Claims":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-6823551.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-16332.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":32306392.0,"Beginning Cash Position":38193983.0,"Effect Of Exchange Rate Changes":2430.0,"Changes In Cash":-5890021.0,"Financing Cash Flow":933530.0,"Cash Flow From Continuing Financing Activities":933530.0,"Proceeds From Stock Option Exercised":933530.0,"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,"Investing Cash Flow":-16332.0,"Cash Flow From Continuing Investing Activities":-16332.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":null,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":-16332.0,"Purchase Of PPE":-16332.0,"Operating Cash Flow":-6807219.0,"Cash Flow From Continuing Operating Activities":-6807219.0,"Change In Working Capital":-53606.0,"Change In Payables And Accrued Expense":1801435.0,"Change In Prepaid Assets":-1522324.0,"Change In Receivables":-332717.0,"Other Non Cash Items":null,"Stock Based Compensation":563508.0,"Depreciation Amortization Depletion":7228.0,"Depreciation And Amortization":7228.0,"Depreciation":7228.0,"Operating Gains Losses":-2510.0,"Net Foreign Currency Exchange Gain Loss":-2510.0,"Net Income From Continuing Operations":-7321839.0},"2025-12-31":{"Free Cash Flow":-3719359.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-3000.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":38193983.0,"Beginning Cash Position":41814681.0,"Effect Of Exchange Rate Changes":-13843.0,"Changes In Cash":-3606855.0,"Financing Cash Flow":112504.0,"Cash Flow From Continuing Financing Activities":112504.0,"Proceeds From Stock Option Exercised":112504.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":-3000.0,"Cash Flow From Continuing Investing Activities":-3000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":-3000.0,"Purchase Of PPE":-3000.0,"Operating Cash Flow":-3716359.0,"Cash Flow From Continuing Operating Activities":-3716359.0,"Change In Working Capital":-165529.0,"Change In Payables And Accrued Expense":-15412.0,"Change In Prepaid Assets":-89790.0,"Change In Receivables":-60327.0,"Other Non Cash Items":0.0,"Stock Based Compensation":216533.0,"Depreciation Amortization Depletion":7607.0,"Depreciation And Amortization":7607.0,"Depreciation":7607.0,"Operating Gains Losses":14440.0,"Net Foreign Currency Exchange Gain Loss":14440.0,"Net Income From Continuing Operations":-3789410.0},"2025-09-30":{"Free Cash Flow":-1525082.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":41814681.0,"Beginning Cash Position":2880810.0,"Effect Of Exchange Rate Changes":18128.0,"Changes In Cash":38915743.0,"Financing Cash Flow":37397181.0,"Cash Flow From Continuing Financing Activities":37397181.0,"Proceeds From Stock Option Exercised":0.0,"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,"Investing Cash Flow":3043644.0,"Cash Flow From Continuing Investing Activities":3043644.0,"Net Investment Purchase And Sale":3043644.0,"Sale Of Investment":null,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-1525082.0,"Cash Flow From Continuing Operating Activities":-1525082.0,"Change In Working Capital":563220.0,"Change In Payables And Accrued Expense":487694.0,"Change In Prepaid Assets":-49743.0,"Change In Receivables":125269.0,"Other Non Cash Items":-10517.0,"Stock Based Compensation":173730.0,"Depreciation Amortization Depletion":7750.0,"Depreciation And Amortization":7750.0,"Depreciation":7750.0,"Operating Gains Losses":-18088.0,"Net Foreign Currency Exchange Gain Loss":-18088.0,"Net Income From Continuing Operations":-2241177.0},"2025-06-30":{"Free Cash Flow":-1792553.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-3435.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":2880810.0,"Beginning Cash Position":4673759.0,"Effect Of Exchange Rate Changes":-396.0,"Changes In Cash":-1792553.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Proceeds From Stock Option Exercised":0.0,"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,"Investing Cash Flow":-3435.0,"Cash Flow From Continuing Investing Activities":-3435.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":null,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":-3435.0,"Purchase Of PPE":-3435.0,"Operating Cash Flow":-1789118.0,"Cash Flow From Continuing Operating Activities":-1789118.0,"Change In Working Capital":149319.0,"Change In Payables And Accrued Expense":188093.0,"Change In Prepaid Assets":-77449.0,"Change In Receivables":38675.0,"Other Non Cash Items":-22004.0,"Stock Based Compensation":189251.0,"Depreciation Amortization Depletion":7955.0,"Depreciation And Amortization":7955.0,"Depreciation":7955.0,"Operating Gains Losses":-581.0,"Net Foreign Currency Exchange Gain Loss":-581.0,"Net Income From Continuing Operations":-2113058.0},"2025-03-31":{"Free Cash Flow":-1860370.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-1867.0,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":4673759.0,"Beginning Cash Position":9534129.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":-4860370.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Proceeds From Stock Option Exercised":0.0,"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,"Investing Cash Flow":-3001867.0,"Cash Flow From Continuing Investing Activities":-3001867.0,"Net Investment Purchase And Sale":-3000000.0,"Sale Of Investment":null,"Purchase Of Investment":-3000000.0,"Net PPE Purchase And Sale":-1867.0,"Purchase Of PPE":-1867.0,"Operating Cash Flow":-1858503.0,"Cash Flow From Continuing Operating Activities":-1858503.0,"Change In Working Capital":-275125.0,"Change In Payables And Accrued Expense":-242713.0,"Change In Prepaid Assets":34466.0,"Change In Receivables":-66878.0,"Other Non Cash Items":-11123.0,"Stock Based Compensation":235964.0,"Depreciation Amortization Depletion":7114.0,"Depreciation And Amortization":7114.0,"Depreciation":7114.0,"Operating Gains Losses":300.0,"Net Foreign Currency Exchange Gain Loss":300.0,"Net Income From Continuing Operations":-1815633.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"Issuance Of Capital Stock":5876461.0,"Capital Expenditure":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,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":5876461.0,"Common Stock Issuance":5876461.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Other Non Cash Items":0.0,"Stock Based Compensation":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null}}}