{"ticker":"MLSS","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":33333.0,"Ordinary Shares Number":80453116.0,"Share Issued":80486449.0,"Total Debt":985348.0,"Tangible Book Value":2222972.0,"Invested Capital":3084932.0,"Working Capital":2495125.0,"Net Tangible Assets":2222972.0,"Capital Lease Obligations":185348.0,"Common Stock Equity":2284932.0,"Total Capitalization":3084932.0,"Total Equity Gross Minority Interest":2284932.0,"Stockholders Equity":2284932.0,"Treasury Stock":911516.0,"Retained Earnings":-134615175.0,"Additional Paid In Capital":137731136.0,"Capital Stock":80487.0,"Common Stock":80487.0,"Total Liabilities Net Minority Interest":5678022.0,"Total Non Current Liabilities Net Minority Interest":820502.0,"Long Term Debt And Capital Lease Obligation":820502.0,"Long Term Capital Lease Obligation":20502.0,"Long Term Debt":800000.0,"Current Liabilities":4857520.0,"Current Debt And Capital Lease Obligation":164846.0,"Current Capital Lease Obligation":164846.0,"Payables And Accrued Expenses":4692674.0,"Current Accrued Expenses":1430504.0,"Payables":3262170.0,"Dueto Related Parties Current":992874.0,"Accounts Payable":2269296.0,"Total Assets":7962954.0,"Total Non Current Assets":610309.0,"Other Non Current Assets":24150.0,"Non Current Deferred Assets":332671.0,"Goodwill And Other Intangible Assets":61960.0,"Other Intangible Assets":61960.0,"Net PPE":191528.0,"Accumulated Depreciation":null,"Gross PPE":191528.0,"Leases":null,"Other Properties":173054.0,"Machinery Furniture Equipment":18474.0,"Properties":null,"Current Assets":7352645.0,"Other Current Assets":676820.0,"Prepaid Assets":1411785.0,"Inventory":3491513.0,"Finished Goods":3390494.0,"Raw Materials":101019.0,"Receivables":578103.0,"Duefrom Related Parties Current":22337.0,"Accounts Receivable":555766.0,"Allowance For Doubtful Accounts Receivable":-10000.0,"Gross Accounts Receivable":565766.0,"Cash Cash Equivalents And Short Term Investments":1194424.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":1194424.0},"2025-12-31":{"Treasury Shares Number":33333.0,"Ordinary Shares Number":80453116.0,"Share Issued":80486449.0,"Total Debt":1020246.0,"Tangible Book Value":2733560.0,"Invested Capital":3612623.0,"Working Capital":3346572.0,"Net Tangible Assets":2733560.0,"Capital Lease Obligations":220246.0,"Common Stock Equity":2812623.0,"Total Capitalization":3612623.0,"Total Equity Gross Minority Interest":2812623.0,"Stockholders Equity":2812623.0,"Treasury Stock":911516.0,"Retained Earnings":-133775322.0,"Additional Paid In Capital":137418974.0,"Capital Stock":80487.0,"Common Stock":80487.0,"Total Liabilities Net Minority Interest":4993806.0,"Total Non Current Liabilities Net Minority Interest":862544.0,"Long Term Debt And Capital Lease Obligation":862544.0,"Long Term Capital Lease Obligation":62544.0,"Long Term Debt":800000.0,"Current Liabilities":4131262.0,"Current Debt And Capital Lease Obligation":157702.0,"Current Capital Lease Obligation":157702.0,"Payables And Accrued Expenses":3973560.0,"Current Accrued Expenses":1183612.0,"Payables":2789948.0,"Dueto Related Parties Current":1359698.0,"Accounts Payable":1430250.0,"Total Assets":7806429.0,"Total Non Current Assets":328594.0,"Other Non Current Assets":24150.0,"Non Current Deferred Assets":null,"Goodwill And Other Intangible Assets":79063.0,"Other Intangible Assets":79063.0,"Net PPE":225381.0,"Accumulated Depreciation":-932970.0,"Gross PPE":1158351.0,"Leases":24734.0,"Other Properties":495626.0,"Machinery Furniture Equipment":637991.0,"Properties":0.0,"Current Assets":7477834.0,"Other Current Assets":468792.0,"Prepaid Assets":1408395.0,"Inventory":3781837.0,"Finished Goods":3707245.0,"Raw Materials":74592.0,"Receivables":706168.0,"Duefrom Related Parties Current":25548.0,"Accounts Receivable":680620.0,"Allowance For Doubtful Accounts Receivable":-10000.0,"Gross Accounts Receivable":690620.0,"Cash Cash Equivalents And Short Term Investments":1112642.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":1112642.0},"2025-09-30":{"Treasury Shares Number":33333.0,"Ordinary Shares Number":78559147.0,"Share Issued":78592480.0,"Total Debt":1053738.0,"Tangible Book Value":2453356.0,"Invested Capital":3349395.0,"Working Capital":3076570.0,"Net Tangible Assets":2453356.0,"Capital Lease Obligations":253738.0,"Common Stock Equity":2549395.0,"Total Capitalization":3349395.0,"Total Equity Gross Minority Interest":2549395.0,"Stockholders Equity":2549395.0,"Treasury Stock":911516.0,"Retained Earnings":-132684761.0,"Additional Paid In Capital":136067080.0,"Capital Stock":78592.0,"Common Stock":78592.0,"Total Liabilities Net Minority Interest":5936628.0,"Total Non Current Liabilities Net Minority Interest":903097.0,"Long Term Debt And Capital Lease Obligation":903097.0,"Long Term Capital Lease Obligation":103097.0,"Long Term Debt":800000.0,"Current Liabilities":5033531.0,"Current Debt And Capital Lease Obligation":150641.0,"Current Capital Lease Obligation":150641.0,"Payables And Accrued Expenses":4882890.0,"Current Accrued Expenses":1842663.0,"Payables":3040227.0,"Dueto Related Parties Current":1027360.0,"Accounts Payable":2012867.0,"Total Assets":8486023.0,"Total Non Current Assets":375922.0,"Other Non Current Assets":24150.0,"Non Current Deferred Assets":null,"Goodwill And Other Intangible Assets":96039.0,"Other Intangible Assets":96039.0,"Net PPE":255733.0,"Accumulated Depreciation":null,"Gross PPE":255733.0,"Leases":null,"Other Properties":237479.0,"Machinery Furniture Equipment":18254.0,"Properties":null,"Current Assets":8110101.0,"Other Current Assets":506574.0,"Prepaid Assets":1414702.0,"Inventory":4126988.0,"Finished Goods":4042468.0,"Raw Materials":84520.0,"Receivables":716536.0,"Duefrom Related Parties Current":9612.0,"Accounts Receivable":706924.0,"Allowance For Doubtful Accounts Receivable":-10000.0,"Gross Accounts Receivable":716924.0,"Cash Cash Equivalents And Short Term Investments":1345301.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":1345301.0},"2025-06-30":{"Treasury Shares Number":33333.0,"Ordinary Shares Number":78559147.0,"Share Issued":78592480.0,"Total Debt":1086551.0,"Tangible Book Value":3226778.0,"Invested Capital":4140272.0,"Working Capital":3863158.0,"Net Tangible Assets":3226778.0,"Capital Lease Obligations":286551.0,"Common Stock Equity":3340272.0,"Total Capitalization":4140272.0,"Total Equity Gross Minority Interest":3340272.0,"Stockholders Equity":3340272.0,"Treasury Stock":911516.0,"Retained Earnings":-131530802.0,"Additional Paid In Capital":135703998.0,"Capital Stock":78592.0,"Common Stock":78592.0,"Total Liabilities Net Minority Interest":4710558.0,"Total Non Current Liabilities Net Minority Interest":942888.0,"Long Term Debt And Capital Lease Obligation":942888.0,"Long Term Capital Lease Obligation":142888.0,"Long Term Debt":800000.0,"Current Liabilities":3767670.0,"Current Debt And Capital Lease Obligation":143663.0,"Current Capital Lease Obligation":143663.0,"Payables And Accrued Expenses":3624007.0,"Current Accrued Expenses":1667967.0,"Payables":1956040.0,"Dueto Related Parties Current":505455.0,"Accounts Payable":1450585.0,"Total Assets":8050830.0,"Total Non Current Assets":420002.0,"Other Non Current Assets":24150.0,"Non Current Deferred Assets":null,"Goodwill And Other Intangible Assets":113494.0,"Other Intangible Assets":null,"Net PPE":282358.0,"Accumulated Depreciation":null,"Gross PPE":282358.0,"Leases":null,"Other Properties":267687.0,"Machinery Furniture Equipment":14671.0,"Properties":null,"Current Assets":7630828.0,"Other Current Assets":637583.0,"Prepaid Assets":1131284.0,"Inventory":3897017.0,"Finished Goods":3799172.0,"Raw Materials":97845.0,"Receivables":690630.0,"Duefrom Related Parties Current":6429.0,"Accounts Receivable":684201.0,"Allowance For Doubtful Accounts Receivable":-10000.0,"Gross Accounts Receivable":694201.0,"Cash Cash Equivalents And Short Term Investments":1274314.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":1274314.0},"2025-03-31":{"Treasury Shares Number":33333.0,"Ordinary Shares Number":78197049.0,"Share Issued":78230382.0,"Total Debt":318697.0,"Tangible Book Value":4331503.0,"Invested Capital":4462452.0,"Working Capital":4181293.0,"Net Tangible Assets":4331503.0,"Capital Lease Obligations":318697.0,"Common Stock Equity":4462452.0,"Total Capitalization":4462452.0,"Total Equity Gross Minority Interest":4462452.0,"Stockholders Equity":4462452.0,"Treasury Stock":911516.0,"Retained Earnings":-130047692.0,"Additional Paid In Capital":135343430.0,"Capital Stock":78230.0,"Common Stock":78230.0,"Total Liabilities Net Minority Interest":4625564.0,"Total Non Current Liabilities Net Minority Interest":181931.0,"Long Term Debt And Capital Lease Obligation":181931.0,"Long Term Capital Lease Obligation":181931.0,"Long Term Debt":null,"Current Liabilities":4443633.0,"Current Debt And Capital Lease Obligation":136766.0,"Current Capital Lease Obligation":136766.0,"Payables And Accrued Expenses":4306867.0,"Current Accrued Expenses":1627678.0,"Payables":2679189.0,"Dueto Related Parties Current":760888.0,"Accounts Payable":1918301.0,"Total Assets":9088016.0,"Total Non Current Assets":463090.0,"Other Non Current Assets":24150.0,"Non Current Deferred Assets":null,"Goodwill And Other Intangible Assets":130949.0,"Other Intangible Assets":null,"Net PPE":307991.0,"Accumulated Depreciation":null,"Gross PPE":307991.0,"Leases":null,"Other Properties":295751.0,"Machinery Furniture Equipment":12240.0,"Properties":null,"Current Assets":8624926.0,"Other Current Assets":750333.0,"Prepaid Assets":943740.0,"Inventory":4159496.0,"Finished Goods":4053755.0,"Raw Materials":105741.0,"Receivables":524970.0,"Duefrom Related Parties Current":6423.0,"Accounts Receivable":518547.0,"Allowance For Doubtful Accounts Receivable":-10000.0,"Gross Accounts Receivable":528547.0,"Cash Cash Equivalents And Short Term Investments":2246387.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":2246387.0},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Treasury Stock":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 Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":148404.0,"Net PPE":null,"Accumulated Depreciation":-925830.0,"Gross PPE":null,"Leases":24734.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"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,"Other Short Term Investments":0.0,"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":-780050.0,"Net Income From Continuing Operation Net Minority Interest":-839853.0,"Reconciled Depreciation":48033.0,"Reconciled Cost Of Revenue":569430.0,"EBITDA":-780050.0,"EBIT":-828083.0,"Net Interest Income":-11770.0,"Interest Income":null,"Normalized Income":-839853.0,"Net Income From Continuing And Discontinued Operation":-839853.0,"Total Expenses":2990116.0,"Total Operating Income As Reported":-828083.0,"Diluted Average Shares":85041913.0,"Basic Average Shares":85041913.0,"Diluted EPS":-0.01,"Basic EPS":-0.01,"Diluted NI Availto Com Stockholders":-839853.0,"Net Income":-839853.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-839853.0,"Net Income Continuous Operations":-839853.0,"Tax Provision":0.0,"Pretax Income":-839853.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":-11770.0,"Total Other Finance Cost":11770.0,"Interest Income Non Operating":null,"Operating Income":-828083.0,"Operating Expense":2392107.0,"Depreciation Amortization Depletion Income Statement":19454.0,"Depreciation And Amortization In Income Statement":19454.0,"Research And Development":0.0,"Selling General And Administration":2372653.0,"Gross Profit":1564024.0,"Cost Of Revenue":598009.0,"Total Revenue":2162033.0,"Operating Revenue":2162033.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1029375.0,"Net Income From Continuing Operation Net Minority Interest":-1090561.0,"Reconciled Depreciation":50287.0,"Reconciled Cost Of Revenue":525181.0,"EBITDA":-1029375.0,"EBIT":-1079662.0,"Net Interest Income":-10899.0,"Interest Income":null,"Normalized Income":-1090561.0,"Net Income From Continuing And Discontinued Operation":-1090561.0,"Total Expenses":3137641.0,"Total Operating Income As Reported":-1079662.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1090561.0,"Net Income":-1090561.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-1090561.0,"Net Income Continuous Operations":-1090561.0,"Tax Provision":0.0,"Pretax Income":-1090561.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":-10899.0,"Total Other Finance Cost":10899.0,"Interest Income Non Operating":null,"Operating Income":-1079662.0,"Operating Expense":2581328.0,"Depreciation Amortization Depletion Income Statement":19155.0,"Depreciation And Amortization In Income Statement":19155.0,"Research And Development":12334.0,"Selling General And Administration":2549839.0,"Gross Profit":1501666.0,"Cost Of Revenue":556313.0,"Total Revenue":2057979.0,"Operating Revenue":2057979.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1095393.0,"Net Income From Continuing Operation Net Minority Interest":-1153959.0,"Reconciled Depreciation":39078.0,"Reconciled Cost Of Revenue":700273.0,"EBITDA":-1095393.0,"EBIT":-1134471.0,"Net Interest Income":-19488.0,"Interest Income":null,"Normalized Income":-1153959.0,"Net Income From Continuing And Discontinued Operation":-1153959.0,"Total Expenses":3494588.0,"Total Operating Income As Reported":-1134471.0,"Diluted Average Shares":82322910.0,"Basic Average Shares":82322910.0,"Diluted EPS":-0.01,"Basic EPS":-0.01,"Diluted NI Availto Com Stockholders":-1153959.0,"Net Income":-1153959.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-1153959.0,"Net Income Continuous Operations":-1153959.0,"Tax Provision":0.0,"Pretax Income":-1153959.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":-19488.0,"Total Other Finance Cost":19488.0,"Interest Income Non Operating":null,"Operating Income":-1134471.0,"Operating Expense":2775341.0,"Depreciation Amortization Depletion Income Statement":20104.0,"Depreciation And Amortization In Income Statement":20104.0,"Research And Development":16226.0,"Selling General And Administration":2739011.0,"Gross Profit":1640870.0,"Cost Of Revenue":719247.0,"Total Revenue":2360117.0,"Operating Revenue":2360117.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1433654.0,"Net Income From Continuing Operation Net Minority Interest":-1483110.0,"Reconciled Depreciation":50977.0,"Reconciled Cost Of Revenue":674379.0,"EBITDA":-1433654.0,"EBIT":-1484631.0,"Net Interest Income":1521.0,"Interest Income":1521.0,"Normalized Income":-1483110.0,"Net Income From Continuing And Discontinued Operation":-1483110.0,"Total Expenses":3808097.0,"Total Operating Income As Reported":-1484631.0,"Diluted Average Shares":82049984.0,"Basic Average Shares":82049984.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-1483110.0,"Net Income":-1483110.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-1483110.0,"Net Income Continuous Operations":-1483110.0,"Tax Provision":0.0,"Pretax Income":-1483110.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":1521.0,"Total Other Finance Cost":null,"Interest Income Non Operating":1521.0,"Operating Income":-1484631.0,"Operating Expense":3102237.0,"Depreciation Amortization Depletion Income Statement":19496.0,"Depreciation And Amortization In Income Statement":19496.0,"Research And Development":51789.0,"Selling General And Administration":3030952.0,"Gross Profit":1617606.0,"Cost Of Revenue":705860.0,"Total Revenue":2323466.0,"Operating Revenue":2323466.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1952538.0,"Net Income From Continuing Operation Net Minority Interest":-1994586.0,"Reconciled Depreciation":45315.0,"Reconciled Cost Of Revenue":559110.0,"EBITDA":-1952538.0,"EBIT":-1997853.0,"Net Interest Income":3267.0,"Interest Income":3267.0,"Normalized Income":-1994586.0,"Net Income From Continuing And Discontinued Operation":-1994586.0,"Total Expenses":4230273.0,"Total Operating Income As Reported":-1997853.0,"Diluted Average Shares":81854512.0,"Basic Average Shares":81854512.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-1994586.0,"Net Income":-1994586.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-1994586.0,"Net Income Continuous Operations":-1994586.0,"Tax Provision":0.0,"Pretax Income":-1994586.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":3267.0,"Total Other Finance Cost":-3267.0,"Interest Income Non Operating":3267.0,"Operating Income":-1997853.0,"Operating Expense":3645288.0,"Depreciation Amortization Depletion Income Statement":19440.0,"Depreciation And Amortization In Income Statement":19440.0,"Research And Development":369120.0,"Selling General And Administration":3256728.0,"Gross Profit":1647435.0,"Cost Of Revenue":584985.0,"Total Revenue":2232420.0,"Operating Revenue":2232420.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":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 Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income":null,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":0.0,"Other Non Operating Income Expenses":0.0,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":85210.0,"Repayment Of Debt":-3428.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-1632.0,"End Cash Position":1194424.0,"Beginning Cash Position":1112642.0,"Changes In Cash":81782.0,"Financing Cash Flow":-3428.0,"Cash Flow From Continuing Financing Activities":-3428.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-3428.0,"Net Long Term Debt Issuance":-3428.0,"Long Term Debt Payments":-3428.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-1632.0,"Cash Flow From Continuing Investing Activities":-1632.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-1632.0,"Purchase Of PPE":-1632.0,"Operating Cash Flow":86842.0,"Cash Flow From Continuing Operating Activities":86842.0,"Change In Working Capital":562486.0,"Change In Other Working Capital":-332671.0,"Change In Other Current Assets":-26914.0,"Change In Payables And Accrued Expense":719114.0,"Change In Accrued Expense":246892.0,"Change In Payable":472222.0,"Change In Account Payable":472222.0,"Change In Prepaid Assets":-211418.0,"Change In Inventory":290324.0,"Change In Receivables":124051.0,"Changes In Account Receivables":124051.0,"Other Non Cash Items":null,"Stock Based Compensation":312162.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":4014.0,"Depreciation Amortization Depletion":48033.0,"Depreciation And Amortization":48033.0,"Amortization Cash Flow":17103.0,"Amortization Of Intangibles":17103.0,"Depreciation":30930.0,"Net Income From Continuing Operations":-839853.0},"2025-12-31":{"Free Cash Flow":-229245.0,"Repayment Of Debt":-3414.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-3116.0,"End Cash Position":1112642.0,"Beginning Cash Position":1345301.0,"Changes In Cash":-232659.0,"Financing Cash Flow":-3414.0,"Cash Flow From Continuing Financing Activities":-3414.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-3414.0,"Net Long Term Debt Issuance":-3414.0,"Long Term Debt Payments":-3414.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-3116.0,"Cash Flow From Continuing Investing Activities":-3116.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-3116.0,"Purchase Of PPE":-3116.0,"Operating Cash Flow":-226129.0,"Cash Flow From Continuing Operating Activities":-226129.0,"Change In Working Capital":-542758.0,"Change In Other Working Capital":null,"Change In Other Current Assets":-29920.0,"Change In Payables And Accrued Expense":-909333.0,"Change In Accrued Expense":-659054.0,"Change In Payable":-250279.0,"Change In Account Payable":-250279.0,"Change In Prepaid Assets":44090.0,"Change In Inventory":345151.0,"Change In Receivables":7254.0,"Changes In Account Receivables":7254.0,"Other Non Cash Items":819422.0,"Stock Based Compensation":534367.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":3114.0,"Depreciation Amortization Depletion":50287.0,"Depreciation And Amortization":50287.0,"Amortization Cash Flow":16976.0,"Amortization Of Intangibles":16976.0,"Depreciation":33311.0,"Net Income From Continuing Operations":-1090561.0},"2025-09-30":{"Free Cash Flow":75543.0,"Repayment Of Debt":-4556.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-6232.0,"End Cash Position":1345301.0,"Beginning Cash Position":1274314.0,"Changes In Cash":70987.0,"Financing Cash Flow":-4556.0,"Cash Flow From Continuing Financing Activities":-4556.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-4556.0,"Net Long Term Debt Issuance":-4556.0,"Long Term Debt Payments":-4556.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-6232.0,"Cash Flow From Continuing Investing Activities":-6232.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-6232.0,"Purchase Of PPE":-6232.0,"Operating Cash Flow":81775.0,"Cash Flow From Continuing Operating Activities":81775.0,"Change In Working Capital":833573.0,"Change In Other Working Capital":null,"Change In Other Current Assets":-17023.0,"Change In Payables And Accrued Expense":1258882.0,"Change In Accrued Expense":174695.0,"Change In Payable":1084187.0,"Change In Account Payable":1084187.0,"Change In Prepaid Assets":-152409.0,"Change In Inventory":-229971.0,"Change In Receivables":-25906.0,"Changes In Account Receivables":-25906.0,"Other Non Cash Items":0.0,"Stock Based Compensation":363083.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":39078.0,"Depreciation And Amortization":39078.0,"Amortization Cash Flow":17455.0,"Amortization Of Intangibles":17455.0,"Depreciation":21623.0,"Net Income From Continuing Operations":-1153959.0},"2025-06-30":{"Free Cash Flow":-1768656.0,"Repayment Of Debt":-3417.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-4472.0,"End Cash Position":1274314.0,"Beginning Cash Position":2246387.0,"Changes In Cash":-972073.0,"Financing Cash Flow":796583.0,"Cash Flow From Continuing Financing Activities":796583.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":796583.0,"Net Long Term Debt Issuance":796583.0,"Long Term Debt Payments":-3417.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-4472.0,"Cash Flow From Continuing Investing Activities":-4472.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-4472.0,"Purchase Of PPE":-4472.0,"Operating Cash Flow":-1764184.0,"Cash Flow From Continuing Operating Activities":-1764184.0,"Change In Working Capital":-701505.0,"Change In Other Working Capital":null,"Change In Other Current Assets":-32146.0,"Change In Payables And Accrued Expense":-682859.0,"Change In Accrued Expense":40290.0,"Change In Payable":-723149.0,"Change In Account Payable":-723149.0,"Change In Prepaid Assets":-74794.0,"Change In Inventory":262479.0,"Change In Receivables":-174185.0,"Changes In Account Receivables":-174185.0,"Other Non Cash Items":null,"Stock Based Compensation":159678.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":8525.0,"Depreciation Amortization Depletion":50977.0,"Depreciation And Amortization":50977.0,"Amortization Cash Flow":17455.0,"Amortization Of Intangibles":17455.0,"Depreciation":33522.0,"Net Income From Continuing Operations":-1483110.0},"2025-03-31":{"Free Cash Flow":-1009393.0,"Repayment Of Debt":-2278.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1304.0,"End Cash Position":2246387.0,"Beginning Cash Position":3258058.0,"Changes In Cash":-1011671.0,"Financing Cash Flow":-2278.0,"Cash Flow From Continuing Financing Activities":-2278.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-2278.0,"Net Long Term Debt Issuance":-2278.0,"Long Term Debt Payments":-2278.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-1304.0,"Cash Flow From Continuing Investing Activities":-1304.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-1304.0,"Purchase Of PPE":-1304.0,"Operating Cash Flow":-1008089.0,"Cash Flow From Continuing Operating Activities":-1008089.0,"Change In Working Capital":316844.0,"Change In Other Working Capital":null,"Change In Other Current Assets":-24662.0,"Change In Payables And Accrued Expense":691549.0,"Change In Accrued Expense":-472934.0,"Change In Payable":1164483.0,"Change In Account Payable":1164483.0,"Change In Prepaid Assets":145832.0,"Change In Inventory":-446281.0,"Change In Receivables":-49594.0,"Changes In Account Receivables":-49594.0,"Other Non Cash Items":null,"Stock Based Compensation":624338.0,"Unrealized Gain Loss On Investment Securities":0.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":45315.0,"Depreciation And Amortization":45315.0,"Amortization Cash Flow":17455.0,"Amortization Of Intangibles":17455.0,"Depreciation":27860.0,"Net Income From Continuing Operations":-1994586.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Proceeds From Stock Option Exercised":0.0,"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,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Purchase Of Investment":0.0,"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 Other Working Capital":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 Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":206900.0,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":0.0,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}