{"ticker":"NCL","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":53733083.0,"Share Issued":53733083.0,"Net Debt":4082789.0,"Total Debt":5695171.0,"Tangible Book Value":7363968.0,"Invested Capital":22771727.0,"Working Capital":4216792.0,"Net Tangible Assets":7364593.0,"Capital Lease Obligations":1372741.0,"Common Stock Equity":18449297.0,"Preferred Stock Equity":625.0,"Total Capitalization":21453875.0,"Total Equity Gross Minority Interest":18449922.0,"Stockholders Equity":18449922.0,"Other Equity Interest":-11879902.0,"Gains Losses Not Affecting Retained Earnings":1401004.0,"Other Equity Adjustments":1401004.0,"Retained Earnings":-24263124.0,"Additional Paid In Capital":53137586.0,"Capital Stock":54358.0,"Common Stock":53733.0,"Preferred Stock":625.0,"Total Liabilities Net Minority Interest":12340699.0,"Total Non Current Liabilities Net Minority Interest":4003110.0,"Long Term Debt And Capital Lease Obligation":4003110.0,"Long Term Capital Lease Obligation":999157.0,"Long Term Debt":3003953.0,"Current Liabilities":8337589.0,"Current Deferred Liabilities":674690.0,"Current Deferred Revenue":674690.0,"Current Debt And Capital Lease Obligation":1692061.0,"Current Capital Lease Obligation":373584.0,"Current Debt":1318477.0,"Other Current Borrowings":1318477.0,"Payables And Accrued Expenses":5970838.0,"Payables":5970838.0,"Dueto Related Parties Current":null,"Total Tax Payable":0.0,"Accounts Payable":5970838.0,"Total Assets":30790621.0,"Total Non Current Assets":18236240.0,"Non Current Prepaid Assets":9030.0,"Goodwill And Other Intangible Assets":11085329.0,"Other Intangible Assets":11085329.0,"Net PPE":7141881.0,"Accumulated Depreciation":-5823085.0,"Gross PPE":12964966.0,"Construction In Progress":2364488.0,"Other Properties":10192441.0,"Machinery Furniture Equipment":408037.0,"Current Assets":12554381.0,"Other Current Assets":28242.0,"Restricted Cash":null,"Prepaid Assets":708545.0,"Inventory":6065681.0,"Inventories Adjustments Allowances":0.0,"Finished Goods":4442879.0,"Raw Materials":1622802.0,"Receivables":5512272.0,"Duefrom Related Parties Current":1643288.0,"Taxes Receivable":18136.0,"Accounts Receivable":3850848.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":239641.0,"Cash And Cash Equivalents":239641.0,"Cash Financial":239641.0},"2025-12-31":{"Ordinary Shares Number":22933083.0,"Share Issued":22933083.0,"Net Debt":3240842.0,"Total Debt":5737966.0,"Tangible Book Value":8014629.0,"Invested Capital":13281011.0,"Working Capital":4965652.0,"Net Tangible Assets":8015254.0,"Capital Lease Obligations":1466512.0,"Common Stock Equity":9009557.0,"Preferred Stock Equity":625.0,"Total Capitalization":11978891.0,"Total Equity Gross Minority Interest":9010182.0,"Stockholders Equity":9010182.0,"Other Equity Interest":-12706602.0,"Gains Losses Not Affecting Retained Earnings":1351339.0,"Other Equity Adjustments":1351339.0,"Retained Earnings":-21367799.0,"Additional Paid In Capital":41709686.0,"Capital Stock":23558.0,"Common Stock":22933.0,"Preferred Stock":625.0,"Total Liabilities Net Minority Interest":11432196.0,"Total Non Current Liabilities Net Minority Interest":4060636.0,"Long Term Debt And Capital Lease Obligation":4060636.0,"Long Term Capital Lease Obligation":1091927.0,"Long Term Debt":2968709.0,"Current Liabilities":7371560.0,"Current Deferred Liabilities":1349672.0,"Current Deferred Revenue":1349672.0,"Current Debt And Capital Lease Obligation":1677330.0,"Current Capital Lease Obligation":374585.0,"Current Debt":1302745.0,"Other Current Borrowings":1302745.0,"Payables And Accrued Expenses":4344558.0,"Payables":4344558.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":22538.0,"Accounts Payable":4322020.0,"Total Assets":20442378.0,"Total Non Current Assets":8105166.0,"Non Current Prepaid Assets":9030.0,"Goodwill And Other Intangible Assets":994928.0,"Other Intangible Assets":994928.0,"Net PPE":7101208.0,"Accumulated Depreciation":-5594821.0,"Gross PPE":12696029.0,"Construction In Progress":2127295.0,"Other Properties":10166421.0,"Machinery Furniture Equipment":402313.0,"Current Assets":12337212.0,"Other Current Assets":50075.0,"Restricted Cash":null,"Prepaid Assets":573094.0,"Inventory":6185698.0,"Inventories Adjustments Allowances":0.0,"Finished Goods":4549646.0,"Raw Materials":1636052.0,"Receivables":4497733.0,"Duefrom Related Parties Current":985018.0,"Taxes Receivable":null,"Accounts Receivable":3512715.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":1030612.0,"Cash And Cash Equivalents":1030612.0,"Cash Financial":1030612.0},"2025-09-30":{"Ordinary Shares Number":22474749.0,"Share Issued":22474749.0,"Net Debt":4162255.0,"Total Debt":5762258.0,"Tangible Book Value":855703.0,"Invested Capital":6042761.0,"Working Capital":-2427539.0,"Net Tangible Assets":860703.0,"Capital Lease Obligations":1559120.0,"Common Stock Equity":1839623.0,"Preferred Stock Equity":5000.0,"Total Capitalization":4767904.0,"Total Equity Gross Minority Interest":1844623.0,"Stockholders Equity":1844623.0,"Other Equity Interest":-16395050.0,"Gains Losses Not Affecting Retained Earnings":2283378.0,"Other Equity Adjustments":2283378.0,"Retained Earnings":-23385418.0,"Additional Paid In Capital":39156915.0,"Capital Stock":184798.0,"Common Stock":179798.0,"Preferred Stock":5000.0,"Total Liabilities Net Minority Interest":13109095.0,"Total Non Current Liabilities Net Minority Interest":4106828.0,"Long Term Debt And Capital Lease Obligation":4106828.0,"Long Term Capital Lease Obligation":1183547.0,"Long Term Debt":2923281.0,"Current Liabilities":9002267.0,"Current Deferred Liabilities":1594981.0,"Current Deferred Revenue":1594981.0,"Current Debt And Capital Lease Obligation":1655430.0,"Current Capital Lease Obligation":375573.0,"Current Debt":1279857.0,"Other Current Borrowings":1279857.0,"Payables And Accrued Expenses":5751856.0,"Payables":5751856.0,"Dueto Related Parties Current":689172.0,"Total Tax Payable":0.0,"Accounts Payable":5062684.0,"Total Assets":14953718.0,"Total Non Current Assets":8378990.0,"Non Current Prepaid Assets":9030.0,"Goodwill And Other Intangible Assets":983920.0,"Other Intangible Assets":983920.0,"Net PPE":7386040.0,"Accumulated Depreciation":-5340638.0,"Gross PPE":12726678.0,"Construction In Progress":2230705.0,"Other Properties":10096603.0,"Machinery Furniture Equipment":399370.0,"Current Assets":6574728.0,"Other Current Assets":49925.0,"Restricted Cash":null,"Prepaid Assets":526201.0,"Inventory":3478390.0,"Inventories Adjustments Allowances":0.0,"Finished Goods":1792935.0,"Raw Materials":1685455.0,"Receivables":2479329.0,"Duefrom Related Parties Current":null,"Taxes Receivable":22631.0,"Accounts Receivable":2456698.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":40883.0,"Cash And Cash Equivalents":40883.0,"Cash Financial":40883.0},"2025-06-30":{"Ordinary Shares Number":95464400.0,"Share Issued":95464400.0,"Net Debt":3791842.0,"Total Debt":6502474.0,"Tangible Book Value":3390777.0,"Invested Capital":9228618.0,"Working Capital":154186.0,"Net Tangible Assets":3395777.0,"Capital Lease Obligations":1648594.0,"Common Stock Equity":4374738.0,"Preferred Stock Equity":5000.0,"Total Capitalization":7237415.0,"Total Equity Gross Minority Interest":4379738.0,"Stockholders Equity":4379738.0,"Other Equity Interest":-7078350.0,"Gains Losses Not Affecting Retained Earnings":2363564.0,"Other Equity Adjustments":2363564.0,"Retained Earnings":-14586105.0,"Additional Paid In Capital":23580165.0,"Capital Stock":100464.0,"Common Stock":95464.0,"Preferred Stock":5000.0,"Total Liabilities Net Minority Interest":12123188.0,"Total Non Current Liabilities Net Minority Interest":4135471.0,"Long Term Debt And Capital Lease Obligation":4135471.0,"Long Term Capital Lease Obligation":1277794.0,"Long Term Debt":2857677.0,"Current Liabilities":7987717.0,"Current Deferred Liabilities":764523.0,"Current Deferred Revenue":764523.0,"Current Debt And Capital Lease Obligation":2367003.0,"Current Capital Lease Obligation":370800.0,"Current Debt":1996203.0,"Other Current Borrowings":1996203.0,"Payables And Accrued Expenses":4856191.0,"Payables":4856191.0,"Dueto Related Parties Current":863083.0,"Total Tax Payable":-13034.0,"Accounts Payable":4006142.0,"Total Assets":16502926.0,"Total Non Current Assets":8361023.0,"Non Current Prepaid Assets":9030.0,"Goodwill And Other Intangible Assets":983961.0,"Other Intangible Assets":983961.0,"Net PPE":7368032.0,"Accumulated Depreciation":-5149024.0,"Gross PPE":12517056.0,"Construction In Progress":2059807.0,"Other Properties":10132991.0,"Machinery Furniture Equipment":324258.0,"Current Assets":8141903.0,"Other Current Assets":67020.0,"Restricted Cash":null,"Prepaid Assets":738442.0,"Inventory":3519140.0,"Inventories Adjustments Allowances":0.0,"Finished Goods":1851851.0,"Raw Materials":1667289.0,"Receivables":2755263.0,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"Accounts Receivable":2755263.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":1062038.0,"Cash And Cash Equivalents":1062038.0,"Cash Financial":1062038.0},"2025-03-31":{"Ordinary Shares Number":95464400.0,"Share Issued":95464400.0,"Net Debt":3049001.0,"Total Debt":6651276.0,"Tangible Book Value":2917974.0,"Invested Capital":8821253.0,"Working Capital":-2517988.0,"Net Tangible Assets":2922974.0,"Capital Lease Obligations":1735972.0,"Common Stock Equity":3905949.0,"Preferred Stock Equity":5000.0,"Total Capitalization":4047896.0,"Total Equity Gross Minority Interest":3910949.0,"Stockholders Equity":3910949.0,"Other Equity Interest":-8286350.0,"Gains Losses Not Affecting Retained Earnings":841217.0,"Other Equity Adjustments":841217.0,"Retained Earnings":-12324547.0,"Additional Paid In Capital":23580165.0,"Capital Stock":100464.0,"Common Stock":95464.0,"Preferred Stock":5000.0,"Total Liabilities Net Minority Interest":12583269.0,"Total Non Current Liabilities Net Minority Interest":1509689.0,"Long Term Debt And Capital Lease Obligation":1509689.0,"Long Term Capital Lease Obligation":1372742.0,"Long Term Debt":136947.0,"Current Liabilities":11073580.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":5141587.0,"Current Capital Lease Obligation":363230.0,"Current Debt":4778357.0,"Other Current Borrowings":4778357.0,"Payables And Accrued Expenses":5931993.0,"Payables":5931993.0,"Dueto Related Parties Current":1153203.0,"Total Tax Payable":-34251.0,"Accounts Payable":4813041.0,"Total Assets":16494218.0,"Total Non Current Assets":7938626.0,"Non Current Prepaid Assets":9030.0,"Goodwill And Other Intangible Assets":987975.0,"Other Intangible Assets":987975.0,"Net PPE":6941621.0,"Accumulated Depreciation":-4975670.0,"Gross PPE":11917291.0,"Construction In Progress":1407743.0,"Other Properties":10192110.0,"Machinery Furniture Equipment":317438.0,"Current Assets":8555592.0,"Other Current Assets":29255.0,"Restricted Cash":null,"Prepaid Assets":571423.0,"Inventory":2340949.0,"Inventories Adjustments Allowances":null,"Finished Goods":534729.0,"Raw Materials":1806220.0,"Receivables":3747662.0,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"Accounts Receivable":3747662.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":3747662.0,"Cash Cash Equivalents And Short Term Investments":1866303.0,"Cash And Cash Equivalents":1866303.0,"Cash Financial":1866303.0},"2024-12-31":{"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,"Preferred Stock Equity":null,"Total Capitalization":null,"Total Equity Gross 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":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":1416432.0,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":0.0,"Prepaid Assets":null,"Inventory":null,"Inventories Adjustments Allowances":0.0,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Duefrom Related Parties Current":0.0,"Taxes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":3106561.0,"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":-1776354.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-2895325.0,"Reconciled Depreciation":1075036.0,"Reconciled Cost Of Revenue":5320421.0,"EBITDA":-1776354.0,"EBIT":-2851390.0,"Net Interest Income":-43933.0,"Interest Expense":43935.0,"Interest Income":2.0,"Normalized Income":-2895325.0,"Net Income From Continuing And Discontinued Operation":-2895325.0,"Total Expenses":7813170.0,"Rent Expense Supplemental":156747.0,"Total Operating Income As Reported":-2851392.0,"Diluted Average Shares":5639413.0,"Basic Average Shares":5639413.0,"Diluted EPS":-0.512,"Basic EPS":-0.512,"Diluted NI Availto Com Stockholders":-2895325.0,"Net Income Common Stockholders":-2895325.0,"Net Income":-2895325.0,"Net Income Including Noncontrolling Interests":-2895325.0,"Net Income Continuous Operations":-2895325.0,"Tax Provision":0.0,"Pretax Income":-2895325.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Write Off":null,"Net Non Operating Interest Income Expense":-43933.0,"Interest Expense Non Operating":43935.0,"Interest Income Non Operating":2.0,"Operating Income":-2851392.0,"Operating Expense":2356739.0,"Other Taxes":0.0,"Depreciation Amortization Depletion Income Statement":939026.0,"Depreciation And Amortization In Income Statement":939026.0,"Research And Development":233754.0,"Selling General And Administration":1183959.0,"Selling And Marketing Expense":96648.0,"General And Administrative Expense":1087311.0,"Other Gand A":290813.0,"Insurance And Claims":null,"Rent And Landing Fees":156747.0,"Salaries And Wages":639751.0,"Gross Profit":-494653.0,"Cost Of Revenue":5456431.0,"Total Revenue":4961778.0,"Operating Revenue":4961778.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.004235,"Normalized EBITDA":2232900.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":2017619.0,"Reconciled Depreciation":163940.0,"Reconciled Cost Of Revenue":-629046.0,"EBITDA":2232900.0,"EBIT":2068960.0,"Net Interest Income":-42187.0,"Interest Expense":42760.0,"Interest Income":573.0,"Normalized Income":2017619.0,"Net Income From Continuing And Discontinued Operation":2017619.0,"Total Expenses":2843702.0,"Rent Expense Supplemental":151891.0,"Total Operating Income As Reported":2068389.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":2017619.0,"Net Income Common Stockholders":2017619.0,"Net Income":2017619.0,"Net Income Including Noncontrolling Interests":2017619.0,"Net Income Continuous Operations":2017619.0,"Tax Provision":8581.0,"Pretax Income":2026200.0,"Other Income Expense":-2.0,"Other Non Operating Income Expenses":-2.0,"Special Income Charges":0.0,"Write Off":0.0,"Net Non Operating Interest Income Expense":-42187.0,"Interest Expense Non Operating":42760.0,"Interest Income Non Operating":573.0,"Operating Income":2068389.0,"Operating Expense":3472748.0,"Other Taxes":40630.0,"Depreciation Amortization Depletion Income Statement":22203.0,"Depreciation And Amortization In Income Statement":22203.0,"Research And Development":1083052.0,"Selling General And Administration":2326863.0,"Selling And Marketing Expense":242171.0,"General And Administrative Expense":2084692.0,"Other Gand A":239771.0,"Insurance And Claims":null,"Rent And Landing Fees":151891.0,"Salaries And Wages":1803097.0,"Gross Profit":5541137.0,"Cost Of Revenue":-629046.0,"Total Revenue":4912091.0,"Operating Revenue":4912091.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-8588128.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-8799313.0,"Reconciled Depreciation":165197.0,"Reconciled Cost Of Revenue":4843983.0,"EBITDA":-8588128.0,"EBIT":-8753325.0,"Net Interest Income":-45984.0,"Interest Expense":45988.0,"Interest Income":4.0,"Normalized Income":-8799313.0,"Net Income From Continuing And Discontinued Operation":-8799313.0,"Total Expenses":12300590.0,"Rent Expense Supplemental":161101.0,"Total Operating Income As Reported":-8755178.0,"Diluted Average Shares":15353362.0,"Basic Average Shares":15353362.0,"Diluted EPS":-0.56,"Basic EPS":-0.56,"Diluted NI Availto Com Stockholders":-8799313.0,"Net Income Common Stockholders":-8799313.0,"Net Income":-8799313.0,"Net Income Including Noncontrolling Interests":-8799313.0,"Net Income Continuous Operations":-8799313.0,"Tax Provision":0.0,"Pretax Income":-8799313.0,"Other Income Expense":1849.0,"Other Non Operating Income Expenses":1849.0,"Special Income Charges":0.0,"Write Off":0.0,"Net Non Operating Interest Income Expense":-45984.0,"Interest Expense Non Operating":45988.0,"Interest Income Non Operating":4.0,"Operating Income":-8755178.0,"Operating Expense":7314189.0,"Other Taxes":22603.0,"Depreciation Amortization Depletion Income Statement":22779.0,"Depreciation And Amortization In Income Statement":22779.0,"Research And Development":289545.0,"Selling General And Administration":6979262.0,"Selling And Marketing Expense":80330.0,"General And Administrative Expense":6898932.0,"Other Gand A":152202.0,"Insurance And Claims":33024.0,"Rent And Landing Fees":161101.0,"Salaries And Wages":6552605.0,"Gross Profit":-1440989.0,"Cost Of Revenue":4986401.0,"Total Revenue":3545412.0,"Operating Revenue":3545412.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2109004.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-2261558.0,"Reconciled Depreciation":84876.0,"Reconciled Cost Of Revenue":2552853.0,"EBITDA":-2109004.0,"EBIT":-2193880.0,"Net Interest Income":-67667.0,"Interest Expense":67678.0,"Interest Income":11.0,"Normalized Income":-2261558.0,"Net Income From Continuing And Discontinued Operation":-2261558.0,"Total Expenses":3933726.0,"Rent Expense Supplemental":109109.0,"Total Operating Income As Reported":-2193891.0,"Diluted Average Shares":95464000.0,"Basic Average Shares":95464000.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-2261558.0,"Net Income Common Stockholders":-2261558.0,"Net Income":-2261558.0,"Net Income Including Noncontrolling Interests":-2261558.0,"Net Income Continuous Operations":-2261558.0,"Tax Provision":0.0,"Pretax Income":-2261558.0,"Other Income Expense":33611.0,"Other Non Operating Income Expenses":33611.0,"Special Income Charges":null,"Write Off":null,"Net Non Operating Interest Income Expense":-67667.0,"Interest Expense Non Operating":67678.0,"Interest Income Non Operating":11.0,"Operating Income":-2227505.0,"Operating Expense":1313697.0,"Other Taxes":19836.0,"Depreciation Amortization Depletion Income Statement":17700.0,"Depreciation And Amortization In Income Statement":17700.0,"Research And Development":256176.0,"Selling General And Administration":1019985.0,"Selling And Marketing Expense":32332.0,"General And Administrative Expense":987653.0,"Other Gand A":501486.0,"Insurance And Claims":34039.0,"Rent And Landing Fees":109109.0,"Salaries And Wages":343019.0,"Gross Profit":-913808.0,"Cost Of Revenue":2620029.0,"Total Revenue":1706221.0,"Operating Revenue":1706221.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2326981.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-2630729.0,"Reconciled Depreciation":247692.0,"Reconciled Cost Of Revenue":2823961.0,"EBITDA":-2326981.0,"EBIT":-2574673.0,"Net Interest Income":-56056.0,"Interest Expense":56056.0,"Interest Income":0.0,"Normalized Income":-2630729.0,"Net Income From Continuing And Discontinued Operation":-2630729.0,"Total Expenses":6012385.0,"Rent Expense Supplemental":203477.0,"Total Operating Income As Reported":-2574658.0,"Diluted Average Shares":95464000.0,"Basic Average Shares":95464000.0,"Diluted EPS":-0.224,"Basic EPS":-0.224,"Diluted NI Availto Com Stockholders":-2630729.0,"Net Income Common Stockholders":-2630729.0,"Net Income":-2630729.0,"Net Income Including Noncontrolling Interests":-2630729.0,"Net Income Continuous Operations":-2630729.0,"Tax Provision":0.0,"Pretax Income":-2630729.0,"Other Income Expense":-15.0,"Other Non Operating Income Expenses":-15.0,"Special Income Charges":null,"Write Off":null,"Net Non Operating Interest Income Expense":-56056.0,"Interest Expense Non Operating":56056.0,"Interest Income Non Operating":0.0,"Operating Income":-2574658.0,"Operating Expense":2965316.0,"Other Taxes":477.0,"Depreciation Amortization Depletion Income Statement":24584.0,"Depreciation And Amortization In Income Statement":24584.0,"Research And Development":462062.0,"Selling General And Administration":2478193.0,"Selling And Marketing Expense":235449.0,"General And Administrative Expense":2242744.0,"Other Gand A":1285154.0,"Insurance And Claims":43004.0,"Rent And Landing Fees":203477.0,"Salaries And Wages":754113.0,"Gross Profit":390658.0,"Cost Of Revenue":3047069.0,"Total Revenue":3437727.0,"Operating Revenue":3437727.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":-2874021.0,"Total Unusual Items Excluding Goodwill":-2874021.0,"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,"Rent Expense Supplemental":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":-2846810.0,"Other Non Operating Income Expenses":27211.0,"Special Income Charges":-2874021.0,"Write Off":-13891.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Insurance And Claims":null,"Rent And Landing Fees":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":-1611740.0,"Repayment Of Debt":-8406.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-210579.0,"Interest Paid Supplemental Data":44128.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":239641.0,"Beginning Cash Position":1030612.0,"Effect Of Exchange Rate Changes":2474.0,"Changes In Cash":-793445.0,"Financing Cash Flow":818294.0,"Cash Flow From Continuing Financing Activities":818294.0,"Net Other Financing Charges":826700.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-8406.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-8406.0,"Long Term Debt Payments":-8406.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-210579.0,"Cash Flow From Continuing Investing Activities":-210579.0,"Net PPE Purchase And Sale":-210579.0,"Purchase Of PPE":-210579.0,"Operating Cash Flow":-1401161.0,"Cash Flow From Continuing Operating Activities":-1401161.0,"Change In Working Capital":-151284.0,"Change In Other Working Capital":-786693.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":933156.0,"Change In Accrued Expense":34094.0,"Change In Interest Payable":0.0,"Change In Payable":899062.0,"Change In Account Payable":1598187.0,"Change In Tax Payable":-40844.0,"Change In Income Tax Payable":-40844.0,"Change In Prepaid Assets":-127112.0,"Change In Inventory":142449.0,"Change In Receivables":-313084.0,"Changes In Account Receivables":-335528.0,"Other Non Cash Items":111712.0,"Stock Based Compensation":458700.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":1075036.0,"Depreciation And Amortization":1075036.0,"Net Income From Continuing Operations":-2895325.0},"2025-12-31":{"Free Cash Flow":-1708912.0,"Repayment Of Debt":-22786.0,"Issuance Of Debt":12249.0,"Issuance Of Capital Stock":-12706603.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":-165652.0,"Income Tax Paid Supplemental Data":216992.0,"End Cash Position":1030612.0,"Beginning Cash Position":40883.0,"Effect Of Exchange Rate Changes":-979269.0,"Changes In Cash":1968998.0,"Financing Cash Flow":3677910.0,"Cash Flow From Continuing Financing Activities":3677910.0,"Net Other Financing Charges":16395050.0,"Net Common Stock Issuance":-12706603.0,"Common Stock Issuance":-12706603.0,"Net Issuance Payments Of Debt":-10537.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":-10537.0,"Long Term Debt Payments":-22786.0,"Long Term Debt Issuance":12249.0,"Investing Cash Flow":126803.0,"Cash Flow From Continuing Investing Activities":126803.0,"Net PPE Purchase And Sale":126803.0,"Purchase Of PPE":126803.0,"Operating Cash Flow":-1835715.0,"Cash Flow From Continuing Operating Activities":-1835715.0,"Change In Working Capital":-6520518.0,"Change In Other Working Capital":-357021.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-2396963.0,"Change In Accrued Expense":-625857.0,"Change In Interest Payable":0.0,"Change In Payable":-1771106.0,"Change In Account Payable":-130119.0,"Change In Tax Payable":43959.0,"Change In Income Tax Payable":43959.0,"Change In Prepaid Assets":-35005.0,"Change In Inventory":-2679699.0,"Change In Receivables":-1051830.0,"Changes In Account Receivables":-1052677.0,"Other Non Cash Items":-427793.0,"Stock Based Compensation":2391532.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":539505.0,"Depreciation Amortization Depletion":163940.0,"Depreciation And Amortization":163940.0,"Net Income From Continuing Operations":2017619.0},"2025-09-30":{"Free Cash Flow":-248920.0,"Repayment Of Debt":-3439067.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":11427200.0,"Capital Expenditure":-233331.0,"Interest Paid Supplemental Data":45989.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":40883.0,"Beginning Cash Position":1062038.0,"Effect Of Exchange Rate Changes":-99057.0,"Changes In Cash":-922098.0,"Financing Cash Flow":-673179.0,"Cash Flow From Continuing Financing Activities":-673179.0,"Net Other Financing Charges":-11427200.0,"Net Common Stock Issuance":11427200.0,"Common Stock Issuance":11427200.0,"Net Issuance Payments Of Debt":-673179.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-673179.0,"Long Term Debt Payments":-3439067.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-233331.0,"Cash Flow From Continuing Investing Activities":-233331.0,"Net PPE Purchase And Sale":-233331.0,"Purchase Of PPE":-233331.0,"Operating Cash Flow":-15589.0,"Cash Flow From Continuing Operating Activities":-15589.0,"Change In Working Capital":1947002.0,"Change In Other Working Capital":676987.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":861628.0,"Change In Accrued Expense":854775.0,"Change In Interest Payable":0.0,"Change In Payable":6853.0,"Change In Account Payable":198969.0,"Change In Tax Payable":-9720.0,"Change In Income Tax Payable":-9720.0,"Change In Prepaid Assets":214258.0,"Change In Inventory":50766.0,"Change In Receivables":317035.0,"Changes In Account Receivables":299724.0,"Other Non Cash Items":null,"Stock Based Compensation":6344383.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":165197.0,"Depreciation And Amortization":165197.0,"Net Income From Continuing Operations":-8799313.0},"2025-06-30":{"Free Cash Flow":-3455666.0,"Repayment Of Debt":-89212.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":4800850.0,"Capital Expenditure":-636198.0,"Interest Paid Supplemental Data":76771.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1062038.0,"Beginning Cash Position":1866304.0,"Effect Of Exchange Rate Changes":1348660.0,"Changes In Cash":-2152926.0,"Financing Cash Flow":1302741.0,"Cash Flow From Continuing Financing Activities":1302741.0,"Net Other Financing Charges":-3329621.0,"Net Common Stock Issuance":4800850.0,"Common Stock Issuance":4800850.0,"Net Issuance Payments Of Debt":-168488.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-168488.0,"Long Term Debt Payments":-89212.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-636198.0,"Cash Flow From Continuing Investing Activities":-636198.0,"Net PPE Purchase And Sale":-636198.0,"Purchase Of PPE":-636198.0,"Operating Cash Flow":-2819468.0,"Cash Flow From Continuing Operating Activities":-2819468.0,"Change In Working Capital":-16987.0,"Change In Other Working Capital":798959.0,"Change In Other Current Assets":87378.0,"Change In Payables And Accrued Expense":-854616.0,"Change In Accrued Expense":105389.0,"Change In Interest Payable":0.0,"Change In Payable":-960005.0,"Change In Account Payable":-1258877.0,"Change In Tax Payable":560484.0,"Change In Income Tax Payable":560484.0,"Change In Prepaid Assets":175404.0,"Change In Inventory":-1147958.0,"Change In Receivables":837552.0,"Changes In Account Receivables":874012.0,"Other Non Cash Items":null,"Stock Based Compensation":0.0,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":84876.0,"Depreciation And Amortization":84876.0,"Net Income From Continuing Operations":-2261558.0},"2025-03-31":{"Free Cash Flow":-1159509.0,"Repayment Of Debt":0.0,"Issuance Of Debt":79276.0,"Issuance Of Capital Stock":3332150.0,"Capital Expenditure":-149042.0,"Interest Paid Supplemental Data":51473.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":1866304.0,"Beginning Cash Position":245164.0,"Effect Of Exchange Rate Changes":-367548.0,"Changes In Cash":1988688.0,"Financing Cash Flow":3148197.0,"Cash Flow From Continuing Financing Activities":3148197.0,"Net Other Financing Charges":-263229.0,"Net Common Stock Issuance":3332150.0,"Common Stock Issuance":3332150.0,"Net Issuance Payments Of Debt":79276.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":79276.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":79276.0,"Investing Cash Flow":-149042.0,"Cash Flow From Continuing Investing Activities":-149042.0,"Net PPE Purchase And Sale":-149042.0,"Purchase Of PPE":-149042.0,"Operating Cash Flow":-1010467.0,"Cash Flow From Continuing Operating Activities":-1010467.0,"Change In Working Capital":469526.0,"Change In Other Working Capital":-86294.0,"Change In Other Current Assets":86294.0,"Change In Payables And Accrued Expense":1577005.0,"Change In Accrued Expense":1131131.0,"Change In Interest Payable":-4510.0,"Change In Payable":445874.0,"Change In Account Payable":1081442.0,"Change In Tax Payable":-635568.0,"Change In Income Tax Payable":-635568.0,"Change In Prepaid Assets":-80475.0,"Change In Inventory":-345338.0,"Change In Receivables":-595372.0,"Changes In Account Receivables":-641101.0,"Other Non Cash Items":86294.0,"Stock Based Compensation":816750.0,"Provisionand Write Offof Assets":0.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":247692.0,"Depreciation And Amortization":247692.0,"Net Income From Continuing Operations":-2630729.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":-30244.0,"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,"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,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":-245236.0,"Short Term Debt Payments":-245236.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":-30244.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":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 Other Working Capital":null,"Change In Other Current Assets":85225.0,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Interest Payable":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":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":0.0,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Net Income From Continuing Operations":null}}}