{"ticker":"NEOV","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":42711301.0,"Share Issued":42711301.0,"Net Debt":null,"Total Debt":1451612.0,"Tangible Book Value":20998932.0,"Invested Capital":22790974.0,"Working Capital":19486858.0,"Net Tangible Assets":20998932.0,"Capital Lease Obligations":841968.0,"Common Stock Equity":22181330.0,"Total Capitalization":22181330.0,"Total Equity Gross Minority Interest":22181330.0,"Stockholders Equity":22181330.0,"Retained Earnings":-35587657.0,"Additional Paid In Capital":57726276.0,"Capital Stock":42711.0,"Common Stock":42711.0,"Total Liabilities Net Minority Interest":3482992.0,"Total Non Current Liabilities Net Minority Interest":738163.0,"Long Term Debt And Capital Lease Obligation":738163.0,"Long Term Capital Lease Obligation":738163.0,"Long Term Debt":null,"Current Liabilities":2744829.0,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":713449.0,"Current Capital Lease Obligation":103805.0,"Current Debt":609644.0,"Current Notes Payable":609644.0,"Payables And Accrued Expenses":2031380.0,"Current Accrued Expenses":1303494.0,"Payables":727886.0,"Accounts Payable":727886.0,"Total Assets":25664322.0,"Total Non Current Assets":3432635.0,"Other Non Current Assets":101562.0,"Goodwill And Other Intangible Assets":1182398.0,"Other Intangible Assets":1182398.0,"Net PPE":2148675.0,"Accumulated Depreciation":null,"Gross PPE":2148675.0,"Construction In Progress":1079015.0,"Other Properties":1069660.0,"Current Assets":22231687.0,"Other Current Assets":558212.0,"Prepaid Assets":455454.0,"Inventory":2193526.0,"Finished Goods":1378297.0,"Work In Process":null,"Raw Materials":815229.0,"Receivables":7543666.0,"Notes Receivable":1412551.0,"Accounts Receivable":6131115.0,"Allowance For Doubtful Accounts Receivable":-540000.0,"Gross Accounts Receivable":6671115.0,"Cash Cash Equivalents And Short Term Investments":11480829.0,"Cash And Cash Equivalents":11480829.0},"2025-12-31":{"Ordinary Shares Number":36195684.0,"Share Issued":36195684.0,"Net Debt":3269994.0,"Total Debt":4363168.0,"Tangible Book Value":3705887.0,"Invested Capital":8515065.0,"Working Capital":4075903.0,"Net Tangible Assets":3705887.0,"Capital Lease Obligations":850740.0,"Common Stock Equity":5002637.0,"Total Capitalization":5636175.0,"Total Equity Gross Minority Interest":5002637.0,"Stockholders Equity":5002637.0,"Retained Earnings":-32559255.0,"Additional Paid In Capital":37525697.0,"Capital Stock":36195.0,"Common Stock":36195.0,"Total Liabilities Net Minority Interest":5110729.0,"Total Non Current Liabilities Net Minority Interest":1402632.0,"Long Term Debt And Capital Lease Obligation":1402632.0,"Long Term Capital Lease Obligation":769094.0,"Long Term Debt":633538.0,"Current Liabilities":3708097.0,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":2960536.0,"Current Capital Lease Obligation":81646.0,"Current Debt":2878890.0,"Current Notes Payable":2878890.0,"Payables And Accrued Expenses":747561.0,"Current Accrued Expenses":330298.0,"Payables":417263.0,"Accounts Payable":417263.0,"Total Assets":10113366.0,"Total Non Current Assets":2329366.0,"Other Non Current Assets":73185.0,"Goodwill And Other Intangible Assets":1296750.0,"Other Intangible Assets":1296750.0,"Net PPE":959431.0,"Accumulated Depreciation":-6550.0,"Gross PPE":965981.0,"Construction In Progress":null,"Other Properties":965981.0,"Current Assets":7784000.0,"Other Current Assets":99697.0,"Prepaid Assets":276887.0,"Inventory":1855673.0,"Finished Goods":961430.0,"Work In Process":0.0,"Raw Materials":894243.0,"Receivables":5309309.0,"Notes Receivable":null,"Accounts Receivable":5309309.0,"Allowance For Doubtful Accounts Receivable":-186000.0,"Gross Accounts Receivable":5495309.0,"Cash Cash Equivalents And Short Term Investments":242434.0,"Cash And Cash Equivalents":242434.0},"2025-09-30":{"Ordinary Shares Number":34213838.0,"Share Issued":34213838.0,"Net Debt":3885994.0,"Total Debt":4865388.0,"Tangible Book Value":2133165.0,"Invested Capital":6908978.0,"Working Capital":2677128.0,"Net Tangible Assets":2133165.0,"Capital Lease Obligations":89575.0,"Common Stock Equity":2133165.0,"Total Capitalization":2766703.0,"Total Equity Gross Minority Interest":2133165.0,"Stockholders Equity":2133165.0,"Retained Earnings":-27020456.0,"Additional Paid In Capital":29119407.0,"Capital Stock":34214.0,"Common Stock":34214.0,"Total Liabilities Net Minority Interest":6313803.0,"Total Non Current Liabilities Net Minority Interest":633538.0,"Long Term Debt And Capital Lease Obligation":633538.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":633538.0,"Current Liabilities":5680265.0,"Current Deferred Liabilities":800000.0,"Current Debt And Capital Lease Obligation":4231850.0,"Current Capital Lease Obligation":89575.0,"Current Debt":4142275.0,"Current Notes Payable":4142275.0,"Payables And Accrued Expenses":648415.0,"Current Accrued Expenses":512052.0,"Payables":136363.0,"Accounts Payable":136363.0,"Total Assets":8446968.0,"Total Non Current Assets":89575.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":89575.0,"Other Intangible Assets":89575.0,"Net PPE":89575.0,"Accumulated Depreciation":null,"Gross PPE":89575.0,"Construction In Progress":null,"Other Properties":89575.0,"Current Assets":8357393.0,"Other Current Assets":219281.0,"Prepaid Assets":559134.0,"Inventory":1478780.0,"Finished Goods":139156.0,"Work In Process":0.0,"Raw Materials":1339624.0,"Receivables":5210379.0,"Notes Receivable":null,"Accounts Receivable":5210379.0,"Allowance For Doubtful Accounts Receivable":-450000.0,"Gross Accounts Receivable":5660379.0,"Cash Cash Equivalents And Short Term Investments":889819.0,"Cash And Cash Equivalents":889819.0},"2025-06-30":{"Ordinary Shares Number":34124873.0,"Share Issued":34124873.0,"Net Debt":2191925.0,"Total Debt":3127301.0,"Tangible Book Value":2909722.0,"Invested Capital":5896483.0,"Working Capital":3152720.0,"Net Tangible Assets":2909722.0,"Capital Lease Obligations":140540.0,"Common Stock Equity":2909722.0,"Total Capitalization":3293260.0,"Total Equity Gross Minority Interest":2909722.0,"Stockholders Equity":2909722.0,"Retained Earnings":-25777134.0,"Additional Paid In Capital":28652731.0,"Capital Stock":34125.0,"Common Stock":34125.0,"Total Liabilities Net Minority Interest":3895451.0,"Total Non Current Liabilities Net Minority Interest":383538.0,"Long Term Debt And Capital Lease Obligation":383538.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":383538.0,"Current Liabilities":3511913.0,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":2743763.0,"Current Capital Lease Obligation":140540.0,"Current Debt":2603223.0,"Current Notes Payable":2603223.0,"Payables And Accrued Expenses":768150.0,"Current Accrued Expenses":78934.0,"Payables":689216.0,"Accounts Payable":689216.0,"Total Assets":6805173.0,"Total Non Current Assets":140540.0,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":140540.0,"Other Intangible Assets":140540.0,"Net PPE":140540.0,"Accumulated Depreciation":null,"Gross PPE":140540.0,"Construction In Progress":null,"Other Properties":140540.0,"Current Assets":6664633.0,"Other Current Assets":212106.0,"Prepaid Assets":535938.0,"Inventory":2137912.0,"Finished Goods":123660.0,"Work In Process":0.0,"Raw Materials":2014252.0,"Receivables":2983841.0,"Notes Receivable":null,"Accounts Receivable":2983841.0,"Allowance For Doubtful Accounts Receivable":-314200.0,"Gross Accounts Receivable":3298041.0,"Cash Cash Equivalents And Short Term Investments":794836.0,"Cash And Cash Equivalents":794836.0},"2025-03-31":{"Ordinary Shares Number":34124873.0,"Share Issued":34124873.0,"Net Debt":1267688.0,"Total Debt":1803654.0,"Tangible Book Value":3826451.0,"Invested Capital":5630105.0,"Working Capital":4209989.0,"Net Tangible Assets":3826451.0,"Capital Lease Obligations":null,"Common Stock Equity":3826451.0,"Total Capitalization":4209989.0,"Total Equity Gross Minority Interest":3826451.0,"Stockholders Equity":3826451.0,"Retained Earnings":-24127500.0,"Additional Paid In Capital":27919826.0,"Capital Stock":34125.0,"Common Stock":34125.0,"Total Liabilities Net Minority Interest":1885240.0,"Total Non Current Liabilities Net Minority Interest":383538.0,"Long Term Debt And Capital Lease Obligation":383538.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":383538.0,"Current Liabilities":1501702.0,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":1420116.0,"Current Capital Lease Obligation":null,"Current Debt":1420116.0,"Current Notes Payable":1420116.0,"Payables And Accrued Expenses":81586.0,"Current Accrued Expenses":72610.0,"Payables":8976.0,"Accounts Payable":8976.0,"Total Assets":5711691.0,"Total Non Current Assets":0.0,"Other Non Current 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,"Current Assets":5711691.0,"Other Current Assets":539532.0,"Prepaid Assets":null,"Inventory":2279725.0,"Finished Goods":272560.0,"Work In Process":0.0,"Raw Materials":2007165.0,"Receivables":2356468.0,"Notes Receivable":null,"Accounts Receivable":2356468.0,"Allowance For Doubtful Accounts Receivable":-660000.0,"Gross Accounts Receivable":3016468.0,"Cash Cash Equivalents And Short Term Investments":535966.0,"Cash And Cash Equivalents":535966.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":304503.0,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":383538.0,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Current Notes Payable":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current 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,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":0.0,"Raw Materials":null,"Receivables":null,"Notes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2406565.0,"Total Unusual Items":-408028.0,"Total Unusual Items Excluding Goodwill":-408028.0,"Net Income From Continuing Operation Net Minority Interest":-3028402.0,"Reconciled Depreciation":161999.0,"Reconciled Cost Of Revenue":1062354.0,"EBITDA":-2814593.0,"EBIT":-2976592.0,"Net Interest Income":5275.0,"Interest Expense":51810.0,"Interest Income":57085.0,"Normalized Income":-2620374.0,"Net Income From Continuing And Discontinued Operation":-3028402.0,"Total Expenses":4649367.0,"Total Operating Income As Reported":-2625649.0,"Diluted Average Shares":40189804.0,"Basic Average Shares":40189804.0,"Diluted EPS":-0.08,"Basic EPS":-0.08,"Diluted NI Availto Com Stockholders":-3028402.0,"Net Income Common Stockholders":-3028402.0,"Net Income":-3028402.0,"Net Income Including Noncontrolling Interests":-3028402.0,"Net Income Continuous Operations":-3028402.0,"Pretax Income":-3028402.0,"Other Income Expense":-408028.0,"Special Income Charges":-408028.0,"Other Special Charges":408028.0,"Net Non Operating Interest Income Expense":5275.0,"Interest Expense Non Operating":51810.0,"Interest Income Non Operating":57085.0,"Operating Income":-2625649.0,"Operating Expense":3553472.0,"Depreciation Amortization Depletion Income Statement":128458.0,"Depreciation And Amortization In Income Statement":128458.0,"Research And Development":403887.0,"Selling General And Administration":3021127.0,"General And Administrative Expense":3021127.0,"Other Gand A":3021127.0,"Gross Profit":927823.0,"Cost Of Revenue":1095895.0,"Total Revenue":2023718.0,"Operating Revenue":2023718.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4338535.0,"Total Unusual Items":-858002.0,"Total Unusual Items Excluding Goodwill":-858002.0,"Net Income From Continuing Operation Net Minority Interest":-5538799.0,"Reconciled Depreciation":137562.0,"Reconciled Cost Of Revenue":3843716.0,"EBITDA":-5196537.0,"EBIT":-5334099.0,"Net Interest Income":-204275.0,"Interest Expense":204700.0,"Interest Income":425.0,"Normalized Income":-4680797.0,"Net Income From Continuing And Discontinued Operation":-5538799.0,"Total Expenses":9122039.0,"Total Operating Income As Reported":-4476522.0,"Diluted Average Shares":35008993.0,"Basic Average Shares":35008993.0,"Diluted EPS":-0.16,"Basic EPS":-0.16,"Diluted NI Availto Com Stockholders":-5538799.0,"Net Income Common Stockholders":-5538799.0,"Net Income":-5538799.0,"Net Income Including Noncontrolling Interests":-5538799.0,"Net Income Continuous Operations":-5538799.0,"Pretax Income":-5538799.0,"Other Income Expense":-858002.0,"Special Income Charges":-858002.0,"Other Special Charges":858002.0,"Net Non Operating Interest Income Expense":-204275.0,"Interest Expense Non Operating":204700.0,"Interest Income Non Operating":425.0,"Operating Income":-4476522.0,"Operating Expense":5249044.0,"Depreciation Amortization Depletion Income Statement":108283.0,"Depreciation And Amortization In Income Statement":108283.0,"Research And Development":58795.0,"Selling General And Administration":5081966.0,"General And Administrative Expense":5081966.0,"Other Gand A":5081966.0,"Gross Profit":772522.0,"Cost Of Revenue":3872995.0,"Total Revenue":4645517.0,"Operating Revenue":4645517.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-803223.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1243322.0,"Reconciled Depreciation":50965.0,"Reconciled Cost Of Revenue":5073006.0,"EBITDA":-803223.0,"EBIT":-854188.0,"Net Interest Income":-388994.0,"Interest Expense":389134.0,"Interest Income":140.0,"Normalized Income":-1243322.0,"Net Income From Continuing And Discontinued Operation":-1243322.0,"Total Expenses":7504586.0,"Total Operating Income As Reported":-854328.0,"Diluted Average Shares":34193531.0,"Basic Average Shares":34193531.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-1243322.0,"Net Income Common Stockholders":-1243322.0,"Net Income":-1243322.0,"Net Income Including Noncontrolling Interests":-1243322.0,"Net Income Continuous Operations":-1243322.0,"Pretax Income":-1243322.0,"Other Income Expense":null,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-388994.0,"Interest Expense Non Operating":389134.0,"Interest Income Non Operating":140.0,"Operating Income":-854328.0,"Operating Expense":2431580.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":56912.0,"Selling General And Administration":2374668.0,"General And Administrative Expense":2374668.0,"Other Gand A":2374668.0,"Gross Profit":1577252.0,"Cost Of Revenue":5073006.0,"Total Revenue":6650258.0,"Operating Revenue":6650258.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1432262.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1649634.0,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":4175474.0,"EBITDA":-1432262.0,"EBIT":-1432262.0,"Net Interest Income":-217233.0,"Interest Expense":217372.0,"Interest Income":139.0,"Normalized Income":-1649634.0,"Net Income From Continuing And Discontinued Operation":-1649634.0,"Total Expenses":6183314.0,"Total Operating Income As Reported":-1432401.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1649634.0,"Net Income Common Stockholders":-1649634.0,"Net Income":-1649634.0,"Net Income Including Noncontrolling Interests":-1649634.0,"Net Income Continuous Operations":-1649634.0,"Pretax Income":-1649634.0,"Other Income Expense":null,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-217233.0,"Interest Expense Non Operating":217372.0,"Interest Income Non Operating":139.0,"Operating Income":-1432401.0,"Operating Expense":2007840.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Research And Development":78417.0,"Selling General And Administration":1929423.0,"General And Administrative Expense":1929423.0,"Other Gand A":1929423.0,"Gross Profit":575439.0,"Cost Of Revenue":4175474.0,"Total Revenue":4750913.0,"Operating Revenue":4750913.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1370832.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-1449331.0,"Reconciled Depreciation":0.0,"Reconciled Cost Of Revenue":1499597.0,"EBITDA":-1370832.0,"EBIT":-1370832.0,"Net Interest Income":-78361.0,"Interest Expense":78499.0,"Interest Income":138.0,"Normalized Income":-1449331.0,"Net Income From Continuing And Discontinued Operation":-1449331.0,"Total Expenses":3385075.0,"Total Operating Income As Reported":-1370970.0,"Diluted Average Shares":33490603.0,"Basic Average Shares":33490603.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-1449331.0,"Net Income Common Stockholders":-1449331.0,"Net Income":-1449331.0,"Net Income Including Noncontrolling Interests":-1449331.0,"Net Income Continuous Operations":-1449331.0,"Pretax Income":-1449331.0,"Other Income Expense":null,"Special Income Charges":0.0,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-78361.0,"Interest Expense Non Operating":78499.0,"Interest Income Non Operating":138.0,"Operating Income":-1370970.0,"Operating Expense":1885478.0,"Depreciation Amortization Depletion Income Statement":0.0,"Depreciation And Amortization In Income Statement":0.0,"Research And Development":27947.0,"Selling General And Administration":1857531.0,"General And Administrative Expense":1857531.0,"Other Gand A":1857531.0,"Gross Profit":514508.0,"Cost Of Revenue":1499597.0,"Total Revenue":2014105.0,"Operating Revenue":2014105.0},"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":0.0,"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,"Total Operating Income As Reported":null,"Diluted Average Shares":33301150.0,"Basic Average Shares":33301150.0,"Diluted EPS":-0.03,"Basic EPS":-0.03,"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,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":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,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-4864159.0,"Repayment Of Debt":-2437456.0,"Issuance Of Debt":238166.0,"Issuance Of Capital Stock":19301844.0,"Interest Paid Supplemental Data":166453.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":11480829.0,"Beginning Cash Position":242434.0,"Changes In Cash":11238395.0,"Financing Cash Flow":17102554.0,"Cash Flow From Continuing Financing Activities":17102554.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":19301844.0,"Common Stock Issuance":19301844.0,"Net Issuance Payments Of Debt":-2199290.0,"Net Short Term Debt Issuance":-1565752.0,"Short Term Debt Payments":-1803918.0,"Short Term Debt Issuance":238166.0,"Net Long Term Debt Issuance":-633538.0,"Long Term Debt Payments":-633538.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-2285375.0,"Cash Flow From Continuing Investing Activities":-2285375.0,"Net Other Investing Changes":-1000000.0,"Operating Cash Flow":-3578784.0,"Cash Flow From Continuing Operating Activities":-3578784.0,"Change In Working Capital":-1234499.0,"Change In Other Current Liabilities":-8772.0,"Change In Other Current Assets":-28377.0,"Change In Payables And Accrued Expense":832302.0,"Change In Accrued Expense":972061.0,"Change In Payable":-139759.0,"Change In Account Payable":-139759.0,"Change In Prepaid Assets":-651793.0,"Change In Inventory":-337853.0,"Change In Receivables":-1040006.0,"Changes In Account Receivables":-1040006.0,"Other Non Cash Items":408028.0,"Stock Based Compensation":-206271.0,"Provisionand Write Offof Assets":320361.0,"Depreciation Amortization Depletion":161999.0,"Depreciation And Amortization":161999.0,"Depreciation":161999.0,"Net Income From Continuing Operations":-3028402.0},"2025-12-31":{"Free Cash Flow":-2084000.0,"Repayment Of Debt":-2512561.0,"Issuance Of Debt":2249176.0,"Issuance Of Capital Stock":null,"Interest Paid Supplemental Data":313979.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":242434.0,"Beginning Cash Position":889819.0,"Changes In Cash":-647385.0,"Financing Cash Flow":1936615.0,"Cash Flow From Continuing Financing Activities":1936615.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-263385.0,"Net Short Term Debt Issuance":-263385.0,"Short Term Debt Payments":-2512561.0,"Short Term Debt Issuance":2249176.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Operating Cash Flow":-2084000.0,"Cash Flow From Continuing Operating Activities":-2084000.0,"Change In Working Capital":-228638.0,"Change In Other Current Liabilities":-26697.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":38008.0,"Change In Accrued Expense":-181754.0,"Change In Payable":219762.0,"Change In Account Payable":219762.0,"Change In Prepaid Assets":763228.0,"Change In Inventory":-695458.0,"Change In Receivables":-234534.0,"Changes In Account Receivables":-234534.0,"Other Non Cash Items":null,"Stock Based Compensation":2552269.0,"Provisionand Write Offof Assets":135604.0,"Depreciation Amortization Depletion":137562.0,"Depreciation And Amortization":137562.0,"Depreciation":137562.0,"Net Income From Continuing Operations":-5538799.0},"2025-09-30":{"Free Cash Flow":-2494069.0,"Repayment Of Debt":-2660497.0,"Issuance Of Debt":4449549.0,"Issuance Of Capital Stock":null,"Interest Paid Supplemental Data":290856.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":889819.0,"Beginning Cash Position":794836.0,"Changes In Cash":94983.0,"Financing Cash Flow":2589052.0,"Cash Flow From Continuing Financing Activities":2589052.0,"Net Other Financing Charges":800000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":1789052.0,"Net Short Term Debt Issuance":1539052.0,"Short Term Debt Payments":-2660497.0,"Short Term Debt Issuance":4199549.0,"Net Long Term Debt Issuance":250000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":250000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Operating Cash Flow":-2494069.0,"Cash Flow From Continuing Operating Activities":-2494069.0,"Change In Working Capital":-1904277.0,"Change In Other Current Liabilities":-50965.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-58597.0,"Change In Accrued Expense":433118.0,"Change In Payable":-491715.0,"Change In Account Payable":-491715.0,"Change In Prepaid Assets":-410074.0,"Change In Inventory":977697.0,"Change In Receivables":-2362338.0,"Changes In Account Receivables":-2362338.0,"Other Non Cash Items":null,"Stock Based Compensation":466765.0,"Provisionand Write Offof Assets":135800.0,"Depreciation Amortization Depletion":50965.0,"Depreciation And Amortization":50965.0,"Depreciation":50965.0,"Net Income From Continuing Operations":-1243322.0},"2025-06-30":{"Free Cash Flow":-924237.0,"Repayment Of Debt":-1841391.0,"Issuance Of Debt":3024498.0,"Issuance Of Capital Stock":0.0,"Interest Paid Supplemental Data":113735.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":794836.0,"Beginning Cash Position":535966.0,"Changes In Cash":258870.0,"Financing Cash Flow":1183107.0,"Cash Flow From Continuing Financing Activities":1183107.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":1183107.0,"Net Short Term Debt Issuance":1183107.0,"Short Term Debt Payments":-1841391.0,"Short Term Debt Issuance":3024498.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Operating Cash Flow":-924237.0,"Cash Flow From Continuing Operating Activities":-924237.0,"Change In Working Capital":244616.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":686564.0,"Change In Accrued Expense":6324.0,"Change In Payable":680240.0,"Change In Account Payable":680240.0,"Change In Prepaid Assets":-143712.0,"Change In Inventory":624281.0,"Change In Receivables":-841947.0,"Changes In Account Receivables":-841947.0,"Other Non Cash Items":null,"Stock Based Compensation":732905.0,"Provisionand Write Offof Assets":-332694.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Income From Continuing Operations":-1649634.0},"2025-03-31":{"Free Cash Flow":-2050185.0,"Repayment Of Debt":-521708.0,"Issuance Of Debt":1692113.0,"Issuance Of Capital Stock":1087000.0,"Interest Paid Supplemental Data":13539.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":535966.0,"Beginning Cash Position":328746.0,"Changes In Cash":207220.0,"Financing Cash Flow":2257405.0,"Cash Flow From Continuing Financing Activities":2257405.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":1087000.0,"Common Stock Issuance":1087000.0,"Net Issuance Payments Of Debt":1170405.0,"Net Short Term Debt Issuance":1170405.0,"Short Term Debt Payments":-521708.0,"Short Term Debt Issuance":1692113.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Other Investing Changes":null,"Operating Cash Flow":-2050185.0,"Cash Flow From Continuing Operating Activities":-2050185.0,"Change In Working Capital":-1509348.0,"Change In Other Current Liabilities":0.0,"Change In Other Current Assets":-462717.0,"Change In Payables And Accrued Expense":-2995.0,"Change In Accrued Expense":26494.0,"Change In Payable":-29489.0,"Change In Account Payable":-29489.0,"Change In Prepaid Assets":-76815.0,"Change In Inventory":-246467.0,"Change In Receivables":-720354.0,"Changes In Account Receivables":-720354.0,"Other Non Cash Items":null,"Stock Based Compensation":888494.0,"Provisionand Write Offof Assets":20000.0,"Depreciation Amortization Depletion":0.0,"Depreciation And Amortization":0.0,"Depreciation":0.0,"Net Income From Continuing Operations":-1449331.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":0.0,"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":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":0.0,"Depreciation And Amortization":0.0,"Depreciation":0.0,"Net Income From Continuing Operations":null}}}