{"ticker":"NICM","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":216251381.0,"Share Issued":216251381.0,"Net Debt":null,"Total Debt":193132.0,"Tangible Book Value":750085.0,"Invested Capital":750085.0,"Working Capital":7156066.0,"Net Tangible Assets":750085.0,"Capital Lease Obligations":193132.0,"Common Stock Equity":750085.0,"Total Capitalization":750085.0,"Total Equity Gross Minority Interest":750085.0,"Stockholders Equity":750085.0,"Other Equity Interest":1694494.0,"Retained Earnings":-115499421.0,"Additional Paid In Capital":11366933.0,"Capital Stock":103188079.0,"Common Stock":103188079.0,"Total Liabilities Net Minority Interest":15908505.0,"Total Non Current Liabilities Net Minority Interest":14004875.0,"Long Term Debt And Capital Lease Obligation":94526.0,"Long Term Capital Lease Obligation":94526.0,"Long Term Provisions":13910349.0,"Current Liabilities":1903630.0,"Other Current Liabilities":null,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":98606.0,"Current Capital Lease Obligation":98606.0,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":1805024.0,"Total Assets":16658590.0,"Total Non Current Assets":7598894.0,"Other Non Current Assets":1437875.0,"Net PPE":6161019.0,"Accumulated Depreciation":-1849927.0,"Gross PPE":8010946.0,"Other Properties":2518892.0,"Machinery Furniture Equipment":1312054.0,"Land And Improvements":4180000.0,"Current Assets":9059696.0,"Other Current Assets":427361.0,"Receivables":1634041.0,"Other Receivables":155882.0,"Taxes Receivable":241424.0,"Loans Receivable":431441.0,"Accounts Receivable":805294.0,"Cash Cash Equivalents And Short Term Investments":6998294.0,"Other Short Term Investments":4544004.0,"Cash And Cash Equivalents":2454290.0,"Cash Financial":null},"2025-12-31":{"Ordinary Shares Number":210614380.0,"Share Issued":210614380.0,"Net Debt":null,"Total Debt":931012.0,"Tangible Book Value":-3349763.0,"Invested Capital":-2630845.0,"Working Capital":3114160.0,"Net Tangible Assets":-3349763.0,"Capital Lease Obligations":212094.0,"Common Stock Equity":-3349763.0,"Total Capitalization":-3349763.0,"Total Equity Gross Minority Interest":-3349763.0,"Stockholders Equity":-3349763.0,"Other Equity Interest":1694494.0,"Retained Earnings":-114484337.0,"Additional Paid In Capital":11119146.0,"Capital Stock":98320934.0,"Common Stock":98320934.0,"Total Liabilities Net Minority Interest":17899660.0,"Total Non Current Liabilities Net Minority Interest":13861392.0,"Long Term Debt And Capital Lease Obligation":107386.0,"Long Term Capital Lease Obligation":107386.0,"Long Term Provisions":13754006.0,"Current Liabilities":4038268.0,"Other Current Liabilities":null,"Current Deferred Liabilities":414323.0,"Current Deferred Revenue":414323.0,"Current Debt And Capital Lease Obligation":823626.0,"Current Capital Lease Obligation":104708.0,"Current Debt":718918.0,"Other Current Borrowings":718918.0,"Payables And Accrued Expenses":2800319.0,"Total Assets":14549897.0,"Total Non Current Assets":7397469.0,"Other Non Current Assets":1437875.0,"Net PPE":5959594.0,"Accumulated Depreciation":-1792230.0,"Gross PPE":7751824.0,"Other Properties":2539978.0,"Machinery Furniture Equipment":1031846.0,"Land And Improvements":4180000.0,"Current Assets":7152428.0,"Other Current Assets":352596.0,"Receivables":846928.0,"Other Receivables":null,"Taxes Receivable":198511.0,"Loans Receivable":null,"Accounts Receivable":648417.0,"Cash Cash Equivalents And Short Term Investments":5952904.0,"Other Short Term Investments":4254503.0,"Cash And Cash Equivalents":1698401.0,"Cash Financial":null},"2025-09-30":{"Ordinary Shares Number":207294503.0,"Share Issued":207294503.0,"Net Debt":null,"Total Debt":238700.0,"Tangible Book Value":-3845007.0,"Invested Capital":-3836964.0,"Working Capital":3524456.0,"Net Tangible Assets":-3845007.0,"Capital Lease Obligations":230657.0,"Common Stock Equity":-3845007.0,"Total Capitalization":-3845007.0,"Total Equity Gross Minority Interest":-3845007.0,"Stockholders Equity":-3845007.0,"Other Equity Interest":4181548.0,"Retained Earnings":-114734908.0,"Additional Paid In Capital":9784543.0,"Capital Stock":96923810.0,"Common Stock":96923810.0,"Total Liabilities Net Minority Interest":17601065.0,"Total Non Current Liabilities Net Minority Interest":14583256.0,"Long Term Debt And Capital Lease Obligation":150418.0,"Long Term Capital Lease Obligation":150418.0,"Long Term Provisions":14432838.0,"Current Liabilities":3017809.0,"Other Current Liabilities":null,"Current Deferred Liabilities":690445.0,"Current Deferred Revenue":690445.0,"Current Debt And Capital Lease Obligation":88282.0,"Current Capital Lease Obligation":80239.0,"Current Debt":8043.0,"Other Current Borrowings":8043.0,"Payables And Accrued Expenses":2239082.0,"Total Assets":13756058.0,"Total Non Current Assets":7213793.0,"Other Non Current Assets":1437875.0,"Net PPE":5775918.0,"Accumulated Depreciation":-50962.0,"Gross PPE":5826880.0,"Other Properties":5826880.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Current Assets":6542265.0,"Other Current Assets":286853.0,"Receivables":843967.0,"Other Receivables":221725.0,"Taxes Receivable":217182.0,"Loans Receivable":null,"Accounts Receivable":405060.0,"Cash Cash Equivalents And Short Term Investments":5411445.0,"Other Short Term Investments":3573668.0,"Cash And Cash Equivalents":1837777.0,"Cash Financial":null},"2025-06-30":{"Ordinary Shares Number":177071368.0,"Share Issued":177071368.0,"Net Debt":3249076.0,"Total Debt":4138215.0,"Tangible Book Value":-7208515.0,"Invested Capital":-3112693.0,"Working Capital":107900.0,"Net Tangible Assets":-7208515.0,"Capital Lease Obligations":42393.0,"Common Stock Equity":-7208515.0,"Total Capitalization":-7208515.0,"Total Equity Gross Minority Interest":-7208515.0,"Stockholders Equity":-7208515.0,"Other Equity Interest":4346352.0,"Retained Earnings":-110740771.0,"Additional Paid In Capital":9609059.0,"Capital Stock":89576845.0,"Common Stock":89576845.0,"Total Liabilities Net Minority Interest":20081583.0,"Total Non Current Liabilities Net Minority Interest":14377080.0,"Long Term Debt And Capital Lease Obligation":15340.0,"Long Term Capital Lease Obligation":15340.0,"Long Term Provisions":14361740.0,"Current Liabilities":5704503.0,"Other Current Liabilities":26000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":4122875.0,"Current Capital Lease Obligation":27053.0,"Current Debt":4095822.0,"Other Current Borrowings":4095822.0,"Payables And Accrued Expenses":1555628.0,"Total Assets":12873068.0,"Total Non Current Assets":7060665.0,"Other Non Current Assets":1437875.0,"Net PPE":5622790.0,"Accumulated Depreciation":-1652541.0,"Gross PPE":7275331.0,"Other Properties":2242979.0,"Machinery Furniture Equipment":852352.0,"Land And Improvements":4180000.0,"Current Assets":5812403.0,"Other Current Assets":316108.0,"Receivables":394157.0,"Other Receivables":null,"Taxes Receivable":111213.0,"Loans Receivable":null,"Accounts Receivable":282944.0,"Cash Cash Equivalents And Short Term Investments":5102138.0,"Other Short Term Investments":4255392.0,"Cash And Cash Equivalents":846746.0,"Cash Financial":null},"2025-03-31":{"Ordinary Shares Number":175999081.0,"Share Issued":175999081.0,"Net Debt":2809219.0,"Total Debt":4201941.0,"Tangible Book Value":-8629978.0,"Invested Capital":-4476974.0,"Working Capital":-1456832.0,"Net Tangible Assets":-8629978.0,"Capital Lease Obligations":48937.0,"Common Stock Equity":-8629978.0,"Total Capitalization":-8629978.0,"Total Equity Gross Minority Interest":-8629978.0,"Stockholders Equity":-8629978.0,"Other Equity Interest":4353860.0,"Retained Earnings":-111922057.0,"Additional Paid In Capital":9534264.0,"Capital Stock":89403955.0,"Common Stock":89403955.0,"Total Liabilities Net Minority Interest":19607483.0,"Total Non Current Liabilities Net Minority Interest":14313405.0,"Long Term Debt And Capital Lease Obligation":22763.0,"Long Term Capital Lease Obligation":22763.0,"Long Term Provisions":14290642.0,"Current Liabilities":5294078.0,"Other Current Liabilities":51000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":4179178.0,"Current Capital Lease Obligation":26174.0,"Current Debt":4153004.0,"Other Current Borrowings":4153004.0,"Payables And Accrued Expenses":1063900.0,"Total Assets":10977505.0,"Total Non Current Assets":7140259.0,"Other Non Current Assets":1437875.0,"Net PPE":5702384.0,"Accumulated Depreciation":null,"Gross PPE":5702384.0,"Other Properties":5702384.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Current Assets":3837246.0,"Other Current Assets":308484.0,"Receivables":387978.0,"Other Receivables":79494.0,"Taxes Receivable":71468.0,"Loans Receivable":null,"Accounts Receivable":237016.0,"Cash Cash Equivalents And Short Term Investments":3140784.0,"Other Short Term Investments":1796999.0,"Cash And Cash Equivalents":1343785.0,"Cash Financial":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":3018848.0,"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,"Other Equity Interest":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 Provisions":null,"Current Liabilities":null,"Other Current Liabilities":102524.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":4481066.0,"Other Current Borrowings":4481066.0,"Payables And Accrued Expenses":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Net PPE":null,"Accumulated Depreciation":-1491402.0,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":852352.0,"Land And Improvements":4180000.0,"Current Assets":null,"Other Current Assets":null,"Receivables":null,"Other Receivables":203700.0,"Taxes Receivable":null,"Loans Receivable":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":1462218.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1341833.0,"Total Unusual Items":352610.0,"Total Unusual Items Excluding Goodwill":352610.0,"Net Income From Continuing Operation Net Minority Interest":-1015084.0,"Reconciled Depreciation":18008.0,"Reconciled Cost Of Revenue":1136357.0,"EBITDA":-989223.0,"EBIT":-1007231.0,"Net Interest Income":-7853.0,"Interest Expense":7853.0,"Normalized Income":-1367694.0,"Net Income From Continuing And Discontinued Operation":-1015084.0,"Total Expenses":2934616.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":null,"Diluted Average Shares":17629619.0,"Basic Average Shares":17629619.0,"Diluted EPS":0.0,"Basic EPS":0.0,"Diluted NI Availto Com Stockholders":-1015084.0,"Net Income Common Stockholders":-1015084.0,"Net Income":-1015084.0,"Net Income Including Noncontrolling Interests":-1015084.0,"Net Income Continuous Operations":-1015084.0,"Tax Provision":null,"Pretax Income":-1015084.0,"Other Income Expense":425005.0,"Other Non Operating Income Expenses":72395.0,"Gain On Sale Of Security":352610.0,"Net Non Operating Interest Income Expense":-7853.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":7853.0,"Operating Income":-1432236.0,"Operating Expense":1798259.0,"Other Operating Expenses":670018.0,"Depreciation Amortization Depletion Income Statement":18008.0,"Depreciation And Amortization In Income Statement":18008.0,"Depreciation Income Statement":18008.0,"Selling General And Administration":898307.0,"General And Administrative Expense":898307.0,"Other Gand A":548887.0,"Insurance And Claims":67751.0,"Rent And Landing Fees":null,"Salaries And Wages":281669.0,"Gross Profit":366023.0,"Cost Of Revenue":1136357.0,"Total Revenue":1502380.0,"Operating Revenue":1502380.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2868287.0,"Total Unusual Items":724957.0,"Total Unusual Items Excluding Goodwill":724957.0,"Net Income From Continuing Operation Net Minority Interest":-2236169.0,"Reconciled Depreciation":86832.0,"Reconciled Cost Of Revenue":865676.0,"EBITDA":-2143330.0,"EBIT":-2230162.0,"Net Interest Income":-52739.0,"Interest Expense":6007.0,"Normalized Income":-2961126.0,"Net Income From Continuing And Discontinued Operation":-2236169.0,"Total Expenses":3991802.0,"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":-2236169.0,"Net Income Common Stockholders":-2236169.0,"Net Income":-2236169.0,"Net Income Including Noncontrolling Interests":-2236169.0,"Net Income Continuous Operations":-2236169.0,"Tax Provision":null,"Pretax Income":-2236169.0,"Other Income Expense":905155.0,"Other Non Operating Income Expenses":180198.0,"Gain On Sale Of Security":724957.0,"Net Non Operating Interest Income Expense":-52739.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":6007.0,"Operating Income":-3088585.0,"Operating Expense":3061283.0,"Other Operating Expenses":-274485.0,"Depreciation Amortization Depletion Income Statement":21989.0,"Depreciation And Amortization In Income Statement":21989.0,"Depreciation Income Statement":21989.0,"Selling General And Administration":3062864.0,"General And Administrative Expense":3062864.0,"Other Gand A":965724.0,"Insurance And Claims":null,"Rent And Landing Fees":null,"Salaries And Wages":2090029.0,"Gross Profit":-27302.0,"Cost Of Revenue":930519.0,"Total Revenue":903217.0,"Operating Revenue":903217.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3310950.0,"Total Unusual Items":-456664.0,"Total Unusual Items Excluding Goodwill":-456664.0,"Net Income From Continuing Operation Net Minority Interest":-3994137.0,"Reconciled Depreciation":101943.0,"Reconciled Cost Of Revenue":1093675.0,"EBITDA":-3767614.0,"EBIT":-3869557.0,"Net Interest Income":-124580.0,"Interest Expense":124580.0,"Normalized Income":-3537473.0,"Net Income From Continuing And Discontinued Operation":-3994137.0,"Total Expenses":4188305.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-3635623.0,"Diluted Average Shares":15471296.0,"Basic Average Shares":15471296.0,"Diluted EPS":-0.24,"Basic EPS":-0.24,"Diluted NI Availto Com Stockholders":-3994137.0,"Net Income Common Stockholders":-3994137.0,"Net Income":-3994137.0,"Net Income Including Noncontrolling Interests":-3994137.0,"Net Income Continuous Operations":-3994137.0,"Tax Provision":null,"Pretax Income":-3994137.0,"Other Income Expense":-233934.0,"Other Non Operating Income Expenses":222730.0,"Gain On Sale Of Security":-456664.0,"Net Non Operating Interest Income Expense":-124580.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":124580.0,"Operating Income":-3635623.0,"Operating Expense":3020687.0,"Other Operating Expenses":2255485.0,"Depreciation Amortization Depletion Income Statement":28000.0,"Depreciation And Amortization In Income Statement":28000.0,"Depreciation Income Statement":28000.0,"Selling General And Administration":503660.0,"General And Administrative Expense":503660.0,"Other Gand A":270386.0,"Insurance And Claims":null,"Rent And Landing Fees":null,"Salaries And Wages":233274.0,"Gross Profit":-614936.0,"Cost Of Revenue":1167618.0,"Total Revenue":552682.0,"Operating Revenue":552682.0},"2025-06-30":{"Tax Effect Of Unusual Items":415587.15,"Tax Rate For Calcs":0.15,"Normalized EBITDA":-1373749.0,"Total Unusual Items":2770581.0,"Total Unusual Items Excluding Goodwill":2770581.0,"Net Income From Continuing Operation Net Minority Interest":1181286.0,"Reconciled Depreciation":86793.0,"Reconciled Cost Of Revenue":492677.0,"EBITDA":1396832.0,"EBIT":1310039.0,"Net Interest Income":-128753.0,"Interest Expense":128753.0,"Normalized Income":-1173707.85,"Net Income From Continuing And Discontinued Operation":1181286.0,"Total Expenses":1764613.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":null,"Diluted Average Shares":17015690.0,"Basic Average Shares":14671577.0,"Diluted EPS":0.12,"Basic EPS":0.12,"Diluted NI Availto Com Stockholders":1181286.0,"Net Income Common Stockholders":1181286.0,"Net Income":1181286.0,"Net Income Including Noncontrolling Interests":1181286.0,"Net Income Continuous Operations":1181286.0,"Tax Provision":null,"Pretax Income":1181286.0,"Other Income Expense":3001810.0,"Other Non Operating Income Expenses":231229.0,"Gain On Sale Of Security":2770581.0,"Net Non Operating Interest Income Expense":-128753.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":128753.0,"Operating Income":-1691771.0,"Operating Expense":1191687.0,"Other Operating Expenses":538865.0,"Depreciation Amortization Depletion Income Statement":6544.0,"Depreciation And Amortization In Income Statement":6544.0,"Depreciation Income Statement":6544.0,"Selling General And Administration":323087.0,"General And Administrative Expense":323087.0,"Other Gand A":241730.0,"Insurance And Claims":null,"Rent And Landing Fees":null,"Salaries And Wages":81357.0,"Gross Profit":-500084.0,"Cost Of Revenue":572926.0,"Total Revenue":72842.0,"Operating Revenue":72842.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1073492.0,"Total Unusual Items":821991.0,"Total Unusual Items Excluding Goodwill":821991.0,"Net Income From Continuing Operation Net Minority Interest":-475808.0,"Reconciled Depreciation":87433.0,"Reconciled Cost Of Revenue":310470.0,"EBITDA":-251501.0,"EBIT":-338934.0,"Net Interest Income":-136874.0,"Interest Expense":136874.0,"Normalized Income":-1297799.0,"Net Income From Continuing And Discontinued Operation":-475808.0,"Total Expenses":1437056.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":null,"Diluted Average Shares":14362020.0,"Basic Average Shares":14362020.0,"Diluted EPS":0.0,"Basic EPS":0.0,"Diluted NI Availto Com Stockholders":-475808.0,"Net Income Common Stockholders":-475808.0,"Net Income":-475808.0,"Net Income Including Noncontrolling Interests":-475808.0,"Net Income Continuous Operations":-475808.0,"Tax Provision":null,"Pretax Income":-475808.0,"Other Income Expense":1091724.0,"Other Non Operating Income Expenses":269733.0,"Gain On Sale Of Security":821991.0,"Net Non Operating Interest Income Expense":-136874.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":136874.0,"Operating Income":-1430658.0,"Operating Expense":1045697.0,"Other Operating Expenses":453790.0,"Depreciation Amortization Depletion Income Statement":6544.0,"Depreciation And Amortization In Income Statement":6544.0,"Depreciation Income Statement":6544.0,"Selling General And Administration":271901.0,"General And Administrative Expense":271901.0,"Other Gand A":131015.0,"Insurance And Claims":60352.0,"Rent And Landing Fees":null,"Salaries And Wages":80534.0,"Gross Profit":-384961.0,"Cost Of Revenue":391359.0,"Total Revenue":6398.0,"Operating Revenue":6398.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Rent Expense Supplemental":12620.0,"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":0.0,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":2144.0,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Insurance And Claims":null,"Rent And Landing Fees":12620.0,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-2952959.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-27111.0,"Issuance Of Capital Stock":4960801.0,"Capital Expenditure":-243612.0,"End Cash Position":2454290.0,"Beginning Cash Position":1698401.0,"Changes In Cash":755889.0,"Financing Cash Flow":4084502.0,"Cash Flow From Continuing Financing Activities":4811574.0,"Net Other Financing Charges":-886688.0,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":37500.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":4960801.0,"Common Stock Payments":null,"Common Stock Issuance":4960801.0,"Net Issuance Payments Of Debt":-27111.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-27111.0,"Long Term Debt Payments":-27111.0,"Investing Cash Flow":-619266.0,"Cash Flow From Continuing Investing Activities":-619266.0,"Net Other Investing Changes":-431441.0,"Net Investment Purchase And Sale":55787.0,"Sale Of Investment":55787.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":-243612.0,"Purchase Of PPE":-243612.0,"Operating Cash Flow":-2709347.0,"Cash Flow From Continuing Operating Activities":-2709347.0,"Change In Working Capital":-1876651.0,"Change In Other Working Capital":-414323.0,"Change In Payables And Accrued Expense":-1031891.0,"Change In Prepaid Assets":-74765.0,"Change In Receivables":-355672.0,"Other Non Cash Items":172646.0,"Stock Based Compensation":276247.0,"Unrealized Gain Loss On Investment Securities":-345288.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":78783.0,"Depreciation And Amortization":78783.0,"Depreciation":78783.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-1015084.0},"2025-12-31":{"Free Cash Flow":-1495980.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-27108.0,"Issuance Of Capital Stock":252259.0,"Capital Expenditure":-128494.0,"End Cash Position":1698401.0,"Beginning Cash Position":1837777.0,"Changes In Cash":-139376.0,"Financing Cash Flow":1301820.0,"Cash Flow From Continuing Financing Activities":1301820.0,"Net Other Financing Charges":null,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":638500.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":252259.0,"Common Stock Payments":null,"Common Stock Issuance":252259.0,"Net Issuance Payments Of Debt":663338.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-27108.0,"Long Term Debt Payments":-27108.0,"Investing Cash Flow":-73710.0,"Cash Flow From Continuing Investing Activities":-73710.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":54784.0,"Sale Of Investment":54784.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":-128494.0,"Purchase Of PPE":-128494.0,"Operating Cash Flow":-1367486.0,"Cash Flow From Continuing Operating Activities":-1367486.0,"Change In Working Capital":74397.0,"Change In Other Working Capital":-276122.0,"Change In Payables And Accrued Expense":419223.0,"Change In Prepaid Assets":-65743.0,"Change In Receivables":-2961.0,"Other Non Cash Items":-635738.0,"Stock Based Compensation":2084771.0,"Unrealized Gain Loss On Investment Securities":-735619.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":86832.0,"Depreciation And Amortization":86832.0,"Depreciation":86832.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-2236169.0},"2025-09-30":{"Free Cash Flow":-2127376.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-35371.0,"Issuance Of Capital Stock":2021178.0,"Capital Expenditure":-43000.0,"End Cash Position":1837777.0,"Beginning Cash Position":846746.0,"Changes In Cash":991031.0,"Financing Cash Flow":2889748.0,"Cash Flow From Continuing Financing Activities":2889748.0,"Net Other Financing Charges":null,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":903941.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":2021178.0,"Common Stock Payments":null,"Common Stock Issuance":2021178.0,"Net Issuance Payments Of Debt":-35371.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-35371.0,"Long Term Debt Payments":-35371.0,"Investing Cash Flow":185659.0,"Cash Flow From Continuing Investing Activities":185659.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":228659.0,"Sale Of Investment":278659.0,"Purchase Of Investment":-50000.0,"Net PPE Purchase And Sale":-43000.0,"Purchase Of PPE":-43000.0,"Operating Cash Flow":-2084376.0,"Cash Flow From Continuing Operating Activities":-2084376.0,"Change In Working Capital":953343.0,"Change In Other Working Capital":690445.0,"Change In Payables And Accrued Expense":683453.0,"Change In Prepaid Assets":29255.0,"Change In Receivables":-449810.0,"Other Non Cash Items":170323.0,"Stock Based Compensation":231087.0,"Unrealized Gain Loss On Investment Securities":453065.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":101943.0,"Depreciation And Amortization":101943.0,"Depreciation":101943.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-3994137.0},"2025-06-30":{"Free Cash Flow":-785949.0,"Repurchase Of Capital Stock":-16233.0,"Repayment Of Debt":-8884.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-7200.0,"End Cash Position":846746.0,"Beginning Cash Position":1343785.0,"Changes In Cash":-497039.0,"Financing Cash Flow":-25117.0,"Cash Flow From Continuing Financing Activities":-25117.0,"Net Other Financing Charges":null,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":-16233.0,"Common Stock Payments":-16233.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-8884.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-8884.0,"Long Term Debt Payments":-8884.0,"Investing Cash Flow":306827.0,"Cash Flow From Continuing Investing Activities":306827.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":314027.0,"Sale Of Investment":314027.0,"Purchase Of Investment":0.0,"Net PPE Purchase And Sale":-7200.0,"Purchase Of PPE":-7200.0,"Operating Cash Flow":-778749.0,"Cash Flow From Continuing Operating Activities":-778749.0,"Change In Working Capital":477927.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":491730.0,"Change In Prepaid Assets":-7624.0,"Change In Receivables":-6179.0,"Other Non Cash Items":172870.0,"Stock Based Compensation":74795.0,"Unrealized Gain Loss On Investment Securities":-2772420.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":86793.0,"Depreciation And Amortization":86793.0,"Depreciation":86793.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":1181286.0},"2025-03-31":{"Free Cash Flow":-1338291.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-8007.0,"Issuance Of Capital Stock":1592181.0,"Capital Expenditure":-800.0,"End Cash Position":1343785.0,"Beginning Cash Position":1462218.0,"Changes In Cash":-118433.0,"Financing Cash Flow":1117196.0,"Cash Flow From Continuing Financing Activities":1578470.0,"Net Other Financing Charges":-543478.0,"Interest Paid Cff":0.0,"Proceeds From Stock Option Exercised":76500.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":1592181.0,"Common Stock Payments":null,"Common Stock Issuance":1592181.0,"Net Issuance Payments Of Debt":-8007.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-8007.0,"Long Term Debt Payments":-8007.0,"Investing Cash Flow":102662.0,"Cash Flow From Continuing Investing Activities":103462.0,"Net Other Investing Changes":-800.0,"Net Investment Purchase And Sale":103462.0,"Sale Of Investment":128462.0,"Purchase Of Investment":-25000.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-1338291.0,"Cash Flow From Continuing Operating Activities":-1338291.0,"Change In Working Capital":-354699.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":-552218.0,"Change In Prepaid Assets":-85059.0,"Change In Receivables":282578.0,"Other Non Cash Items":155129.0,"Stock Based Compensation":73973.0,"Unrealized Gain Loss On Investment Securities":-824319.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":87433.0,"Depreciation And Amortization":87433.0,"Depreciation":87433.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":-475808.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Capital Stock":506752.0,"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,"Net Other Financing Charges":null,"Interest Paid Cff":-800.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":506752.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":-137000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Foreign Currency Exchange Gain Loss":0.0,"Net Income From Continuing Operations":null}}}