{"ticker":"NMAX","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":129138455.0,"Share Issued":129138455.0,"Total Debt":8324703.0,"Tangible Book Value":107024796.0,"Invested Capital":107024796.0,"Working Capital":113979625.0,"Net Tangible Assets":107024796.0,"Capital Lease Obligations":8324703.0,"Common Stock Equity":107024796.0,"Preferred Stock Equity":null,"Total Capitalization":107024796.0,"Total Equity Gross Minority Interest":107024796.0,"Stockholders Equity":107024796.0,"Gains Losses Not Affecting Retained Earnings":223316.0,"Other Equity Adjustments":223316.0,"Treasury Stock":0.0,"Retained Earnings":-330058982.0,"Additional Paid In Capital":436731324.0,"Capital Stock":129138.0,"Common Stock":129138.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":119233060.0,"Total Non Current Liabilities Net Minority Interest":33110158.0,"Other Non Current Liabilities":25906185.0,"Non Current Deferred Liabilities":2522836.0,"Non Current Deferred Revenue":2522836.0,"Long Term Debt And Capital Lease Obligation":4681137.0,"Long Term Capital Lease Obligation":4681137.0,"Current Liabilities":86122902.0,"Other Current Liabilities":32711833.0,"Current Deferred Liabilities":13480873.0,"Current Deferred Revenue":13480873.0,"Current Debt And Capital Lease Obligation":3643566.0,"Current Capital Lease Obligation":3643566.0,"Line Of Credit":null,"Payables And Accrued Expenses":36286630.0,"Current Accrued Expenses":20008943.0,"Payables":16277687.0,"Accounts Payable":16277687.0,"Total Assets":226257856.0,"Total Non Current Assets":26155329.0,"Other Non Current Assets":11359217.0,"Non Current Prepaid Assets":null,"Net PPE":14796112.0,"Accumulated Depreciation":-21527468.0,"Gross PPE":36323580.0,"Leases":10296105.0,"Other Properties":7931525.0,"Machinery Furniture Equipment":18095950.0,"Properties":0.0,"Current Assets":200102527.0,"Other Current Assets":10704282.0,"Restricted Cash":20000000.0,"Prepaid Assets":null,"Inventory":2010130.0,"Receivables":38293087.0,"Accounts Receivable":38293087.0,"Allowance For Doubtful Accounts Receivable":-1900000.0,"Gross Accounts Receivable":40193087.0,"Cash Cash Equivalents And Short Term Investments":129095028.0,"Other Short Term Investments":111896268.0,"Cash And Cash Equivalents":17198760.0},"2025-12-31":{"Ordinary Shares Number":129129119.0,"Share Issued":129129119.0,"Total Debt":9355066.0,"Tangible Book Value":106048552.0,"Invested Capital":106048552.0,"Working Capital":114184643.0,"Net Tangible Assets":106048552.0,"Capital Lease Obligations":9355066.0,"Common Stock Equity":106048552.0,"Preferred Stock Equity":null,"Total Capitalization":106048552.0,"Total Equity Gross Minority Interest":106048552.0,"Stockholders Equity":106048552.0,"Gains Losses Not Affecting Retained Earnings":464365.0,"Other Equity Adjustments":464365.0,"Treasury Stock":0.0,"Retained Earnings":-327870772.0,"Additional Paid In Capital":433325830.0,"Capital Stock":129129.0,"Common Stock":129129.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":133794526.0,"Total Non Current Liabilities Net Minority Interest":52518362.0,"Other Non Current Liabilities":44077322.0,"Non Current Deferred Liabilities":3148945.0,"Non Current Deferred Revenue":3148945.0,"Long Term Debt And Capital Lease Obligation":5292095.0,"Long Term Capital Lease Obligation":5292095.0,"Current Liabilities":81276164.0,"Other Current Liabilities":32948348.0,"Current Deferred Liabilities":12599119.0,"Current Deferred Revenue":12599119.0,"Current Debt And Capital Lease Obligation":4062971.0,"Current Capital Lease Obligation":4062971.0,"Line Of Credit":null,"Payables And Accrued Expenses":31665726.0,"Current Accrued Expenses":14894949.0,"Payables":16770777.0,"Accounts Payable":16770777.0,"Total Assets":239843078.0,"Total Non Current Assets":44382271.0,"Other Non Current Assets":28711807.0,"Non Current Prepaid Assets":581863.0,"Net PPE":15088601.0,"Accumulated Depreciation":-20950633.0,"Gross PPE":36039234.0,"Leases":10293405.0,"Other Properties":8823716.0,"Machinery Furniture Equipment":16922113.0,"Properties":0.0,"Current Assets":195460807.0,"Other Current Assets":8690490.0,"Restricted Cash":20000000.0,"Prepaid Assets":null,"Inventory":2027168.0,"Receivables":33414435.0,"Accounts Receivable":33414435.0,"Allowance For Doubtful Accounts Receivable":-1700000.0,"Gross Accounts Receivable":35114435.0,"Cash Cash Equivalents And Short Term Investments":131328714.0,"Other Short Term Investments":110895693.0,"Cash And Cash Equivalents":20433021.0},"2025-09-30":{"Ordinary Shares Number":129123786.0,"Share Issued":129123786.0,"Total Debt":5207210.0,"Tangible Book Value":105961062.0,"Invested Capital":105961062.0,"Working Capital":122018424.0,"Net Tangible Assets":105961062.0,"Capital Lease Obligations":5207210.0,"Common Stock Equity":105961062.0,"Preferred Stock Equity":null,"Total Capitalization":105961062.0,"Total Equity Gross Minority Interest":105961062.0,"Stockholders Equity":105961062.0,"Gains Losses Not Affecting Retained Earnings":810725.0,"Other Equity Adjustments":810725.0,"Treasury Stock":0.0,"Retained Earnings":-324899206.0,"Additional Paid In Capital":429920419.0,"Capital Stock":129124.0,"Common Stock":129124.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":127370046.0,"Total Non Current Liabilities Net Minority Interest":57152789.0,"Other Non Current Liabilities":52390890.0,"Non Current Deferred Liabilities":3031812.0,"Non Current Deferred Revenue":3031812.0,"Long Term Debt And Capital Lease Obligation":1730087.0,"Long Term Capital Lease Obligation":1730087.0,"Current Liabilities":70217257.0,"Other Current Liabilities":26022450.0,"Current Deferred Liabilities":10673913.0,"Current Deferred Revenue":10673913.0,"Current Debt And Capital Lease Obligation":3477123.0,"Current Capital Lease Obligation":3477123.0,"Line Of Credit":null,"Payables And Accrued Expenses":30043771.0,"Current Accrued Expenses":14199342.0,"Payables":15844429.0,"Accounts Payable":15844429.0,"Total Assets":233331108.0,"Total Non Current Assets":41095427.0,"Other Non Current Assets":29446965.0,"Non Current Prepaid Assets":549277.0,"Net PPE":11099185.0,"Accumulated Depreciation":-20312526.0,"Gross PPE":31411711.0,"Leases":10287105.0,"Other Properties":4534110.0,"Machinery Furniture Equipment":16590496.0,"Properties":0.0,"Current Assets":192235681.0,"Other Current Assets":9457315.0,"Restricted Cash":20000000.0,"Prepaid Assets":null,"Inventory":1798300.0,"Receivables":30623417.0,"Accounts Receivable":30623417.0,"Allowance For Doubtful Accounts Receivable":-1900000.0,"Gross Accounts Receivable":32523417.0,"Cash Cash Equivalents And Short Term Investments":130356649.0,"Other Short Term Investments":116175071.0,"Cash And Cash Equivalents":14181578.0},"2025-06-30":{"Ordinary Shares Number":129007636.0,"Share Issued":129007636.0,"Total Debt":6273842.0,"Tangible Book Value":106852896.0,"Invested Capital":106852896.0,"Working Capital":142440796.0,"Net Tangible Assets":106852896.0,"Capital Lease Obligations":6273842.0,"Common Stock Equity":106852896.0,"Preferred Stock Equity":null,"Total Capitalization":106852896.0,"Total Equity Gross Minority Interest":106852896.0,"Stockholders Equity":106852896.0,"Gains Losses Not Affecting Retained Earnings":876320.0,"Other Equity Adjustments":876320.0,"Treasury Stock":0.0,"Retained Earnings":-320783799.0,"Additional Paid In Capital":426631367.0,"Capital Stock":129008.0,"Common Stock":129008.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":152944891.0,"Total Non Current Liabilities Net Minority Interest":58086773.0,"Other Non Current Liabilities":52632065.0,"Non Current Deferred Liabilities":2926255.0,"Non Current Deferred Revenue":2926255.0,"Long Term Debt And Capital Lease Obligation":2528453.0,"Long Term Capital Lease Obligation":2528453.0,"Current Liabilities":94858118.0,"Other Current Liabilities":53231010.0,"Current Deferred Liabilities":11511584.0,"Current Deferred Revenue":11511584.0,"Current Debt And Capital Lease Obligation":3745389.0,"Current Capital Lease Obligation":3745389.0,"Line Of Credit":null,"Payables And Accrued Expenses":26370135.0,"Current Accrued Expenses":10641121.0,"Payables":15729014.0,"Accounts Payable":15729014.0,"Total Assets":259797787.0,"Total Non Current Assets":22498873.0,"Other Non Current Assets":10282124.0,"Non Current Prepaid Assets":598319.0,"Net PPE":11618430.0,"Accumulated Depreciation":-19612191.0,"Gross PPE":31230621.0,"Leases":10202002.0,"Other Properties":5431334.0,"Machinery Furniture Equipment":15597285.0,"Properties":0.0,"Current Assets":237298914.0,"Other Current Assets":8209833.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":1640952.0,"Receivables":29553260.0,"Accounts Receivable":29553260.0,"Allowance For Doubtful Accounts Receivable":-2122157.0,"Gross Accounts Receivable":31675417.0,"Cash Cash Equivalents And Short Term Investments":197894869.0,"Other Short Term Investments":164052830.0,"Cash And Cash Equivalents":33842039.0},"2025-03-31":{"Ordinary Shares Number":88943084.0,"Share Issued":88943084.0,"Total Debt":7243379.0,"Tangible Book Value":177380357.0,"Invested Capital":177380357.0,"Working Capital":181439031.0,"Net Tangible Assets":177380357.0,"Capital Lease Obligations":7243379.0,"Common Stock Equity":177380357.0,"Preferred Stock Equity":null,"Total Capitalization":177380357.0,"Total Equity Gross Minority Interest":177380357.0,"Stockholders Equity":177380357.0,"Gains Losses Not Affecting Retained Earnings":429542.0,"Other Equity Adjustments":429542.0,"Treasury Stock":0.0,"Retained Earnings":-245608178.0,"Additional Paid In Capital":422430811.0,"Capital Stock":128182.0,"Common Stock":128182.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":100826959.0,"Total Non Current Liabilities Net Minority Interest":30148124.0,"Other Non Current Liabilities":23784963.0,"Non Current Deferred Liabilities":2992697.0,"Non Current Deferred Revenue":2992697.0,"Long Term Debt And Capital Lease Obligation":3370464.0,"Long Term Capital Lease Obligation":3370464.0,"Current Liabilities":70678835.0,"Other Current Liabilities":20470000.0,"Current Deferred Liabilities":13376709.0,"Current Deferred Revenue":13376709.0,"Current Debt And Capital Lease Obligation":3872915.0,"Current Capital Lease Obligation":3872915.0,"Line Of Credit":null,"Payables And Accrued Expenses":32959211.0,"Current Accrued Expenses":17178013.0,"Payables":15781198.0,"Accounts Payable":15781198.0,"Total Assets":278207316.0,"Total Non Current Assets":26089450.0,"Other Non Current Assets":13489980.0,"Non Current Prepaid Assets":543699.0,"Net PPE":12055771.0,"Accumulated Depreciation":-18867584.0,"Gross PPE":30923355.0,"Leases":10241829.0,"Other Properties":6330521.0,"Machinery Furniture Equipment":14351005.0,"Properties":0.0,"Current Assets":252117866.0,"Other Current Assets":4790037.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":1883028.0,"Receivables":28924345.0,"Accounts Receivable":28924345.0,"Allowance For Doubtful Accounts Receivable":-2186481.0,"Gross Accounts Receivable":31110826.0,"Cash Cash Equivalents And Short Term Investments":216520456.0,"Other Short Term Investments":89801763.0,"Cash And Cash Equivalents":126718693.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Preferred Stock Equity":215318946.0,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":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,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Line Of Credit":0.0,"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,"Non Current Prepaid Assets":609426.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":0.0,"Prepaid Assets":179624.0,"Inventory":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":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":-1640600.0,"Total Unusual Items":978911.0,"Total Unusual Items Excluding Goodwill":978911.0,"Net Income From Continuing Operation Net Minority Interest":-2188210.0,"Reconciled Depreciation":1523571.0,"Reconciled Cost Of Revenue":30773011.0,"EBITDA":-661689.0,"EBIT":-2185260.0,"Net Interest Income":1340862.0,"Interest Expense":2950.0,"Interest Income":1343812.0,"Normalized Income":-3167121.0,"Net Income From Continuing And Discontinued Operation":-2188210.0,"Total Expenses":56127575.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-4469084.0,"Diluted Average Shares":128491597.0,"Basic Average Shares":128491597.0,"Diluted EPS":-0.02,"Basic EPS":-0.02,"Diluted NI Availto Com Stockholders":-2188210.0,"Net Income Common Stockholders":-2188210.0,"Preferred Stock Dividends":null,"Net Income":-2188210.0,"Net Income Including Noncontrolling Interests":-2188210.0,"Net Income Continuous Operations":-2188210.0,"Tax Provision":0.0,"Pretax Income":-2188210.0,"Other Income Expense":940012.0,"Other Non Operating Income Expenses":-38899.0,"Gain On Sale Of Security":978911.0,"Net Non Operating Interest Income Expense":1340862.0,"Interest Expense Non Operating":2950.0,"Interest Income Non Operating":1343812.0,"Operating Income":-4469084.0,"Operating Expense":24397812.0,"Depreciation Amortization Depletion Income Statement":566819.0,"Depreciation And Amortization In Income Statement":566819.0,"Depreciation Income Statement":566819.0,"Selling General And Administration":23830993.0,"Selling And Marketing Expense":5361998.0,"General And Administrative Expense":18468995.0,"Other Gand A":9420361.0,"Rent And Landing Fees":null,"Salaries And Wages":9048634.0,"Gross Profit":19928728.0,"Cost Of Revenue":31729763.0,"Total Revenue":51658491.0,"Operating Revenue":51658491.0},"2025-12-31":{"Tax Effect Of Unusual Items":-10381.877991,"Tax Rate For Calcs":0.023152,"Normalized EBITDA":-876753.0,"Total Unusual Items":-448418.0,"Total Unusual Items Excluding Goodwill":-448418.0,"Net Income From Continuing Operation Net Minority Interest":-2971567.0,"Reconciled Depreciation":1712624.0,"Reconciled Cost Of Revenue":29798502.0,"EBITDA":-1325171.0,"EBIT":-3037795.0,"Net Interest Income":1974578.0,"Interest Expense":4201.0,"Interest Income":1978779.0,"Normalized Income":-2533530.877991,"Net Income From Continuing And Discontinued Operation":-2971567.0,"Total Expenses":56918555.0,"Rent Expense Supplemental":1519625.0,"Total Operating Income As Reported":-4677781.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-2971567.0,"Net Income Common Stockholders":-2971567.0,"Preferred Stock Dividends":0.0,"Net Income":-2971567.0,"Net Income Including Noncontrolling Interests":-2971567.0,"Net Income Continuous Operations":-2971567.0,"Tax Provision":-70429.0,"Pretax Income":-3041996.0,"Other Income Expense":-338793.0,"Other Non Operating Income Expenses":109625.0,"Gain On Sale Of Security":-448418.0,"Net Non Operating Interest Income Expense":1974578.0,"Interest Expense Non Operating":4201.0,"Interest Income Non Operating":1978779.0,"Operating Income":-4677781.0,"Operating Expense":26035519.0,"Depreciation Amortization Depletion Income Statement":628090.0,"Depreciation And Amortization In Income Statement":628090.0,"Depreciation Income Statement":628090.0,"Selling General And Administration":25407429.0,"Selling And Marketing Expense":6700982.0,"General And Administrative Expense":18706447.0,"Other Gand A":9080052.0,"Rent And Landing Fees":1519625.0,"Salaries And Wages":8106770.0,"Gross Profit":21357738.0,"Cost Of Revenue":30883036.0,"Total Revenue":52240774.0,"Operating Revenue":52240774.0},"2025-09-30":{"Tax Effect Of Unusual Items":201136.95,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-3397250.0,"Total Unusual Items":957795.0,"Total Unusual Items Excluding Goodwill":957795.0,"Net Income From Continuing Operation Net Minority Interest":-4115406.0,"Reconciled Depreciation":1614760.0,"Reconciled Cost Of Revenue":28387520.0,"EBITDA":-2439455.0,"EBIT":-4054215.0,"Net Interest Income":2198156.0,"Interest Expense":5455.0,"Interest Income":2203611.0,"Normalized Income":-4872064.05,"Net Income From Continuing And Discontinued Operation":-4115406.0,"Total Expenses":52471255.0,"Rent Expense Supplemental":1494040.0,"Total Operating Income As Reported":-7198559.0,"Diluted Average Shares":128480258.0,"Basic Average Shares":128480258.0,"Diluted EPS":-0.03,"Basic EPS":-0.03,"Diluted NI Availto Com Stockholders":-4115406.0,"Net Income Common Stockholders":-4115406.0,"Preferred Stock Dividends":null,"Net Income":-4115406.0,"Net Income Including Noncontrolling Interests":-4115406.0,"Net Income Continuous Operations":-4115406.0,"Tax Provision":55736.0,"Pretax Income":-4059670.0,"Other Income Expense":940733.0,"Other Non Operating Income Expenses":-17062.0,"Gain On Sale Of Security":957795.0,"Net Non Operating Interest Income Expense":2198156.0,"Interest Expense Non Operating":5455.0,"Interest Income Non Operating":2203611.0,"Operating Income":-7198559.0,"Operating Expense":23159295.0,"Depreciation Amortization Depletion Income Statement":690320.0,"Depreciation And Amortization In Income Statement":690320.0,"Depreciation Income Statement":690320.0,"Selling General And Administration":22468975.0,"Selling And Marketing Expense":4613034.0,"General And Administrative Expense":17855941.0,"Other Gand A":8159494.0,"Rent And Landing Fees":1494040.0,"Salaries And Wages":8202407.0,"Gross Profit":15960736.0,"Cost Of Revenue":29311960.0,"Total Revenue":45272696.0,"Operating Revenue":45272696.0},"2025-06-30":{"Tax Effect Of Unusual Items":-105154.56,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-73198332.0,"Total Unusual Items":-500736.0,"Total Unusual Items Excluding Goodwill":-500736.0,"Net Income From Continuing Operation Net Minority Interest":-75175622.0,"Reconciled Depreciation":1459405.0,"Reconciled Cost Of Revenue":28073168.0,"EBITDA":-73699068.0,"EBIT":-75158473.0,"Net Interest Income":1794598.0,"Interest Expense":7456.0,"Interest Income":1802054.0,"Normalized Income":-74780040.56,"Net Income From Continuing And Discontinued Operation":-75175622.0,"Total Expenses":122845193.0,"Rent Expense Supplemental":1540453.0,"Total Operating Income As Reported":-76405449.0,"Diluted Average Shares":128333356.0,"Basic Average Shares":128333356.0,"Diluted EPS":-0.59,"Basic EPS":-0.59,"Diluted NI Availto Com Stockholders":-75175622.0,"Net Income Common Stockholders":-75175622.0,"Preferred Stock Dividends":null,"Net Income":-75175622.0,"Net Income Including Noncontrolling Interests":-75175622.0,"Net Income Continuous Operations":-75175622.0,"Tax Provision":9693.0,"Pretax Income":-75165929.0,"Other Income Expense":-555078.0,"Other Non Operating Income Expenses":-54342.0,"Gain On Sale Of Security":-500736.0,"Net Non Operating Interest Income Expense":1794598.0,"Interest Expense Non Operating":7456.0,"Interest Income Non Operating":1802054.0,"Operating Income":-76405449.0,"Operating Expense":94047210.0,"Depreciation Amortization Depletion Income Statement":734590.0,"Depreciation And Amortization In Income Statement":734590.0,"Depreciation Income Statement":734590.0,"Selling General And Administration":93312620.0,"Selling And Marketing Expense":5941417.0,"General And Administrative Expense":87371203.0,"Other Gand A":77215989.0,"Rent And Landing Fees":1540453.0,"Salaries And Wages":8614761.0,"Gross Profit":17641761.0,"Cost Of Revenue":28797983.0,"Total Revenue":46439744.0,"Operating Revenue":46439744.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-17266610.0,"Total Unusual Items":1585580.0,"Total Unusual Items Excluding Goodwill":1585580.0,"Net Income From Continuing Operation Net Minority Interest":-17232525.0,"Reconciled Depreciation":1540440.0,"Reconciled Cost Of Revenue":25036006.0,"EBITDA":-15681030.0,"EBIT":-17221470.0,"Net Interest Income":1048231.0,"Interest Expense":6055.0,"Interest Income":1054286.0,"Normalized Income":-18818105.0,"Net Income From Continuing And Discontinued Operation":-17232525.0,"Total Expenses":56874487.0,"Rent Expense Supplemental":1449791.0,"Total Operating Income As Reported":-11572780.0,"Diluted Average Shares":44895546.0,"Basic Average Shares":44895546.0,"Diluted EPS":-0.49,"Basic EPS":-0.49,"Diluted NI Availto Com Stockholders":-17232525.0,"Net Income Common Stockholders":-17232525.0,"Preferred Stock Dividends":null,"Net Income":-17232525.0,"Net Income Including Noncontrolling Interests":-17232525.0,"Net Income Continuous Operations":-17232525.0,"Tax Provision":5000.0,"Pretax Income":-17227525.0,"Other Income Expense":-6702976.0,"Other Non Operating Income Expenses":-8288556.0,"Gain On Sale Of Security":1585580.0,"Net Non Operating Interest Income Expense":1048231.0,"Interest Expense Non Operating":6055.0,"Interest Income Non Operating":1054286.0,"Operating Income":-11572780.0,"Operating Expense":31034916.0,"Depreciation Amortization Depletion Income Statement":736875.0,"Depreciation And Amortization In Income Statement":736875.0,"Depreciation Income Statement":736875.0,"Selling General And Administration":30298041.0,"Selling And Marketing Expense":4418454.0,"General And Administrative Expense":25879587.0,"Other Gand A":17866171.0,"Rent And Landing Fees":1449791.0,"Salaries And Wages":8013416.0,"Gross Profit":19462136.0,"Cost Of Revenue":25839571.0,"Total Revenue":45301707.0,"Operating Revenue":45301707.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Rent Expense Supplemental":1482203.0,"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,"Preferred Stock Dividends":3025109.0,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"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,"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,"Depreciation Income Statement":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Rent And Landing Fees":1482203.0,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-2885691.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-47355.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-242854.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":17198760.0,"Beginning Cash Position":20433021.0,"Changes In Cash":-3234261.0,"Financing Cash Flow":2779.0,"Cash Flow From Continuing Financing Activities":2779.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":50134.0,"Cash Dividends Paid":0.0,"Common Stock Dividend Paid":0.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Payments":null,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-47355.0,"Net Long Term Debt Issuance":-47355.0,"Long Term Debt Payments":-47355.0,"Investing Cash Flow":-594203.0,"Cash Flow From Continuing Investing Activities":-594203.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":-351349.0,"Sale Of Investment":0.0,"Purchase Of Investment":-351349.0,"Net PPE Purchase And Sale":-242854.0,"Purchase Of PPE":-242854.0,"Operating Cash Flow":-2642837.0,"Cash Flow From Continuing Operating Activities":-2642837.0,"Change In Working Capital":-25705409.0,"Change In Other Working Capital":255645.0,"Change In Other Current Liabilities":-19438016.0,"Change In Other Current Assets":-3022299.0,"Change In Payables And Accrued Expense":3706427.0,"Change In Accrued Expense":5113994.0,"Change In Payable":-1407567.0,"Change In Account Payable":-1407567.0,"Change In Prepaid Assets":-2013792.0,"Change In Inventory":17038.0,"Change In Receivables":-5210412.0,"Changes In Account Receivables":-5210412.0,"Other Non Cash Items":20930357.0,"Stock Based Compensation":3355369.0,"Unrealized Gain Loss On Investment Securities":-890275.0,"Provisionand Write Offof Assets":331760.0,"Depreciation Amortization Depletion":1523571.0,"Depreciation And Amortization":1523571.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-2188210.0},"2025-12-31":{"Free Cash Flow":1759621.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-46105.0,"Issuance Of Capital Stock":1110404.0,"Capital Expenditure":-867518.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":20433022.0,"Beginning Cash Position":14181578.0,"Changes In Cash":6251444.0,"Financing Cash Flow":7224.0,"Cash Flow From Continuing Financing Activities":7224.0,"Net Other Financing Charges":-1110404.0,"Proceeds From Stock Option Exercised":53331.0,"Cash Dividends Paid":-2.0,"Common Stock Dividend Paid":-2.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Payments":null,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":1110404.0,"Common Stock Issuance":1110404.0,"Net Issuance Payments Of Debt":-46105.0,"Net Long Term Debt Issuance":-46105.0,"Long Term Debt Payments":-46105.0,"Investing Cash Flow":3617081.0,"Cash Flow From Continuing Investing Activities":3617082.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":4484600.0,"Sale Of Investment":20862997.0,"Purchase Of Investment":-16378397.0,"Net PPE Purchase And Sale":-867518.0,"Purchase Of PPE":-867518.0,"Operating Cash Flow":2627139.0,"Cash Flow From Continuing Operating Activities":2627138.0,"Change In Working Capital":-897026.0,"Change In Other Working Capital":2042339.0,"Change In Other Current Liabilities":-2579597.0,"Change In Other Current Assets":-349376.0,"Change In Payables And Accrued Expense":2164578.0,"Change In Accrued Expense":695607.0,"Change In Payable":1468971.0,"Change In Account Payable":1468971.0,"Change In Prepaid Assets":734239.0,"Change In Inventory":-228868.0,"Change In Receivables":-2680341.0,"Changes In Account Receivables":-2680341.0,"Other Non Cash Items":1039948.0,"Stock Based Compensation":3413749.0,"Unrealized Gain Loss On Investment Securities":448418.0,"Provisionand Write Offof Assets":-119007.0,"Depreciation Amortization Depletion":1712624.0,"Depreciation And Amortization":1712624.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":0.0,"Gain Loss On Investment Securities":0.0,"Net Income From Continuing Operations":-2971567.0},"2025-09-30":{"Free Cash Flow":-69227691.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-48137.0,"Issuance Of Capital Stock":-276500.0,"Capital Expenditure":-1093537.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":14181578.0,"Beginning Cash Position":33842039.0,"Changes In Cash":-19660461.0,"Financing Cash Flow":797271.0,"Cash Flow From Continuing Financing Activities":797271.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":1121908.0,"Cash Dividends Paid":0.0,"Common Stock Dividend Paid":0.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Payments":null,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":-276500.0,"Common Stock Issuance":-276500.0,"Net Issuance Payments Of Debt":-48137.0,"Net Long Term Debt Issuance":-48137.0,"Long Term Debt Payments":-48137.0,"Investing Cash Flow":47676422.0,"Cash Flow From Continuing Investing Activities":47676422.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":48769959.0,"Sale Of Investment":49611533.0,"Purchase Of Investment":-841574.0,"Net PPE Purchase And Sale":-1093537.0,"Purchase Of PPE":-1093537.0,"Operating Cash Flow":-68134154.0,"Cash Flow From Continuing Operating Activities":-68134154.0,"Change In Working Capital":-69119517.0,"Change In Other Working Capital":-40732114.0,"Change In Other Current Liabilities":-29461607.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":3695871.0,"Change In Accrued Expense":3558221.0,"Change In Payable":137650.0,"Change In Account Payable":137650.0,"Change In Prepaid Assets":-1195110.0,"Change In Inventory":-157348.0,"Change In Receivables":-1269209.0,"Changes In Account Receivables":-1269209.0,"Other Non Cash Items":697413.0,"Stock Based Compensation":3547339.0,"Unrealized Gain Loss On Investment Securities":-957795.0,"Provisionand Write Offof Assets":199052.0,"Depreciation Amortization Depletion":1614760.0,"Depreciation And Amortization":1614760.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":0.0,"Gain Loss On Investment Securities":0.0,"Net Income From Continuing Operations":-4115406.0},"2025-06-30":{"Free Cash Flow":-23870578.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-53234.0,"Issuance Of Capital Stock":-745404.0,"Capital Expenditure":-648674.0,"Interest Paid Supplemental Data":1243.0,"End Cash Position":33842039.0,"Beginning Cash Position":126718693.0,"Changes In Cash":-92876654.0,"Financing Cash Flow":5298949.0,"Cash Flow From Continuing Financing Activities":5298948.0,"Net Other Financing Charges":6780144.0,"Proceeds From Stock Option Exercised":6707723.0,"Cash Dividends Paid":-610137.0,"Common Stock Dividend Paid":-610137.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Payments":null,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":-745404.0,"Common Stock Issuance":-745404.0,"Net Issuance Payments Of Debt":-53234.0,"Net Long Term Debt Issuance":-53234.0,"Long Term Debt Payments":-53234.0,"Investing Cash Flow":-74953700.0,"Cash Flow From Continuing Investing Activities":-74953699.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":-74305025.0,"Sale Of Investment":20750000.0,"Purchase Of Investment":-95055025.0,"Net PPE Purchase And Sale":-648674.0,"Purchase Of PPE":-648674.0,"Operating Cash Flow":-23221904.0,"Cash Flow From Continuing Operating Activities":-23221904.0,"Change In Working Capital":45235299.0,"Change In Other Working Capital":-1931567.0,"Change In Other Current Liabilities":55390796.0,"Change In Other Current Assets":-728727.0,"Change In Payables And Accrued Expense":-6799382.0,"Change In Accrued Expense":-6536892.0,"Change In Payable":-262490.0,"Change In Account Payable":-262490.0,"Change In Prepaid Assets":-456792.0,"Change In Inventory":242076.0,"Change In Receivables":-481105.0,"Changes In Account Receivables":-481105.0,"Other Non Cash Items":1488402.0,"Stock Based Compensation":3417685.0,"Unrealized Gain Loss On Investment Securities":500736.0,"Provisionand Write Offof Assets":-147810.0,"Depreciation Amortization Depletion":1459405.0,"Depreciation And Amortization":1459405.0,"Amortization Cash Flow":764190.0,"Amortization Of Intangibles":764190.0,"Depreciation":734590.0,"Operating Gains Losses":0.0,"Gain Loss On Investment Securities":0.0,"Net Income From Continuing Operations":-75175621.0},"2025-03-31":{"Free Cash Flow":-15766745.0,"Repurchase Of Capital Stock":-6330778.0,"Repayment Of Debt":-51761.0,"Issuance Of Capital Stock":148212079.0,"Capital Expenditure":-40786.0,"Interest Paid Supplemental Data":586.0,"End Cash Position":126718693.0,"Beginning Cash Position":24052887.0,"Changes In Cash":102665806.0,"Financing Cash Flow":147855388.0,"Cash Flow From Continuing Financing Activities":147855388.0,"Net Other Financing Charges":-6780143.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":-304930.0,"Common Stock Dividend Paid":-304930.0,"Net Preferred Stock Issuance":80742222.0,"Preferred Stock Payments":-6330778.0,"Preferred Stock Issuance":80742222.0,"Net Common Stock Issuance":67469857.0,"Common Stock Issuance":67469857.0,"Net Issuance Payments Of Debt":-51761.0,"Net Long Term Debt Issuance":-51761.0,"Long Term Debt Payments":-51761.0,"Investing Cash Flow":-29463622.0,"Cash Flow From Continuing Investing Activities":-29463623.0,"Net Other Investing Changes":1.0,"Net Investment Purchase And Sale":-29422837.0,"Sale Of Investment":7250000.0,"Purchase Of Investment":-36672837.0,"Net PPE Purchase And Sale":-40786.0,"Purchase Of PPE":-40786.0,"Operating Cash Flow":-15725959.0,"Cash Flow From Continuing Operating Activities":-15725959.0,"Change In Working Capital":-8724957.0,"Change In Other Working Capital":-118511.0,"Change In Other Current Liabilities":-11327954.0,"Change In Other Current Assets":-472398.0,"Change In Payables And Accrued Expense":4583228.0,"Change In Accrued Expense":4006055.0,"Change In Payable":577173.0,"Change In Account Payable":577173.0,"Change In Prepaid Assets":-758633.0,"Change In Inventory":-90331.0,"Change In Receivables":-540358.0,"Changes In Account Receivables":-540358.0,"Other Non Cash Items":889411.0,"Stock Based Compensation":1577109.0,"Unrealized Gain Loss On Investment Securities":-1585580.0,"Provisionand Write Offof Assets":-118266.0,"Depreciation Amortization Depletion":1540440.0,"Depreciation And Amortization":1540440.0,"Amortization Cash Flow":764190.0,"Amortization Of Intangibles":764190.0,"Depreciation":736875.0,"Operating Gains Losses":7928409.0,"Gain Loss On Investment Securities":7928409.0,"Net Income From Continuing Operations":-17232525.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest 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,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Preferred Stock Issuance":null,"Preferred Stock Payments":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":1635034.0,"Gain Loss On Investment Securities":1635034.0,"Net Income From Continuing Operations":null}}}