{"ticker":"NMTC","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":8615532.0,"Share Issued":8615532.0,"Total Debt":206973.0,"Tangible Book Value":5339847.0,"Invested Capital":5373636.0,"Working Capital":5714344.0,"Net Tangible Assets":5339847.0,"Capital Lease Obligations":206973.0,"Common Stock Equity":5373636.0,"Total Capitalization":5373636.0,"Total Equity Gross Minority Interest":5373636.0,"Stockholders Equity":5373636.0,"Retained Earnings":-82133346.0,"Additional Paid In Capital":87498366.0,"Capital Stock":8616.0,"Common Stock":8616.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2491322.0,"Total Non Current Liabilities Net Minority Interest":801868.0,"Derivative Product Liabilities":709507.0,"Long Term Debt And Capital Lease Obligation":92361.0,"Long Term Capital Lease Obligation":92361.0,"Current Liabilities":1689454.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":114612.0,"Current Capital Lease Obligation":114612.0,"Payables And Accrued Expenses":1574842.0,"Current Accrued Expenses":640646.0,"Payables":934196.0,"Accounts Payable":934196.0,"Total Assets":7864958.0,"Total Non Current Assets":461160.0,"Goodwill And Other Intangible Assets":33789.0,"Net PPE":427371.0,"Accumulated Depreciation":-913218.0,"Gross PPE":1340589.0,"Other Properties":196775.0,"Machinery Furniture Equipment":1143814.0,"Current Assets":7403798.0,"Current Deferred Assets":22920.0,"Prepaid Assets":283716.0,"Inventory":1866633.0,"Other Inventories":1085758.0,"Finished Goods":488561.0,"Work In Process":292314.0,"Receivables":2426518.0,"Accounts Receivable":2426518.0,"Cash Cash Equivalents And Short Term Investments":2804011.0,"Cash And Cash Equivalents":2804011.0},"2025-12-31":{"Ordinary Shares Number":8402191.0,"Share Issued":8402191.0,"Total Debt":237377.0,"Tangible Book Value":6362557.0,"Invested Capital":6401925.0,"Working Capital":6808633.0,"Net Tangible Assets":6362557.0,"Capital Lease Obligations":237377.0,"Common Stock Equity":6401925.0,"Total Capitalization":6401925.0,"Total Equity Gross Minority Interest":6401925.0,"Stockholders Equity":6401925.0,"Retained Earnings":-80047677.0,"Additional Paid In Capital":86399189.0,"Capital Stock":50413.0,"Common Stock":50413.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2175677.0,"Total Non Current Liabilities Net Minority Interest":917233.0,"Derivative Product Liabilities":806859.0,"Long Term Debt And Capital Lease Obligation":110374.0,"Long Term Capital Lease Obligation":110374.0,"Current Liabilities":1258444.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":127003.0,"Current Capital Lease Obligation":127003.0,"Payables And Accrued Expenses":1131441.0,"Current Accrued Expenses":579109.0,"Payables":552332.0,"Accounts Payable":552332.0,"Total Assets":8577602.0,"Total Non Current Assets":510525.0,"Goodwill And Other Intangible Assets":39368.0,"Net PPE":471157.0,"Accumulated Depreciation":-858768.0,"Gross PPE":1329925.0,"Other Properties":226251.0,"Machinery Furniture Equipment":1103674.0,"Current Assets":8067077.0,"Current Deferred Assets":22920.0,"Prepaid Assets":154527.0,"Inventory":1666147.0,"Other Inventories":1012694.0,"Finished Goods":518209.0,"Work In Process":135244.0,"Receivables":2661867.0,"Accounts Receivable":2661867.0,"Cash Cash Equivalents And Short Term Investments":3561616.0,"Cash And Cash Equivalents":3561616.0},"2025-09-30":{"Ordinary Shares Number":8334410.0,"Share Issued":8334410.0,"Total Debt":266806.0,"Tangible Book Value":7027576.0,"Invested Capital":7072522.0,"Working Capital":7923201.0,"Net Tangible Assets":7027576.0,"Capital Lease Obligations":266806.0,"Common Stock Equity":7072522.0,"Total Capitalization":7072522.0,"Total Equity Gross Minority Interest":7072522.0,"Stockholders Equity":7072522.0,"Retained Earnings":-78609787.0,"Additional Paid In Capital":85632303.0,"Capital Stock":50006.0,"Common Stock":50006.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3713125.0,"Total Non Current Liabilities Net Minority Interest":1410042.0,"Derivative Product Liabilities":1266894.0,"Long Term Debt And Capital Lease Obligation":143148.0,"Long Term Capital Lease Obligation":143148.0,"Current Liabilities":2303083.0,"Other Current Liabilities":1435.0,"Current Debt And Capital Lease Obligation":123658.0,"Current Capital Lease Obligation":123658.0,"Payables And Accrued Expenses":2177990.0,"Current Accrued Expenses":1167621.0,"Payables":1010369.0,"Accounts Payable":1010369.0,"Total Assets":10785647.0,"Total Non Current Assets":559363.0,"Goodwill And Other Intangible Assets":44946.0,"Net PPE":514417.0,"Accumulated Depreciation":-798823.0,"Gross PPE":1313240.0,"Other Properties":255195.0,"Machinery Furniture Equipment":1058045.0,"Current Assets":10226284.0,"Current Deferred Assets":22920.0,"Prepaid Assets":141372.0,"Inventory":2226805.0,"Other Inventories":871492.0,"Finished Goods":1225213.0,"Work In Process":130100.0,"Receivables":1264805.0,"Accounts Receivable":1264805.0,"Cash Cash Equivalents And Short Term Investments":6570382.0,"Cash And Cash Equivalents":6570382.0},"2025-06-30":{"Ordinary Shares Number":8304130.0,"Share Issued":8304130.0,"Total Debt":295717.0,"Tangible Book Value":8126928.0,"Invested Capital":8177453.0,"Working Capital":8744957.0,"Net Tangible Assets":8126928.0,"Capital Lease Obligations":295717.0,"Common Stock Equity":8177453.0,"Total Capitalization":8177453.0,"Total Equity Gross Minority Interest":8177453.0,"Stockholders Equity":8177453.0,"Retained Earnings":-76990566.0,"Additional Paid In Capital":85118194.0,"Capital Stock":49825.0,"Common Stock":49825.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2642028.0,"Total Non Current Liabilities Net Minority Interest":1216238.0,"Derivative Product Liabilities":1040894.0,"Long Term Debt And Capital Lease Obligation":175344.0,"Long Term Capital Lease Obligation":175344.0,"Current Liabilities":1425790.0,"Other Current Liabilities":3420.0,"Current Debt And Capital Lease Obligation":120373.0,"Current Capital Lease Obligation":120373.0,"Payables And Accrued Expenses":1301997.0,"Current Accrued Expenses":834263.0,"Payables":467734.0,"Accounts Payable":467734.0,"Total Assets":10819481.0,"Total Non Current Assets":648734.0,"Goodwill And Other Intangible Assets":50525.0,"Net PPE":598209.0,"Accumulated Depreciation":-740078.0,"Gross PPE":1338287.0,"Other Properties":283621.0,"Machinery Furniture Equipment":1054666.0,"Current Assets":10170747.0,"Current Deferred Assets":0.0,"Prepaid Assets":233363.0,"Inventory":1897701.0,"Other Inventories":793383.0,"Finished Goods":775950.0,"Work In Process":328368.0,"Receivables":0.0,"Accounts Receivable":0.0,"Cash Cash Equivalents And Short Term Investments":8039683.0,"Cash And Cash Equivalents":8039683.0},"2025-03-31":{"Ordinary Shares Number":5230921.0,"Share Issued":5230921.0,"Total Debt":311413.0,"Tangible Book Value":1069754.0,"Invested Capital":1125858.0,"Working Capital":1990741.0,"Net Tangible Assets":1069754.0,"Capital Lease Obligations":311413.0,"Common Stock Equity":1125858.0,"Total Capitalization":1125858.0,"Total Equity Gross Minority Interest":1125858.0,"Stockholders Equity":1125858.0,"Retained Earnings":-75489698.0,"Additional Paid In Capital":76584171.0,"Capital Stock":31385.0,"Common Stock":31385.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3330833.0,"Total Non Current Liabilities Net Minority Interest":1567492.0,"Derivative Product Liabilities":1360519.0,"Long Term Debt And Capital Lease Obligation":206973.0,"Long Term Capital Lease Obligation":206973.0,"Current Liabilities":1763341.0,"Other Current Liabilities":60583.0,"Current Debt And Capital Lease Obligation":104440.0,"Current Capital Lease Obligation":104440.0,"Payables And Accrued Expenses":1598318.0,"Current Accrued Expenses":687564.0,"Payables":910754.0,"Accounts Payable":910754.0,"Total Assets":4456691.0,"Total Non Current Assets":702609.0,"Goodwill And Other Intangible Assets":56104.0,"Net PPE":646505.0,"Accumulated Depreciation":-679063.0,"Gross PPE":1325568.0,"Other Properties":311652.0,"Machinery Furniture Equipment":1013916.0,"Current Assets":3754082.0,"Current Deferred Assets":72377.0,"Prepaid Assets":208067.0,"Inventory":1834607.0,"Other Inventories":959059.0,"Finished Goods":545671.0,"Work In Process":329877.0,"Receivables":318780.0,"Accounts Receivable":318780.0,"Cash Cash Equivalents And Short Term Investments":1320251.0,"Cash And Cash Equivalents":1320251.0},"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,"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,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Other Current Liabilities":258244.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Current Deferred Assets":null,"Prepaid Assets":null,"Inventory":null,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Receivables":null,"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":-2313722.0,"Total Unusual Items":-8271.0,"Total Unusual Items Excluding Goodwill":-8271.0,"Net Income From Continuing Operation Net Minority Interest":-2382022.0,"Reconciled Depreciation":60029.0,"Reconciled Cost Of Revenue":871786.0,"EBITDA":-2321993.0,"EBIT":-2382022.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Normalized Income":-2373751.0,"Net Income From Continuing And Discontinued Operation":-2382022.0,"Total Expenses":4259247.0,"Total Operating Income As Reported":-2397197.0,"Diluted Average Shares":8484925.0,"Basic Average Shares":8484925.0,"Diluted EPS":-0.280002,"Basic EPS":-0.280002,"Diluted NI Availto Com Stockholders":-2382022.0,"Net Income Common Stockholders":-2382022.0,"Net Income":-2382022.0,"Net Income Including Noncontrolling Interests":-2382022.0,"Net Income Continuous Operations":-2382022.0,"Tax Provision":0.0,"Pretax Income":-2382022.0,"Other Income Expense":15175.0,"Other Non Operating Income Expenses":23446.0,"Gain On Sale Of Security":-8271.0,"Net Non Operating Interest Income Expense":0.0,"Interest Expense Non Operating":0.0,"Operating Income":-2397197.0,"Operating Expense":3387461.0,"Other Operating Expenses":null,"Research And Development":1468090.0,"Selling General And Administration":1919371.0,"Gross Profit":990264.0,"Cost Of Revenue":871786.0,"Total Revenue":1862050.0,"Operating Revenue":1862050.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1595107.0,"Total Unusual Items":222740.0,"Total Unusual Items Excluding Goodwill":222740.0,"Net Income From Continuing Operation Net Minority Interest":-1437890.0,"Reconciled Depreciation":65523.0,"Reconciled Cost Of Revenue":1324807.0,"EBITDA":-1372367.0,"EBIT":-1437890.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Normalized Income":-1660630.0,"Net Income From Continuing And Discontinued Operation":-1437890.0,"Total Expenses":4599942.0,"Total Operating Income As Reported":-1707307.0,"Diluted Average Shares":8388525.0,"Basic Average Shares":8388525.0,"Diluted EPS":-0.18,"Basic EPS":-0.18,"Diluted NI Availto Com Stockholders":-1437890.0,"Net Income Common Stockholders":-1437890.0,"Net Income":-1437890.0,"Net Income Including Noncontrolling Interests":-1437890.0,"Net Income Continuous Operations":-1437890.0,"Tax Provision":0.0,"Pretax Income":-1437890.0,"Other Income Expense":269417.0,"Other Non Operating Income Expenses":46677.0,"Gain On Sale Of Security":222740.0,"Net Non Operating Interest Income Expense":0.0,"Interest Expense Non Operating":0.0,"Operating Income":-1707307.0,"Operating Expense":3275135.0,"Other Operating Expenses":null,"Research And Development":1389680.0,"Selling General And Administration":1885455.0,"Gross Profit":1567828.0,"Cost Of Revenue":1324807.0,"Total Revenue":2892635.0,"Operating Revenue":2892635.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1240146.0,"Total Unusual Items":-314751.0,"Total Unusual Items Excluding Goodwill":-314751.0,"Net Income From Continuing Operation Net Minority Interest":-1619221.0,"Reconciled Depreciation":64324.0,"Reconciled Cost Of Revenue":1212304.0,"EBITDA":-1554897.0,"EBIT":-1619221.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Normalized Income":-1304470.0,"Net Income From Continuing And Discontinued Operation":-1619221.0,"Total Expenses":4111989.0,"Total Operating Income As Reported":-1371064.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1619221.0,"Net Income Common Stockholders":-1619221.0,"Net Income":-1619221.0,"Net Income Including Noncontrolling Interests":-1619221.0,"Net Income Continuous Operations":-1619221.0,"Tax Provision":0.0,"Pretax Income":-1619221.0,"Other Income Expense":-248157.0,"Other Non Operating Income Expenses":66594.0,"Gain On Sale Of Security":-314751.0,"Net Non Operating Interest Income Expense":0.0,"Interest Expense Non Operating":0.0,"Operating Income":-1371064.0,"Operating Expense":2899685.0,"Other Operating Expenses":0.0,"Research And Development":1117986.0,"Selling General And Administration":1781699.0,"Gross Profit":1528621.0,"Cost Of Revenue":1212304.0,"Total Revenue":2740925.0,"Operating Revenue":2740925.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1744574.0,"Total Unusual Items":319625.0,"Total Unusual Items Excluding Goodwill":319625.0,"Net Income From Continuing Operation Net Minority Interest":-1500868.0,"Reconciled Depreciation":66594.0,"Reconciled Cost Of Revenue":781215.0,"EBITDA":-1424949.0,"EBIT":-1491543.0,"Net Interest Income":-9325.0,"Interest Expense":9325.0,"Normalized Income":-1820493.0,"Net Income From Continuing And Discontinued Operation":-1500868.0,"Total Expenses":3582650.0,"Total Operating Income As Reported":-1886600.0,"Diluted Average Shares":8100832.0,"Basic Average Shares":8100832.0,"Diluted EPS":-0.18,"Basic EPS":-0.18,"Diluted NI Availto Com Stockholders":-1500868.0,"Net Income Common Stockholders":-1500868.0,"Net Income":-1500868.0,"Net Income Including Noncontrolling Interests":-1500868.0,"Net Income Continuous Operations":-1500868.0,"Tax Provision":0.0,"Pretax Income":-1500868.0,"Other Income Expense":395057.0,"Other Non Operating Income Expenses":75432.0,"Gain On Sale Of Security":319625.0,"Net Non Operating Interest Income Expense":-9325.0,"Interest Expense Non Operating":9325.0,"Operating Income":-1886600.0,"Operating Expense":2801435.0,"Other Operating Expenses":null,"Research And Development":1182485.0,"Selling General And Administration":1618950.0,"Gross Profit":914835.0,"Cost Of Revenue":781215.0,"Total Revenue":1696050.0,"Operating Revenue":1696050.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2595324.0,"Total Unusual Items":390351.0,"Total Unusual Items Excluding Goodwill":390351.0,"Net Income From Continuing Operation Net Minority Interest":-2270607.0,"Reconciled Depreciation":65634.0,"Reconciled Cost Of Revenue":615489.0,"EBITDA":-2204973.0,"EBIT":-2270607.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Normalized Income":-2660958.0,"Net Income From Continuing And Discontinued Operation":-2270607.0,"Total Expenses":4066566.0,"Total Operating Income As Reported":-2680016.0,"Diluted Average Shares":5185297.0,"Basic Average Shares":5185297.0,"Diluted EPS":-0.42,"Basic EPS":-0.42,"Diluted NI Availto Com Stockholders":-2270607.0,"Net Income Common Stockholders":-2270607.0,"Net Income":-2270607.0,"Net Income Including Noncontrolling Interests":-2270607.0,"Net Income Continuous Operations":-2270607.0,"Tax Provision":0.0,"Pretax Income":-2270607.0,"Other Income Expense":409409.0,"Other Non Operating Income Expenses":19058.0,"Gain On Sale Of Security":390351.0,"Net Non Operating Interest Income Expense":0.0,"Interest Expense Non Operating":0.0,"Operating Income":-2680016.0,"Operating Expense":3451077.0,"Other Operating Expenses":null,"Research And Development":1510663.0,"Selling General And Administration":1940414.0,"Gross Profit":771061.0,"Cost Of Revenue":615489.0,"Total Revenue":1386550.0,"Operating Revenue":1386550.0},"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,"Total Operating Income As Reported":null,"Diluted Average Shares":5146735.0,"Basic Average Shares":5139587.0,"Diluted EPS":0.36,"Basic EPS":0.36,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":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,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":-3000000.0,"Research And Development":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1367227.0,"Repurchase Of Capital Stock":-60777.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-38516.0,"End Cash Position":2804011.0,"Beginning Cash Position":3561616.0,"Changes In Cash":-757605.0,"Financing Cash Flow":609622.0,"Cash Flow From Continuing Financing Activities":609622.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":-1.0,"Net Common Stock Issuance":609623.0,"Common Stock Payments":-60777.0,"Common Stock Issuance":null,"Investing Cash Flow":-38516.0,"Cash Flow From Continuing Investing Activities":-38516.0,"Net PPE Purchase And Sale":-38516.0,"Purchase Of PPE":-38516.0,"Operating Cash Flow":-1328711.0,"Cash Flow From Continuing Operating Activities":-1328711.0,"Change In Working Capital":613400.0,"Change In Payables And Accrued Expense":411373.0,"Change In Accrued Expense":31133.0,"Change In Payable":380240.0,"Change In Account Payable":380240.0,"Change In Prepaid Assets":-129189.0,"Change In Inventory":-433268.0,"Change In Receivables":764484.0,"Changes In Account Receivables":764484.0,"Other Non Cash Items":29476.0,"Stock Based Compensation":342135.0,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":60029.0,"Depreciation And Amortization":60029.0,"Amortization Cash Flow":5579.0,"Amortization Of Intangibles":5579.0,"Depreciation":54450.0,"Operating Gains Losses":8271.0,"Gain Loss On Investment Securities":8271.0,"Net Income From Continuing Operations":-2382022.0},"2025-12-31":{"Free Cash Flow":-3156589.0,"Repurchase Of Capital Stock":-3632.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-40754.0,"End Cash Position":3561616.0,"Beginning Cash Position":6570382.0,"Changes In Cash":-3008766.0,"Financing Cash Flow":147823.0,"Cash Flow From Continuing Financing Activities":147823.0,"Net Other Financing Charges":-22920.0,"Proceeds From Stock Option Exercised":174375.0,"Net Common Stock Issuance":-3632.0,"Common Stock Payments":-3632.0,"Common Stock Issuance":null,"Investing Cash Flow":-40754.0,"Cash Flow From Continuing Investing Activities":-40754.0,"Net PPE Purchase And Sale":-40754.0,"Purchase Of PPE":-40754.0,"Operating Cash Flow":-3115835.0,"Cash Flow From Continuing Operating Activities":-3115835.0,"Change In Working Capital":-1908927.0,"Change In Payables And Accrued Expense":-1059368.0,"Change In Accrued Expense":-619376.0,"Change In Payable":-439992.0,"Change In Account Payable":-439992.0,"Change In Prepaid Assets":-13155.0,"Change In Inventory":560658.0,"Change In Receivables":-1397062.0,"Changes In Account Receivables":-1397062.0,"Other Non Cash Items":28944.0,"Stock Based Compensation":359255.0,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":65523.0,"Depreciation And Amortization":65523.0,"Amortization Cash Flow":5578.0,"Amortization Of Intangibles":5578.0,"Depreciation":59945.0,"Operating Gains Losses":-222740.0,"Gain Loss On Investment Securities":-222740.0,"Net Income From Continuing Operations":-1437890.0},"2025-09-30":{"Free Cash Flow":-1536279.0,"Repurchase Of Capital Stock":-2771.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-10607.0,"End Cash Position":6570382.0,"Beginning Cash Position":8039683.0,"Changes In Cash":-1469301.0,"Financing Cash Flow":66978.0,"Cash Flow From Continuing Financing Activities":66978.0,"Net Other Financing Charges":-1.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":-2771.0,"Common Stock Payments":-2771.0,"Common Stock Issuance":0.0,"Investing Cash Flow":-10607.0,"Cash Flow From Continuing Investing Activities":-10607.0,"Net PPE Purchase And Sale":-10607.0,"Purchase Of PPE":-10607.0,"Operating Cash Flow":-1525672.0,"Cash Flow From Continuing Operating Activities":-1525672.0,"Change In Working Capital":-675012.0,"Change In Payables And Accrued Expense":829406.0,"Change In Accrued Expense":302463.0,"Change In Payable":526943.0,"Change In Account Payable":526943.0,"Change In Prepaid Assets":91991.0,"Change In Inventory":-331604.0,"Change In Receivables":-1264805.0,"Changes In Account Receivables":-1264805.0,"Other Non Cash Items":-756244.0,"Stock Based Compensation":358560.0,"Provisionand Write Offof Assets":2500.0,"Depreciation Amortization Depletion":64324.0,"Depreciation And Amortization":64324.0,"Amortization Cash Flow":5579.0,"Amortization Of Intangibles":5579.0,"Depreciation":58745.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":-1619221.0},"2025-06-30":{"Free Cash Flow":-1507053.0,"Repurchase Of Capital Stock":-3474.0,"Issuance Of Capital Stock":9200000.0,"Capital Expenditure":-43548.0,"End Cash Position":8039683.0,"Beginning Cash Position":1320251.0,"Changes In Cash":6719432.0,"Financing Cash Flow":8226485.0,"Cash Flow From Continuing Financing Activities":8226485.0,"Net Other Financing Charges":-970041.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":9196526.0,"Common Stock Payments":-3474.0,"Common Stock Issuance":9200000.0,"Investing Cash Flow":-43548.0,"Cash Flow From Continuing Investing Activities":-43548.0,"Net PPE Purchase And Sale":-43548.0,"Purchase Of PPE":-43548.0,"Operating Cash Flow":-1463505.0,"Cash Flow From Continuing Operating Activities":-1463505.0,"Change In Working Capital":-71116.0,"Change In Payables And Accrued Expense":-294006.0,"Change In Accrued Expense":73839.0,"Change In Payable":-367845.0,"Change In Account Payable":-367845.0,"Change In Prepaid Assets":-25296.0,"Change In Inventory":-70594.0,"Change In Receivables":318780.0,"Changes In Account Receivables":318780.0,"Other Non Cash Items":37356.0,"Stock Based Compensation":316654.0,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":66594.0,"Depreciation And Amortization":66594.0,"Amortization Cash Flow":5579.0,"Amortization Of Intangibles":5579.0,"Depreciation":61015.0,"Operating Gains Losses":-319625.0,"Gain Loss On Investment Securities":-319625.0,"Net Income From Continuing Operations":-1500868.0},"2025-03-31":{"Free Cash Flow":-59315.0,"Repurchase Of Capital Stock":-107105.0,"Issuance Of Capital Stock":414037.0,"Capital Expenditure":-3171.0,"End Cash Position":1320251.0,"Beginning Cash Position":1134350.0,"Changes In Cash":185901.0,"Financing Cash Flow":245216.0,"Cash Flow From Continuing Financing Activities":245216.0,"Net Other Financing Charges":-61716.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":306932.0,"Common Stock Payments":-107105.0,"Common Stock Issuance":414037.0,"Investing Cash Flow":-3171.0,"Cash Flow From Continuing Investing Activities":-3171.0,"Net PPE Purchase And Sale":-3171.0,"Purchase Of PPE":-3171.0,"Operating Cash Flow":-56144.0,"Cash Flow From Continuing Operating Activities":-56144.0,"Change In Working Capital":2261391.0,"Change In Payables And Accrued Expense":128372.0,"Change In Accrued Expense":32548.0,"Change In Payable":95824.0,"Change In Account Payable":95824.0,"Change In Prepaid Assets":-13368.0,"Change In Inventory":96254.0,"Change In Receivables":2050133.0,"Changes In Account Receivables":2050133.0,"Other Non Cash Items":27619.0,"Stock Based Compensation":250170.0,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":65634.0,"Depreciation And Amortization":65634.0,"Amortization Cash Flow":5579.0,"Amortization Of Intangibles":5579.0,"Depreciation":60055.0,"Operating Gains Losses":-390351.0,"Gain Loss On Investment Securities":-390351.0,"Net Income From Continuing Operations":-2270607.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In 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":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":-389445.0,"Gain Loss On Investment Securities":-389445.0,"Net Income From Continuing Operations":null}}}