{"ticker":"NUAIW","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":174358.0,"Ordinary Shares Number":61255938.0,"Share Issued":61430296.0,"Net Debt":50311665.0,"Total Debt":52536436.0,"Tangible Book Value":10098363.0,"Invested Capital":62634799.0,"Working Capital":-57951239.0,"Net Tangible Assets":10098363.0,"Capital Lease Obligations":null,"Common Stock Equity":10098363.0,"Total Capitalization":10098363.0,"Total Equity Gross Minority Interest":10098363.0,"Stockholders Equity":10098363.0,"Treasury Stock":17.0,"Retained Earnings":-52349930.0,"Additional Paid In Capital":62442164.0,"Capital Stock":6146.0,"Common Stock":6146.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":76386162.0,"Total Non Current Liabilities Net Minority Interest":12127122.0,"Derivative Product Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":12127122.0,"Current Liabilities":64259040.0,"Other Current Liabilities":1254158.0,"Current Debt And Capital Lease Obligation":52536436.0,"Current Capital Lease Obligation":null,"Current Debt":52536436.0,"Other Current Borrowings":49188936.0,"Current Notes Payable":3347500.0,"Current Provisions":500000.0,"Payables And Accrued Expenses":9968446.0,"Current Accrued Expenses":2207647.0,"Payables":7760799.0,"Other Payable":788587.0,"Dueto Related Parties Current":5000000.0,"Total Tax Payable":1428307.0,"Accounts Payable":543905.0,"Total Assets":86484525.0,"Total Non Current Assets":80176724.0,"Non Current Prepaid Assets":60000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":null,"Investments And Advances":0.0,"Long Term Equity Investment":0.0,"Investmentsin Joint Venturesat Cost":0.0,"Net PPE":80116724.0,"Accumulated Depreciation":-5784850.0,"Gross PPE":85901574.0,"Leases":23006.0,"Construction In Progress":6406052.0,"Other Properties":3379349.0,"Machinery Furniture Equipment":54425.0,"Land And Improvements":76038742.0,"Current Assets":6307801.0,"Other Current Assets":1075195.0,"Current Deferred Assets":null,"Restricted Cash":1396295.0,"Prepaid Assets":null,"Receivables":1611540.0,"Receivables Adjustments Allowances":-213851.0,"Other Receivables":139727.0,"Duefrom Related Parties Current":0.0,"Accounts Receivable":1685664.0,"Cash Cash Equivalents And Short Term Investments":2224771.0,"Cash And Cash Equivalents":2224771.0,"Cash Financial":2224771.0},"2025-12-31":{"Treasury Shares Number":174358.0,"Ordinary Shares Number":53449171.0,"Share Issued":53623529.0,"Net Debt":null,"Total Debt":null,"Tangible Book Value":-2609297.0,"Invested Capital":-2609297.0,"Working Capital":2545098.0,"Net Tangible Assets":-2609297.0,"Capital Lease Obligations":null,"Common Stock Equity":-2609297.0,"Total Capitalization":-2609297.0,"Total Equity Gross Minority Interest":-2609297.0,"Stockholders Equity":-2609297.0,"Treasury Stock":17.0,"Retained Earnings":-43358043.0,"Additional Paid In Capital":40743397.0,"Capital Stock":5366.0,"Common Stock":5366.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":16746170.0,"Total Non Current Liabilities Net Minority Interest":12319132.0,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":12319132.0,"Current Liabilities":4427038.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":null,"Current Provisions":null,"Payables And Accrued Expenses":4427038.0,"Current Accrued Expenses":691159.0,"Payables":3735879.0,"Other Payable":831969.0,"Dueto Related Parties Current":165000.0,"Total Tax Payable":2202952.0,"Accounts Payable":535958.0,"Total Assets":14136873.0,"Total Non Current Assets":7164737.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":0.0,"Investments And Advances":3631005.0,"Long Term Equity Investment":3631005.0,"Investmentsin Joint Venturesat Cost":3631005.0,"Net PPE":3533732.0,"Accumulated Depreciation":-18933389.0,"Gross PPE":22467121.0,"Leases":23006.0,"Construction In Progress":5330236.0,"Other Properties":107347.0,"Machinery Furniture Equipment":52121.0,"Land And Improvements":null,"Current Assets":6972136.0,"Other Current Assets":9987.0,"Current Deferred Assets":null,"Restricted Cash":1384708.0,"Prepaid Assets":881713.0,"Receivables":3493000.0,"Receivables Adjustments Allowances":-213851.0,"Other Receivables":140465.0,"Duefrom Related Parties Current":2551932.0,"Accounts Receivable":1014454.0,"Cash Cash Equivalents And Short Term Investments":1202728.0,"Cash And Cash Equivalents":1202728.0,"Cash Financial":1202728.0},"2025-09-30":{"Treasury Shares Number":174358.0,"Ordinary Shares Number":52954171.0,"Share Issued":53128529.0,"Net Debt":null,"Total Debt":3727569.0,"Tangible Book Value":12940969.0,"Invested Capital":16668538.0,"Working Capital":8944481.0,"Net Tangible Assets":12940969.0,"Capital Lease Obligations":null,"Common Stock Equity":12940969.0,"Total Capitalization":12940969.0,"Total Equity Gross Minority Interest":12940969.0,"Stockholders Equity":12940969.0,"Treasury Stock":17.0,"Retained Earnings":-26481672.0,"Additional Paid In Capital":39417342.0,"Capital Stock":5316.0,"Common Stock":5316.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":10486922.0,"Total Non Current Liabilities Net Minority Interest":2362860.0,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":2362860.0,"Current Liabilities":8124062.0,"Other Current Liabilities":24007.0,"Current Debt And Capital Lease Obligation":3727569.0,"Current Capital Lease Obligation":null,"Current Debt":3727569.0,"Other Current Borrowings":3727569.0,"Current Notes Payable":null,"Current Provisions":null,"Payables And Accrued Expenses":4372486.0,"Current Accrued Expenses":1180255.0,"Payables":3192231.0,"Other Payable":726816.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":2162030.0,"Accounts Payable":303385.0,"Total Assets":23427891.0,"Total Non Current Assets":6359348.0,"Non Current Prepaid Assets":180000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":6998.0,"Investments And Advances":783195.0,"Long Term Equity Investment":783195.0,"Investmentsin Joint Venturesat Cost":783195.0,"Net PPE":5389155.0,"Accumulated Depreciation":-6681626.0,"Gross PPE":12070781.0,"Leases":23006.0,"Construction In Progress":4955236.0,"Other Properties":107347.0,"Machinery Furniture Equipment":52121.0,"Land And Improvements":null,"Current Assets":17068543.0,"Other Current Assets":9986.0,"Current Deferred Assets":null,"Restricted Cash":1372916.0,"Prepaid Assets":576126.0,"Receivables":945016.0,"Receivables Adjustments Allowances":-69979.0,"Other Receivables":126526.0,"Duefrom Related Parties Current":null,"Accounts Receivable":888469.0,"Cash Cash Equivalents And Short Term Investments":14164499.0,"Cash And Cash Equivalents":14164499.0,"Cash Financial":14164499.0},"2025-06-30":{"Treasury Shares Number":174358.0,"Ordinary Shares Number":25482270.0,"Share Issued":25656628.0,"Net Debt":2361232.0,"Total Debt":7561057.0,"Tangible Book Value":-137384.0,"Invested Capital":7423673.0,"Working Capital":-3384529.0,"Net Tangible Assets":-137384.0,"Capital Lease Obligations":null,"Common Stock Equity":-137384.0,"Total Capitalization":-137384.0,"Total Equity Gross Minority Interest":-137384.0,"Stockholders Equity":-137384.0,"Treasury Stock":17.0,"Retained Earnings":-20698499.0,"Additional Paid In Capital":20558565.0,"Capital Stock":2567.0,"Common Stock":2567.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":13951943.0,"Total Non Current Liabilities Net Minority Interest":2307928.0,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":2307928.0,"Current Liabilities":11644015.0,"Other Current Liabilities":480490.0,"Current Debt And Capital Lease Obligation":7561057.0,"Current Capital Lease Obligation":null,"Current Debt":7561057.0,"Other Current Borrowings":7561057.0,"Current Notes Payable":null,"Current Provisions":null,"Payables And Accrued Expenses":3602468.0,"Current Accrued Expenses":486590.0,"Payables":3115878.0,"Other Payable":778284.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":2121107.0,"Accounts Payable":216487.0,"Total Assets":13814559.0,"Total Non Current Assets":5555073.0,"Non Current Prepaid Assets":240000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":158255.0,"Investments And Advances":75000.0,"Long Term Equity Investment":75000.0,"Investmentsin Joint Venturesat Cost":75000.0,"Net PPE":5081818.0,"Accumulated Depreciation":-6500462.0,"Gross PPE":11582280.0,"Leases":23005.0,"Construction In Progress":4466736.0,"Other Properties":107347.0,"Machinery Furniture Equipment":52121.0,"Land And Improvements":null,"Current Assets":8259486.0,"Other Current Assets":9986.0,"Current Deferred Assets":null,"Restricted Cash":1360117.0,"Prepaid Assets":720100.0,"Receivables":969458.0,"Receivables Adjustments Allowances":null,"Other Receivables":122311.0,"Duefrom Related Parties Current":null,"Accounts Receivable":847147.0,"Cash Cash Equivalents And Short Term Investments":5199825.0,"Cash And Cash Equivalents":5199825.0,"Cash Financial":null},"2025-03-31":{"Treasury Shares Number":174358.0,"Ordinary Shares Number":13950794.0,"Share Issued":14125152.0,"Net Debt":5647039.0,"Total Debt":6680635.0,"Tangible Book Value":-2746901.0,"Invested Capital":3933734.0,"Working Capital":-4231795.0,"Net Tangible Assets":-2746901.0,"Capital Lease Obligations":null,"Common Stock Equity":-2746901.0,"Total Capitalization":-1049290.0,"Total Equity Gross Minority Interest":-2746901.0,"Stockholders Equity":-2746901.0,"Treasury Stock":17.0,"Retained Earnings":-17092495.0,"Additional Paid In Capital":14344197.0,"Capital Stock":1414.0,"Common Stock":1414.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":12674841.0,"Total Non Current Liabilities Net Minority Interest":3950607.0,"Derivative Product Liabilities":0.0,"Long Term Debt And Capital Lease Obligation":1697611.0,"Long Term Debt":1697611.0,"Long Term Provisions":2252996.0,"Current Liabilities":8724234.0,"Other Current Liabilities":387701.0,"Current Debt And Capital Lease Obligation":4983024.0,"Current Capital Lease Obligation":null,"Current Debt":4983024.0,"Other Current Borrowings":4983024.0,"Current Notes Payable":null,"Current Provisions":null,"Payables And Accrued Expenses":3353509.0,"Current Accrued Expenses":404231.0,"Payables":2949278.0,"Other Payable":808050.0,"Dueto Related Parties Current":15539.0,"Total Tax Payable":1750287.0,"Accounts Payable":375402.0,"Total Assets":9927940.0,"Total Non Current Assets":5435501.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":1596.0,"Investments And Advances":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Net PPE":5433905.0,"Accumulated Depreciation":-6323376.0,"Gross PPE":11757281.0,"Leases":23006.0,"Construction In Progress":4341736.0,"Other Properties":107347.0,"Machinery Furniture Equipment":52121.0,"Land And Improvements":null,"Current Assets":4492439.0,"Other Current Assets":59986.0,"Current Deferred Assets":null,"Restricted Cash":1349169.0,"Prepaid Assets":877515.0,"Receivables":1172173.0,"Receivables Adjustments Allowances":null,"Other Receivables":116980.0,"Duefrom Related Parties Current":null,"Accounts Receivable":1055193.0,"Cash Cash Equivalents And Short Term Investments":1033596.0,"Cash And Cash Equivalents":1033596.0,"Cash Financial":null},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":3397791.0,"Total Debt":4451535.0,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":0.0,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":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,"Derivative Product Liabilities":309181.0,"Long Term Debt And Capital Lease Obligation":2217823.0,"Long Term Debt":2217823.0,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":443431.0,"Current Debt And Capital Lease Obligation":2233712.0,"Current Capital Lease Obligation":0.0,"Current Debt":2233712.0,"Other Current Borrowings":2233712.0,"Current Notes Payable":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":null,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Financial Assets":16999.0,"Investments And Advances":0.0,"Long Term Equity Investment":0.0,"Investmentsin Joint Venturesat Cost":0.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":0.0,"Restricted Cash":null,"Prepaid Assets":957190.0,"Receivables":null,"Receivables Adjustments Allowances":0.0,"Other Receivables":null,"Duefrom Related Parties Current":0.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":1053744.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-6846501.0,"Total Unusual Items":-62306.0,"Total Unusual Items Excluding Goodwill":-62306.0,"Net Income From Continuing Operation Net Minority Interest":-8991887.0,"Reconciled Depreciation":374860.0,"EBITDA":-6908807.0,"EBIT":-7283667.0,"Net Interest Income":-1696634.0,"Interest Expense":1708220.0,"Interest Income":11586.0,"Normalized Income":-8929581.0,"Net Income From Continuing And Discontinued Operation":-8991887.0,"Total Expenses":8035300.0,"Rent Expense Supplemental":296053.0,"Total Operating Income As Reported":-7607947.0,"Diluted NI Availto Com Stockholders":-8991887.0,"Net Income Common Stockholders":-8991887.0,"Net Income":-8991887.0,"Net Income Including Noncontrolling Interests":-8991887.0,"Net Income Continuous Operations":-8991887.0,"Tax Provision":0.0,"Pretax Income":-8991887.0,"Other Income Expense":-62306.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-375000.0,"Write Off":375000.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":312694.0,"Net Non Operating Interest Income Expense":-1696634.0,"Interest Expense Non Operating":1708220.0,"Interest Income Non Operating":11586.0,"Operating Income":-7232947.0,"Operating Expense":8035300.0,"Depreciation Amortization Depletion Income Statement":374860.0,"Selling General And Administration":7660440.0,"General And Administrative Expense":7660440.0,"Other Gand A":7364387.0,"Rent And Landing Fees":296053.0,"Total Revenue":802353.0,"Operating Revenue":802353.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4014743.0,"Total Unusual Items":-12622638.0,"Total Unusual Items Excluding Goodwill":-12622638.0,"Net Income From Continuing Operation Net Minority Interest":-16876371.0,"Reconciled Depreciation":244056.0,"EBITDA":-16637381.0,"EBIT":-16881437.0,"Net Interest Income":101680.0,"Interest Expense":-5066.0,"Interest Income":96614.0,"Normalized Income":-4253733.0,"Net Income From Continuing And Discontinued Operation":-16876371.0,"Total Expenses":4494262.0,"Rent Expense Supplemental":251002.0,"Total Operating Income As Reported":-16366481.0,"Diluted NI Availto Com Stockholders":-16876371.0,"Net Income Common Stockholders":-16876371.0,"Net Income":-16876371.0,"Net Income Including Noncontrolling Interests":-16876371.0,"Net Income Continuous Operations":-16876371.0,"Tax Provision":0.0,"Pretax Income":-16876371.0,"Other Income Expense":-12674209.0,"Other Non Operating Income Expenses":860.0,"Special Income Charges":null,"Write Off":null,"Earnings From Equity Interest":-52431.0,"Gain On Sale Of Security":17009.0,"Net Non Operating Interest Income Expense":101680.0,"Interest Expense Non Operating":-5066.0,"Interest Income Non Operating":96614.0,"Operating Income":-4303842.0,"Operating Expense":4494262.0,"Depreciation Amortization Depletion Income Statement":244056.0,"Selling General And Administration":4250206.0,"General And Administrative Expense":4250206.0,"Other Gand A":3999204.0,"Rent And Landing Fees":251002.0,"Total Revenue":190420.0,"Operating Revenue":190420.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4021969.0,"Total Unusual Items":305226.0,"Total Unusual Items Excluding Goodwill":305226.0,"Net Income From Continuing Operation Net Minority Interest":-5783173.0,"Reconciled Depreciation":236096.0,"EBITDA":-3716743.0,"EBIT":-3952839.0,"Net Interest Income":-1817535.0,"Interest Expense":1830334.0,"Interest Income":12799.0,"Normalized Income":-6088399.0,"Net Income From Continuing And Discontinued Operation":-5783173.0,"Total Expenses":4363297.0,"Rent Expense Supplemental":408716.0,"Total Operating Income As Reported":-4203886.0,"Diluted NI Availto Com Stockholders":-5783173.0,"Net Income Common Stockholders":-5783173.0,"Net Income":-5783173.0,"Net Income Including Noncontrolling Interests":-5783173.0,"Net Income Continuous Operations":-5783173.0,"Tax Provision":0.0,"Pretax Income":-5783173.0,"Other Income Expense":238248.0,"Other Non Operating Income Expenses":-173.0,"Special Income Charges":null,"Write Off":null,"Earnings From Equity Interest":-66805.0,"Gain On Sale Of Security":305226.0,"Net Non Operating Interest Income Expense":-1817535.0,"Interest Expense Non Operating":1830334.0,"Interest Income Non Operating":12799.0,"Operating Income":-4203886.0,"Operating Expense":4363297.0,"Depreciation Amortization Depletion Income Statement":236096.0,"Selling General And Administration":4127201.0,"General And Administrative Expense":4127201.0,"Other Gand A":3718485.0,"Rent And Landing Fees":408716.0,"Total Revenue":159411.0,"Operating Revenue":159411.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1915385.0,"Total Unusual Items":57385.0,"Total Unusual Items Excluding Goodwill":57385.0,"Net Income From Continuing Operation Net Minority Interest":-3606004.0,"Reconciled Depreciation":232018.0,"EBITDA":-1858000.0,"EBIT":-2090018.0,"Net Interest Income":-1505038.0,"Interest Expense":1515986.0,"Interest Income":10948.0,"Normalized Income":-3663389.0,"Net Income From Continuing And Discontinued Operation":-3606004.0,"Total Expenses":2072923.0,"Rent Expense Supplemental":308385.0,"Total Operating Income As Reported":-1863809.0,"Diluted NI Availto Com Stockholders":-3606004.0,"Net Income Common Stockholders":-3606004.0,"Net Income":-3606004.0,"Net Income Including Noncontrolling Interests":-3606004.0,"Net Income Continuous Operations":-3606004.0,"Tax Provision":0.0,"Pretax Income":-3606004.0,"Other Income Expense":-237157.0,"Other Non Operating Income Expenses":-294542.0,"Special Income Charges":null,"Write Off":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":57385.0,"Net Non Operating Interest Income Expense":-1505038.0,"Interest Expense Non Operating":1515986.0,"Interest Income Non Operating":10948.0,"Operating Income":-1863809.0,"Operating Expense":2072923.0,"Depreciation Amortization Depletion Income Statement":232018.0,"Selling General And Administration":1840905.0,"General And Administrative Expense":1840905.0,"Other Gand A":1532520.0,"Rent And Landing Fees":308385.0,"Total Revenue":209114.0,"Operating Revenue":209114.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1855299.0,"Total Unusual Items":175574.0,"Total Unusual Items Excluding Goodwill":175574.0,"Net Income From Continuing Operation Net Minority Interest":-3320256.0,"Reconciled Depreciation":198409.0,"EBITDA":-1679725.0,"EBIT":-1878134.0,"Net Interest Income":-1426742.0,"Interest Expense":1442122.0,"Interest Income":15380.0,"Normalized Income":-3495830.0,"Net Income From Continuing And Discontinued Operation":-3320256.0,"Total Expenses":2395543.0,"Rent Expense Supplemental":260480.0,"Total Operating Income As Reported":-2069088.0,"Diluted NI Availto Com Stockholders":-3320256.0,"Net Income Common Stockholders":-3320256.0,"Net Income":-3320256.0,"Net Income Including Noncontrolling Interests":-3320256.0,"Net Income Continuous Operations":-3320256.0,"Tax Provision":0.0,"Pretax Income":-3320256.0,"Other Income Expense":175574.0,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Write Off":0.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":175574.0,"Net Non Operating Interest Income Expense":-1426742.0,"Interest Expense Non Operating":1442122.0,"Interest Income Non Operating":15380.0,"Operating Income":-2069088.0,"Operating Expense":2395543.0,"Depreciation Amortization Depletion Income Statement":198409.0,"Selling General And Administration":2197134.0,"General And Administrative Expense":2197134.0,"Other Gand A":1936654.0,"Rent And Landing Fees":260480.0,"Total Revenue":326455.0,"Operating Revenue":326455.0},"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,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Rent Expense Supplemental":null,"Total Operating Income As Reported":null,"Diluted 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":66799.0,"Special Income Charges":null,"Write Off":null,"Earnings From Equity Interest":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,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Rent And Landing Fees":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-8058504.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1661050.0,"Interest Paid Supplemental Data":64356.0,"End Cash Position":2224771.0,"Beginning Cash Position":1202728.0,"Changes In Cash":1022043.0,"Financing Cash Flow":13899932.0,"Cash Flow From Continuing Financing Activities":13899932.0,"Net Other Financing Charges":2551932.0,"Proceeds From Stock Option Exercised":11348000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-6480435.0,"Cash Flow From Continuing Investing Activities":-6480435.0,"Net Business Purchase And Sale":-4819385.0,"Purchase Of Business":-4819385.0,"Net Intangibles Purchase And Sale":-375000.0,"Purchase Of Intangibles":-375000.0,"Net PPE Purchase And Sale":-1286050.0,"Purchase Of PPE":-1286050.0,"Operating Cash Flow":-6397454.0,"Cash Flow From Continuing Operating Activities":-6397454.0,"Change In Working Capital":-219831.0,"Change In Other Current Liabilities":5502.0,"Change In Payables And Accrued Expense":568635.0,"Change In Accrued Expense":1452978.0,"Change In Payable":-884343.0,"Change In Account Payable":55302.0,"Change In Tax Payable":-774645.0,"Change In Income Tax Payable":-774645.0,"Change In Prepaid Assets":-123496.0,"Change In Receivables":-670472.0,"Changes In Account Receivables":-670472.0,"Other Non Cash Items":647960.0,"Stock Based Compensation":1729138.0,"Asset Impairment Charge":375000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":374860.0,"Depletion":null,"Operating Gains Losses":-312694.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-312694.0,"Net Income From Continuing Operations":-8991887.0},"2025-12-31":{"Free Cash Flow":-4892927.0,"Repayment Of Debt":-6547373.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":1326106.0,"Capital Expenditure":-375000.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":1202728.0,"Beginning Cash Position":14164499.0,"Changes In Cash":-12961771.0,"Financing Cash Flow":-5221267.0,"Cash Flow From Continuing Financing Activities":-5221267.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":1326106.0,"Common Stock Issuance":1326106.0,"Net Issuance Payments Of Debt":-6547373.0,"Net Long Term Debt Issuance":-6547373.0,"Long Term Debt Payments":-6547373.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-3222577.0,"Cash Flow From Continuing Investing Activities":-3222577.0,"Net Business Purchase And Sale":-2847577.0,"Purchase Of Business":-2847577.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-375000.0,"Purchase Of PPE":-375000.0,"Operating Cash Flow":-4517927.0,"Cash Flow From Continuing Operating Activities":-4517927.0,"Change In Working Capital":-495960.0,"Change In Other Current Liabilities":84591.0,"Change In Payables And Accrued Expense":-195039.0,"Change In Accrued Expense":-514096.0,"Change In Payable":319057.0,"Change In Account Payable":253135.0,"Change In Tax Payable":40922.0,"Change In Income Tax Payable":40922.0,"Change In Prepaid Assets":-245588.0,"Change In Receivables":-139924.0,"Changes In Account Receivables":-139924.0,"Other Non Cash Items":-320928.0,"Stock Based Compensation":164999.0,"Asset Impairment Charge":11992660.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":244056.0,"Depletion":244056.0,"Operating Gains Losses":373958.0,"Earnings Losses From Equity Investments":-186041.0,"Gain Loss On Investment Securities":-17009.0,"Net Income From Continuing Operations":-16876371.0},"2025-09-30":{"Free Cash Flow":-2990199.0,"Repayment Of Debt":-1083333.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":13813206.0,"Capital Expenditure":-488501.0,"Interest Paid Supplemental Data":232979.0,"End Cash Position":14164499.0,"Beginning Cash Position":5199825.0,"Changes In Cash":8964674.0,"Financing Cash Flow":12729873.0,"Cash Flow From Continuing Financing Activities":12729873.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":13813206.0,"Common Stock Issuance":13813206.0,"Net Issuance Payments Of Debt":-1083333.0,"Net Long Term Debt Issuance":-1083333.0,"Long Term Debt Payments":-1083333.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-1263501.0,"Cash Flow From Continuing Investing Activities":-1263501.0,"Net Business Purchase And Sale":-775000.0,"Purchase Of Business":-775000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-488501.0,"Purchase Of PPE":-488501.0,"Operating Cash Flow":-2501698.0,"Cash Flow From Continuing Operating Activities":-2501698.0,"Change In Working Capital":1033444.0,"Change In Other Current Liabilities":-46408.0,"Change In Payables And Accrued Expense":958057.0,"Change In Accrued Expense":835296.0,"Change In Payable":122761.0,"Change In Account Payable":81838.0,"Change In Tax Payable":40923.0,"Change In Income Tax Payable":40923.0,"Change In Prepaid Assets":203975.0,"Change In Receivables":-82180.0,"Changes In Account Receivables":-108508.0,"Other Non Cash Items":1306734.0,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":236096.0,"Depletion":null,"Operating Gains Losses":-238421.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-305226.0,"Net Income From Continuing Operations":-5783173.0},"2025-06-30":{"Free Cash Flow":-1974292.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":6215521.0,"Capital Expenditure":-124999.0,"Interest Paid Supplemental Data":202238.0,"End Cash Position":5199825.0,"Beginning Cash Position":1033596.0,"Changes In Cash":4166229.0,"Financing Cash Flow":6215521.0,"Cash Flow From Continuing Financing Activities":6215521.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":6215521.0,"Common Stock Issuance":6215521.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-199999.0,"Cash Flow From Continuing Investing Activities":-199999.0,"Net Business Purchase And Sale":-75000.0,"Purchase Of Business":-75000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-124999.0,"Purchase Of PPE":-124999.0,"Operating Cash Flow":-1849293.0,"Cash Flow From Continuing Operating Activities":-1849293.0,"Change In Working Capital":338633.0,"Change In Other Current Liabilities":-9153.0,"Change In Payables And Accrued Expense":-96016.0,"Change In Accrued Expense":-265284.0,"Change In Payable":169268.0,"Change In Account Payable":-186013.0,"Change In Tax Payable":370820.0,"Change In Income Tax Payable":370820.0,"Change In Prepaid Assets":267415.0,"Change In Receivables":176387.0,"Changes In Account Receivables":202715.0,"Other Non Cash Items":1243445.0,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":232018.0,"Depletion":null,"Operating Gains Losses":-57385.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-57385.0,"Net Income From Continuing Operations":-3606004.0},"2025-03-31":{"Free Cash Flow":-3507741.0,"Repayment Of Debt":-1416667.0,"Issuance Of Debt":2790000.0,"Issuance Of Capital Stock":2198443.0,"Capital Expenditure":-677547.0,"Interest Paid Supplemental Data":260093.0,"End Cash Position":1033596.0,"Beginning Cash Position":1053744.0,"Changes In Cash":-20148.0,"Financing Cash Flow":3487593.0,"Cash Flow From Continuing Financing Activities":3487593.0,"Net Other Financing Charges":-84183.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":2198443.0,"Common Stock Issuance":2198443.0,"Net Issuance Payments Of Debt":1373333.0,"Net Long Term Debt Issuance":1373333.0,"Long Term Debt Payments":-1416667.0,"Long Term Debt Issuance":2790000.0,"Investing Cash Flow":-677547.0,"Cash Flow From Continuing Investing Activities":-677547.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":0.0,"Purchase Of Intangibles":0.0,"Net PPE Purchase And Sale":-677547.0,"Purchase Of PPE":-677547.0,"Operating Cash Flow":-2830194.0,"Cash Flow From Continuing Operating Activities":-2830194.0,"Change In Working Capital":-720355.0,"Change In Other Current Liabilities":14133.0,"Change In Payables And Accrued Expense":-503294.0,"Change In Accrued Expense":84905.0,"Change In Payable":-588199.0,"Change In Account Payable":-602384.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Prepaid Assets":89675.0,"Change In Receivables":-320869.0,"Changes In Account Receivables":-320869.0,"Other Non Cash Items":1187582.0,"Stock Based Compensation":0.0,"Asset Impairment Charge":0.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":198409.0,"Depletion":null,"Operating Gains Losses":-175574.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-175574.0,"Net Income From Continuing Operations":-3320256.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance 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,"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,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":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 Current Liabilities":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":6893705.0,"Asset Impairment Charge":null,"Deferred Tax":1657332.0,"Deferred Income Tax":1657332.0,"Depreciation Amortization Depletion":null,"Depletion":197466.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}