{"ticker":"NXL","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":20581646.0,"Share Issued":20581646.0,"Total Debt":null,"Tangible Book Value":2526959.0,"Invested Capital":2886269.0,"Working Capital":2481790.0,"Net Tangible Assets":2526959.0,"Capital Lease Obligations":null,"Common Stock Equity":2886269.0,"Total Capitalization":2886269.0,"Total Equity Gross Minority Interest":2886269.0,"Stockholders Equity":2886269.0,"Gains Losses Not Affecting Retained Earnings":494.0,"Other Equity Adjustments":494.0,"Retained Earnings":-94964249.0,"Additional Paid In Capital":97829443.0,"Capital Stock":20581.0,"Common Stock":20581.0,"Total Liabilities Net Minority Interest":808364.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":808364.0,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":466571.0,"Payables And Accrued Expenses":341793.0,"Current Accrued Expenses":173694.0,"Payables":168099.0,"Dueto Related Parties Current":null,"Accounts Payable":168099.0,"Total Assets":3694633.0,"Total Non Current Assets":404479.0,"Other Non Current Assets":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":359310.0,"Other Intangible Assets":359310.0,"Net PPE":45169.0,"Accumulated Depreciation":-6790.0,"Gross PPE":51959.0,"Other Properties":51959.0,"Current Assets":3290154.0,"Other Current Assets":359176.0,"Inventory":179489.0,"Receivables":43004.0,"Duefrom Related Parties Current":null,"Accounts Receivable":43004.0,"Cash Cash Equivalents And Short Term Investments":2708485.0,"Other Short Term Investments":1500590.0,"Cash And Cash Equivalents":1207895.0},"2025-12-31":{"Ordinary Shares Number":19186346.0,"Share Issued":19186346.0,"Total Debt":null,"Tangible Book Value":3411937.0,"Invested Capital":3747986.0,"Working Capital":3411937.0,"Net Tangible Assets":3411937.0,"Capital Lease Obligations":null,"Common Stock Equity":3747986.0,"Total Capitalization":3747986.0,"Total Equity Gross Minority Interest":3747986.0,"Stockholders Equity":3747986.0,"Gains Losses Not Affecting Retained Earnings":406.0,"Other Equity Adjustments":406.0,"Retained Earnings":-92867412.0,"Additional Paid In Capital":96595806.0,"Capital Stock":19186.0,"Common Stock":19186.0,"Total Liabilities Net Minority Interest":887333.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":887333.0,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":488000.0,"Payables And Accrued Expenses":399333.0,"Current Accrued Expenses":154754.0,"Payables":244579.0,"Dueto Related Parties Current":null,"Accounts Payable":244579.0,"Total Assets":4635319.0,"Total Non Current Assets":336049.0,"Other Non Current Assets":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":336049.0,"Other Intangible Assets":336049.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Current Assets":4299270.0,"Other Current Assets":363014.0,"Inventory":131473.0,"Receivables":81571.0,"Duefrom Related Parties Current":null,"Accounts Receivable":81571.0,"Cash Cash Equivalents And Short Term Investments":3723212.0,"Other Short Term Investments":3068429.0,"Cash And Cash Equivalents":654783.0},"2025-09-30":{"Ordinary Shares Number":18189606.0,"Share Issued":18189606.0,"Total Debt":null,"Tangible Book Value":4459854.0,"Invested Capital":4768416.0,"Working Capital":4459854.0,"Net Tangible Assets":4459854.0,"Capital Lease Obligations":null,"Common Stock Equity":4768416.0,"Total Capitalization":4768416.0,"Total Equity Gross Minority Interest":4768416.0,"Stockholders Equity":4768416.0,"Gains Losses Not Affecting Retained Earnings":-631.0,"Other Equity Adjustments":-631.0,"Retained Earnings":-90490866.0,"Additional Paid In Capital":95241723.0,"Capital Stock":18190.0,"Common Stock":18190.0,"Total Liabilities Net Minority Interest":357524.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":357524.0,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":206000.0,"Payables And Accrued Expenses":151524.0,"Current Accrued Expenses":84031.0,"Payables":67493.0,"Dueto Related Parties Current":2911.0,"Accounts Payable":64582.0,"Total Assets":5125940.0,"Total Non Current Assets":308562.0,"Other Non Current Assets":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":308562.0,"Other Intangible Assets":308562.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Current Assets":4817378.0,"Other Current Assets":296551.0,"Inventory":160225.0,"Receivables":7925.0,"Duefrom Related Parties Current":0.0,"Accounts Receivable":7925.0,"Cash Cash Equivalents And Short Term Investments":4352677.0,"Other Short Term Investments":3762602.0,"Cash And Cash Equivalents":590075.0},"2025-06-30":{"Ordinary Shares Number":17417929.0,"Share Issued":17417929.0,"Total Debt":null,"Tangible Book Value":5668527.0,"Invested Capital":5963398.0,"Working Capital":5668527.0,"Net Tangible Assets":5668527.0,"Capital Lease Obligations":null,"Common Stock Equity":5963398.0,"Total Capitalization":5963398.0,"Total Equity Gross Minority Interest":5963398.0,"Stockholders Equity":5963398.0,"Gains Losses Not Affecting Retained Earnings":830.0,"Other Equity Adjustments":830.0,"Retained Earnings":-88214555.0,"Additional Paid In Capital":94159705.0,"Capital Stock":17418.0,"Common Stock":17418.0,"Total Liabilities Net Minority Interest":600584.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":600584.0,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":228000.0,"Payables And Accrued Expenses":372584.0,"Current Accrued Expenses":132004.0,"Payables":240580.0,"Dueto Related Parties Current":7770.0,"Accounts Payable":232810.0,"Total Assets":6563982.0,"Total Non Current Assets":294871.0,"Other Non Current Assets":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":294871.0,"Other Intangible Assets":294871.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Current Assets":6269111.0,"Other Current Assets":243511.0,"Inventory":172974.0,"Receivables":59841.0,"Duefrom Related Parties Current":0.0,"Accounts Receivable":59841.0,"Cash Cash Equivalents And Short Term Investments":5792785.0,"Other Short Term Investments":5361465.0,"Cash And Cash Equivalents":431320.0},"2025-03-31":{"Ordinary Shares Number":13327929.0,"Share Issued":13327929.0,"Total Debt":null,"Tangible Book Value":2045855.0,"Invested Capital":2325375.0,"Working Capital":2045855.0,"Net Tangible Assets":2045855.0,"Capital Lease Obligations":null,"Common Stock Equity":2325375.0,"Total Capitalization":2325375.0,"Total Equity Gross Minority Interest":2325375.0,"Stockholders Equity":2325375.0,"Gains Losses Not Affecting Retained Earnings":317.0,"Other Equity Adjustments":317.0,"Retained Earnings":-86633568.0,"Additional Paid In Capital":88945298.0,"Capital Stock":13328.0,"Common Stock":13328.0,"Total Liabilities Net Minority Interest":574736.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Current Liabilities":574736.0,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":240000.0,"Payables And Accrued Expenses":334736.0,"Current Accrued Expenses":153342.0,"Payables":181394.0,"Dueto Related Parties Current":null,"Accounts Payable":181394.0,"Total Assets":2900111.0,"Total Non Current Assets":279520.0,"Other Non Current Assets":null,"Investments And Advances":0.0,"Long Term Equity Investment":0.0,"Goodwill And Other Intangible Assets":279520.0,"Other Intangible Assets":279520.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Current Assets":2620591.0,"Other Current Assets":379780.0,"Inventory":175253.0,"Receivables":14479.0,"Duefrom Related Parties Current":3403.0,"Accounts Receivable":11076.0,"Cash Cash Equivalents And Short Term Investments":2051079.0,"Other Short Term Investments":1429050.0,"Cash And Cash Equivalents":622029.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":0.0,"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,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Current Liabilities":null,"Current Capital Lease Obligation":0.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Dueto Related Parties Current":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":864.0,"Investments And Advances":864.0,"Long Term Equity Investment":864.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":0.0,"Accumulated Depreciation":null,"Gross PPE":0.0,"Other Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Receivables":null,"Duefrom Related Parties Current":null,"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":-2130084.0,"Total Unusual Items":21025.0,"Total Unusual Items Excluding Goodwill":21025.0,"Net Income From Continuing Operation Net Minority Interest":-2096837.0,"Reconciled Depreciation":10843.0,"Reconciled Cost Of Revenue":1817.0,"EBITDA":-2109059.0,"EBIT":-2119902.0,"Net Interest Income":34.0,"Interest Income":34.0,"Normalized Income":-2117862.0,"Net Income From Continuing And Discontinued Operation":-2096837.0,"Total Expenses":2134852.0,"Total Operating Income As Reported":-2119902.0,"Diluted Average Shares":19820910.0,"Basic Average Shares":19820910.0,"Diluted EPS":-0.11,"Basic EPS":-0.11,"Diluted NI Availto Com Stockholders":-2096837.0,"Net Income Common Stockholders":-2096837.0,"Net Income":-2096837.0,"Net Income Including Noncontrolling Interests":-2096837.0,"Net Income Continuous Operations":-2096837.0,"Earnings From Equity Interest Net Of Tax":0.0,"Tax Provision":0.0,"Pretax Income":-2096837.0,"Other Income Expense":23031.0,"Other Non Operating Income Expenses":2006.0,"Gain On Sale Of Security":21025.0,"Net Non Operating Interest Income Expense":34.0,"Total Other Finance Cost":null,"Interest Income Non Operating":34.0,"Operating Income":-2119902.0,"Operating Expense":2133035.0,"Research And Development":346382.0,"Selling General And Administration":1786653.0,"General And Administrative Expense":1786653.0,"Other Gand A":1288093.0,"Salaries And Wages":498560.0,"Gross Profit":13133.0,"Cost Of Revenue":1817.0,"Total Revenue":14950.0,"Operating Revenue":14950.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2434624.0,"Total Unusual Items":27609.0,"Total Unusual Items Excluding Goodwill":27609.0,"Net Income From Continuing Operation Net Minority Interest":-2376546.0,"Reconciled Depreciation":6152.0,"Reconciled Cost Of Revenue":21029.0,"EBITDA":-2407015.0,"EBIT":-2413167.0,"Net Interest Income":159.0,"Interest Income":null,"Normalized Income":-2404155.0,"Net Income From Continuing And Discontinued Operation":-2376546.0,"Total Expenses":2585062.0,"Total Operating Income As Reported":-2413167.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-2376546.0,"Net Income Common Stockholders":-2376546.0,"Net Income":-2376546.0,"Net Income Including Noncontrolling Interests":-2376546.0,"Net Income Continuous Operations":-2376546.0,"Earnings From Equity Interest Net Of Tax":0.0,"Tax Provision":0.0,"Pretax Income":-2376546.0,"Other Income Expense":36462.0,"Other Non Operating Income Expenses":8853.0,"Gain On Sale Of Security":27609.0,"Net Non Operating Interest Income Expense":159.0,"Total Other Finance Cost":null,"Interest Income Non Operating":null,"Operating Income":-2413167.0,"Operating Expense":2564033.0,"Research And Development":224940.0,"Selling General And Administration":2339093.0,"General And Administrative Expense":2339093.0,"Other Gand A":1613653.0,"Salaries And Wages":725440.0,"Gross Profit":150866.0,"Cost Of Revenue":21029.0,"Total Revenue":171895.0,"Operating Revenue":144404.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2386932.0,"Total Unusual Items":46774.0,"Total Unusual Items Excluding Goodwill":46774.0,"Net Income From Continuing Operation Net Minority Interest":-2276311.0,"Reconciled Depreciation":5473.0,"Reconciled Cost Of Revenue":3948.0,"EBITDA":-2340158.0,"EBIT":-2345631.0,"Net Interest Income":2288.0,"Interest Income":null,"Normalized Income":-2323085.0,"Net Income From Continuing And Discontinued Operation":-2276311.0,"Total Expenses":2363780.0,"Total Operating Income As Reported":-2345631.0,"Diluted Average Shares":17793828.0,"Basic Average Shares":17793828.0,"Diluted EPS":-0.13,"Basic EPS":-0.13,"Diluted NI Availto Com Stockholders":-2276311.0,"Net Income Common Stockholders":-2276311.0,"Net Income":-2276311.0,"Net Income Including Noncontrolling Interests":-2276311.0,"Net Income Continuous Operations":-2276311.0,"Earnings From Equity Interest Net Of Tax":0.0,"Tax Provision":0.0,"Pretax Income":-2276311.0,"Other Income Expense":67032.0,"Other Non Operating Income Expenses":20258.0,"Gain On Sale Of Security":46774.0,"Net Non Operating Interest Income Expense":2288.0,"Total Other Finance Cost":-2288.0,"Interest Income Non Operating":null,"Operating Income":-2345631.0,"Operating Expense":2359832.0,"Research And Development":226520.0,"Selling General And Administration":2133312.0,"General And Administrative Expense":2133312.0,"Other Gand A":1685228.0,"Salaries And Wages":448084.0,"Gross Profit":14201.0,"Cost Of Revenue":3948.0,"Total Revenue":18149.0,"Operating Revenue":18149.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1648170.0,"Total Unusual Items":32438.0,"Total Unusual Items Excluding Goodwill":32438.0,"Net Income From Continuing Operation Net Minority Interest":-1580987.0,"Reconciled Depreciation":5126.0,"Reconciled Cost Of Revenue":22838.0,"EBITDA":-1615732.0,"EBIT":-1620858.0,"Net Interest Income":4690.0,"Interest Income":4690.0,"Normalized Income":-1613425.0,"Net Income From Continuing And Discontinued Operation":-1580987.0,"Total Expenses":1691446.0,"Total Operating Income As Reported":-1620858.0,"Diluted Average Shares":15718149.0,"Basic Average Shares":15718149.0,"Diluted EPS":-0.1,"Basic EPS":-0.1,"Diluted NI Availto Com Stockholders":-1580987.0,"Net Income Common Stockholders":-1580987.0,"Net Income":-1580987.0,"Net Income Including Noncontrolling Interests":-1580987.0,"Net Income Continuous Operations":-1580987.0,"Earnings From Equity Interest Net Of Tax":0.0,"Tax Provision":0.0,"Pretax Income":-1580987.0,"Other Income Expense":35181.0,"Other Non Operating Income Expenses":2743.0,"Gain On Sale Of Security":32438.0,"Net Non Operating Interest Income Expense":4690.0,"Total Other Finance Cost":null,"Interest Income Non Operating":4690.0,"Operating Income":-1620858.0,"Operating Expense":1668608.0,"Research And Development":225774.0,"Selling General And Administration":1442834.0,"General And Administrative Expense":1442834.0,"Other Gand A":1072433.0,"Salaries And Wages":370401.0,"Gross Profit":47750.0,"Cost Of Revenue":22838.0,"Total Revenue":70588.0,"Operating Revenue":70588.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2026558.0,"Total Unusual Items":20119.0,"Total Unusual Items Excluding Goodwill":20119.0,"Net Income From Continuing Operation Net Minority Interest":-1988337.0,"Reconciled Depreciation":4786.0,"Reconciled Cost Of Revenue":13558.0,"EBITDA":-2006439.0,"EBIT":-2011225.0,"Net Interest Income":1103.0,"Interest Income":1103.0,"Normalized Income":-2008456.0,"Net Income From Continuing And Discontinued Operation":-1988337.0,"Total Expenses":2052240.0,"Total Operating Income As Reported":-2011225.0,"Diluted Average Shares":13307319.0,"Basic Average Shares":13307319.0,"Diluted EPS":-0.15,"Basic EPS":-0.15,"Diluted NI Availto Com Stockholders":-1988337.0,"Net Income Common Stockholders":-1988337.0,"Net Income":-1988337.0,"Net Income Including Noncontrolling Interests":-1988337.0,"Net Income Continuous Operations":-1988337.0,"Earnings From Equity Interest Net Of Tax":-1048.0,"Tax Provision":0.0,"Pretax Income":-1987289.0,"Other Income Expense":22833.0,"Other Non Operating Income Expenses":2714.0,"Gain On Sale Of Security":20119.0,"Net Non Operating Interest Income Expense":1103.0,"Total Other Finance Cost":null,"Interest Income Non Operating":1103.0,"Operating Income":-2011225.0,"Operating Expense":2038682.0,"Research And Development":406288.0,"Selling General And Administration":1632394.0,"General And Administrative Expense":1632394.0,"Other Gand A":1297036.0,"Salaries And Wages":335358.0,"Gross Profit":27457.0,"Cost Of Revenue":13558.0,"Total Revenue":41015.0,"Operating Revenue":41015.0},"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 Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Earnings From Equity Interest Net Of Tax":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,"Total Other Finance Cost":-1823.0,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1792261.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-79273.0,"End Cash Position":1207895.0,"Beginning Cash Position":654783.0,"Changes In Cash":553112.0,"Financing Cash Flow":756421.0,"Cash Flow From Continuing Financing Activities":756421.0,"Proceeds From Stock Option Exercised":756421.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Investing Cash Flow":1509679.0,"Cash Flow From Continuing Investing Activities":1509679.0,"Net Investment Purchase And Sale":1588952.0,"Sale Of Investment":5589606.0,"Purchase Of Investment":-4000654.0,"Net Intangibles Purchase And Sale":-29997.0,"Purchase Of Intangibles":-29997.0,"Net PPE Purchase And Sale":-49276.0,"Purchase Of PPE":-49276.0,"Operating Cash Flow":-1712988.0,"Cash Flow From Continuing Operating Activities":-1712988.0,"Change In Working Capital":-84580.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":-78969.0,"Change In Accrued Expense":-2489.0,"Change In Payable":-76480.0,"Change In Account Payable":-76480.0,"Change In Prepaid Assets":3838.0,"Change In Inventory":-48016.0,"Change In Receivables":38567.0,"Changes In Account Receivables":38567.0,"Other Non Cash Items":null,"Stock Based Compensation":478611.0,"Depreciation Amortization Depletion":10843.0,"Depreciation And Amortization":10843.0,"Amortization Cash Flow":6736.0,"Amortization Of Intangibles":6736.0,"Depreciation":4107.0,"Operating Gains Losses":-21025.0,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":-21025.0,"Net Income From Continuing Operations":-2096837.0},"2025-12-31":{"Free Cash Flow":-1181661.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-33639.0,"End Cash Position":654783.0,"Beginning Cash Position":590075.0,"Changes In Cash":64708.0,"Financing Cash Flow":523550.0,"Cash Flow From Continuing Financing Activities":523550.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Investing Cash Flow":689180.0,"Cash Flow From Continuing Investing Activities":689180.0,"Net Investment Purchase And Sale":722819.0,"Sale Of Investment":9478000.0,"Purchase Of Investment":-8755181.0,"Net Intangibles Purchase And Sale":-33639.0,"Purchase Of Intangibles":-33639.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-1148022.0,"Cash Flow From Continuing Operating Activities":-1148022.0,"Change In Working Capital":402072.0,"Change In Other Current Liabilities":0.0,"Change In Payables And Accrued Expense":529808.0,"Change In Accrued Expense":352723.0,"Change In Payable":177085.0,"Change In Account Payable":177085.0,"Change In Prepaid Assets":-66463.0,"Change In Inventory":12372.0,"Change In Receivables":-73645.0,"Changes In Account Receivables":-73645.0,"Other Non Cash Items":null,"Stock Based Compensation":831529.0,"Depreciation Amortization Depletion":6152.0,"Depreciation And Amortization":6152.0,"Amortization Cash Flow":6152.0,"Amortization Of Intangibles":6152.0,"Depreciation":null,"Operating Gains Losses":-27609.0,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":-27609.0,"Net Income From Continuing Operations":-2376546.0},"2025-09-30":{"Free Cash Flow":-1485421.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-19164.0,"End Cash Position":590075.0,"Beginning Cash Position":431320.0,"Changes In Cash":158755.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Investing Cash Flow":1625012.0,"Cash Flow From Continuing Investing Activities":1625012.0,"Net Investment Purchase And Sale":1644176.0,"Sale Of Investment":13546000.0,"Purchase Of Investment":-11901824.0,"Net Intangibles Purchase And Sale":-19164.0,"Purchase Of Intangibles":-19164.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-1466257.0,"Cash Flow From Continuing Operating Activities":-1466257.0,"Change In Working Capital":-231435.0,"Change In Other Current Liabilities":0.0,"Change In Payables And Accrued Expense":-243060.0,"Change In Accrued Expense":-69973.0,"Change In Payable":-173087.0,"Change In Account Payable":-173087.0,"Change In Prepaid Assets":-53040.0,"Change In Inventory":12749.0,"Change In Receivables":51916.0,"Changes In Account Receivables":51916.0,"Other Non Cash Items":null,"Stock Based Compensation":1082790.0,"Depreciation Amortization Depletion":5473.0,"Depreciation And Amortization":5473.0,"Amortization Cash Flow":5473.0,"Amortization Of Intangibles":5473.0,"Depreciation":null,"Operating Gains Losses":-46774.0,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":-46774.0,"Net Income From Continuing Operations":-2276311.0},"2025-06-30":{"Free Cash Flow":-937642.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-20477.0,"End Cash Position":431320.0,"Beginning Cash Position":622029.0,"Changes In Cash":-190709.0,"Financing Cash Flow":4646397.0,"Cash Flow From Continuing Financing Activities":4646397.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Investing Cash Flow":-3919941.0,"Cash Flow From Continuing Investing Activities":-3919941.0,"Net Investment Purchase And Sale":-3899464.0,"Sale Of Investment":11205000.0,"Purchase Of Investment":-15104464.0,"Net Intangibles Purchase And Sale":-20477.0,"Purchase Of Intangibles":-20477.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":-917165.0,"Cash Flow From Continuing Operating Activities":-917165.0,"Change In Working Capital":119034.0,"Change In Other Current Liabilities":0.0,"Change In Payables And Accrued Expense":25848.0,"Change In Accrued Expense":-33338.0,"Change In Payable":59186.0,"Change In Account Payable":59186.0,"Change In Prepaid Assets":136269.0,"Change In Inventory":2279.0,"Change In Receivables":-45362.0,"Changes In Account Receivables":-45362.0,"Other Non Cash Items":null,"Stock Based Compensation":572100.0,"Depreciation Amortization Depletion":5126.0,"Depreciation And Amortization":5126.0,"Amortization Cash Flow":5126.0,"Amortization Of Intangibles":5126.0,"Depreciation":null,"Operating Gains Losses":-32438.0,"Earnings Losses From Equity Investments":0.0,"Gain Loss On Investment Securities":-32438.0,"Net Income From Continuing Operations":-1580987.0},"2025-03-31":{"Free Cash Flow":-1449793.0,"Repayment Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-23579.0,"End Cash Position":622029.0,"Beginning Cash Position":574485.0,"Changes In Cash":47544.0,"Financing Cash Flow":0.0,"Cash Flow From Continuing Financing Activities":0.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Investing Cash Flow":1473758.0,"Cash Flow From Continuing Investing Activities":1473758.0,"Net Investment Purchase And Sale":1497337.0,"Sale Of Investment":6496000.0,"Purchase Of Investment":-4998663.0,"Net Intangibles Purchase And Sale":-23579.0,"Purchase Of Intangibles":-23579.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-1426214.0,"Cash Flow From Continuing Operating Activities":-1426214.0,"Change In Working Capital":-60252.0,"Change In Other Current Liabilities":0.0,"Change In Payables And Accrued Expense":28042.0,"Change In Accrued Expense":2597.0,"Change In Payable":25445.0,"Change In Account Payable":25445.0,"Change In Prepaid Assets":-86183.0,"Change In Inventory":-675.0,"Change In Receivables":-1436.0,"Changes In Account Receivables":-1436.0,"Other Non Cash Items":null,"Stock Based Compensation":636844.0,"Depreciation Amortization Depletion":4786.0,"Depreciation And Amortization":4786.0,"Amortization Cash Flow":4786.0,"Amortization Of Intangibles":4786.0,"Depreciation":0.0,"Operating Gains Losses":-19255.0,"Earnings Losses From Equity Investments":864.0,"Gain Loss On Investment Securities":-20119.0,"Net Income From Continuing Operations":-1988337.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"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,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":0.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":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":0.0,"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":0.0,"Stock Based Compensation":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":0.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}