{"ticker":"OMEX","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":58368659.0,"Share Issued":58368659.0,"Net Debt":2765839.0,"Total Debt":4869503.0,"Tangible Book Value":-34602395.0,"Invested Capital":-27911641.0,"Working Capital":-10571511.0,"Net Tangible Assets":-34602395.0,"Capital Lease Obligations":null,"Common Stock Equity":-32781144.0,"Total Capitalization":-28819486.0,"Total Equity Gross Minority Interest":-70846557.0,"Minority Interest":-38065413.0,"Stockholders Equity":-32781144.0,"Retained Earnings":-323176862.0,"Additional Paid In Capital":290389881.0,"Capital Stock":5837.0,"Common Stock":5837.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":84223771.0,"Total Non Current Liabilities Net Minority Interest":70891239.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":66594607.0,"Non Current Deferred Liabilities":334974.0,"Long Term Debt And Capital Lease Obligation":3961658.0,"Long Term Debt":3961658.0,"Current Liabilities":13332532.0,"Current Debt And Capital Lease Obligation":907845.0,"Current Capital Lease Obligation":null,"Current Debt":907845.0,"Other Current Borrowings":907845.0,"Pensionand Other Post Retirement Benefit Plans Current":2292.0,"Payables And Accrued Expenses":12422395.0,"Current Accrued Expenses":10878360.0,"Interest Payable":2419.0,"Payables":1544035.0,"Accounts Payable":1544035.0,"Total Assets":13377214.0,"Total Non Current Assets":10616193.0,"Other Non Current Assets":34295.0,"Financial Assets":334974.0,"Investments And Advances":7968761.0,"Long Term Equity Investment":7968761.0,"Goodwill And Other Intangible Assets":1821251.0,"Other Intangible Assets":1821251.0,"Net PPE":456912.0,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Current Assets":2761021.0,"Other Current Assets":142336.0,"Prepaid Assets":465155.0,"Receivables":49866.0,"Other Receivables":null,"Duefrom Related Parties Current":null,"Accounts Receivable":49866.0,"Cash Cash Equivalents And Short Term Investments":2103664.0,"Cash And Cash Equivalents":2103664.0},"2025-12-31":{"Ordinary Shares Number":58368659.0,"Share Issued":58368659.0,"Net Debt":1479517.0,"Total Debt":4995398.0,"Tangible Book Value":-39469954.0,"Invested Capital":-32653305.0,"Working Capital":-7323306.0,"Net Tangible Assets":-39469954.0,"Capital Lease Obligations":null,"Common Stock Equity":-37648703.0,"Total Capitalization":-33715661.0,"Total Equity Gross Minority Interest":-75544646.0,"Minority Interest":-37895943.0,"Stockholders Equity":-37648703.0,"Retained Earnings":-323524208.0,"Additional Paid In Capital":285869928.0,"Capital Stock":5577.0,"Common Stock":5577.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":91384550.0,"Total Non Current Liabilities Net Minority Interest":79705424.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":75437408.0,"Non Current Deferred Liabilities":334974.0,"Long Term Debt And Capital Lease Obligation":3933042.0,"Long Term Debt":3933042.0,"Current Liabilities":11679126.0,"Current Debt And Capital Lease Obligation":1062356.0,"Current Capital Lease Obligation":null,"Current Debt":1062356.0,"Other Current Borrowings":1062356.0,"Pensionand Other Post Retirement Benefit Plans Current":1052226.0,"Payables And Accrued Expenses":9564544.0,"Current Accrued Expenses":8793794.0,"Interest Payable":3226.0,"Payables":770750.0,"Accounts Payable":770750.0,"Total Assets":15839904.0,"Total Non Current Assets":11484084.0,"Other Non Current Assets":34295.0,"Financial Assets":334974.0,"Investments And Advances":8818748.0,"Long Term Equity Investment":8818748.0,"Goodwill And Other Intangible Assets":1821251.0,"Other Intangible Assets":1821251.0,"Net PPE":474816.0,"Accumulated Depreciation":-295199.0,"Gross PPE":770015.0,"Other Properties":500838.0,"Machinery Furniture Equipment":269177.0,"Buildings And Improvements":null,"Current Assets":4355820.0,"Other Current Assets":104707.0,"Prepaid Assets":667909.0,"Receivables":67323.0,"Other Receivables":null,"Duefrom Related Parties Current":67323.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":3515881.0,"Cash And Cash Equivalents":3515881.0},"2025-09-30":{"Ordinary Shares Number":50384898.0,"Share Issued":50384898.0,"Net Debt":4571786.0,"Total Debt":10388006.0,"Tangible Book Value":-47226101.0,"Invested Capital":-35016844.0,"Working Capital":-10204424.0,"Net Tangible Assets":-47226101.0,"Capital Lease Obligations":null,"Common Stock Equity":-45404850.0,"Total Capitalization":-41502598.0,"Total Equity Gross Minority Interest":-83299771.0,"Minority Interest":-37894921.0,"Stockholders Equity":-45404850.0,"Retained Earnings":-306118162.0,"Additional Paid In Capital":260708273.0,"Capital Stock":5039.0,"Common Stock":5039.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":101038793.0,"Total Non Current Liabilities Net Minority Interest":84629395.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":80392169.0,"Non Current Deferred Liabilities":334974.0,"Long Term Debt And Capital Lease Obligation":3902252.0,"Long Term Debt":3902252.0,"Current Liabilities":16409398.0,"Current Debt And Capital Lease Obligation":6485754.0,"Current Capital Lease Obligation":null,"Current Debt":6485754.0,"Other Current Borrowings":6485754.0,"Pensionand Other Post Retirement Benefit Plans Current":1470.0,"Payables And Accrued Expenses":9922174.0,"Current Accrued Expenses":9414768.0,"Interest Payable":928329.0,"Payables":507406.0,"Accounts Payable":507406.0,"Total Assets":17739022.0,"Total Non Current Assets":11534048.0,"Other Non Current Assets":34296.0,"Financial Assets":334974.0,"Investments And Advances":8864428.0,"Long Term Equity Investment":8864428.0,"Goodwill And Other Intangible Assets":1821251.0,"Other Intangible Assets":1821251.0,"Net PPE":479099.0,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Current Assets":6204974.0,"Other Current Assets":140353.0,"Prepaid Assets":181081.0,"Receivables":67320.0,"Other Receivables":null,"Duefrom Related Parties Current":67320.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":5816220.0,"Cash And Cash Equivalents":5816220.0},"2025-06-30":{"Ordinary Shares Number":32484832.0,"Share Issued":32484832.0,"Net Debt":21122463.0,"Total Debt":24673892.0,"Tangible Book Value":-54627684.0,"Invested Capital":-28132541.0,"Working Capital":-26935268.0,"Net Tangible Assets":-54627684.0,"Capital Lease Obligations":null,"Common Stock Equity":-52806433.0,"Total Capitalization":-48934447.0,"Total Equity Gross Minority Interest":-90265914.0,"Minority Interest":-37459481.0,"Stockholders Equity":-52806433.0,"Retained Earnings":-293045416.0,"Additional Paid In Capital":240235734.0,"Capital Stock":3249.0,"Common Stock":3249.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":106837978.0,"Total Non Current Liabilities Net Minority Interest":75871503.0,"Other Non Current Liabilities":null,"Derivative Product Liabilities":71647337.0,"Non Current Deferred Liabilities":352180.0,"Long Term Debt And Capital Lease Obligation":3871986.0,"Long Term Debt":3871986.0,"Current Liabilities":30966475.0,"Current Debt And Capital Lease Obligation":20801906.0,"Current Capital Lease Obligation":null,"Current Debt":20801906.0,"Other Current Borrowings":20801906.0,"Pensionand Other Post Retirement Benefit Plans Current":2343.0,"Payables And Accrued Expenses":10162226.0,"Current Accrued Expenses":9469244.0,"Interest Payable":1073521.0,"Payables":692982.0,"Accounts Payable":692982.0,"Total Assets":16572064.0,"Total Non Current Assets":12540857.0,"Other Non Current Assets":34295.0,"Financial Assets":352180.0,"Investments And Advances":9837828.0,"Long Term Equity Investment":9837828.0,"Goodwill And Other Intangible Assets":1821251.0,"Other Intangible Assets":1821251.0,"Net PPE":495303.0,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Current Assets":4031207.0,"Other Current Assets":128574.0,"Prepaid Assets":283888.0,"Receivables":67316.0,"Other Receivables":null,"Duefrom Related Parties Current":67316.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":3551429.0,"Cash And Cash Equivalents":3551429.0},"2025-03-31":{"Ordinary Shares Number":29161833.0,"Share Issued":29161833.0,"Net Debt":21303662.0,"Total Debt":23763202.0,"Tangible Book Value":-15768974.0,"Invested Capital":9815479.0,"Working Capital":-20049097.0,"Net Tangible Assets":-15768974.0,"Capital Lease Obligations":null,"Common Stock Equity":-13947723.0,"Total Capitalization":-3810514.0,"Total Equity Gross Minority Interest":-79443557.0,"Minority Interest":-65495834.0,"Stockholders Equity":-13947723.0,"Retained Earnings":-278197453.0,"Additional Paid In Capital":264246813.0,"Capital Stock":2917.0,"Common Stock":2917.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":95268877.0,"Total Non Current Liabilities Net Minority Interest":72119205.0,"Other Non Current Liabilities":58663816.0,"Derivative Product Liabilities":61578198.0,"Non Current Deferred Liabilities":403798.0,"Long Term Debt And Capital Lease Obligation":10137209.0,"Long Term Debt":10137209.0,"Current Liabilities":23149672.0,"Current Debt And Capital Lease Obligation":13625993.0,"Current Capital Lease Obligation":null,"Current Debt":13625993.0,"Other Current Borrowings":13625993.0,"Pensionand Other Post Retirement Benefit Plans Current":1266.0,"Payables And Accrued Expenses":9522413.0,"Current Accrued Expenses":8743761.0,"Interest Payable":1038721.0,"Payables":778652.0,"Accounts Payable":778652.0,"Total Assets":15825320.0,"Total Non Current Assets":12724745.0,"Other Non Current Assets":34295.0,"Financial Assets":403798.0,"Investments And Advances":9951915.0,"Long Term Equity Investment":9951915.0,"Goodwill And Other Intangible Assets":1821251.0,"Other Intangible Assets":1821251.0,"Net PPE":513486.0,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Current Assets":3100575.0,"Other Current Assets":105024.0,"Prepaid Assets":468705.0,"Receivables":67306.0,"Other Receivables":null,"Duefrom Related Parties Current":67306.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":2459540.0,"Cash And Cash Equivalents":2459540.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"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,"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,"Other Non Current Liabilities":56950377.0,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":0.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Financial Assets":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":-771324.0,"Gross PPE":1305340.0,"Other Properties":803013.0,"Machinery Furniture Equipment":502327.0,"Buildings And Improvements":0.0,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Receivables":null,"Other Receivables":218444.0,"Duefrom Related Parties Current":67320.0,"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":-7120156.0,"Total Unusual Items":7488205.0,"Total Unusual Items Excluding Goodwill":7488205.0,"Net Income From Continuing Operation Net Minority Interest":347346.0,"Reconciled Depreciation":17904.0,"Reconciled Cost Of Revenue":680342.0,"EBITDA":368049.0,"EBIT":350145.0,"Net Interest Income":-168913.0,"Interest Expense":172269.0,"Interest Income":3356.0,"Normalized Income":-7140859.0,"Net Income From Continuing And Discontinued Operation":347346.0,"Total Expenses":6433095.0,"Total Operating Income As Reported":-6410595.0,"Diluted Average Shares":56727556.0,"Basic Average Shares":55788778.0,"Diluted EPS":-0.04,"Basic EPS":0.01,"Diluted NI Availto Com Stockholders":-2063468.0,"Average Dilution Earnings":-2410814.0,"Net Income Common Stockholders":347346.0,"Net Income":347346.0,"Minority Interests":169470.0,"Net Income Including Noncontrolling Interests":177876.0,"Net Income Continuous Operations":177876.0,"Tax Provision":0.0,"Pretax Income":177876.0,"Other Income Expense":6757384.0,"Other Non Operating Income Expenses":-308334.0,"Special Income Charges":null,"Earnings From Equity Interest":-422487.0,"Gain On Sale Of Security":7488205.0,"Net Non Operating Interest Income Expense":-168913.0,"Interest Expense Non Operating":172269.0,"Interest Income Non Operating":3356.0,"Operating Income":-6410595.0,"Operating Expense":5752753.0,"Selling General And Administration":5752753.0,"Gross Profit":-657842.0,"Cost Of Revenue":680342.0,"Total Revenue":22500.0,"Operating Revenue":22500.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-4884263.0,"Total Unusual Items":-11350340.0,"Total Unusual Items Excluding Goodwill":-11350340.0,"Net Income From Continuing Operation Net Minority Interest":-17406046.0,"Reconciled Depreciation":18795.0,"Reconciled Cost Of Revenue":722514.0,"EBITDA":-16234603.0,"EBIT":-16253398.0,"Net Interest Income":-1145872.0,"Interest Expense":1153669.0,"Interest Income":7797.0,"Normalized Income":-6055706.0,"Net Income From Continuing And Discontinued Operation":-17406046.0,"Total Expenses":4722229.0,"Total Operating Income As Reported":-4699485.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-17406046.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-17406046.0,"Net Income":-17406046.0,"Minority Interests":1021.0,"Net Income Including Noncontrolling Interests":-17407067.0,"Net Income Continuous Operations":-17407067.0,"Tax Provision":0.0,"Pretax Income":-17407067.0,"Other Income Expense":-11561710.0,"Other Non Operating Income Expenses":-142945.0,"Special Income Charges":null,"Earnings From Equity Interest":-68425.0,"Gain On Sale Of Security":-12101359.0,"Net Non Operating Interest Income Expense":-1145872.0,"Interest Expense Non Operating":1153669.0,"Interest Income Non Operating":7797.0,"Operating Income":-4699485.0,"Operating Expense":3999715.0,"Selling General And Administration":3999715.0,"Gross Profit":-699770.0,"Cost Of Revenue":722514.0,"Total Revenue":22744.0,"Operating Revenue":22744.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-3489117.0,"Total Unusual Items":-8650397.0,"Total Unusual Items Excluding Goodwill":-8650397.0,"Net Income From Continuing Operation Net Minority Interest":-13072746.0,"Reconciled Depreciation":17791.0,"Reconciled Cost Of Revenue":815217.0,"EBITDA":-12139514.0,"EBIT":-12157305.0,"Net Interest Income":-1346072.0,"Interest Expense":1350881.0,"Interest Income":4809.0,"Normalized Income":-4422349.0,"Net Income From Continuing And Discontinued Operation":-13072746.0,"Total Expenses":2191683.0,"Total Operating Income As Reported":-2130708.0,"Diluted Average Shares":41582879.0,"Basic Average Shares":41582879.0,"Diluted EPS":-0.31,"Basic EPS":-0.31,"Diluted NI Availto Com Stockholders":-13072746.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-13072746.0,"Net Income":-13072746.0,"Minority Interests":435440.0,"Net Income Including Noncontrolling Interests":-13508186.0,"Net Income Continuous Operations":-13508186.0,"Tax Provision":0.0,"Pretax Income":-13508186.0,"Other Income Expense":-10031406.0,"Other Non Operating Income Expenses":-188969.0,"Special Income Charges":null,"Earnings From Equity Interest":-1192040.0,"Gain On Sale Of Security":-8650397.0,"Net Non Operating Interest Income Expense":-1346072.0,"Interest Expense Non Operating":1350881.0,"Interest Income Non Operating":4809.0,"Operating Income":-2130708.0,"Operating Expense":1376466.0,"Selling General And Administration":1376466.0,"Gross Profit":-754242.0,"Cost Of Revenue":815217.0,"Total Revenue":60975.0,"Operating Revenue":60975.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-5187080.0,"Total Unusual Items":-10684824.0,"Total Unusual Items Excluding Goodwill":-10684824.0,"Net Income From Continuing Operation Net Minority Interest":-14847963.0,"Reconciled Depreciation":18183.0,"Reconciled Cost Of Revenue":697566.0,"EBITDA":-15871904.0,"EBIT":-15890087.0,"Net Interest Income":-1204143.0,"Interest Expense":1249410.0,"Interest Income":45267.0,"Normalized Income":-4163139.0,"Net Income From Continuing And Discontinued Operation":-14847963.0,"Total Expenses":4510310.0,"Total Operating Income As Reported":-4375310.0,"Diluted Average Shares":30750588.0,"Basic Average Shares":30750588.0,"Diluted EPS":-0.48,"Basic EPS":-0.48,"Diluted NI Availto Com Stockholders":-14847963.0,"Average Dilution Earnings":0.0,"Net Income Common Stockholders":-14847963.0,"Net Income":-14847963.0,"Minority Interests":2291534.0,"Net Income Including Noncontrolling Interests":-17139497.0,"Net Income Continuous Operations":-17139497.0,"Tax Provision":0.0,"Pretax Income":-17139497.0,"Other Income Expense":-11560044.0,"Other Non Operating Income Expenses":-625976.0,"Special Income Charges":null,"Earnings From Equity Interest":-249244.0,"Gain On Sale Of Security":-10684824.0,"Net Non Operating Interest Income Expense":-1204143.0,"Interest Expense Non Operating":1249410.0,"Interest Income Non Operating":45267.0,"Operating Income":-4375310.0,"Operating Expense":3812744.0,"Selling General And Administration":3812744.0,"Gross Profit":-562566.0,"Cost Of Revenue":697566.0,"Total Revenue":135000.0,"Operating Revenue":135000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2435774.0,"Total Unusual Items":3222938.0,"Total Unusual Items Excluding Goodwill":3222938.0,"Net Income From Continuing Operation Net Minority Interest":2241570.0,"Reconciled Depreciation":20530.0,"Reconciled Cost Of Revenue":572309.0,"EBITDA":787164.0,"EBIT":766634.0,"Net Interest Income":-1120798.0,"Interest Expense":1182288.0,"Interest Income":61490.0,"Normalized Income":-981368.0,"Net Income From Continuing And Discontinued Operation":2241570.0,"Total Expenses":2360649.0,"Total Operating Income As Reported":-2225649.0,"Diluted Average Shares":41616413.0,"Basic Average Shares":29102633.0,"Diluted EPS":0.01,"Basic EPS":0.08,"Diluted NI Availto Com Stockholders":499330.0,"Average Dilution Earnings":-1742240.0,"Net Income Common Stockholders":2241570.0,"Net Income":2241570.0,"Minority Interests":2657224.0,"Net Income Including Noncontrolling Interests":-415654.0,"Net Income Continuous Operations":-415654.0,"Tax Provision":0.0,"Pretax Income":-415654.0,"Other Income Expense":2930793.0,"Other Non Operating Income Expenses":-223281.0,"Special Income Charges":null,"Earnings From Equity Interest":-68864.0,"Gain On Sale Of Security":3222938.0,"Net Non Operating Interest Income Expense":-1120798.0,"Interest Expense Non Operating":1182288.0,"Interest Income Non Operating":61490.0,"Operating Income":-2225649.0,"Operating Expense":1788340.0,"Selling General And Administration":1788340.0,"Gross Profit":-437309.0,"Cost Of Revenue":572309.0,"Total Revenue":135000.0,"Operating Revenue":135000.0},"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,"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,"Average Dilution Earnings":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":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,"Special Income Charges":-4976623.0,"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,"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":-3832247.0,"Repayment Of Debt":-289511.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"End Cash Position":2103664.0,"Beginning Cash Position":3515881.0,"Changes In Cash":-1412217.0,"Financing Cash Flow":2420030.0,"Cash Flow From Continuing Financing Activities":2420030.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":2709541.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-289511.0,"Net Long Term Debt Issuance":-289511.0,"Long Term Debt Payments":-289511.0,"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 PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-3832247.0,"Cash Flow From Continuing Operating Activities":-3832247.0,"Change In Working Capital":2454203.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":165125.0,"Change In Payables And Accrued Expense":2271621.0,"Change In Accrued Expense":1498336.0,"Change In Payable":773285.0,"Change In Account Payable":773285.0,"Change In Receivables":17457.0,"Changes In Account Receivables":17457.0,"Other Non Cash Items":432516.0,"Stock Based Compensation":150972.0,"Depreciation Amortization Depletion":17904.0,"Depreciation And Amortization":17904.0,"Depreciation":17904.0,"Operating Gains Losses":-7065718.0,"Earnings Losses From Equity Investments":422487.0,"Gain Loss On Investment Securities":-7488205.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":177876.0},"2025-12-31":{"Free Cash Flow":-2835681.0,"Repayment Of Debt":-486298.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":1.0,"Capital Expenditure":-14511.0,"Interest Paid Supplemental Data":0.0,"End Cash Position":3515881.0,"Beginning Cash Position":5816220.0,"Changes In Cash":-2300339.0,"Financing Cash Flow":535342.0,"Cash Flow From Continuing Financing Activities":535342.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":1021639.0,"Net Common Stock Issuance":1.0,"Common Stock Issuance":1.0,"Net Issuance Payments Of Debt":-486298.0,"Net Long Term Debt Issuance":-486298.0,"Long Term Debt Payments":-486298.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-14511.0,"Cash Flow From Continuing Investing Activities":-14511.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-14511.0,"Sale Of PPE":null,"Purchase Of PPE":-14511.0,"Operating Cash Flow":-2821170.0,"Cash Flow From Continuing Operating Activities":-2821170.0,"Change In Working Capital":1995744.0,"Change In Other Current Liabilities":0.0,"Change In Other Current Assets":-451181.0,"Change In Payables And Accrued Expense":2446928.0,"Change In Accrued Expense":2179468.0,"Change In Payable":267460.0,"Change In Account Payable":267460.0,"Change In Receivables":-3.0,"Changes In Account Receivables":-3.0,"Other Non Cash Items":1067719.0,"Stock Based Compensation":84874.0,"Depreciation Amortization Depletion":18795.0,"Depreciation And Amortization":18795.0,"Depreciation":18795.0,"Operating Gains Losses":11418765.0,"Earnings Losses From Equity Investments":68425.0,"Gain Loss On Investment Securities":12101359.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-17407067.0},"2025-09-30":{"Free Cash Flow":-2096430.0,"Repayment Of Debt":-292527.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":4811256.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"End Cash Position":5816220.0,"Beginning Cash Position":3551429.0,"Changes In Cash":2264791.0,"Financing Cash Flow":4518729.0,"Cash Flow From Continuing Financing Activities":4518729.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":4811256.0,"Common Stock Issuance":4811256.0,"Net Issuance Payments Of Debt":-292527.0,"Net Long Term Debt Issuance":-292527.0,"Long Term Debt Payments":-292527.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-159095.0,"Cash Flow From Continuing Investing Activities":-159095.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1587.0,"Sale Of PPE":null,"Purchase Of PPE":-1587.0,"Operating Cash Flow":-2094843.0,"Cash Flow From Continuing Operating Activities":-2094843.0,"Change In Working Capital":-221261.0,"Change In Other Current Liabilities":0.0,"Change In Other Current Assets":91027.0,"Change In Payables And Accrued Expense":-311970.0,"Change In Accrued Expense":-176296.0,"Change In Payable":-135674.0,"Change In Account Payable":-135674.0,"Change In Receivables":-318.0,"Changes In Account Receivables":-318.0,"Other Non Cash Items":1728634.0,"Stock Based Compensation":45742.0,"Depreciation Amortization Depletion":17791.0,"Depreciation And Amortization":17791.0,"Depreciation":17791.0,"Operating Gains Losses":9842437.0,"Earnings Losses From Equity Investments":1192040.0,"Gain Loss On Investment Securities":8650397.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-13508186.0},"2025-06-30":{"Free Cash Flow":-1978012.0,"Repayment Of Debt":-290033.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"End Cash Position":3551429.0,"Beginning Cash Position":2459540.0,"Changes In Cash":1091889.0,"Financing Cash Flow":3069901.0,"Cash Flow From Continuing Financing Activities":3069901.0,"Net Other Financing Charges":-7820.0,"Proceeds From Stock Option Exercised":506000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-290033.0,"Net Long Term Debt Issuance":-290033.0,"Long Term Debt Payments":-290033.0,"Long Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"Operating Cash Flow":-1978012.0,"Cash Flow From Continuing Operating Activities":-1978012.0,"Change In Working Capital":225552.0,"Change In Other Current Liabilities":0.0,"Change In Other Current Assets":161267.0,"Change In Payables And Accrued Expense":64295.0,"Change In Accrued Expense":157639.0,"Change In Payable":-93344.0,"Change In Account Payable":-93344.0,"Change In Receivables":-10.0,"Changes In Account Receivables":-10.0,"Other Non Cash Items":3937940.0,"Stock Based Compensation":45742.0,"Depreciation Amortization Depletion":18183.0,"Depreciation And Amortization":18183.0,"Depreciation":18183.0,"Operating Gains Losses":10934068.0,"Earnings Losses From Equity Investments":249244.0,"Gain Loss On Investment Securities":10684824.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-17139497.0},"2025-03-31":{"Free Cash Flow":-1955310.0,"Repayment Of Debt":-287578.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"End Cash Position":2459540.0,"Beginning Cash Position":4791743.0,"Changes In Cash":-2332203.0,"Financing Cash Flow":-376893.0,"Cash Flow From Continuing Financing Activities":-376893.0,"Net Other Financing Charges":-89315.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-287578.0,"Net Long Term Debt Issuance":-287578.0,"Long Term Debt Payments":-287578.0,"Long Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":null,"Purchase Of PPE":0.0,"Operating Cash Flow":-1955310.0,"Cash Flow From Continuing Operating Activities":-1955310.0,"Change In Working Capital":-120519.0,"Change In Other Current Liabilities":0.0,"Change In Other Current Assets":109897.0,"Change In Payables And Accrued Expense":-448874.0,"Change In Accrued Expense":-437359.0,"Change In Payable":-11515.0,"Change In Account Payable":-11515.0,"Change In Receivables":218458.0,"Changes In Account Receivables":218458.0,"Other Non Cash Items":1668665.0,"Stock Based Compensation":45742.0,"Depreciation Amortization Depletion":20530.0,"Depreciation And Amortization":20530.0,"Depreciation":20530.0,"Operating Gains Losses":-3154074.0,"Earnings Losses From Equity Investments":68864.0,"Gain Loss On Investment Securities":-3222938.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-415654.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"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":0.0,"Investing Cash Flow":4030.0,"Cash Flow From Continuing Investing Activities":4030.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":4030.0,"Sale Of PPE":0.0,"Purchase Of PPE":4030.0,"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 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 Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":-4029.0,"Net Income From Continuing Operations":null}}}