{"ticker":"OPTH","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":3225898.0,"Share Issued":3225898.0,"Net Debt":6290789.0,"Total Debt":6569570.0,"Tangible Book Value":3538446.0,"Invested Capital":9935946.0,"Working Capital":-9269451.0,"Net Tangible Assets":3538446.0,"Capital Lease Obligations":172070.0,"Common Stock Equity":3538446.0,"Total Capitalization":3538446.0,"Total Equity Gross Minority Interest":3538446.0,"Stockholders Equity":3538446.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":1660018.0,"Retained Earnings":-29853753.0,"Capital Stock":31732181.0,"Common Stock":31732181.0,"Total Liabilities Net Minority Interest":9971230.0,"Total Non Current Liabilities Net Minority Interest":143211.0,"Non Current Deferred Liabilities":null,"Long Term Debt And Capital Lease Obligation":143211.0,"Long Term Capital Lease Obligation":143211.0,"Long Term Debt":null,"Current Liabilities":9828019.0,"Current Deferred Liabilities":222705.0,"Current Deferred Revenue":222705.0,"Current Debt And Capital Lease Obligation":6426359.0,"Current Capital Lease Obligation":28859.0,"Current Debt":6397500.0,"Other Current Borrowings":6397500.0,"Payables And Accrued Expenses":3178955.0,"Current Accrued Expenses":0.0,"Payables":3178955.0,"Dueto Related Parties Current":1658461.0,"Accounts Payable":1520494.0,"Total Assets":13509676.0,"Total Non Current Assets":12951108.0,"Non Current Prepaid Assets":17548.0,"Non Current Deferred Assets":849400.0,"Net PPE":12084160.0,"Accumulated Depreciation":-3232436.0,"Gross PPE":15316596.0,"Other Properties":1784632.0,"Machinery Furniture Equipment":13531964.0,"Current Assets":558568.0,"Prepaid Assets":107377.0,"Inventory":300352.0,"Finished Goods":300352.0,"Raw Materials":null,"Receivables":44128.0,"Accounts Receivable":44128.0,"Cash Cash Equivalents And Short Term Investments":106711.0,"Cash And Cash Equivalents":106711.0,"Cash Equivalents":5000.0,"Cash Financial":101711.0},"2025-12-31":{"Ordinary Shares Number":3221272.0,"Share Issued":3221272.0,"Net Debt":5874250.0,"Total Debt":6544360.0,"Tangible Book Value":5017013.0,"Invested Capital":11383013.0,"Working Capital":-7957150.0,"Net Tangible Assets":5017013.0,"Capital Lease Obligations":178360.0,"Common Stock Equity":5017013.0,"Total Capitalization":5017013.0,"Total Equity Gross Minority Interest":5017013.0,"Stockholders Equity":5017013.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":1636858.0,"Retained Earnings":-28311788.0,"Capital Stock":31691943.0,"Common Stock":31691943.0,"Total Liabilities Net Minority Interest":9219190.0,"Total Non Current Liabilities Net Minority Interest":150934.0,"Non Current Deferred Liabilities":null,"Long Term Debt And Capital Lease Obligation":150934.0,"Long Term Capital Lease Obligation":150934.0,"Long Term Debt":null,"Current Liabilities":9068256.0,"Current Deferred Liabilities":207759.0,"Current Deferred Revenue":207759.0,"Current Debt And Capital Lease Obligation":6393426.0,"Current Capital Lease Obligation":27426.0,"Current Debt":6366000.0,"Other Current Borrowings":6366000.0,"Payables And Accrued Expenses":2467071.0,"Current Accrued Expenses":155000.0,"Payables":2312071.0,"Dueto Related Parties Current":917869.0,"Accounts Payable":1394202.0,"Total Assets":14236203.0,"Total Non Current Assets":13125097.0,"Non Current Prepaid Assets":17548.0,"Non Current Deferred Assets":807936.0,"Net PPE":12299613.0,"Accumulated Depreciation":-3015170.0,"Gross PPE":15314783.0,"Other Properties":1773306.0,"Machinery Furniture Equipment":13541477.0,"Current Assets":1111106.0,"Prepaid Assets":190116.0,"Inventory":310388.0,"Finished Goods":310388.0,"Raw Materials":null,"Receivables":118852.0,"Accounts Receivable":118852.0,"Cash Cash Equivalents And Short Term Investments":491750.0,"Cash And Cash Equivalents":491750.0,"Cash Equivalents":5000.0,"Cash Financial":486750.0},"2025-09-30":{"Ordinary Shares Number":107375.0,"Share Issued":107375.0,"Net Debt":5189435.0,"Total Debt":6518919.0,"Tangible Book Value":6570661.0,"Invested Capital":12905161.0,"Working Capital":-6657383.0,"Net Tangible Assets":6570661.0,"Capital Lease Obligations":184419.0,"Common Stock Equity":6570661.0,"Total Capitalization":6570661.0,"Total Equity Gross Minority Interest":6570661.0,"Stockholders Equity":6570661.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":2120398.0,"Retained Earnings":-27241680.0,"Capital Stock":31691943.0,"Common Stock":31691943.0,"Total Liabilities Net Minority Interest":8641984.0,"Total Non Current Liabilities Net Minority Interest":158374.0,"Non Current Deferred Liabilities":null,"Long Term Debt And Capital Lease Obligation":158374.0,"Long Term Capital Lease Obligation":158374.0,"Long Term Debt":null,"Current Liabilities":8483610.0,"Current Deferred Liabilities":207759.0,"Current Deferred Revenue":207759.0,"Current Debt And Capital Lease Obligation":6360545.0,"Current Capital Lease Obligation":26045.0,"Current Debt":6334500.0,"Other Current Borrowings":6334500.0,"Payables And Accrued Expenses":1915306.0,"Current Accrued Expenses":205296.0,"Payables":1710010.0,"Dueto Related Parties Current":524326.0,"Accounts Payable":1185684.0,"Total Assets":15212645.0,"Total Non Current Assets":13386418.0,"Non Current Prepaid Assets":17548.0,"Non Current Deferred Assets":807936.0,"Net PPE":12560934.0,"Accumulated Depreciation":-2759934.0,"Gross PPE":15320868.0,"Other Properties":1769878.0,"Machinery Furniture Equipment":13550990.0,"Current Assets":1826227.0,"Prepaid Assets":275720.0,"Inventory":310388.0,"Finished Goods":310388.0,"Raw Materials":0.0,"Receivables":95054.0,"Accounts Receivable":95054.0,"Cash Cash Equivalents And Short Term Investments":1145065.0,"Cash And Cash Equivalents":1145065.0,"Cash Equivalents":5000.0,"Cash Financial":1140065.0},"2025-06-30":{"Ordinary Shares Number":3221272.0,"Share Issued":3221272.0,"Net Debt":2764467.0,"Total Debt":2855753.0,"Tangible Book Value":7752490.0,"Invested Capital":10605490.0,"Working Capital":-2569868.0,"Net Tangible Assets":7752490.0,"Capital Lease Obligations":2753.0,"Common Stock Equity":7752490.0,"Total Capitalization":9605490.0,"Total Equity Gross Minority Interest":7752490.0,"Stockholders Equity":7752490.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":1999613.0,"Retained Earnings":-25939066.0,"Capital Stock":31691943.0,"Common Stock":31691943.0,"Total Liabilities Net Minority Interest":6383375.0,"Total Non Current Liabilities Net Minority Interest":2761000.0,"Non Current Deferred Liabilities":908000.0,"Long Term Debt And Capital Lease Obligation":1853000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":1853000.0,"Current Liabilities":3622375.0,"Current Deferred Liabilities":292001.0,"Current Deferred Revenue":292001.0,"Current Debt And Capital Lease Obligation":1002753.0,"Current Capital Lease Obligation":2753.0,"Current Debt":1000000.0,"Other Current Borrowings":1000000.0,"Payables And Accrued Expenses":2327621.0,"Current Accrued Expenses":45000.0,"Payables":2282621.0,"Dueto Related Parties Current":788738.0,"Accounts Payable":1493883.0,"Total Assets":14135865.0,"Total Non Current Assets":13083358.0,"Non Current Prepaid Assets":17548.0,"Non Current Deferred Assets":428981.0,"Net PPE":12636829.0,"Accumulated Depreciation":-2498721.0,"Gross PPE":15135550.0,"Other Properties":1765304.0,"Machinery Furniture Equipment":13370246.0,"Current Assets":1052507.0,"Prepaid Assets":50262.0,"Inventory":658939.0,"Finished Goods":622907.0,"Raw Materials":36032.0,"Receivables":254773.0,"Accounts Receivable":254773.0,"Cash Cash Equivalents And Short Term Investments":88533.0,"Cash And Cash Equivalents":88533.0,"Cash Equivalents":10000.0,"Cash Financial":78533.0},"2025-03-31":{"Ordinary Shares Number":3221272.0,"Share Issued":3221272.0,"Net Debt":2759786.0,"Total Debt":2828513.0,"Tangible Book Value":8643688.0,"Invested Capital":11459188.0,"Working Capital":-2414957.0,"Net Tangible Assets":8643688.0,"Capital Lease Obligations":13013.0,"Common Stock Equity":8643688.0,"Total Capitalization":10465188.0,"Total Equity Gross Minority Interest":8643688.0,"Stockholders Equity":8643688.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":1998493.0,"Retained Earnings":-25031748.0,"Capital Stock":31676943.0,"Common Stock":31676943.0,"Total Liabilities Net Minority Interest":5077516.0,"Total Non Current Liabilities Net Minority Interest":1821500.0,"Non Current Deferred Liabilities":null,"Long Term Debt And Capital Lease Obligation":1821500.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":1821500.0,"Current Liabilities":3256016.0,"Current Deferred Liabilities":334501.0,"Current Deferred Revenue":334501.0,"Current Debt And Capital Lease Obligation":1007013.0,"Current Capital Lease Obligation":13013.0,"Current Debt":994000.0,"Other Current Borrowings":994000.0,"Payables And Accrued Expenses":1914502.0,"Current Accrued Expenses":62292.0,"Payables":1852210.0,"Dueto Related Parties Current":905280.0,"Accounts Payable":946930.0,"Total Assets":13721204.0,"Total Non Current Assets":12880145.0,"Non Current Prepaid Assets":17548.0,"Non Current Deferred Assets":null,"Net PPE":12862597.0,"Accumulated Depreciation":-2279459.0,"Gross PPE":15142056.0,"Other Properties":1764471.0,"Machinery Furniture Equipment":13377585.0,"Current Assets":841059.0,"Prepaid Assets":24863.0,"Inventory":672341.0,"Finished Goods":580135.0,"Raw Materials":92206.0,"Receivables":88141.0,"Accounts Receivable":88141.0,"Cash Cash Equivalents And Short Term Investments":55714.0,"Cash And Cash Equivalents":55714.0,"Cash Equivalents":10000.0,"Cash Financial":45714.0},"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":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Other Equity Interest":335000.0,"Gains Losses Not Affecting Retained Earnings":null,"Retained Earnings":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Non Current Deferred Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":1790000.0,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":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,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Raw Materials":35225.0,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1128318.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-1591871.0,"Reconciled Depreciation":226779.0,"Reconciled Cost Of Revenue":10036.0,"EBITDA":-1128318.0,"EBIT":-1355097.0,"Net Interest Income":-234959.0,"Interest Expense":236774.0,"Interest Income":1815.0,"Normalized Income":-1591871.0,"Net Income From Continuing And Discontinued Operation":-1591871.0,"Total Expenses":1456412.0,"Rent Expense Supplemental":60173.0,"Diluted Average Shares":3220121.0,"Basic Average Shares":3220121.0,"Diluted EPS":-0.48999,"Basic EPS":-0.48999,"Diluted NI Availto Com Stockholders":-1591871.0,"Net Income Common Stockholders":-1591871.0,"Net Income":-1591871.0,"Net Income Including Noncontrolling Interests":-1591871.0,"Net Income Continuous Operations":-1591871.0,"Pretax Income":-1591871.0,"Other Income Expense":null,"Special Income Charges":0.0,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-234959.0,"Interest Expense Non Operating":236774.0,"Interest Income Non Operating":1815.0,"Operating Income":-1356912.0,"Operating Expense":1446376.0,"Other Operating Expenses":402797.0,"Depreciation Amortization Depletion Income Statement":226779.0,"Depreciation And Amortization In Income Statement":226779.0,"Depreciation Income Statement":null,"Research And Development":38799.0,"Selling General And Administration":778001.0,"Selling And Marketing Expense":8086.0,"General And Administrative Expense":769915.0,"Other Gand A":261796.0,"Insurance And Claims":68698.0,"Rent And Landing Fees":60173.0,"Salaries And Wages":379248.0,"Gross Profit":89464.0,"Cost Of Revenue":10036.0,"Total Revenue":99500.0,"Operating Revenue":99500.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1010435.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":-1553975.0,"Reconciled Depreciation":264749.0,"Reconciled Cost Of Revenue":0.0,"EBITDA":-1010435.0,"EBIT":-1275184.0,"Net Interest Income":-273378.0,"Interest Expense":278791.0,"Interest Income":5413.0,"Normalized Income":-1553975.0,"Net Income From Continuing And Discontinued Operation":-1553975.0,"Total Expenses":1280597.0,"Rent Expense Supplemental":32313.0,"Diluted Average Shares":3221272.0,"Basic Average Shares":3221272.0,"Diluted EPS":-0.6,"Basic EPS":-0.6,"Diluted NI Availto Com Stockholders":-1553975.0,"Net Income Common Stockholders":-1553975.0,"Net Income":-1553975.0,"Net Income Including Noncontrolling Interests":-1553975.0,"Net Income Continuous Operations":-1553975.0,"Pretax Income":-1553975.0,"Other Income Expense":null,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-273378.0,"Interest Expense Non Operating":278791.0,"Interest Income Non Operating":5413.0,"Operating Income":-1280597.0,"Operating Expense":1280597.0,"Other Operating Expenses":302221.0,"Depreciation Amortization Depletion Income Statement":264749.0,"Depreciation And Amortization In Income Statement":264749.0,"Depreciation Income Statement":null,"Research And Development":48495.0,"Selling General And Administration":665132.0,"Selling And Marketing Expense":1949.0,"General And Administrative Expense":663183.0,"Other Gand A":309864.0,"Insurance And Claims":56592.0,"Rent And Landing Fees":32313.0,"Salaries And Wages":264414.0,"Gross Profit":0.0,"Cost Of Revenue":0.0,"Total Revenue":0.0,"Operating Revenue":0.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1389817.0,"Total Unusual Items":513664.0,"Total Unusual Items Excluding Goodwill":513664.0,"Net Income From Continuing Operation Net Minority Interest":-1349367.0,"Reconciled Depreciation":270726.0,"Reconciled Cost Of Revenue":400204.0,"EBITDA":-876153.0,"EBIT":-1146879.0,"Net Interest Income":-195804.0,"Interest Expense":202488.0,"Interest Income":6684.0,"Normalized Income":-1863031.0,"Net Income From Continuing And Discontinued Operation":-1349367.0,"Total Expenses":1603198.0,"Rent Expense Supplemental":34791.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1349367.0,"Net Income Common Stockholders":-1349367.0,"Net Income":-1349367.0,"Net Income Including Noncontrolling Interests":-1349367.0,"Net Income Continuous Operations":-1349367.0,"Pretax Income":-1349367.0,"Other Income Expense":513664.0,"Special Income Charges":513664.0,"Other Special Charges":-513664.0,"Net Non Operating Interest Income Expense":-195804.0,"Interest Expense Non Operating":202488.0,"Interest Income Non Operating":6684.0,"Operating Income":-1667227.0,"Operating Expense":1202994.0,"Other Operating Expenses":11113.0,"Depreciation Amortization Depletion Income Statement":270726.0,"Depreciation And Amortization In Income Statement":270726.0,"Depreciation Income Statement":null,"Research And Development":144200.0,"Selling General And Administration":776955.0,"Selling And Marketing Expense":-7758.0,"General And Administrative Expense":784713.0,"Other Gand A":408236.0,"Insurance And Claims":107640.0,"Rent And Landing Fees":34791.0,"Salaries And Wages":234046.0,"Gross Profit":-464233.0,"Cost Of Revenue":400204.0,"Total Revenue":-64029.0,"Operating Revenue":-64029.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-570973.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":-907318.0,"Reconciled Depreciation":226601.0,"Reconciled Cost Of Revenue":14456.0,"EBITDA":-570973.0,"EBIT":-797574.0,"Net Interest Income":-109537.0,"Interest Expense":109744.0,"Interest Income":207.0,"Normalized Income":-907318.0,"Net Income From Continuing And Discontinued Operation":-907318.0,"Total Expenses":994170.0,"Rent Expense Supplemental":38036.0,"Diluted Average Shares":3221272.0,"Basic Average Shares":3221272.0,"Diluted EPS":-0.3,"Basic EPS":-0.3,"Diluted NI Availto Com Stockholders":-907318.0,"Net Income Common Stockholders":-907318.0,"Net Income":-907318.0,"Net Income Including Noncontrolling Interests":-907318.0,"Net Income Continuous Operations":-907318.0,"Pretax Income":-907318.0,"Other Income Expense":null,"Special Income Charges":0.0,"Other Special Charges":null,"Net Non Operating Interest Income Expense":-109537.0,"Interest Expense Non Operating":109744.0,"Interest Income Non Operating":207.0,"Operating Income":-797781.0,"Operating Expense":979714.0,"Other Operating Expenses":236494.0,"Depreciation Amortization Depletion Income Statement":226601.0,"Depreciation And Amortization In Income Statement":226601.0,"Depreciation Income Statement":null,"Research And Development":1500.0,"Selling General And Administration":515119.0,"Selling And Marketing Expense":1729.0,"General And Administrative Expense":513390.0,"Other Gand A":216731.0,"Insurance And Claims":17572.0,"Rent And Landing Fees":38036.0,"Salaries And Wages":241051.0,"Gross Profit":181933.0,"Cost Of Revenue":14456.0,"Total Revenue":196389.0,"Operating Revenue":196389.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-764769.0,"Total Unusual Items":903951.0,"Total Unusual Items Excluding Goodwill":903951.0,"Net Income From Continuing Operation Net Minority Interest":-196366.0,"Reconciled Depreciation":224104.0,"Reconciled Cost Of Revenue":17298.0,"EBITDA":139182.0,"EBIT":-84922.0,"Net Interest Income":-111271.0,"Interest Expense":111444.0,"Interest Income":173.0,"Normalized Income":-1100317.0,"Net Income From Continuing And Discontinued Operation":-196366.0,"Total Expenses":1050287.0,"Rent Expense Supplemental":40704.0,"Diluted Average Shares":3200215.0,"Basic Average Shares":3200215.0,"Diluted EPS":-0.06,"Basic EPS":-0.06,"Diluted NI Availto Com Stockholders":-196366.0,"Net Income Common Stockholders":-196366.0,"Net Income":-196366.0,"Net Income Including Noncontrolling Interests":-196366.0,"Net Income Continuous Operations":-196366.0,"Pretax Income":-196366.0,"Other Income Expense":903951.0,"Special Income Charges":903951.0,"Other Special Charges":-903951.0,"Net Non Operating Interest Income Expense":-111271.0,"Interest Expense Non Operating":111444.0,"Interest Income Non Operating":173.0,"Operating Income":-989046.0,"Operating Expense":1032989.0,"Other Operating Expenses":90045.0,"Depreciation Amortization Depletion Income Statement":224104.0,"Depreciation And Amortization In Income Statement":224104.0,"Depreciation Income Statement":224104.0,"Research And Development":42239.0,"Selling General And Administration":676601.0,"Selling And Marketing Expense":8916.0,"General And Administrative Expense":667685.0,"Other Gand A":237575.0,"Insurance And Claims":49301.0,"Rent And Landing Fees":40704.0,"Salaries And Wages":340105.0,"Gross Profit":43943.0,"Cost Of Revenue":17298.0,"Total Revenue":61241.0,"Operating Revenue":61241.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Rent Expense Supplemental":null,"Diluted Average Shares":3221272.0,"Basic Average Shares":3221272.0,"Diluted EPS":-0.3,"Basic EPS":-0.3,"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,"Pretax Income":null,"Other Income Expense":null,"Special Income Charges":null,"Other Special Charges":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Depreciation Income Statement":228917.0,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Insurance And Claims":null,"Rent And Landing Fees":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":-344647.0,"Repayment Of Debt":-12900.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-11326.0,"End Cash Position":106711.0,"Beginning Cash Position":491750.0,"Changes In Cash":-385039.0,"Financing Cash Flow":-40392.0,"Cash Flow From Continuing Financing Activities":-40392.0,"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":-12900.0,"Net Long Term Debt Issuance":-12900.0,"Long Term Debt Payments":-12900.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-11326.0,"Cash Flow From Continuing Investing Activities":-11326.0,"Capital Expenditure Reported":-11326.0,"Operating Cash Flow":-333321.0,"Cash Flow From Continuing Operating Activities":-333321.0,"Change In Working Capital":880357.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":697912.0,"Change In Payable":697912.0,"Change In Account Payable":-42680.0,"Change In Prepaid Assets":82739.0,"Change In Inventory":10036.0,"Change In Receivables":74724.0,"Changes In Account Receivables":74724.0,"Other Non Cash Items":38110.0,"Stock Based Compensation":113304.0,"Depreciation Amortization Depletion":226779.0,"Depreciation And Amortization":226779.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":-1591871.0},"2025-12-31":{"Free Cash Flow":-640415.0,"Repayment Of Debt":-12900.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-3428.0,"End Cash Position":491750.0,"Beginning Cash Position":1145065.0,"Changes In Cash":-653315.0,"Financing Cash Flow":-12900.0,"Cash Flow From Continuing Financing Activities":-12900.0,"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":-12900.0,"Net Long Term Debt Issuance":-12900.0,"Long Term Debt Payments":-12900.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-3428.0,"Cash Flow From Continuing Investing Activities":-3428.0,"Capital Expenditure Reported":-3428.0,"Operating Cash Flow":-636987.0,"Cash Flow From Continuing Operating Activities":-636987.0,"Change In Working Capital":613571.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":551765.0,"Change In Payable":551765.0,"Change In Account Payable":158222.0,"Change In Prepaid Assets":85604.0,"Change In Inventory":0.0,"Change In Receivables":-23798.0,"Changes In Account Receivables":-23798.0,"Other Non Cash Items":38341.0,"Stock Based Compensation":327.0,"Depreciation Amortization Depletion":264749.0,"Depreciation And Amortization":264749.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":-1553975.0},"2025-09-30":{"Free Cash Flow":-1450859.0,"Repayment Of Debt":-15676.0,"Issuance Of Debt":3450000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-72824.0,"End Cash Position":1145065.0,"Beginning Cash Position":88533.0,"Changes In Cash":1056532.0,"Financing Cash Flow":2507391.0,"Cash Flow From Continuing Financing Activities":2507391.0,"Net Other Financing Charges":-926933.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":3434324.0,"Net Long Term Debt Issuance":-15676.0,"Long Term Debt Payments":-15676.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-72824.0,"Cash Flow From Continuing Investing Activities":-72824.0,"Capital Expenditure Reported":-72824.0,"Operating Cash Flow":-1378035.0,"Cash Flow From Continuing Operating Activities":-1378035.0,"Change In Working Capital":91488.0,"Change In Other Working Capital":-84242.0,"Change In Payables And Accrued Expense":-190423.0,"Change In Payable":-190423.0,"Change In Account Payable":-353112.0,"Change In Prepaid Assets":-58402.0,"Change In Inventory":264836.0,"Change In Receivables":159719.0,"Changes In Account Receivables":159719.0,"Other Non Cash Items":122300.0,"Stock Based Compensation":482.0,"Depreciation Amortization Depletion":270726.0,"Depreciation And Amortization":270726.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Operating Gains Losses":-513664.0,"Net Income From Continuing Operations":-1349367.0},"2025-06-30":{"Free Cash Flow":-858471.0,"Repayment Of Debt":-10500.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-833.0,"End Cash Position":88533.0,"Beginning Cash Position":55714.0,"Changes In Cash":32819.0,"Financing Cash Flow":891290.0,"Cash Flow From Continuing Financing Activities":891290.0,"Net Other Financing Charges":901790.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-10500.0,"Net Long Term Debt Issuance":-10500.0,"Long Term Debt Payments":-10500.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-833.0,"Cash Flow From Continuing Investing Activities":-833.0,"Capital Expenditure Reported":-833.0,"Operating Cash Flow":-857638.0,"Cash Flow From Continuing Operating Activities":-857638.0,"Change In Working Capital":-215781.0,"Change In Other Working Capital":-42500.0,"Change In Payables And Accrued Expense":5348.0,"Change In Payable":5348.0,"Change In Account Payable":121890.0,"Change In Prepaid Assets":-25399.0,"Change In Inventory":13402.0,"Change In Receivables":-166632.0,"Changes In Account Receivables":-166632.0,"Other Non Cash Items":37740.0,"Stock Based Compensation":1120.0,"Depreciation Amortization Depletion":226601.0,"Depreciation And Amortization":226601.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Operating Gains Losses":0.0,"Net Income From Continuing Operations":-907318.0},"2025-03-31":{"Free Cash Flow":-76284.0,"Repayment Of Debt":-10500.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"End Cash Position":55714.0,"Beginning Cash Position":82498.0,"Changes In Cash":-26784.0,"Financing Cash Flow":49500.0,"Cash Flow From Continuing Financing Activities":49500.0,"Net Other Financing Charges":-335000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-10500.0,"Net Long Term Debt Issuance":-10500.0,"Long Term Debt Payments":-10500.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":6956.0,"Cash Flow From Continuing Investing Activities":6956.0,"Capital Expenditure Reported":6956.0,"Operating Cash Flow":-83240.0,"Cash Flow From Continuing Operating Activities":-83240.0,"Change In Working Capital":701985.0,"Change In Other Working Capital":118439.0,"Change In Payables And Accrued Expense":550406.0,"Change In Payable":550406.0,"Change In Account Payable":143236.0,"Change In Prepaid Assets":54099.0,"Change In Inventory":-40146.0,"Change In Receivables":19187.0,"Changes In Account Receivables":19187.0,"Other Non Cash Items":48993.0,"Stock Based Compensation":41995.0,"Depreciation Amortization Depletion":224104.0,"Depreciation And Amortization":224104.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Operating Gains Losses":null,"Net Income From Continuing Operations":-196366.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-21674.0,"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":320000.0,"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":null,"Cash Flow From Continuing Investing Activities":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":99671.0,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":228917.0,"Amortization Of Intangibles":228917.0,"Operating Gains Losses":null,"Net Income From Continuing Operations":null}}}