speb/financial-data huggingface dataset:
FMST income_statement (annual, 2023-03-31) — Normalized EBITDA: -2544181.00
FMST income_statement (annual, 2023-03-31) — Normalized Income: -1206296.00
FMST cash_flow (annual, 2023-03-31) — Operating Cash Flow: -2476109.00
FMST cash_flow (annual, 2023-03-31) — Operating Gains Losses: -3679713.00
FMST income_statement (annual, 2023-03-31) — Operating Income: -3536519.00
FMST income_statement (annual, 2023-03-31) — Operating Revenue: 0.00
FMST balance_sheet (annual, 2023-03-31) — Ordinary Shares Number: 3969617.00
FMST balance_sheet (annual, 2023-03-31) — Other Current Borrowings: 1188998.00
FMST income_statement (annual, 2023-03-31) — Other Gand A: 1982112.00
FMST income_statement (annual, 2023-03-31) — Other Income Expense: 4588249.00
FMST balance_sheet (annual, 2023-03-31) — Other Investments: 0.00
FMST cash_flow (annual, 2023-03-31) — Other Non Cash Items: -980762.00
FMST income_statement (annual, 2023-03-31) — Other Non Operating Income Expenses: 983459.00
FMST income_statement (annual, 2023-03-31) — Other Operating Expenses: 199177.00
FMST balance_sheet (annual, 2023-03-31) — Other Payable: 313001.00
FMST balance_sheet (annual, 2023-03-31) — Other Receivables: 31537.00
FMST balance_sheet (annual, 2023-03-31) — Other Short Term Investments: 31537.00
FMST income_statement (annual, 2023-03-31) — Other Special Charges: -187313.00
FMST balance_sheet (annual, 2023-03-31) — Payables: 1310717.00
FMST balance_sheet (annual, 2023-03-31) — Payables And Accrued Expenses: 1621721.00
FMST balance_sheet (annual, 2023-03-31) — Prepaid Assets: 56710.00
FMST income_statement (annual, 2023-03-31) — Pretax Income: 956578.00
FMST cash_flow (annual, 2023-03-31) — Proceeds From Stock Option Exercised: 1136767.00
FMST cash_flow (annual, 2023-03-31) — Purchase Of Business: 0.00
FMST cash_flow (annual, 2023-03-31) — Purchase Of PPE: -294962.00
FMST balance_sheet (annual, 2023-03-31) — Receivables: 164052.00
FMST cash_flow (annual, 2023-03-31) — Repayment Of Debt: -71627.00
FMST income_statement (annual, 2023-03-31) — Restructuring And Mergern Acquisition: 0.00
FMST balance_sheet (annual, 2023-03-31) — Retained Earnings: -17869111.00
FMST income_statement (annual, 2023-03-31) — Salaries And Wages: 1197247.00
FMST cash_flow (annual, 2023-03-31) — Sale Of Investment: 0.00
FMST cash_flow (annual, 2023-03-31) — Sale Of PPE: 3800000.00
FMST income_statement (annual, 2023-03-31) — Selling And Marketing Expense: 157983.00
FMST income_statement (annual, 2023-03-31) — Selling General And Administration: 3337342.00
FMST balance_sheet (annual, 2023-03-31) — Share Issued: 3969617.00
FMST cash_flow (annual, 2023-03-31) — Short Term Debt Issuance: 985742.00
FMST income_statement (annual, 2023-03-31) — Special Income Charges: 3639313.00
FMST cash_flow (annual, 2023-03-31) — Stock Based Compensation: 815428.00
FMST balance_sheet (annual, 2023-03-31) — Stockholders Equity: 10387622.00
FMST balance_sheet (annual, 2023-03-31) — Tangible Book Value: 10387622.00
FMST income_statement (annual, 2023-03-31) — Tax Effect Of Unusual Items: 1441916.00
FMST income_statement (annual, 2023-03-31) — Tax Rate For Calcs: 0.40
FMST balance_sheet (annual, 2023-03-31) — Taxes Receivable: 132515.00
FMST balance_sheet (annual, 2023-03-31) — Total Assets: 13300444.00
FMST balance_sheet (annual, 2023-03-31) — Total Capitalization: 10387622.00
FMST balance_sheet (annual, 2023-03-31) — Total Debt: 1291101.00
FMST balance_sheet (annual, 2023-03-31) — Total Equity Gross Minority Interest: 10387622.00
FMST income_statement (annual, 2023-03-31) — Total Expenses: 3536519.00
FMST balance_sheet (annual, 2023-03-31) — Total Liabilities Net Minority Interest: 2912822.00
FMST balance_sheet (annual, 2023-03-31) — Total Non Current Assets: 12505095.00
FMST balance_sheet (annual, 2023-03-31) — Total Non Current Liabilities Net Minority Interest: 0.00
FMST income_statement (annual, 2023-03-31) — Total Unusual Items: 3604790.00
FMST income_statement (annual, 2023-03-31) — Total Unusual Items Excluding Goodwill: 3604790.00
FMST balance_sheet (annual, 2023-03-31) — Working Capital: -2117473.00
FMST income_statement (annual, 2023-03-31) — Write Off: 48000.00
FMST income_statement (annual, 2024-03-31) — +Operating Expense: 4498643.00
FMST income_statement (annual, 2024-03-31) — +Total Revenue: 0.00
FMST balance_sheet (annual, 2024-03-31) — Accounts Payable: 1101757.00
FMST balance_sheet (annual, 2024-03-31) — Accounts Receivable: 146209.00
FMST cash_flow (annual, 2024-03-31) — Asset Impairment Charge: 0.00
FMST income_statement (annual, 2024-03-31) — Basic Average Shares: 4518348.00
FMST income_statement (annual, 2024-03-31) — Basic EPS: -0.99
FMST cash_flow (annual, 2024-03-31) — Beginning Cash Position: 574587.00
FMST cash_flow (annual, 2024-03-31) — Capital Expenditure: -198829.00
FMST balance_sheet (annual, 2024-03-31) — Capital Lease Obligations: 0.00
FMST balance_sheet (annual, 2024-03-31) — Capital Stock: 32123613.00
FMST balance_sheet (annual, 2024-03-31) — Cash And Cash Equivalents: 998262.00
FMST balance_sheet (annual, 2024-03-31) — Cash Cash Equivalents And Short Term Investments: 998262.00
FMST cash_flow (annual, 2024-03-31) — Cash Dividends Paid: 0.00
FMST balance_sheet (annual, 2024-03-31) — Cash Financial: 998262.00
FMST cash_flow (annual, 2024-03-31) — Cash Flow From Continuing Financing Activities: 6563039.00
FMST cash_flow (annual, 2024-03-31) — Cash Flow From Continuing Investing Activities: -2344600.00
FMST cash_flow (annual, 2024-03-31) — Cash Flow From Continuing Operating Activities: -3794764.00
FMST cash_flow (annual, 2024-03-31) — Change In Payables And Accrued Expense: 148339.00
FMST cash_flow (annual, 2024-03-31) — Change In Prepaid Assets: -278859.00
FMST cash_flow (annual, 2024-03-31) — Change In Receivables: -13694.00
FMST cash_flow (annual, 2024-03-31) — Change In Working Capital: -144214.00
FMST cash_flow (annual, 2024-03-31) — Changes In Cash: 423675.00
FMST balance_sheet (annual, 2024-03-31) — Common Stock: 32123613.00
FMST balance_sheet (annual, 2024-03-31) — Common Stock Equity: 13209537.00
FMST cash_flow (annual, 2024-03-31) — Common Stock Issuance: 7047668.00
FMST balance_sheet (annual, 2024-03-31) — Current Accrued Expenses: 91484.00
FMST balance_sheet (annual, 2024-03-31) — Current Assets: 1485213.00
FMST balance_sheet (annual, 2024-03-31) — Current Capital Lease Obligation: 0.00
FMST balance_sheet (annual, 2024-03-31) — Current Debt: 1138520.00
FMST balance_sheet (annual, 2024-03-31) — Current Debt And Capital Lease Obligation: 1138520.00
FMST balance_sheet (annual, 2024-03-31) — Current Deferred Liabilities: 0.00
FMST balance_sheet (annual, 2024-03-31) — Current Deferred Revenue: 0.00
FMST balance_sheet (annual, 2024-03-31) — Current Liabilities: 2732374.00
FMST balance_sheet (annual, 2024-03-31) — Current Notes Payable: 0.00
FMST balance_sheet (annual, 2024-03-31) — Derivative Product Liabilities: 656946.00
FMST income_statement (annual, 2024-03-31) — Diluted Average Shares: 4518348.00
FMST income_statement (annual, 2024-03-31) — Diluted EPS: -0.99
FMST income_statement (annual, 2024-03-31) — Diluted NI Availto Com Stockholders: -4472170.00
FMST balance_sheet (annual, 2024-03-31) — Dueto Related Parties Current: 86980.00
FMST income_statement (annual, 2024-03-31) — EBIT: -4345564.00
FMST income_statement (annual, 2024-03-31) — EBITDA: -4345564.00
FMST income_statement (annual, 2024-03-31) — Earnings From Equity Interest: 0.00
FMST cash_flow (annual, 2024-03-31) — Earnings Losses From Equity Investments: 0.00
FMST cash_flow (annual, 2024-03-31) — End Cash Position: 998262.00
FMST cash_flow (annual, 2024-03-31) — Financing Cash Flow: 6563039.00
FMST cash_flow (annual, 2024-03-31) — Free Cash Flow: -3993593.00
FMST cash_flow (annual, 2024-03-31) — Gain Loss On Investment Securities: -167322.00
FMST cash_flow (annual, 2024-03-31) — Gain Loss On Sale Of Business: 0.00
FMST cash_flow (annual, 2024-03-31) — Gain Loss On Sale Of PPE: 0.00
FMST income_statement (annual, 2024-03-31) — Gain On Sale Of Business: 0.00
FMST income_statement (annual, 2024-03-31) — Gain On Sale Of Ppe: 0.00
FMST income_statement (annual, 2024-03-31) — Gain On Sale Of Security: 131326.00
FMST balance_sheet (annual, 2024-03-31) — Gains Losses Not Affecting Retained Earnings: 2462047.00
FMST income_statement (annual, 2024-03-31) — General And Administrative Expense: 3232424.00
FMST cash_flow (annual, 2024-03-31) — Income Tax Paid Supplemental Data: 0.00
FMST income_statement (annual, 2024-03-31) — Insurance And Claims: 267690.00
FMST income_statement (annual, 2024-03-31) — Interest Expense: 126606.00
FMST income_statement (annual, 2024-03-31) — Interest Expense Non Operating: 126606.00
FMST income_statement (annual, 2024-03-31) — Interest Income: 1314.00
FMST income_statement (annual, 2024-03-31) — Interest Income Non Operating: 1314.00
FMST cash_flow (annual, 2024-03-31) — Interest Paid Cff: -102090.00
FMST cash_flow (annual, 2024-03-31) — Interest Paid Supplemental Data: 102090.00
FMST cash_flow (annual, 2024-03-31) — Interest Received Cfi: 0.00
FMST balance_sheet (annual, 2024-03-31) — Invested Capital: 14348057.00
FMST cash_flow (annual, 2024-03-31) — Investing Cash Flow: -2344600.00
FMST balance_sheet (annual, 2024-03-31) — Investments And Advances: 0.00
FMST balance_sheet (annual, 2024-03-31) — Investmentsin Associatesat Cost: 0.00
FMST cash_flow (annual, 2024-03-31) — Issuance Of Capital Stock: 7047668.00
FMST balance_sheet (annual, 2024-03-31) — Long Term Capital Lease Obligation: 0.00
FMST balance_sheet (annual, 2024-03-31) — Long Term Debt And Capital Lease Obligation: 0.00
FMST cash_flow (annual, 2024-03-31) — Long Term Debt Payments: -35813.00
FMST balance_sheet (annual, 2024-03-31) — Long Term Equity Investment: 0.00
FMST cash_flow (annual, 2024-03-31) — Net Business Purchase And Sale: 0.00
FMST cash_flow (annual, 2024-03-31) — Net Common Stock Issuance: 7047668.00
FMST balance_sheet (annual, 2024-03-31) — Net Debt: 140258.00
FMST income_statement (annual, 2024-03-31) — Net Income: -4472170.00
FMST income_statement (annual, 2024-03-31) — Net Income Common Stockholders: -4472170.00
FMST income_statement (annual, 2024-03-31) — Net Income Continuous Operations: -4472170.00
FMST income_statement (annual, 2024-03-31) — Net Income From Continuing And Discontinued Operation: -4472170.00
FMST income_statement (annual, 2024-03-31) — Net Income From Continuing Operation Net Minority Interest: -4472170.00
FMST cash_flow (annual, 2024-03-31) — Net Income From Continuing Operations: -4472170.00
FMST income_statement (annual, 2024-03-31) — Net Income Including Noncontrolling Interests: -4472170.00
FMST income_statement (annual, 2024-03-31) — Net Interest Income: -125292.00
FMST cash_flow (annual, 2024-03-31) — Net Investment Purchase And Sale: 3571.00
FMST cash_flow (annual, 2024-03-31) — Net Issuance Payments Of Debt: -138524.00
FMST cash_flow (annual, 2024-03-31) — Net Long Term Debt Issuance: -35813.00
FMST income_statement (annual, 2024-03-31) — Net Non Operating Interest Income Expense: -125292.00
FMST cash_flow (annual, 2024-03-31) — Net Other Financing Charges: -375415.00
FMST cash_flow (annual, 2024-03-31) — Net Other Investing Changes: -2349342.00
FMST balance_sheet (annual, 2024-03-31) — Net PPE: 15094413.00
FMST cash_flow (annual, 2024-03-31) — Net PPE Purchase And Sale: 1171.00
FMST cash_flow (annual, 2024-03-31) — Net Short Term Debt Issuance: -102711.00
FMST balance_sheet (annual, 2024-03-31) — Net Tangible Assets: 13209537.00
FMST balance_sheet (annual, 2024-03-31) — Non Current Note Receivables: 0.00
FMST balance_sheet (annual, 2024-03-31) — Non Current Prepaid Assets: 19231.00
FMST income_statement (annual, 2024-03-31) — Normalized EBITDA: -4485890.00
FMST income_statement (annual, 2024-03-31) — Normalized Income: -4612496.00
FMST cash_flow (annual, 2024-03-31) — Operating Cash Flow: -3794764.00
FMST cash_flow (annual, 2024-03-31) — Operating Gains Losses: -177322.00
FMST income_statement (annual, 2024-03-31) — Operating Income: -4498643.00
FMST income_statement (annual, 2024-03-31) — Operating Revenue: 0.00
FMST balance_sheet (annual, 2024-03-31) — Ordinary Shares Number: 5208009.00
FMST balance_sheet (annual, 2024-03-31) — Other Current Borrowings: 1138520.00
FMST balance_sheet (annual, 2024-03-31) — Other Current Liabilities: 11666.00
FMST balance_sheet (annual, 2024-03-31) — Other Equity Interest: 105000.00
FMST income_statement (annual, 2024-03-31) — Other Gand A: 1299492.00
FMST income_statement (annual, 2024-03-31) — Other Income Expense: 151765.00
FMST cash_flow (annual, 2024-03-31) — Other Non Cash Items: 88242.00
FMST income_statement (annual, 2024-03-31) — Other Non Operating Income Expenses: 11439.00
FMST income_statement (annual, 2024-03-31) — Other Operating Expenses: 414605.00
FMST balance_sheet (annual, 2024-03-31) — Other Payable: 301967.00
FMST income_statement (annual, 2024-03-31) — Other Special Charges: -10000.00
FMST balance_sheet (annual, 2024-03-31) — Payables: 1490704.00
FMST balance_sheet (annual, 2024-03-31) — Payables And Accrued Expenses: 1582188.00
FMST balance_sheet (annual, 2024-03-31) — Prepaid Assets: 340742.00
FMST income_statement (annual, 2024-03-31) — Pretax Income: -4472170.00
FMST cash_flow (annual, 2024-03-31) — Proceeds From Stock Option Exercised: 131400.00
FMST cash_flow (annual, 2024-03-31) — Purchase Of Business: 0.00
FMST cash_flow (annual, 2024-03-31) — Purchase Of PPE: -198829.00
FMST balance_sheet (annual, 2024-03-31) — Receivables: 146209.00
FMST cash_flow (annual, 2024-03-31) — Repayment Of Debt: -138524.00
FMST income_statement (annual, 2024-03-31) — Restructuring And Mergern Acquisition: 0.00
FMST balance_sheet (annual, 2024-03-31) — Retained Earnings: -21481123.00
FMST income_statement (annual, 2024-03-31) — Salaries And Wages: 1665242.00
FMST cash_flow (annual, 2024-03-31) — Sale Of Investment: 3571.00
FMST cash_flow (annual, 2024-03-31) — Sale Of PPE: 200000.00
FMST income_statement (annual, 2024-03-31) — Selling And Marketing Expense: 851614.00
FMST income_statement (annual, 2024-03-31) — Selling General And Administration: 4084038.00
FMST balance_sheet (annual, 2024-03-31) — Share Issued: 5208009.00
FMST cash_flow (annual, 2024-03-31) — Short Term Debt Payments: -102711.00
FMST income_statement (annual, 2024-03-31) — Special Income Charges: 9000.00
FMST cash_flow (annual, 2024-03-31) — Stock Based Compensation: 910700.00
FMST balance_sheet (annual, 2024-03-31) — Stockholders Equity: 13209537.00
FMST balance_sheet (annual, 2024-03-31) — Tangible Book Value: 13209537.00
FMST income_statement (annual, 2024-03-31) — Tax Effect Of Unusual Items: 0.00
FMST income_statement (annual, 2024-03-31) — Tax Rate For Calcs: 0.00
FMST balance_sheet (annual, 2024-03-31) — Total Assets: 16598857.00
FMST balance_sheet (annual, 2024-03-31) — Total Capitalization: 13209537.00
FMST balance_sheet (annual, 2024-03-31) — Total Debt: 1138520.00
FMST balance_sheet (annual, 2024-03-31) — Total Equity Gross Minority Interest: 13209537.00
FMST income_statement (annual, 2024-03-31) — Total Expenses: 4498643.00
FMST balance_sheet (annual, 2024-03-31) — Total Liabilities Net Minority Interest: 3389320.00
FMST balance_sheet (annual, 2024-03-31) — Total Non Current Assets: 15113644.00
FMST balance_sheet (annual, 2024-03-31) — Total Non Current Liabilities Net Minority Interest: 656946.00
FMST income_statement (annual, 2024-03-31) — Total Unusual Items: 140326.00
FMST income_statement (annual, 2024-03-31) — Total Unusual Items Excluding Goodwill: 140326.00
FMST balance_sheet (annual, 2024-03-31) — Treasury Shares Number: 0.00
FMST balance_sheet (annual, 2024-03-31) — Working Capital: -1247161.00
FMST income_statement (annual, 2024-03-31) — Write Off: 1000.00
FMST income_statement (quarterly, 2024-09-30) — Basic Average Shares: 5494542.00
FMST income_statement (quarterly, 2024-09-30) — Basic EPS: -0.28
FMST cash_flow (quarterly, 2024-09-30) — Capital Expenditure: -18692.00
FMST balance_sheet (quarterly, 2024-09-30) — Current Debt: 1160366.00
FMST balance_sheet (quarterly, 2024-09-30) — Current Debt And Capital Lease Obligation: 1160366.00
FMST balance_sheet (quarterly, 2024-09-30) — Derivative Product Liabilities: 428663.00
FMST income_statement (quarterly, 2024-09-30) — Diluted Average Shares: 5494542.00
FMST income_statement (quarterly, 2024-09-30) — Diluted EPS: -0.28
FMST cash_flow (quarterly, 2024-09-30) — Earnings Losses From Equity Investments: 0.00
FMST cash_flow (quarterly, 2024-09-30) — Gain Loss On Sale Of Business: 0.00
FMST income_statement (quarterly, 2024-09-30) — Interest Income: 0.00
FMST income_statement (quarterly, 2024-09-30) — Interest Income Non Operating: 0.00
FMST cash_flow (quarterly, 2024-09-30) — Interest Received Cfi: 0.00
FMST cash_flow (quarterly, 2024-09-30) — Long Term Debt Payments: 0.00
FMST balance_sheet (quarterly, 2024-09-30) — Net Debt: 993061.00
FMST cash_flow (quarterly, 2024-09-30) — Net Issuance Payments Of Debt: -10835.00
FMST cash_flow (quarterly, 2024-09-30) — Net Long Term Debt Issuance: 0.00
FMST cash_flow (quarterly, 2024-09-30) — Net Short Term Debt Issuance: -10835.00
FMST balance_sheet (quarterly, 2024-09-30) — Other Current Borrowings: 1160366.00
FMST balance_sheet (quarterly, 2024-09-30) — Other Payable: 372439.00
FMST cash_flow (quarterly, 2024-09-30) — Repayment Of Debt: -10835.00
FMST income_statement (quarterly, 2024-09-30) — Restructuring And Mergern Acquisition: 0.00
FMST income_statement (quarterly, 2024-09-30) — Selling And Marketing Expense: 275852.00
FMST cash_flow (quarterly, 2024-09-30) — Short Term Debt Payments: -10835.00
FMST balance_sheet (quarterly, 2024-09-30) — Total Debt: 1160366.00
FMST balance_sheet (quarterly, 2024-09-30) — Total Tax Payable: 188854.00
FMST income_statement (quarterly, 2024-09-30) — Write Off: 0.00
FMST income_statement (quarterly, 2024-12-31) — +Operating Expense: 2137771.00
FMST income_statement (quarterly, 2024-12-31) — +Total Revenue: 0.00
FMST balance_sheet (quarterly, 2024-12-31) — Accounts Payable: 75389.00
FMST balance_sheet (quarterly, 2024-12-31) — Accounts Receivable: 142873.00
FMST cash_flow (quarterly, 2024-12-31) — Asset Impairment Charge: 0.00
FMST income_statement (quarterly, 2024-12-31) — Basic Average Shares: 8786943.00
FMST income_statement (quarterly, 2024-12-31) — Basic EPS: -0.23
FMST cash_flow (quarterly, 2024-12-31) — Beginning Cash Position: 167305.00
FMST cash_flow (quarterly, 2024-12-31) — Capital Expenditure: -89732.00
FMST balance_sheet (quarterly, 2024-12-31) — Capital Stock: 47406247.00
FMST balance_sheet (quarterly, 2024-12-31) — Cash And Cash Equivalents: 6375960.00
FMST balance_sheet (quarterly, 2024-12-31) — Cash Cash Equivalents And Short Term Investments: 6375960.00
FMST balance_sheet (quarterly, 2024-12-31) — Cash Financial: 6375960.00
FMST cash_flow (quarterly, 2024-12-31) — Cash Flow From Continuing Financing Activities: 9212272.00
FMST cash_flow (quarterly, 2024-12-31) — Cash Flow From Continuing Investing Activities: -648056.00
FMST cash_flow (quarterly, 2024-12-31) — Cash Flow From Continuing Operating Activities: -2355561.00
FMST cash_flow (quarterly, 2024-12-31) — Change In Payables And Accrued Expense: -714541.00
FMST cash_flow (quarterly, 2024-12-31) — Change In Prepaid Assets: 41347.00
FMST cash_flow (quarterly, 2024-12-31) — Change In Receivables: -120614.00
FMST cash_flow (quarterly, 2024-12-31) — Change In Working Capital: -793808.00
FMST cash_flow (quarterly, 2024-12-31) — Changes In Cash: 6208655.00
FMST balance_sheet (quarterly, 2024-12-31) — Common Stock: 47406247.00
FMST balance_sheet (quarterly, 2024-12-31) — Common Stock Equity: 26142542.00
FMST cash_flow (quarterly, 2024-12-31) — Common Stock Issuance: 10500250.00
FMST balance_sheet (quarterly, 2024-12-31) — Current Accrued Expenses: 444193.00
FMST balance_sheet (quarterly, 2024-12-31) — Current Assets: 6768664.00
FMST balance_sheet (quarterly, 2024-12-31) — Current Debt: 544552.00
FMST balance_sheet (quarterly, 2024-12-31) — Current Debt And Capital Lease Obligation: 544552.00
FMST balance_sheet (quarterly, 2024-12-31) — Current Liabilities: 3172441.00
FMST balance_sheet (quarterly, 2024-12-31) — Derivative Product Liabilities: 325068.00
FMST income_statement (quarterly, 2024-12-31) — Diluted Average Shares: 8786943.00
FMST income_statement (quarterly, 2024-12-31) — Diluted EPS: -0.23
FMST income_statement (quarterly, 2024-12-31) — Diluted NI Availto Com Stockholders: -2012936.00
FMST balance_sheet (quarterly, 2024-12-31) — Dueto Related Parties Current: 124722.00
FMST income_statement (quarterly, 2024-12-31) — EBIT: -1992855.00
FMST income_statement (quarterly, 2024-12-31) — EBITDA: -1992855.00
FMST cash_flow (quarterly, 2024-12-31) — Earnings Losses From Equity Investments: 0.00
FMST cash_flow (quarterly, 2024-12-31) — End Cash Position: 6375960.00
FMST cash_flow (quarterly, 2024-12-31) — Financing Cash Flow: 9212272.00
FMST cash_flow (quarterly, 2024-12-31) — Free Cash Flow: -2445293.00
FMST cash_flow (quarterly, 2024-12-31) — Gain Loss On Investment Securities: -103595.00
FMST cash_flow (quarterly, 2024-12-31) — Gain Loss On Sale Of Business: 0.00
FMST income_statement (quarterly, 2024-12-31) — Gain On Sale Of Security: 87728.00
FMST balance_sheet (quarterly, 2024-12-31) — Gains Losses Not Affecting Retained Earnings: 4244891.00
FMST income_statement (quarterly, 2024-12-31) — General And Administrative Expense: 1728247.00
FMST income_statement (quarterly, 2024-12-31) — Insurance And Claims: 80407.00
FMST income_statement (quarterly, 2024-12-31) — Interest Expense: 20081.00
FMST income_statement (quarterly, 2024-12-31) — Interest Expense Non Operating: 20081.00
FMST income_statement (quarterly, 2024-12-31) — Interest Income: 0.00
FMST income_statement (quarterly, 2024-12-31) — Interest Income Non Operating: 0.00
FMST cash_flow (quarterly, 2024-12-31) — Interest Paid Supplemental Data: 35290.00
FMST cash_flow (quarterly, 2024-12-31) — Interest Received Cfi: 0.00
FMST balance_sheet (quarterly, 2024-12-31) — Invested Capital: 26687094.00
FMST cash_flow (quarterly, 2024-12-31) — Investing Cash Flow: -648056.00
FMST cash_flow (quarterly, 2024-12-31) — Issuance Of Capital Stock: 10500250.00
FMST cash_flow (quarterly, 2024-12-31) — Long Term Debt Payments: 0.00
FMST cash_flow (quarterly, 2024-12-31) — Net Common Stock Issuance: 10500250.00
FMST income_statement (quarterly, 2024-12-31) — Net Income: -2012936.00
FMST income_statement (quarterly, 2024-12-31) — Net Income Common Stockholders: -2012936.00
FMST income_statement (quarterly, 2024-12-31) — Net Income Continuous Operations: -2012936.00
FMST income_statement (quarterly, 2024-12-31) — Net Income From Continuing And Discontinued Operation: -2012936.00
FMST income_statement (quarterly, 2024-12-31) — Net Income From Continuing Operation Net Minority Interest: -2012936.00
FMST cash_flow (quarterly, 2024-12-31) — Net Income From Continuing Operations: -2012936.00
FMST income_statement (quarterly, 2024-12-31) — Net Income Including Noncontrolling Interests: -2012936.00
FMST income_statement (quarterly, 2024-12-31) — Net Interest Income: -20081.00
FMST cash_flow (quarterly, 2024-12-31) — Net Investment Purchase And Sale: 0.00
FMST cash_flow (quarterly, 2024-12-31) — Net Issuance Payments Of Debt: -556660.00
FMST cash_flow (quarterly, 2024-12-31) — Net Long Term Debt Issuance: 0.00
FMST income_statement (quarterly, 2024-12-31) — Net Non Operating Interest Income Expense: -20081.00
FMST cash_flow (quarterly, 2024-12-31) — Net Other Financing Charges: -652688.00
FMST cash_flow (quarterly, 2024-12-31) — Net Other Investing Changes: -558324.00
FMST balance_sheet (quarterly, 2024-12-31) — Net PPE: 22814614.00
FMST cash_flow (quarterly, 2024-12-31) — Net PPE Purchase And Sale: -89732.00
FMST cash_flow (quarterly, 2024-12-31) — Net Short Term Debt Issuance: -556660.00
FMST balance_sheet (quarterly, 2024-12-31) — Net Tangible Assets: 26142542.00
FMST balance_sheet (quarterly, 2024-12-31) — Non Current Prepaid Assets: 56773.00
FMST income_statement (quarterly, 2024-12-31) — Normalized EBITDA: -2137007.00
FMST income_statement (quarterly, 2024-12-31) — Normalized Income: -2157088.00
FMST cash_flow (quarterly, 2024-12-31) — Operating Cash Flow: -2355561.00
FMST cash_flow (quarterly, 2024-12-31) — Operating Gains Losses: -160019.00
FMST income_statement (quarterly, 2024-12-31) — Operating Income: -2137771.00
FMST income_statement (quarterly, 2024-12-31) — Operating Revenue: 0.00
FMST balance_sheet (quarterly, 2024-12-31) — Ordinary Shares Number: 10337396.00
FMST balance_sheet (quarterly, 2024-12-31) — Other Current Borrowings: 544552.00
FMST balance_sheet (quarterly, 2024-12-31) — Other Current Liabilities: 1416512.00
FMST income_statement (quarterly, 2024-12-31) — Other Gand A: 793257.00
FMST income_statement (quarterly, 2024-12-31) — Other Income Expense: 144916.00
FMST cash_flow (quarterly, 2024-12-31) — Other Non Cash Items: 16966.00
FMST income_statement (quarterly, 2024-12-31) — Other Non Operating Income Expenses: 764.00
FMST income_statement (quarterly, 2024-12-31) — Other Operating Expenses: 46870.00
FMST balance_sheet (quarterly, 2024-12-31) — Other Payable: 362644.00
FMST income_statement (quarterly, 2024-12-31) — Other Special Charges: -56424.00
FMST balance_sheet (quarterly, 2024-12-31) — Payables: 767184.00
FMST balance_sheet (quarterly, 2024-12-31) — Payables And Accrued Expenses: 1211377.00
FMST balance_sheet (quarterly, 2024-12-31) — Prepaid Assets: 249831.00
FMST income_statement (quarterly, 2024-12-31) — Pretax Income: -2012936.00
FMST cash_flow (quarterly, 2024-12-31) — Proceeds From Stock Option Exercised: 0.00
FMST cash_flow (quarterly, 2024-12-31) — Purchase Of PPE: -89732.00
FMST balance_sheet (quarterly, 2024-12-31) — Receivables: 142873.00
FMST cash_flow (quarterly, 2024-12-31) — Repayment Of Debt: -556660.00
FMST income_statement (quarterly, 2024-12-31) — Restructuring And Mergern Acquisition: 0.00
FMST balance_sheet (quarterly, 2024-12-31) — Retained Earnings: -25508596.00
FMST income_statement (quarterly, 2024-12-31) — Salaries And Wages: 854583.00
FMST cash_flow (quarterly, 2024-12-31) — Sale Of Investment: 0.00
FMST cash_flow (quarterly, 2024-12-31) — Sale Of PPE: 0.00
FMST income_statement (quarterly, 2024-12-31) — Selling And Marketing Expense: 362654.00
FMST income_statement (quarterly, 2024-12-31) — Selling General And Administration: 2090901.00
FMST balance_sheet (quarterly, 2024-12-31) — Share Issued: 10337396.00
FMST cash_flow (quarterly, 2024-12-31) — Short Term Debt Payments: -556660.00
FMST income_statement (quarterly, 2024-12-31) — Special Income Charges: 56424.00
FMST cash_flow (quarterly, 2024-12-31) — Stock Based Compensation: 594236.00
FMST balance_sheet (quarterly, 2024-12-31) — Stockholders Equity: 26142542.00
FMST balance_sheet (quarterly, 2024-12-31) — Tangible Book Value: 26142542.00
FMST income_statement (quarterly, 2024-12-31) — Tax Effect Of Unusual Items: 0.00
FMST income_statement (quarterly, 2024-12-31) — Tax Rate For Calcs: 0.00
FMST balance_sheet (quarterly, 2024-12-31) — Total Assets: 29640051.00
FMST balance_sheet (quarterly, 2024-12-31) — Total Capitalization: 26142542.00
FMST balance_sheet (quarterly, 2024-12-31) — Total Debt: 544552.00
FMST balance_sheet (quarterly, 2024-12-31) — Total Equity Gross Minority Interest: 26142542.00
FMST income_statement (quarterly, 2024-12-31) — Total Expenses: 2137771.00
FMST balance_sheet (quarterly, 2024-12-31) — Total Liabilities Net Minority Interest: 3497509.00
FMST balance_sheet (quarterly, 2024-12-31) — Total Non Current Assets: 22871387.00
FMST balance_sheet (quarterly, 2024-12-31) — Total Non Current Liabilities Net Minority Interest: 325068.00
FMST balance_sheet (quarterly, 2024-12-31) — Total Tax Payable: 204429.00
FMST income_statement (quarterly, 2024-12-31) — Total Unusual Items: 144152.00
FMST income_statement (quarterly, 2024-12-31) — Total Unusual Items Excluding Goodwill: 144152.00
FMST cash_flow (quarterly, 2024-12-31) — Unrealized Gain Loss On Investment Securities: 0.00
FMST balance_sheet (quarterly, 2024-12-31) — Working Capital: 3596223.00
FMST income_statement (quarterly, 2024-12-31) — Write Off: 0.00
FMST income_statement (annual, 2025-03-31) — +Operating Expense: 5816540.00
FMST income_statement (quarterly, 2025-03-31) — +Operating Expense: 1294567.00
FMST income_statement (annual, 2025-03-31) — +Total Revenue: 0.00
FMST income_statement (quarterly, 2025-03-31) — +Total Revenue: 0.00
FMST balance_sheet (annual, 2025-03-31) — Accounts Payable: 93707.00
FMST balance_sheet (quarterly, 2025-03-31) — Accounts Payable: 93707.00
FMST balance_sheet (annual, 2025-03-31) — Accounts Receivable: 231857.00
FMST balance_sheet (quarterly, 2025-03-31) — Accounts Receivable: 231857.00
FMST cash_flow (annual, 2025-03-31) — Asset Impairment Charge: 0.00
FMST cash_flow (quarterly, 2025-03-31) — Asset Impairment Charge: 0.00
FMST income_statement (annual, 2025-03-31) — Basic Average Shares: 7512279.00
FMST income_statement (annual, 2025-03-31) — Basic EPS: -0.48
FMST cash_flow (annual, 2025-03-31) — Beginning Cash Position: 998262.00
FMST cash_flow (quarterly, 2025-03-31) — Beginning Cash Position: 6375960.00
FMST cash_flow (annual, 2025-03-31) — Capital Expenditure: -249957.00
FMST cash_flow (quarterly, 2025-03-31) — Capital Expenditure: -638.00
FMST balance_sheet (annual, 2025-03-31) — Capital Stock: 45666733.00
FMST balance_sheet (quarterly, 2025-03-31) — Capital Stock: 45666733.00
FMST balance_sheet (annual, 2025-03-31) — Cash And Cash Equivalents: 5005346.00
FMST balance_sheet (quarterly, 2025-03-31) — Cash And Cash Equivalents: 5005346.00
FMST balance_sheet (annual, 2025-03-31) — Cash Cash Equivalents And Short Term Investments: 5005346.00
FMST balance_sheet (quarterly, 2025-03-31) — Cash Cash Equivalents And Short Term Investments: 5005346.00
FMST cash_flow (annual, 2025-03-31) — Cash Dividends Paid: 0.00
FMST cash_flow (quarterly, 2025-03-31) — Cash Dividends Paid: 0.00
FMST balance_sheet (annual, 2025-03-31) — Cash Financial: 5005346.00
FMST balance_sheet (quarterly, 2025-03-31) — Cash Financial: 5005346.00
FMST cash_flow (annual, 2025-03-31) — Cash Flow From Continuing Financing Activities: 10460902.00
FMST cash_flow (quarterly, 2025-03-31) — Cash Flow From Continuing Financing Activities: -35290.00
FMST cash_flow (annual, 2025-03-31) — Cash Flow From Continuing Investing Activities: -2673424.00
FMST cash_flow (quarterly, 2025-03-31) — Cash Flow From Continuing Investing Activities: -1527529.00
FMST cash_flow (annual, 2025-03-31) — Cash Flow From Continuing Operating Activities: -3780394.00
FMST cash_flow (quarterly, 2025-03-31) — Cash Flow From Continuing Operating Activities: 192205.00
FMST cash_flow (annual, 2025-03-31) — Change In Payables And Accrued Expense: 1262618.00
FMST cash_flow (quarterly, 2025-03-31) — Change In Payables And Accrued Expense: 1234662.00
FMST cash_flow (annual, 2025-03-31) — Change In Prepaid Assets: 223478.00
FMST cash_flow (quarterly, 2025-03-31) — Change In Prepaid Assets: 170109.00
FMST cash_flow (annual, 2025-03-31) — Change In Receivables: -85648.00
FMST cash_flow (quarterly, 2025-03-31) — Change In Receivables: -88984.00
FMST cash_flow (annual, 2025-03-31) — Change In Working Capital: 1400448.00
FMST cash_flow (quarterly, 2025-03-31) — Change In Working Capital: 1315787.00
FMST cash_flow (annual, 2025-03-31) — Changes In Cash: 4007084.00
FMST cash_flow (quarterly, 2025-03-31) — Changes In Cash: -1370614.00
FMST balance_sheet (annual, 2025-03-31) — Common Stock: 45666733.00
FMST balance_sheet (quarterly, 2025-03-31) — Common Stock: 45666733.00
FMST balance_sheet (annual, 2025-03-31) — Common Stock Equity: 24492262.00
FMST balance_sheet (quarterly, 2025-03-31) — Common Stock Equity: 24492262.00
FMST cash_flow (annual, 2025-03-31) — Common Stock Issuance: 11850379.00
FMST cash_flow (quarterly, 2025-03-31) — Common Stock Issuance: 0.00
FMST balance_sheet (annual, 2025-03-31) — Current Accrued Expenses: 56167.00
FMST balance_sheet (quarterly, 2025-03-31) — Current Accrued Expenses: 56167.00
FMST balance_sheet (annual, 2025-03-31) — Current Assets: 5360540.00
FMST balance_sheet (quarterly, 2025-03-31) — Current Assets: 5360540.00
FMST balance_sheet (annual, 2025-03-31) — Current Debt: 521368.00
FMST balance_sheet (quarterly, 2025-03-31) — Current Debt: 521368.00
FMST balance_sheet (annual, 2025-03-31) — Current Debt And Capital Lease Obligation: 521368.00
FMST balance_sheet (quarterly, 2025-03-31) — Current Debt And Capital Lease Obligation: 521368.00
FMST balance_sheet (annual, 2025-03-31) — Current Deferred Liabilities: 477000.00
FMST balance_sheet (quarterly, 2025-03-31) — Current Deferred Liabilities: 477000.00
FMST balance_sheet (annual, 2025-03-31) — Current Deferred Revenue: 477000.00
FMST balance_sheet (quarterly, 2025-03-31) — Current Deferred Revenue: 477000.00
FMST balance_sheet (annual, 2025-03-31) — Current Liabilities: 3248777.00
FMST balance_sheet (quarterly, 2025-03-31) — Current Liabilities: 3248777.00
FMST balance_sheet (annual, 2025-03-31) — Derivative Product Liabilities: 152765.00
FMST balance_sheet (quarterly, 2025-03-31) — Derivative Product Liabilities: 152765.00
FMST income_statement (annual, 2025-03-31) — Diluted Average Shares: 7512279.00
FMST income_statement (annual, 2025-03-31) — Diluted EPS: -0.48
FMST income_statement (annual, 2025-03-31) — Diluted NI Availto Com Stockholders: -3615375.00
FMST income_statement (quarterly, 2025-03-31) — Diluted NI Availto Com Stockholders: 778565.00
FMST balance_sheet (annual, 2025-03-31) — Dueto Related Parties Current: 156244.00
FMST balance_sheet (quarterly, 2025-03-31) — Dueto Related Parties Current: 156244.00
FMST income_statement (annual, 2025-03-31) — EBIT: -3324754.00
FMST income_statement (quarterly, 2025-03-31) — EBIT: 791262.00
FMST income_statement (annual, 2025-03-31) — EBITDA: -3324754.00
FMST income_statement (quarterly, 2025-03-31) — EBITDA: 791262.00
FMST income_statement (annual, 2025-03-31) — Earnings From Equity Interest: -105760.00
FMST cash_flow (annual, 2025-03-31) — Earnings Losses From Equity Investments: 105760.00
FMST cash_flow (annual, 2025-03-31) — End Cash Position: 5005346.00
FMST cash_flow (quarterly, 2025-03-31) — End Cash Position: 5005346.00
FMST cash_flow (annual, 2025-03-31) — Financing Cash Flow: 10460902.00
FMST cash_flow (quarterly, 2025-03-31) — Financing Cash Flow: -35290.00
FMST cash_flow (annual, 2025-03-31) — Free Cash Flow: -4030351.00
FMST cash_flow (quarterly, 2025-03-31) — Free Cash Flow: 191567.00
FMST cash_flow (annual, 2025-03-31) — Gain Loss On Investment Securities: -498534.00
FMST cash_flow (quarterly, 2025-03-31) — Gain Loss On Investment Securities: -166656.00
FMST cash_flow (annual, 2025-03-31) — Gain Loss On Sale Of Business: -1914814.00
FMST income_statement (annual, 2025-03-31) — Gain On Sale Of Business: 1914814.00
FMST income_statement (annual, 2025-03-31) — Gain On Sale Of Ppe: 0.00
FMST income_statement (annual, 2025-03-31) — Gain On Sale Of Security: 455030.00
FMST income_statement (quarterly, 2025-03-31) — Gain On Sale Of Security: 171774.00
FMST balance_sheet (annual, 2025-03-31) — Gains Losses Not Affecting Retained Earnings: 3280933.00
FMST balance_sheet (quarterly, 2025-03-31) — Gains Losses Not Affecting Retained Earnings: 3280933.00
FMST income_statement (annual, 2025-03-31) — General And Administrative Expense: 4074105.00
FMST income_statement (quarterly, 2025-03-31) — General And Administrative Expense: 779877.00
FMST income_statement (annual, 2025-03-31) — Insurance And Claims: 306323.00
FMST income_statement (annual, 2025-03-31) — Interest Expense: 290621.00
FMST income_statement (quarterly, 2025-03-31) — Interest Expense: 12697.00
FMST income_statement (annual, 2025-03-31) — Interest Expense Non Operating: 290621.00
FMST income_statement (quarterly, 2025-03-31) — Interest Expense Non Operating: 12697.00
FMST income_statement (annual, 2025-03-31) — Interest Income: 0.00
FMST income_statement (quarterly, 2025-03-31) — Interest Income: 0.00
FMST income_statement (annual, 2025-03-31) — Interest Income Non Operating: 0.00
FMST income_statement (quarterly, 2025-03-31) — Interest Income Non Operating: 0.00
FMST cash_flow (annual, 2025-03-31) — Interest Paid Cff: -113920.00
FMST cash_flow (quarterly, 2025-03-31) — Interest Paid Cff: -35290.00
FMST cash_flow (annual, 2025-03-31) — Interest Paid Supplemental Data: 113920.00
FMST cash_flow (quarterly, 2025-03-31) — Interest Paid Supplemental Data: 35290.00
FMST cash_flow (annual, 2025-03-31) — Interest Received Cfi: 0.00
FMST balance_sheet (annual, 2025-03-31) — Invested Capital: 25013630.00
FMST balance_sheet (quarterly, 2025-03-31) — Invested Capital: 25013630.00
FMST cash_flow (annual, 2025-03-31) — Investing Cash Flow: -2673424.00
FMST cash_flow (quarterly, 2025-03-31) — Investing Cash Flow: -1527529.00
FMST balance_sheet (annual, 2025-03-31) — Investmentin Financial Assets: 0.00
FMST balance_sheet (quarterly, 2025-03-31) — Investmentin Financial Assets: 0.00
FMST balance_sheet (annual, 2025-03-31) — Investments And Advances: 383733.00
FMST balance_sheet (quarterly, 2025-03-31) — Investments And Advances: 383733.00
FMST balance_sheet (annual, 2025-03-31) — Investmentsin Associatesat Cost: 383733.00
FMST balance_sheet (quarterly, 2025-03-31) — Investmentsin Associatesat Cost: 383733.00
FMST cash_flow (annual, 2025-03-31) — Issuance Of Capital Stock: 11850379.00
FMST cash_flow (quarterly, 2025-03-31) — Issuance Of Capital Stock: 0.00
FMST cash_flow (annual, 2025-03-31) — Long Term Debt Payments: 0.00
FMST cash_flow (quarterly, 2025-03-31) — Long Term Debt Payments: 0.00
FMST balance_sheet (annual, 2025-03-31) — Long Term Equity Investment: 383733.00
FMST balance_sheet (quarterly, 2025-03-31) — Long Term Equity Investment: 383733.00
FMST cash_flow (annual, 2025-03-31) — Net Business Purchase And Sale: -656450.00
FMST cash_flow (annual, 2025-03-31) — Net Common Stock Issuance: 11850379.00
FMST cash_flow (quarterly, 2025-03-31) — Net Common Stock Issuance: 0.00
FMST income_statement (annual, 2025-03-31) — Net Income: -3615375.00
FMST income_statement (quarterly, 2025-03-31) — Net Income: 778565.00
FMST income_statement (annual, 2025-03-31) — Net Income Common Stockholders: -3615375.00
FMST income_statement (quarterly, 2025-03-31) — Net Income Common Stockholders: 778565.00
FMST income_statement (annual, 2025-03-31) — Net Income Continuous Operations: -3615375.00
FMST income_statement (quarterly, 2025-03-31) — Net Income Continuous Operations: 778565.00
FMST income_statement (annual, 2025-03-31) — Net Income From Continuing And Discontinued Operation: -3615375.00
FMST income_statement (quarterly, 2025-03-31) — Net Income From Continuing And Discontinued Operation: 778565.00
FMST income_statement (annual, 2025-03-31) — Net Income From Continuing Operation Net Minority Interest: -3615375.00
FMST income_statement (quarterly, 2025-03-31) — Net Income From Continuing Operation Net Minority Interest: 778565.00
FMST cash_flow (annual, 2025-03-31) — Net Income From Continuing Operations: -3615375.00
FMST cash_flow (quarterly, 2025-03-31) — Net Income From Continuing Operations: 778565.00
FMST income_statement (annual, 2025-03-31) — Net Income Including Noncontrolling Interests: -3615375.00
FMST income_statement (quarterly, 2025-03-31) — Net Income Including Noncontrolling Interests: 778565.00
FMST income_statement (annual, 2025-03-31) — Net Interest Income: -290621.00
FMST income_statement (quarterly, 2025-03-31) — Net Interest Income: -12697.00
FMST cash_flow (annual, 2025-03-31) — Net Investment Purchase And Sale: 0.00
FMST cash_flow (quarterly, 2025-03-31) — Net Investment Purchase And Sale: 0.00
FMST cash_flow (annual, 2025-03-31) — Net Issuance Payments Of Debt: -600000.00
FMST cash_flow (quarterly, 2025-03-31) — Net Issuance Payments Of Debt: 0.00
FMST cash_flow (annual, 2025-03-31) — Net Long Term Debt Issuance: 0.00
FMST cash_flow (quarterly, 2025-03-31) — Net Long Term Debt Issuance: 0.00
FMST income_statement (annual, 2025-03-31) — Net Non Operating Interest Income Expense: -290621.00
FMST income_statement (quarterly, 2025-03-31) — Net Non Operating Interest Income Expense: -12697.00
FMST cash_flow (annual, 2025-03-31) — Net Other Financing Charges: -675557.00
FMST cash_flow (quarterly, 2025-03-31) — Net Other Financing Charges: 0.00
FMST cash_flow (annual, 2025-03-31) — Net Other Investing Changes: -1967017.00
FMST cash_flow (quarterly, 2025-03-31) — Net Other Investing Changes: -870441.00
FMST balance_sheet (annual, 2025-03-31) — Net PPE: 21324785.00
FMST balance_sheet (quarterly, 2025-03-31) — Net PPE: 21324785.00
FMST cash_flow (annual, 2025-03-31) — Net PPE Purchase And Sale: -49957.00
FMST cash_flow (quarterly, 2025-03-31) — Net PPE Purchase And Sale: -638.00
FMST cash_flow (annual, 2025-03-31) — Net Short Term Debt Issuance: -600000.00
FMST cash_flow (quarterly, 2025-03-31) — Net Short Term Debt Issuance: 0.00
FMST balance_sheet (annual, 2025-03-31) — Net Tangible Assets: 24492262.00
FMST balance_sheet (quarterly, 2025-03-31) — Net Tangible Assets: 24492262.00
FMST balance_sheet (annual, 2025-03-31) — Non Current Note Receivables: 520000.00
FMST balance_sheet (quarterly, 2025-03-31) — Non Current Note Receivables: 520000.00
FMST balance_sheet (annual, 2025-03-31) — Non Current Prepaid Assets: 151981.00
FMST balance_sheet (quarterly, 2025-03-31) — Non Current Prepaid Assets: 151981.00
FMST income_statement (annual, 2025-03-31) — Normalized EBITDA: -5801222.00
FMST income_statement (quarterly, 2025-03-31) — Normalized EBITDA: -1295326.00
FMST income_statement (annual, 2025-03-31) — Normalized Income: -6091843.00
FMST income_statement (quarterly, 2025-03-31) — Normalized Income: -995034.80
FMST cash_flow (annual, 2025-03-31) — Operating Cash Flow: -3780394.00
FMST cash_flow (quarterly, 2025-03-31) — Operating Cash Flow: 192205.00
FMST cash_flow (annual, 2025-03-31) — Operating Gains Losses: -2414212.00
FMST cash_flow (quarterly, 2025-03-31) — Operating Gains Losses: -1975710.00
FMST income_statement (annual, 2025-03-31) — Operating Income: -5816540.00
FMST income_statement (quarterly, 2025-03-31) — Operating Income: -1294567.00
FMST income_statement (annual, 2025-03-31) — Operating Revenue: 0.00
FMST income_statement (quarterly, 2025-03-31) — Operating Revenue: 0.00
FMST balance_sheet (annual, 2025-03-31) — Ordinary Shares Number: 10419966.00
FMST balance_sheet (quarterly, 2025-03-31) — Ordinary Shares Number: 10419966.00
FMST balance_sheet (annual, 2025-03-31) — Other Current Borrowings: 521368.00
FMST balance_sheet (quarterly, 2025-03-31) — Other Current Borrowings: 521368.00
FMST balance_sheet (annual, 2025-03-31) — Other Current Liabilities: 1944291.00
FMST balance_sheet (quarterly, 2025-03-31) — Other Current Liabilities: 1944291.00
FMST income_statement (annual, 2025-03-31) — Other Gand A: 2086353.00
FMST income_statement (quarterly, 2025-03-31) — Other Gand A: 399731.00
FMST income_statement (annual, 2025-03-31) — Other Income Expense: 2491786.00
FMST income_statement (quarterly, 2025-03-31) — Other Income Expense: 2085829.00
FMST cash_flow (annual, 2025-03-31) — Other Non Cash Items: -24134.00
FMST cash_flow (quarterly, 2025-03-31) — Other Non Cash Items: -92880.00
FMST income_statement (annual, 2025-03-31) — Other Non Operating Income Expenses: 121078.00
FMST income_statement (quarterly, 2025-03-31) — Other Non Operating Income Expenses: 105001.00
FMST income_statement (annual, 2025-03-31) — Other Operating Expenses: 301525.00
FMST income_statement (quarterly, 2025-03-31) — Other Operating Expenses: 248609.00
FMST income_statement (annual, 2025-03-31) — Other Special Charges: -106624.00
FMST income_statement (quarterly, 2025-03-31) — Other Special Charges: 0.00
FMST balance_sheet (annual, 2025-03-31) — Payables: 249951.00
FMST balance_sheet (quarterly, 2025-03-31) — Payables: 249951.00
FMST balance_sheet (annual, 2025-03-31) — Payables And Accrued Expenses: 306118.00
FMST balance_sheet (quarterly, 2025-03-31) — Payables And Accrued Expenses: 306118.00
FMST balance_sheet (annual, 2025-03-31) — Prepaid Assets: 123337.00
FMST balance_sheet (quarterly, 2025-03-31) — Prepaid Assets: 123337.00
FMST income_statement (annual, 2025-03-31) — Pretax Income: -3615375.00
FMST income_statement (quarterly, 2025-03-31) — Pretax Income: 778565.00
FMST cash_flow (annual, 2025-03-31) — Proceeds From Stock Option Exercised: 0.00
FMST cash_flow (quarterly, 2025-03-31) — Proceeds From Stock Option Exercised: 0.00
FMST cash_flow (annual, 2025-03-31) — Purchase Of Business: -656450.00
FMST cash_flow (annual, 2025-03-31) — Purchase Of PPE: -249957.00
FMST cash_flow (quarterly, 2025-03-31) — Purchase Of PPE: -638.00
FMST balance_sheet (annual, 2025-03-31) — Receivables: 231857.00
FMST balance_sheet (quarterly, 2025-03-31) — Receivables: 231857.00
FMST cash_flow (annual, 2025-03-31) — Repayment Of Debt: -600000.00
FMST cash_flow (quarterly, 2025-03-31) — Repayment Of Debt: 600000.00
FMST income_statement (annual, 2025-03-31) — Restructuring And Mergern Acquisition: -1914814.00
FMST balance_sheet (annual, 2025-03-31) — Retained Earnings: -24455404.00
FMST balance_sheet (quarterly, 2025-03-31) — Retained Earnings: -24455404.00
FMST income_statement (annual, 2025-03-31) — Salaries And Wages: 1681429.00
FMST income_statement (quarterly, 2025-03-31) — Salaries And Wages: 380146.00
FMST cash_flow (annual, 2025-03-31) — Sale Of Investment: 0.00
FMST cash_flow (quarterly, 2025-03-31) — Sale Of Investment: 0.00
FMST cash_flow (annual, 2025-03-31) — Sale Of PPE: 200000.00
FMST cash_flow (quarterly, 2025-03-31) — Sale Of PPE: 0.00
FMST income_statement (annual, 2025-03-31) — Selling And Marketing Expense: 1440910.00
FMST income_statement (quarterly, 2025-03-31) — Selling And Marketing Expense: 266081.00
FMST income_statement (annual, 2025-03-31) — Selling General And Administration: 5515015.00
FMST income_statement (quarterly, 2025-03-31) — Selling General And Administration: 1045958.00
FMST balance_sheet (annual, 2025-03-31) — Share Issued: 10419966.00
FMST balance_sheet (quarterly, 2025-03-31) — Share Issued: 10419966.00
FMST cash_flow (annual, 2025-03-31) — Short Term Debt Payments: -600000.00
FMST income_statement (annual, 2025-03-31) — Special Income Charges: 2021438.00
FMST income_statement (quarterly, 2025-03-31) — Special Income Charges: 1914814.00
FMST cash_flow (annual, 2025-03-31) — Stock Based Compensation: 872879.00
FMST cash_flow (quarterly, 2025-03-31) — Stock Based Compensation: 166443.00
FMST balance_sheet (annual, 2025-03-31) — Stockholders Equity: 24492262.00
FMST balance_sheet (quarterly, 2025-03-31) — Stockholders Equity: 24492262.00
FMST balance_sheet (annual, 2025-03-31) — Tangible Book Value: 24492262.00
FMST balance_sheet (quarterly, 2025-03-31) — Tangible Book Value: 24492262.00
FMST income_statement (annual, 2025-03-31) — Tax Effect Of Unusual Items: 0.00
FMST income_statement (quarterly, 2025-03-31) — Tax Effect Of Unusual Items: 312988.20
FMST income_statement (annual, 2025-03-31) — Tax Rate For Calcs: 0.00
FMST income_statement (quarterly, 2025-03-31) — Tax Rate For Calcs: 0.15
FMST balance_sheet (annual, 2025-03-31) — Total Assets: 27741039.00
FMST balance_sheet (quarterly, 2025-03-31) — Total Assets: 27741039.00
FMST balance_sheet (annual, 2025-03-31) — Total Capitalization: 24492262.00
FMST balance_sheet (quarterly, 2025-03-31) — Total Capitalization: 24492262.00
FMST balance_sheet (annual, 2025-03-31) — Total Debt: 521368.00
FMST balance_sheet (quarterly, 2025-03-31) — Total Debt: 521368.00
FMST balance_sheet (annual, 2025-03-31) — Total Equity Gross Minority Interest: 24492262.00
FMST balance_sheet (quarterly, 2025-03-31) — Total Equity Gross Minority Interest: 24492262.00
FMST income_statement (annual, 2025-03-31) — Total Expenses: 5816540.00
FMST income_statement (quarterly, 2025-03-31) — Total Expenses: 1294567.00
FMST balance_sheet (annual, 2025-03-31) — Total Liabilities Net Minority Interest: 3248777.00
FMST balance_sheet (quarterly, 2025-03-31) — Total Liabilities Net Minority Interest: 3248777.00
FMST balance_sheet (annual, 2025-03-31) — Total Non Current Assets: 22380499.00
FMST balance_sheet (quarterly, 2025-03-31) — Total Non Current Assets: 22380499.00
FMST balance_sheet (annual, 2025-03-31) — Total Non Current Liabilities Net Minority Interest: 0.00
FMST balance_sheet (quarterly, 2025-03-31) — Total Non Current Liabilities Net Minority Interest: 0.00
FMST income_statement (annual, 2025-03-31) — Total Unusual Items: 2476468.00
FMST income_statement (quarterly, 2025-03-31) — Total Unusual Items: 2086588.00
FMST income_statement (annual, 2025-03-31) — Total Unusual Items Excluding Goodwill: 2476468.00
FMST income_statement (quarterly, 2025-03-31) — Total Unusual Items Excluding Goodwill: 2086588.00
FMST balance_sheet (annual, 2025-03-31) — Working Capital: 2111763.00
FMST balance_sheet (quarterly, 2025-03-31) — Working Capital: 2111763.00
FMST income_statement (annual, 2025-03-31) — Write Off: 0.00
FMST income_statement (quarterly, 2025-03-31) — Write Off: 0.00