| Income Statement |
| Total Revenue | 696.90K |
|
| Revenues (USD) | 696.90K |
| Cost of Revenue | 496.57K |
| Gross Profit | 200.33K |
| Operating Expenses | 1.66M |
| Selling, General and Administrative Expense | 1.60M |
| Operating Income | -1.46M |
| Income Tax Expense | -61.78K |
| Net Income | -1.13M |
| Net Income Common Stock | -1.13M |
| Net Income Common Stock (USD) | -1.13M |
| Consolidated Income | -1.13M |
| Earnings per Basic Share | -0.08 |
| Earnings per Basic Share (USD) | -0.08 |
| Earnings per Diluted Share | -0.08 |
| Earning Before Interest & Taxes (EBIT) | -1.19M |
| Earning Before Interest & Taxes (USD) | -1.19M |
| Weighted Average Shares | 15.10M |
| Weighted Average Shares Diluted | 15.10M |
| Balance Sheet |
| Cash and Equivalents | 28.67M |
| Cash and Equivalents (USD) | 28.67M |
| Trade and Non-Trade Receivables | 44.75K |
| Current Assets | 29.08M |
| Property, Plant & Equipment Net | 4.87M |
| Total Assets | 34.75M |
| Debt Current | 242.26K |
| Total Debt | 933.78K |
| Current Liabilities | 1.29M |
| Debt Non-Current | 691.52K |
| Total Liabilities | 2.04M |
| Accumulated Retained Earnings (Deficit) | -4.70M |
| Shareholders Equity | 32.72M |
| Shareholders Equity (USD) | 32.72M |
| Assets Non-Current | 5.67M |
| Total Debt (USD) | 933.78K |
| Deferred Revenue | 145.98K |
| Inventory | 34.42K |
| Liabilities Non-Current | 742.32K |
| Trade and Non-Trade Payables | 905.53K |
| Tax Assets | 309.25K |
| Tax Liabilities | 50.80K |
| Cash Flow |
| Depreciation, Amortization & Accretion | 62.45K |
| Net Cash Flow from Financing | 16.60K |
| Net Cash Flow / Change in Cash & Cash Equivalents | -740.16K |
| Capital Expenditure | -226.96K |
| Issuance (Repayment) of Debt Securities | 16.60K |
| Net Cash Flow from Investing | -226.96K |
| Net Cash Flow from Operations | -529.80K |
| Share Based Compensation | 49.33K |