| Income Statement |
| Total Revenue | 21.48M |
|
| Revenues (USD) | 21.48M |
| Cost of Revenue | 15.48M |
| Gross Profit | 6.00M |
| Operating Expenses | 5.51M |
| Selling, General and Administrative Expense | 5.51M |
| Operating Income | 490.00K |
| Interest Expense | 1.96M |
| Income Tax Expense | 3.00K |
| Net Income | -1.38M |
| Net Income Common Stock | -1.38M |
| Net Income Common Stock (USD) | -1.38M |
| Consolidated Income | -1.38M |
| Earnings per Basic Share | -0.11 |
| Earnings per Basic Share (USD) | -0.11 |
| Earnings per Diluted Share | -0.11 |
| Earning Before Interest & Taxes (EBIT) | 584.00K |
| Earning Before Interest & Taxes (USD) | 584.00K |
| Weighted Average Shares | 12.64M |
| Weighted Average Shares Diluted | 12.64M |
| Balance Sheet |
| Cash and Equivalents | 225.00K |
| Cash and Equivalents (USD) | 225.00K |
| Trade and Non-Trade Receivables | 9.38M |
| Current Assets | 26.86M |
| Property, Plant & Equipment Net | 6.95M |
| Total Assets | 54.68M |
| Debt Current | 18.37M |
| Total Debt | 30.53M |
| Current Liabilities | 27.11M |
| Debt Non-Current | 12.15M |
| Total Liabilities | 42.26M |
| Accumulated Retained Earnings (Deficit) | -221.33M |
| Accumulated Other Comprehensive Income | -54.00K |
| Shareholders Equity | 12.42M |
| Shareholders Equity (USD) | 12.42M |
| Assets Non-Current | 27.82M |
| Total Debt (USD) | 30.53M |
| Goodwill and Intangible Assets | 20.23M |
| Inventory | 16.39M |
| Liabilities Non-Current | 15.15M |
| Trade and Non-Trade Payables | 7.51M |
| Tax Liabilities | 27.00K |
| Cash Flow |
| Depreciation, Amortization & Accretion | 163.00K |
| Net Cash Flow from Financing | 302.00K |
| Net Cash Flow / Change in Cash & Cash Equivalents | -194.00K |
| Capital Expenditure | -64.00K |
| Net Cash Flow - Business Acquisitions and Disposals | -38.00K |
| Issuance (Purchase) of Equity Shares | 425.00K |
| Issuance (Repayment) of Debt Securities | -123.00K |
| Net Cash Flow from Investing | -102.00K |
| Net Cash Flow from Operations | -390.00K |
| Effect of Exchange Rate Changes on Cash | -4.00K |
| Share Based Compensation | 399.00K |