| Income Statement |
| Total Revenue | 994.00K |
|
| Revenues (USD) | 994.00K |
| Gross Profit | 994.00K |
| Operating Expenses | 13.92M |
| Research and Development Expense | 8.51M |
| Selling, General and Administrative Expense | 5.41M |
| Operating Income | -12.92M |
| Interest Expense | 9.48M |
| Income Tax Expense | 6.00K |
| Net Income | -22.14M |
| Net Income Common Stock | -22.14M |
| Net Income Common Stock (USD) | -22.14M |
| Consolidated Income | -22.14M |
| Earnings per Basic Share | -0.29 |
| Earnings per Basic Share (USD) | -0.29 |
| Earnings per Diluted Share | -0.29 |
| Earning Before Interest & Taxes (EBIT) | -12.66M |
| Earning Before Interest & Taxes (USD) | -12.66M |
| Weighted Average Shares | 76.76M |
| Weighted Average Shares Diluted | 76.76M |
| Balance Sheet |
| Cash and Equivalents | 20.43M |
| Cash and Equivalents (USD) | 20.43M |
| Trade and Non-Trade Receivables | 838.00K |
| Current Assets | 23.46M |
| Property, Plant & Equipment Net | 25.93M |
| Total Assets | 313.45M |
| Debt Current | 3.67M |
| Total Debt | 286.26M |
| Current Liabilities | 14.45M |
| Debt Non-Current | 282.59M |
| Total Liabilities | 298.65M |
| Accumulated Retained Earnings (Deficit) | -901.62M |
| Accumulated Other Comprehensive Income | 24.00K |
| Shareholders Equity | 14.80M |
| Shareholders Equity (USD) | 14.80M |
| Assets Non-Current | 289.99M |
| Total Debt (USD) | 286.26M |
| Deferred Revenue | 627.00K |
| Goodwill and Intangible Assets | 263.29M |
| Liabilities Non-Current | 284.20M |
| Trade and Non-Trade Payables | 5.61M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 1.16M |
| Net Cash Flow from Financing | -528.00K |
| Net Cash Flow / Change in Cash & Cash Equivalents | -9.90M |
| Capital Expenditure | 42.00K |
| Issuance (Repayment) of Debt Securities | -91.00K |
| Net Cash Flow from Investing | 42.00K |
| Net Cash Flow from Operations | -9.41M |
| Effect of Exchange Rate Changes on Cash | -2.00K |
| Share Based Compensation | 1.48M |