| Income Statement |
| Total Revenue | 7.68M |
|
| Revenues (USD) | 7.68M |
| Cost of Revenue | 1.66M |
| Gross Profit | 6.03M |
| Operating Expenses | 5.26M |
| Research and Development Expense | 65.76K |
| Selling, General and Administrative Expense | 5.01M |
| Operating Income | 765.13K |
| Interest Expense | 462.71K |
| Income Tax Expense | 23.20K |
| Net Income | 47.11K |
| Net Income Common Stock | 47.11K |
| Net Income Common Stock (USD) | 47.11K |
| Consolidated Income | 47.11K |
| Earnings per Basic Share | 0.01 |
| Earnings per Basic Share (USD) | 0.01 |
| Earnings per Diluted Share | 0.01 |
| Earning Before Interest & Taxes (EBIT) | 533.02K |
| Earning Before Interest & Taxes (USD) | 533.02K |
| Weighted Average Shares | 8.06M |
| Weighted Average Shares Diluted | 8.06M |
| Balance Sheet |
| Cash and Equivalents | 249.67K |
| Cash and Equivalents (USD) | 249.67K |
| Investments | 2.65M |
| Investments Current | 2.65M |
| Trade and Non-Trade Receivables | 6.82M |
| Current Assets | 11.08M |
| Property, Plant & Equipment Net | 21.59M |
| Total Assets | 60.88M |
| Debt Current | 2.22M |
| Total Debt | 10.71M |
| Current Liabilities | 17.76M |
| Debt Non-Current | 8.50M |
| Total Liabilities | 79.29M |
| Accumulated Retained Earnings (Deficit) | -38.39M |
| Shareholders Equity | -18.40M |
| Shareholders Equity (USD) | -18.40M |
| Assets Non-Current | 49.81M |
| Total Debt (USD) | 10.71M |
| Deferred Revenue | 61.46M |
| Goodwill and Intangible Assets | 2.79M |
| Inventory | 1.13M |
| Liabilities Non-Current | 61.52M |
| Trade and Non-Trade Payables | 3.30M |
| Tax Assets | 23.62M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 342.00K |
| Net Cash Flow from Financing | -740.29K |
| Net Cash Flow / Change in Cash & Cash Equivalents | -69.36K |
| Capital Expenditure | -67.06K |
| Issuance (Repayment) of Debt Securities | -740.29K |
| Net Cash Flow from Investing | 19.10K |
| Net Cash Flow - Investment Acquisitions and Disposals | 86.17K |
| Net Cash Flow from Operations | 651.83K |
| Share Based Compensation | 158.55K |