| Income Statement |
| Total Revenue | 709.86K |
|
| Revenues (USD) | 709.86K |
| Cost of Revenue | 932.93K |
| Gross Profit | -223.07K |
| Operating Expenses | -146.13K |
| Selling, General and Administrative Expense | -855.88K |
| Operating Income | -76.94K |
| Interest Expense | 897.81K |
| Income Tax Expense | -1.00 |
| Net Income | -3.10M |
| Net Income Common Stock | -3.10M |
| Net Income Common Stock (USD) | -3.10M |
| Consolidated Income | -3.10M |
| Earnings per Basic Share | -0.59 |
| Earnings per Basic Share (USD) | -0.59 |
| Earnings per Diluted Share | -0.59 |
| Earning Before Interest & Taxes (EBIT) | -2.20M |
| Earning Before Interest & Taxes (USD) | -2.20M |
| Weighted Average Shares | 4.39M |
| Weighted Average Shares Diluted | 4.39M |
| Balance Sheet |
| Cash and Equivalents | 602.46K |
| Cash and Equivalents (USD) | 602.46K |
| Investments | 986.25K |
| Investments Current | 238.65K |
| Investments Non-Current | 747.61K |
| Trade and Non-Trade Receivables | 2.76M |
| Current Assets | 6.26M |
| Property, Plant & Equipment Net | 313.06K |
| Total Assets | 12.41M |
| Debt Current | 2.35M |
| Total Debt | 2.52M |
| Current Liabilities | 6.00M |
| Debt Non-Current | 170.61K |
| Total Liabilities | 6.17M |
| Accumulated Retained Earnings (Deficit) | -35.30M |
| Accumulated Other Comprehensive Income | -168.92K |
| Shareholders Equity | 6.25M |
| Shareholders Equity (USD) | 6.25M |
| Assets Non-Current | 6.16M |
| Total Debt (USD) | 2.52M |
| Deferred Revenue | 33.00K |
| Deposit Liabilities | 759.61K |
| Goodwill and Intangible Assets | 1.17M |
| Inventory | 470.21K |
| Liabilities Non-Current | 170.61K |
| Trade and Non-Trade Payables | 1.64M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 3.67K |
| Net Cash Flow from Financing | 1.23M |
| Net Cash Flow / Change in Cash & Cash Equivalents | -224.32K |
| Capital Expenditure | -55.00 |
| Net Cash Flow - Business Acquisitions and Disposals | 258.43K |
| Issuance (Purchase) of Equity Shares | 679.18K |
| Issuance (Repayment) of Debt Securities | 645.79K |
| Net Cash Flow from Investing | 258.37K |
| Net Cash Flow from Operations | -1.79M |
| Effect of Exchange Rate Changes on Cash | 79.79K |
| Share Based Compensation | -16.46K |