| Income Statement |
| Cost of Revenue | 70.00K |
|
| Gross Profit | -70.00K |
| Operating Expenses | 849.00K |
| Selling, General and Administrative Expense | 849.00K |
| Operating Income | -919.00K |
| Net Income | -914.00K |
| Net Income Common Stock | -914.00K |
| Net Income Common Stock (USD) | -914.00K |
| Consolidated Income | -914.00K |
| Net Income from Discontinued Operations | -5.00K |
| Earnings per Basic Share | -0.34 |
| Earnings per Basic Share (USD) | -0.34 |
| Earnings per Diluted Share | -0.34 |
| Earning Before Interest & Taxes (EBIT) | -914.00K |
| Earning Before Interest & Taxes (USD) | -914.00K |
| Weighted Average Shares | 2.68M |
| Weighted Average Shares Diluted | 2.68M |
| Balance Sheet |
| Cash and Equivalents | 522.00K |
| Cash and Equivalents (USD) | 522.00K |
| Current Assets | 976.00K |
| Total Assets | 990.00K |
| Debt Current | 500.00K |
| Total Debt | 500.00K |
| Current Liabilities | 929.00K |
| Total Liabilities | 1.37M |
| Accumulated Retained Earnings (Deficit) | -37.54M |
| Accumulated Other Comprehensive Income | -340.00K |
| Shareholders Equity | -381.00K |
| Shareholders Equity (USD) | -381.00K |
| Assets Non-Current | 14.00K |
| Total Debt (USD) | 500.00K |
| Inventory | 304.00K |
| Liabilities Non-Current | 442.00K |
| Trade and Non-Trade Payables | 244.00K |
| Cash Flow |
| Depreciation, Amortization & Accretion | -173.00K |
| Net Cash Flow from Financing | 500.00K |
| Net Cash Flow / Change in Cash & Cash Equivalents | -531.00K |
| Issuance (Repayment) of Debt Securities | 500.00K |
| Net Cash Flow from Operations | -1.03M |
| Effect of Exchange Rate Changes on Cash | 1000 |