| Income Statement |
| Total Revenue | 983.54K |
|
| Revenues (USD) | 983.54K |
| Cost of Revenue | 698.05K |
| Gross Profit | 285.49K |
| Operating Expenses | 1.40M |
| Research and Development Expense | 83.76K |
| Selling, General and Administrative Expense | 1.32M |
| Operating Income | -1.12M |
| Interest Expense | 26.03K |
| Net Income | -1.14M |
| Net Income Common Stock | -1.14M |
| Net Income Common Stock (USD) | -1.14M |
| Consolidated Income | -1.14M |
| Earnings per Basic Share | -0.04 |
| Earnings per Basic Share (USD) | -0.04 |
| Earnings per Diluted Share | -0.04 |
| Earning Before Interest & Taxes (EBIT) | -1.12M |
| Earning Before Interest & Taxes (USD) | -1.12M |
| Weighted Average Shares | 25.60M |
| Weighted Average Shares Diluted | 25.60M |
| Balance Sheet |
| Cash and Equivalents | 168.47K |
| Cash and Equivalents (USD) | 168.47K |
| Trade and Non-Trade Receivables | 262.30K |
| Current Assets | 2.00M |
| Property, Plant & Equipment Net | 4.47M |
| Total Assets | 45.14M |
| Debt Current | 3.47M |
| Total Debt | 3.56M |
| Current Liabilities | 7.27M |
| Debt Non-Current | 92.29K |
| Total Liabilities | 8.12M |
| Accumulated Retained Earnings (Deficit) | -48.36M |
| Accumulated Other Comprehensive Income | 12.02M |
| Shareholders Equity | 37.02M |
| Shareholders Equity (USD) | 37.02M |
| Assets Non-Current | 43.14M |
| Total Debt (USD) | 3.56M |
| Deferred Revenue | 61.75K |
| Goodwill and Intangible Assets | 38.67M |
| Inventory | 1.50M |
| Liabilities Non-Current | 851.92K |
| Trade and Non-Trade Payables | 3.43M |
| Tax Liabilities | 759.63K |
| Cash Flow |
| Depreciation, Amortization & Accretion | 980.57K |
| Net Cash Flow from Financing | -79.32K |
| Net Cash Flow / Change in Cash & Cash Equivalents | -176.64K |
| Issuance (Repayment) of Debt Securities | -79.32K |
| Net Cash Flow from Operations | -55.29K |
| Effect of Exchange Rate Changes on Cash | -42.02K |