| Income Statement |
| Total Revenue | 18.51M |
|
| Revenues (USD) | 18.51M |
| Cost of Revenue | 6.14M |
| Gross Profit | 12.37M |
| Operating Expenses | 11.91M |
| Research and Development Expense | 54.00K |
| Selling, General and Administrative Expense | 10.89M |
| Operating Income | 456.00K |
| Interest Expense | 906.00K |
| Income Tax Expense | 15.00K |
| Net Income | -312.00K |
| Net Income Common Stock | -312.00K |
| Net Income Common Stock (USD) | -312.00K |
| Consolidated Income | -312.00K |
| Earnings per Basic Share | -0.01 |
| Earnings per Basic Share (USD) | -0.01 |
| Earnings per Diluted Share | -0.01 |
| Earning Before Interest & Taxes (EBIT) | 609.00K |
| Earning Before Interest & Taxes (USD) | 609.00K |
| Weighted Average Shares | 27.49M |
| Weighted Average Shares Diluted | 27.49M |
| Balance Sheet |
| Cash and Equivalents | 25.64M |
| Cash and Equivalents (USD) | 25.64M |
| Trade and Non-Trade Receivables | 36.25M |
| Current Assets | 72.78M |
| Property, Plant & Equipment Net | 65.00K |
| Total Assets | 98.36M |
| Debt Current | 5.07M |
| Total Debt | 25.54M |
| Current Liabilities | 45.77M |
| Debt Non-Current | 20.47M |
| Total Liabilities | 66.24M |
| Accumulated Retained Earnings (Deficit) | -101.00M |
| Shareholders Equity | 32.11M |
| Shareholders Equity (USD) | 32.11M |
| Assets Non-Current | 25.58M |
| Total Debt (USD) | 25.54M |
| Goodwill and Intangible Assets | 25.51M |
| Inventory | 8.16M |
| Liabilities Non-Current | 20.47M |
| Trade and Non-Trade Payables | 8.45M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 992.00K |
| Net Cash Flow from Financing | 158.00K |
| Net Cash Flow / Change in Cash & Cash Equivalents | -1.58M |
| Issuance (Purchase) of Equity Shares | 158.00K |
| Net Cash Flow from Operations | -1.73M |
| Share Based Compensation | 1.44M |