| Income Statement |
| Total Revenue | 12.80M |
|
| Revenues (USD) | 12.80M |
| Cost of Revenue | 784.65K |
| Gross Profit | 12.02M |
| Operating Expenses | 14.16M |
| Selling, General and Administrative Expense | 2.90M |
| Operating Income | -2.14M |
| Interest Expense | 547.95K |
| Income Tax Expense | 17.65K |
| Net Income | -2.69M |
| Net Income Common Stock | -2.69M |
| Net Income Common Stock (USD) | -2.69M |
| Consolidated Income | -2.69M |
| Earnings per Basic Share | -0.22 |
| Earnings per Basic Share (USD) | -0.22 |
| Earnings per Diluted Share | -0.22 |
| Earning Before Interest & Taxes (EBIT) | -2.13M |
| Earning Before Interest & Taxes (USD) | -2.13M |
| Weighted Average Shares | 12.33M |
| Weighted Average Shares Diluted | 12.33M |
| Balance Sheet |
| Cash and Equivalents | 7.21M |
| Cash and Equivalents (USD) | 7.21M |
| Trade and Non-Trade Receivables | 11.34M |
| Current Assets | 19.75M |
| Property, Plant & Equipment Net | 2.67M |
| Total Assets | 53.27M |
| Debt Current | 8.97M |
| Total Debt | 27.31M |
| Current Liabilities | 27.14M |
| Debt Non-Current | 18.34M |
| Total Liabilities | 45.96M |
| Accumulated Retained Earnings (Deficit) | -152.00M |
| Shareholders Equity | 7.31M |
| Shareholders Equity (USD) | 7.31M |
| Assets Non-Current | 33.52M |
| Total Debt (USD) | 27.31M |
| Deferred Revenue | 953.97K |
| Goodwill and Intangible Assets | 28.88M |
| Liabilities Non-Current | 18.82M |
| Trade and Non-Trade Payables | 2.42M |
| Tax Liabilities | 481.56K |
| Cash Flow |
| Depreciation, Amortization & Accretion | 537.28K |
| Net Cash Flow from Financing | -429.17K |
| Net Cash Flow / Change in Cash & Cash Equivalents | -2.47M |
| Capital Expenditure | -1.85K |
| Issuance (Repayment) of Debt Securities | -429.17K |
| Net Cash Flow from Investing | -1.85K |
| Net Cash Flow from Operations | -2.04M |