| Income Statement |
| Total Revenue | 3.75M |
|
| Revenues (USD) | 3.75M |
| Cost of Revenue | 4.00M |
| Gross Profit | -255.00K |
| Operating Expenses | 613.00K |
| Research and Development Expense | 84.00K |
| Selling, General and Administrative Expense | 529.00K |
| Operating Income | -868.00K |
| Interest Expense | 5.00K |
| Income Tax Expense | 7.00K |
| Net Income | -877.00K |
| Net Income Common Stock | -877.00K |
| Net Income Common Stock (USD) | -877.00K |
| Consolidated Income | -877.00K |
| Earnings per Basic Share | -0.14 |
| Earnings per Basic Share (USD) | -0.14 |
| Earnings per Diluted Share | -0.14 |
| Earning Before Interest & Taxes (EBIT) | -865.00K |
| Earning Before Interest & Taxes (USD) | -865.00K |
| Weighted Average Shares | 6.33M |
| Weighted Average Shares Diluted | 6.33M |
| Balance Sheet |
| Cash and Equivalents | 1.10M |
| Cash and Equivalents (USD) | 1.10M |
| Investments | 522.00K |
| Investments Non-Current | 522.00K |
| Trade and Non-Trade Receivables | 2.56M |
| Current Assets | 7.40M |
| Property, Plant & Equipment Net | 224.00K |
| Total Assets | 8.14M |
| Debt Current | 1.06M |
| Total Debt | 1.06M |
| Current Liabilities | 4.80M |
| Total Liabilities | 4.80M |
| Accumulated Retained Earnings (Deficit) | -156.94M |
| Accumulated Other Comprehensive Income | -3.00K |
| Shareholders Equity | 3.34M |
| Shareholders Equity (USD) | 3.34M |
| Assets Non-Current | 746.00K |
| Total Debt (USD) | 1.06M |
| Inventory | 2.77M |
| Trade and Non-Trade Payables | 3.38M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 8.00K |
| Net Cash Flow from Financing | 1.17M |
| Net Cash Flow / Change in Cash & Cash Equivalents | -30.00K |
| Net Cash Flow - Business Acquisitions and Disposals | -380.00K |
| Issuance (Purchase) of Equity Shares | 250.00K |
| Issuance (Repayment) of Debt Securities | 922.00K |
| Net Cash Flow from Investing | -380.00K |
| Net Cash Flow from Operations | -819.00K |
| Effect of Exchange Rate Changes on Cash | -3.00K |