| Income Statement |
| Total Revenue | 3.95M |
|
| Revenues (USD) | 3.95M |
| Cost of Revenue | 1.33M |
| Gross Profit | 2.62M |
| Operating Expenses | 3.71M |
| Selling, General and Administrative Expense | 3.43M |
| Operating Income | -1.09M |
| Interest Expense | -3.92K |
| Net Income | -1.09M |
| Net Income Common Stock | -1.09M |
| Net Income Common Stock (USD) | -1.09M |
| Consolidated Income | -1.09M |
| Earnings per Basic Share | -0.24 |
| Earnings per Basic Share (USD) | -0.24 |
| Earnings per Diluted Share | -0.24 |
| Earning Before Interest & Taxes (EBIT) | -1.09M |
| Earning Before Interest & Taxes (USD) | -1.09M |
| Weighted Average Shares | 4.46M |
| Weighted Average Shares Diluted | 4.46M |
| Balance Sheet |
| Cash and Equivalents | 1.71M |
| Cash and Equivalents (USD) | 1.71M |
| Trade and Non-Trade Receivables | 1.46M |
| Current Assets | 3.83M |
| Property, Plant & Equipment Net | 2.52M |
| Total Assets | 15.64M |
| Debt Current | 876.90K |
| Total Debt | 1.59M |
| Current Liabilities | 5.13M |
| Debt Non-Current | 710.18K |
| Total Liabilities | 5.84M |
| Accumulated Retained Earnings (Deficit) | -25.78M |
| Shareholders Equity | 9.80M |
| Shareholders Equity (USD) | 9.80M |
| Assets Non-Current | 11.81M |
| Total Debt (USD) | 1.59M |
| Deferred Revenue | 2.91M |
| Goodwill and Intangible Assets | 8.51M |
| Inventory | 109.68K |
| Liabilities Non-Current | 710.18K |
| Trade and Non-Trade Payables | 292.83K |
| Cash Flow |
| Depreciation, Amortization & Accretion | 298.94K |
| Net Cash Flow from Financing | -255.57K |
| Net Cash Flow / Change in Cash & Cash Equivalents | -362.49K |
| Capital Expenditure | -149.26K |
| Issuance (Repayment) of Debt Securities | -18.84K |
| Net Cash Flow from Investing | -149.26K |
| Net Cash Flow from Operations | 42.34K |
| Share Based Compensation | 657.48K |