| Income Statement |
| Total Revenue | 481.83K |
|
| Revenues (USD) | 481.83K |
| Cost of Revenue | 270.11K |
| Gross Profit | 211.72K |
| Operating Expenses | 1.36M |
| Research and Development Expense | 37.56K |
| Selling, General and Administrative Expense | 1.32M |
| Operating Income | -1.15M |
| Interest Expense | 13.18K |
| Net Income | -2.50M |
| Net Income Common Stock | -2.50M |
| Net Income Common Stock (USD) | -2.50M |
| Consolidated Income | -2.50M |
| Earnings per Basic Share | -30.00 |
| Earnings per Basic Share (USD) | -30.00 |
| Earnings per Diluted Share | -30.00 |
| Earning Before Interest & Taxes (EBIT) | -2.48M |
| Earning Before Interest & Taxes (USD) | -2.48M |
| Weighted Average Shares | 60.42K |
| Weighted Average Shares Diluted | 60.42K |
| Balance Sheet |
| Cash and Equivalents | 8.88M |
| Cash and Equivalents (USD) | 8.88M |
| Investments | 21.77K |
| Investments Non-Current | 21.77K |
| Trade and Non-Trade Receivables | 16.78K |
| Current Assets | 8.92M |
| Property, Plant & Equipment Net | 1.25M |
| Total Assets | 14.00M |
| Debt Current | 339.76K |
| Total Debt | 1.88M |
| Current Liabilities | 2.29M |
| Debt Non-Current | 1.54M |
| Total Liabilities | 4.05M |
| Accumulated Retained Earnings (Deficit) | -18.33M |
| Shareholders Equity | 9.95M |
| Shareholders Equity (USD) | 9.95M |
| Assets Non-Current | 5.08M |
| Total Debt (USD) | 1.88M |
| Deferred Revenue | 1.70M |
| Goodwill and Intangible Assets | 3.81M |
| Liabilities Non-Current | 1.76M |
| Trade and Non-Trade Payables | 160.25K |
| Cash Flow |
| Depreciation, Amortization & Accretion | 199.82K |
| Net Cash Flow from Financing | 3.63M |
| Net Cash Flow / Change in Cash & Cash Equivalents | 6.77M |
| Issuance (Purchase) of Equity Shares | 3.03M |
| Issuance (Repayment) of Debt Securities | 600.00K |
| Net Cash Flow from Investing | 3.99M |
| Net Cash Flow - Investment Acquisitions and Disposals | 3.99M |
| Net Cash Flow from Operations | -849.27K |
| Share Based Compensation | 178.50K |