| Income Statement |
| Total Revenue | 176.00K |
|
| Revenues (USD) | 176.00K |
| Cost of Revenue | 381.00K |
| Gross Profit | -205.00K |
| Operating Expenses | 1.36M |
| Research and Development Expense | 290.00K |
| Selling, General and Administrative Expense | 1.39M |
| Operating Income | -1.57M |
| Interest Expense | 430.00K |
| Net Income | -2.70M |
| Net Income Common Stock | -2.70M |
| Net Income Common Stock (USD) | -2.70M |
| Consolidated Income | -2.70M |
| Earnings per Basic Share | -0.06 |
| Earnings per Basic Share (USD) | -0.06 |
| Earnings per Diluted Share | -0.06 |
| Earning Before Interest & Taxes (EBIT) | -2.27M |
| Earning Before Interest & Taxes (USD) | -2.27M |
| Weighted Average Shares | 48.33M |
| Weighted Average Shares Diluted | 48.33M |
| Balance Sheet |
| Cash and Equivalents | 2.36M |
| Cash and Equivalents (USD) | 2.36M |
| Investments | 1.48M |
| Investments Non-Current | 1.48M |
| Trade and Non-Trade Receivables | 755.00K |
| Current Assets | 3.61M |
| Property, Plant & Equipment Net | 1.70M |
| Total Assets | 8.56M |
| Debt Current | 605.00K |
| Total Debt | 3.04M |
| Current Liabilities | 2.76M |
| Debt Non-Current | 2.43M |
| Total Liabilities | 18.14M |
| Accumulated Retained Earnings (Deficit) | -204.33M |
| Accumulated Other Comprehensive Income | -1.19M |
| Shareholders Equity | -9.58M |
| Shareholders Equity (USD) | -9.58M |
| Assets Non-Current | 4.95M |
| Total Debt (USD) | 3.04M |
| Deferred Revenue | 234.00K |
| Goodwill and Intangible Assets | 1.78M |
| Liabilities Non-Current | 15.38M |
| Trade and Non-Trade Payables | 2.82M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 94.00K |
| Net Cash Flow from Financing | -60.00K |
| Net Cash Flow / Change in Cash & Cash Equivalents | -2.85M |
| Capital Expenditure | -12.00K |
| Net Cash Flow - Business Acquisitions and Disposals | 960.00K |
| Issuance (Repayment) of Debt Securities | -60.00K |
| Net Cash Flow from Investing | -12.00K |
| Net Cash Flow - Investment Acquisitions and Disposals | -960.00K |
| Net Cash Flow from Operations | -2.74M |
| Effect of Exchange Rate Changes on Cash | -38.00K |
| Share Based Compensation | 481.00K |