| Income Statement |
| Total Revenue | 35.39M |
|
| Revenues (USD) | 35.39M |
| Cost of Revenue | 13.56M |
| Gross Profit | 21.83M |
| Operating Expenses | 25.07M |
| Selling, General and Administrative Expense | 22.95M |
| Operating Income | -3.24M |
| Interest Expense | 1.32M |
| Income Tax Expense | -1.25M |
| Net Income | -3.28M |
| Net Income Common Stock | -3.28M |
| Net Income Common Stock (USD) | -3.28M |
| Consolidated Income | -3.28M |
| Earnings per Basic Share | -0.15 |
| Earnings per Basic Share (USD) | -0.15 |
| Earnings per Diluted Share | -0.15 |
| Dividends per Basic Common Share | 0.16 |
| Earning Before Interest & Taxes (EBIT) | -3.22M |
| Earning Before Interest & Taxes (USD) | -3.22M |
| Weighted Average Shares | 22.01M |
| Weighted Average Shares Diluted | 22.01M |
| Balance Sheet |
| Cash and Equivalents | 3.33M |
| Cash and Equivalents (USD) | 3.33M |
| Trade and Non-Trade Receivables | 9.32M |
| Current Assets | 22.81M |
| Property, Plant & Equipment Net | 39.50M |
| Total Assets | 136.15M |
| Debt Current | 4.02M |
| Total Debt | 90.03M |
| Current Liabilities | 35.02M |
| Debt Non-Current | 86.01M |
| Total Liabilities | 129.60M |
| Accumulated Retained Earnings (Deficit) | -24.51M |
| Shareholders Equity | 6.55M |
| Shareholders Equity (USD) | 6.55M |
| Assets Non-Current | 113.35M |
| Total Debt (USD) | 90.03M |
| Deferred Revenue | 16.72M |
| Goodwill and Intangible Assets | 68.26M |
| Liabilities Non-Current | 94.58M |
| Trade and Non-Trade Payables | 1.33M |
| Tax Assets | 4.33M |
| Tax Liabilities | 6.00M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 2.12M |
| Net Cash Flow from Financing | 718.00K |
| Net Cash Flow / Change in Cash & Cash Equivalents | 780.00K |
| Capital Expenditure | -1.32M |
| Issuance (Purchase) of Equity Shares | -7.64M |
| Issuance (Repayment) of Debt Securities | 11.97M |
| Payment of Dividends & Other Cash Distributions | -3.61M |
| Net Cash Flow from Investing | -1.32M |
| Net Cash Flow from Operations | 1.39M |
| Share Based Compensation | 7.37M |