| Income Statement |
| Total Revenue | 1.62M |
|
| Revenues (USD) | 1.62M |
| Cost of Revenue | 1.39M |
| Gross Profit | 230.53K |
| Operating Expenses | 5.67M |
| Research and Development Expense | 168.91K |
| Selling, General and Administrative Expense | 983.07K |
| Operating Income | -5.44M |
| Interest Expense | 187.38K |
| Net Income | -5.28M |
| Net Income Common Stock | -5.36M |
| Net Income Common Stock (USD) | -5.36M |
| Consolidated Income | -5.28M |
| Earnings per Basic Share | -0.43 |
| Earnings per Basic Share (USD) | -0.43 |
| Earnings per Diluted Share | -0.43 |
| Earning Before Interest & Taxes (EBIT) | -5.09M |
| Earning Before Interest & Taxes (USD) | -5.09M |
| Preferred Dividends Income Statement Impact | 77.25K |
| Weighted Average Shares | 8.93M |
| Weighted Average Shares Diluted | 8.93M |
| Balance Sheet |
| Cash and Equivalents | 1.70M |
| Cash and Equivalents (USD) | 1.70M |
| Investments | 2.50M |
| Investments Non-Current | 2.50M |
| Trade and Non-Trade Receivables | 119.17K |
| Current Assets | 3.15M |
| Property, Plant & Equipment Net | 1.60K |
| Total Assets | 13.08M |
| Debt Current | 386.07K |
| Total Debt | 3.48M |
| Current Liabilities | 3.91M |
| Debt Non-Current | 3.10M |
| Total Liabilities | 7.32M |
| Accumulated Retained Earnings (Deficit) | -50.60M |
| Shareholders Equity | 5.37M |
| Shareholders Equity (USD) | 5.37M |
| Assets Non-Current | 9.93M |
| Total Debt (USD) | 3.48M |
| Deferred Revenue | 1.66M |
| Goodwill and Intangible Assets | 7.38M |
| Liabilities Non-Current | 3.40M |
| Trade and Non-Trade Payables | 725.54K |
| Cash Flow |
| Depreciation, Amortization & Accretion | 401.90K |
| Net Cash Flow from Financing | 2.35M |
| Net Cash Flow / Change in Cash & Cash Equivalents | -731.21K |
| Net Cash Flow - Business Acquisitions and Disposals | -944.80K |
| Issuance (Purchase) of Equity Shares | 3.00M |
| Issuance (Repayment) of Debt Securities | -655.73K |
| Net Cash Flow from Investing | -969.80K |
| Net Cash Flow - Investment Acquisitions and Disposals | -25.00K |
| Net Cash Flow from Operations | -2.11M |
| Share Based Compensation | -2.33M |