| Income Statement |
| Total Revenue | 2.65M |
|
| Revenues (USD) | 2.65M |
| Cost of Revenue | 1.59M |
| Gross Profit | 1.06M |
| Operating Expenses | 2.02M |
| Selling, General and Administrative Expense | 2.02M |
| Operating Income | -958.00K |
| Interest Expense | 42.00K |
| Net Income | -927.00K |
| Net Income Common Stock | -927.00K |
| Net Income Common Stock (USD) | -927.00K |
| Consolidated Income | -871.00K |
| Net Income to Non-Controlling Interests | 56.00K |
| Earnings per Basic Share | -0.11 |
| Earnings per Basic Share (USD) | -0.11 |
| Earnings per Diluted Share | -0.11 |
| Earning Before Interest & Taxes (EBIT) | -885.00K |
| Earning Before Interest & Taxes (USD) | -885.00K |
| Weighted Average Shares | 8.20M |
| Weighted Average Shares Diluted | 8.20M |
| Balance Sheet |
| Cash and Equivalents | 2.12M |
| Cash and Equivalents (USD) | 2.12M |
| Investments | 249.00K |
| Investments Non-Current | 249.00K |
| Trade and Non-Trade Receivables | 662.00K |
| Current Assets | 5.64M |
| Property, Plant & Equipment Net | 3.83M |
| Total Assets | 11.60M |
| Debt Current | 484.00K |
| Total Debt | 4.29M |
| Current Liabilities | 3.31M |
| Debt Non-Current | 3.80M |
| Total Liabilities | 7.12M |
| Accumulated Retained Earnings (Deficit) | -21.92M |
| Shareholders Equity | 3.99M |
| Shareholders Equity (USD) | 3.99M |
| Assets Non-Current | 5.96M |
| Total Debt (USD) | 4.29M |
| Goodwill and Intangible Assets | 1.78M |
| Inventory | 2.26M |
| Liabilities Non-Current | 3.80M |
| Trade and Non-Trade Payables | 1.81M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 172.00K |
| Net Cash Flow from Financing | 1.58M |
| Net Cash Flow / Change in Cash & Cash Equivalents | 1.06M |
| Capital Expenditure | -9.00K |
| Issuance (Repayment) of Debt Securities | 1.58M |
| Net Cash Flow from Investing | -9.00K |
| Net Cash Flow from Operations | -504.00K |
| Share Based Compensation | 143.00K |