| Income Statement |
| Total Revenue | 613.71K |
|
| Revenues (USD) | 613.71K |
| Cost of Revenue | 3.28M |
| Gross Profit | -2.66M |
| Operating Expenses | 3.38M |
| Selling, General and Administrative Expense | 3.38M |
| Operating Income | -6.04M |
| Interest Expense | 812.82K |
| Net Income | -6.18M |
| Net Income Common Stock | -6.18M |
| Net Income Common Stock (USD) | -6.18M |
| Consolidated Income | -6.18M |
| Earnings per Basic Share | 398.78 |
| Earnings per Basic Share (USD) | 398.78 |
| Earnings per Diluted Share | 398.78 |
| Earning Before Interest & Taxes (EBIT) | -5.37M |
| Earning Before Interest & Taxes (USD) | -5.37M |
| Weighted Average Shares | 113.91K |
| Weighted Average Shares Diluted | 113.91K |
| Balance Sheet |
| Cash and Equivalents | 427.87K |
| Cash and Equivalents (USD) | 427.87K |
| Investments | 2.00M |
| Investments Non-Current | 2.00M |
| Trade and Non-Trade Receivables | 317.24K |
| Current Assets | 1.46M |
| Property, Plant & Equipment Net | 5.04M |
| Total Assets | 36.04M |
| Debt Current | 11.25M |
| Total Debt | 12.04M |
| Current Liabilities | 25.81M |
| Debt Non-Current | 789.99K |
| Total Liabilities | 28.45M |
| Accumulated Retained Earnings (Deficit) | -117.35M |
| Shareholders Equity | 7.59M |
| Shareholders Equity (USD) | 7.59M |
| Assets Non-Current | 34.58M |
| Total Debt (USD) | 12.04M |
| Deferred Revenue | 924.08K |
| Goodwill and Intangible Assets | 23.18M |
| Inventory | 329.98K |
| Liabilities Non-Current | 2.64M |
| Trade and Non-Trade Payables | 13.57M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 250.92K |
| Net Cash Flow from Financing | 3.05M |
| Net Cash Flow / Change in Cash & Cash Equivalents | -2.59M |
| Capital Expenditure | -760.26K |
| Net Cash Flow - Business Acquisitions and Disposals | 944.98K |
| Issuance (Purchase) of Equity Shares | 911.00 |
| Issuance (Repayment) of Debt Securities | 177.50K |
| Net Cash Flow from Investing | -1.63M |
| Net Cash Flow - Investment Acquisitions and Disposals | -2.00M |
| Net Cash Flow from Operations | -4.02M |
| Share Based Compensation | 100.97K |