| Income Statement |
| Total Revenue | 31.22M |
|
| Revenues (USD) | 31.22M |
| Cost of Revenue | 8.40M |
| Gross Profit | 22.82M |
| Operating Expenses | 19.85M |
| Selling, General and Administrative Expense | 19.76M |
| Operating Income | 2.98M |
| Interest Expense | 2.22M |
| Income Tax Expense | 1.06M |
| Net Income | 198.00K |
| Net Income Common Stock | 198.00K |
| Net Income Common Stock (USD) | 198.00K |
| Consolidated Income | 198.00K |
| Earning Before Interest & Taxes (EBIT) | 3.48M |
| Earning Before Interest & Taxes (USD) | 3.48M |
| Weighted Average Shares | 114.70M |
| Weighted Average Shares Diluted | 114.70M |
| Balance Sheet |
| Cash and Equivalents | 37.14M |
| Cash and Equivalents (USD) | 37.14M |
| Trade and Non-Trade Receivables | 6.51M |
| Current Assets | 59.28M |
| Property, Plant & Equipment Net | 18.86M |
| Total Assets | 288.85M |
| Debt Current | 6.86M |
| Total Debt | 177.44M |
| Current Liabilities | 74.82M |
| Debt Non-Current | 170.57M |
| Total Liabilities | 266.20M |
| Accumulated Retained Earnings (Deficit) | -710.68M |
| Accumulated Other Comprehensive Income | -25.98M |
| Shareholders Equity | 22.06M |
| Shareholders Equity (USD) | 22.06M |
| Assets Non-Current | 229.58M |
| Total Debt (USD) | 177.44M |
| Deferred Revenue | 21.49M |
| Goodwill and Intangible Assets | 194.00M |
| Inventory | 11.25M |
| Liabilities Non-Current | 191.39M |
| Trade and Non-Trade Payables | 11.88M |
| Tax Liabilities | 6.41M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 2.06M |
| Net Cash Flow from Financing | 3.07M |
| Net Cash Flow / Change in Cash & Cash Equivalents | 2.45M |
| Capital Expenditure | -157.00K |
| Issuance (Purchase) of Equity Shares | 676.00K |
| Net Cash Flow from Investing | -157.00K |
| Net Cash Flow from Operations | -414.00K |
| Effect of Exchange Rate Changes on Cash | -43.00K |
| Share Based Compensation | 2.50M |