| Income Statement |
| Total Revenue | 1.65M |
|
| Revenues (USD) | 1.65M |
| Cost of Revenue | 822.45K |
| Gross Profit | 831.78K |
| Operating Expenses | 1.46M |
| Research and Development Expense | 56.82K |
| Selling, General and Administrative Expense | 1.10M |
| Operating Income | -626.26K |
| Interest Expense | 184.41K |
| Net Income | -810.64K |
| Net Income Common Stock | -810.64K |
| Net Income Common Stock (USD) | -810.64K |
| Consolidated Income | -810.64K |
| Earnings per Basic Share | -0.04 |
| Earnings per Basic Share (USD) | -0.04 |
| Earnings per Diluted Share | -0.04 |
| Earning Before Interest & Taxes (EBIT) | -626.23K |
| Earning Before Interest & Taxes (USD) | -626.23K |
| Weighted Average Shares | 20.42M |
| Weighted Average Shares Diluted | 20.42M |
| Balance Sheet |
| Cash and Equivalents | 280.43K |
| Cash and Equivalents (USD) | 280.43K |
| Trade and Non-Trade Receivables | 761.79K |
| Current Assets | 4.59M |
| Property, Plant & Equipment Net | 866.38K |
| Total Assets | 7.46M |
| Debt Current | 263.35K |
| Total Debt | 3.53M |
| Current Liabilities | 4.20M |
| Debt Non-Current | 3.26M |
| Total Liabilities | 7.46M |
| Accumulated Retained Earnings (Deficit) | -58.86M |
| Shareholders Equity | 550.00 |
| Shareholders Equity (USD) | 550.00 |
| Assets Non-Current | 2.87M |
| Total Debt (USD) | 3.53M |
| Deferred Revenue | 601.13K |
| Goodwill and Intangible Assets | 1.34M |
| Inventory | 2.92M |
| Liabilities Non-Current | 3.26M |
| Trade and Non-Trade Payables | 2.10M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 92.20K |
| Net Cash Flow from Financing | -97.57K |
| Net Cash Flow / Change in Cash & Cash Equivalents | 192.65K |
| Capital Expenditure | -5.33K |
| Issuance (Purchase) of Equity Shares | 94.13K |
| Issuance (Repayment) of Debt Securities | -191.70K |
| Net Cash Flow from Investing | -5.33K |
| Net Cash Flow from Operations | 295.55K |
| Share Based Compensation | 33.28K |