| Income Statement |
| Total Revenue | 2.25M |
|
| Revenues (USD) | 2.25M |
| Cost of Revenue | 861.60K |
| Gross Profit | 1.39M |
| Operating Expenses | 1.63M |
| Research and Development Expense | 38.05K |
| Selling, General and Administrative Expense | 1.02M |
| Operating Income | -244.14K |
| Interest Expense | 138.64K |
| Net Income | -382.30K |
| Net Income Common Stock | -382.30K |
| Net Income Common Stock (USD) | -382.30K |
| Consolidated Income | -382.30K |
| Earnings per Basic Share | -0.05 |
| Earnings per Basic Share (USD) | -0.05 |
| Earnings per Diluted Share | -0.05 |
| Earning Before Interest & Taxes (EBIT) | -243.66K |
| Earning Before Interest & Taxes (USD) | -243.66K |
| Weighted Average Shares | 7.60M |
| Weighted Average Shares Diluted | 7.60M |
| Balance Sheet |
| Cash and Equivalents | 321.90K |
| Cash and Equivalents (USD) | 321.90K |
| Trade and Non-Trade Receivables | 1.89M |
| Current Assets | 5.53M |
| Property, Plant & Equipment Net | 793.20K |
| Total Assets | 8.38M |
| Debt Current | 151.42K |
| Total Debt | 3.39M |
| Current Liabilities | 3.71M |
| Debt Non-Current | 3.24M |
| Total Liabilities | 6.95M |
| Accumulated Retained Earnings (Deficit) | -59.24M |
| Shareholders Equity | 1.43M |
| Shareholders Equity (USD) | 1.43M |
| Assets Non-Current | 2.85M |
| Total Debt (USD) | 3.39M |
| Deferred Revenue | 431.10K |
| Goodwill and Intangible Assets | 1.35M |
| Inventory | 2.81M |
| Liabilities Non-Current | 3.24M |
| Trade and Non-Trade Payables | 1.60M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 89.41K |
| Net Cash Flow from Financing | 1.65M |
| Net Cash Flow / Change in Cash & Cash Equivalents | 41.47K |
| Capital Expenditure | 1.00 |
| Issuance (Purchase) of Equity Shares | 1.83M |
| Issuance (Repayment) of Debt Securities | -175.72K |
| Net Cash Flow from Investing | -14.18K |
| Net Cash Flow from Operations | -1.59M |
| Share Based Compensation | -1.00 |