| Income Statement |
| Total Revenue | 5.14M |
|
| Revenues (USD) | 5.14M |
| Cost of Revenue | 3.53M |
| Gross Profit | 1.61M |
| Operating Expenses | 5.60M |
| Research and Development Expense | 438.00K |
| Selling, General and Administrative Expense | 5.16M |
| Operating Income | -3.99M |
| Interest Expense | 1.53M |
| Net Income | -10.74M |
| Net Income Common Stock | -10.74M |
| Net Income Common Stock (USD) | -10.74M |
| Consolidated Income | -10.74M |
| Earnings per Basic Share | -10.24 |
| Earnings per Basic Share (USD) | -10.24 |
| Earnings per Diluted Share | -10.24 |
| Earning Before Interest & Taxes (EBIT) | -9.21M |
| Earning Before Interest & Taxes (USD) | -9.21M |
| Weighted Average Shares | 1.05M |
| Weighted Average Shares Diluted | 1.05M |
| Balance Sheet |
| Cash and Equivalents | 4.74M |
| Cash and Equivalents (USD) | 4.74M |
| Trade and Non-Trade Receivables | 2.51M |
| Current Assets | 14.05M |
| Property, Plant & Equipment Net | 720.00K |
| Total Assets | 60.64M |
| Debt Current | 16.44M |
| Total Debt | 21.15M |
| Current Liabilities | 36.48M |
| Debt Non-Current | 4.71M |
| Total Liabilities | 52.67M |
| Accumulated Retained Earnings (Deficit) | -238.28M |
| Accumulated Other Comprehensive Income | -24.00K |
| Shareholders Equity | 5.67M |
| Shareholders Equity (USD) | 5.67M |
| Assets Non-Current | 46.60M |
| Total Debt (USD) | 21.15M |
| Deferred Revenue | 4.47M |
| Goodwill and Intangible Assets | 37.74M |
| Inventory | 8.07M |
| Liabilities Non-Current | 16.19M |
| Trade and Non-Trade Payables | 9.36M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 886.00K |
| Net Cash Flow from Financing | 2.71M |
| Net Cash Flow / Change in Cash & Cash Equivalents | 4.23M |
| Capital Expenditure | -489.00K |
| Net Cash Flow - Business Acquisitions and Disposals | 4.64M |
| Issuance (Purchase) of Equity Shares | 1.46M |
| Issuance (Repayment) of Debt Securities | 1.25M |
| Net Cash Flow from Investing | 4.15M |
| Net Cash Flow from Operations | -2.59M |
| Effect of Exchange Rate Changes on Cash | -51.00K |
| Share Based Compensation | 394.00K |