| Income Statement |
| Total Revenue | 5.02M |
|
| Revenues (USD) | 5.02M |
| Cost of Revenue | 2.34M |
| Gross Profit | 2.68M |
| Operating Expenses | 3.98M |
| Selling, General and Administrative Expense | 3.98M |
| Operating Income | -1.29M |
| Interest Expense | 207.16K |
| Net Income | -1.45M |
| Net Income Common Stock | -1.45M |
| Net Income Common Stock (USD) | -1.45M |
| Consolidated Income | -1.45M |
| Earnings per Basic Share | -2.75 |
| Earnings per Basic Share (USD) | -2.75 |
| Earnings per Diluted Share | -2.75 |
| Earning Before Interest & Taxes (EBIT) | -1.24M |
| Earning Before Interest & Taxes (USD) | -1.24M |
| Weighted Average Shares | 527.00K |
| Weighted Average Shares Diluted | 527.00K |
| Balance Sheet |
| Cash and Equivalents | 10.94M |
| Cash and Equivalents (USD) | 10.94M |
| Trade and Non-Trade Receivables | 1.31M |
| Current Assets | 14.38M |
| Property, Plant & Equipment Net | 962.17K |
| Total Assets | 19.60M |
| Debt Current | 3.47M |
| Total Debt | 3.90M |
| Current Liabilities | 15.66M |
| Debt Non-Current | 433.16K |
| Total Liabilities | 17.09M |
| Accumulated Retained Earnings (Deficit) | -44.49M |
| Shareholders Equity | 2.51M |
| Shareholders Equity (USD) | 2.51M |
| Assets Non-Current | 5.22M |
| Total Debt (USD) | 3.90M |
| Deferred Revenue | 6.61M |
| Goodwill and Intangible Assets | 4.23M |
| Inventory | 1.36M |
| Liabilities Non-Current | 1.43M |
| Trade and Non-Trade Payables | 3.19M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 623.43K |
| Net Cash Flow from Financing | -366.09K |
| Net Cash Flow / Change in Cash & Cash Equivalents | -1.63M |
| Capital Expenditure | -1.14M |
| Issuance (Purchase) of Equity Shares | -345.00K |
| Issuance (Repayment) of Debt Securities | -21.09K |
| Net Cash Flow from Investing | -1.14M |
| Net Cash Flow from Operations | -122.20K |