| Income Statement |
| Total Revenue | 109.56K |
|
| Revenues (USD) | 109.56K |
| Cost of Revenue | 100.43K |
| Gross Profit | 9.13K |
| Operating Expenses | 746.33K |
| Research and Development Expense | 1.37K |
| Selling, General and Administrative Expense | 743.82K |
| Operating Income | -737.19K |
| Interest Expense | 75.53K |
| Net Income | -662.09K |
| Net Income Common Stock | -662.09K |
| Net Income Common Stock (USD) | -662.09K |
| Consolidated Income | -662.09K |
| Earnings per Basic Share | -0.23 |
| Earnings per Basic Share (USD) | -0.23 |
| Earnings per Diluted Share | -0.23 |
| Earning Before Interest & Taxes (EBIT) | -586.56K |
| Earning Before Interest & Taxes (USD) | -586.56K |
| Weighted Average Shares | 2.94M |
| Weighted Average Shares Diluted | 2.94M |
| Balance Sheet |
| Cash and Equivalents | 3.71M |
| Cash and Equivalents (USD) | 3.71M |
| Trade and Non-Trade Receivables | 316.55K |
| Current Assets | 4.84M |
| Property, Plant & Equipment Net | 44.27K |
| Total Assets | 4.89M |
| Debt Current | 709.24K |
| Total Debt | 709.24K |
| Current Liabilities | 1.43M |
| Total Liabilities | 1.43M |
| Accumulated Retained Earnings (Deficit) | -13.21M |
| Shareholders Equity | 3.46M |
| Shareholders Equity (USD) | 3.46M |
| Assets Non-Current | 44.27K |
| Total Debt (USD) | 709.24K |
| Inventory | 411.37K |
| Trade and Non-Trade Payables | 357.98K |
| Cash Flow |
| Depreciation, Amortization & Accretion | 1.14K |
| Net Cash Flow from Financing | 970.00K |
| Net Cash Flow / Change in Cash & Cash Equivalents | 236.79K |
| Capital Expenditure | -45.40K |
| Issuance (Repayment) of Debt Securities | 1000.00K |
| Net Cash Flow from Investing | -45.40K |
| Net Cash Flow from Operations | -687.80K |