| Income Statement |
| Total Revenue | 240.37K |
|
| Revenues (USD) | 240.37K |
| Cost of Revenue | 313.26K |
| Gross Profit | -72.89K |
| Operating Expenses | 933.69K |
| Research and Development Expense | 20.91K |
| Selling, General and Administrative Expense | 912.78K |
| Operating Income | -1.01M |
| Interest Expense | 259.87K |
| Income Tax Expense | -16.00K |
| Net Income | -1.01M |
| Net Income Common Stock | -1.01M |
| Net Income Common Stock (USD) | -1.01M |
| Consolidated Income | -1.01M |
| Earnings per Basic Share | -0.40 |
| Earnings per Basic Share (USD) | -0.40 |
| Earnings per Diluted Share | -0.40 |
| Earning Before Interest & Taxes (EBIT) | -765.26K |
| Earning Before Interest & Taxes (USD) | -765.26K |
| Weighted Average Shares | 2.40M |
| Weighted Average Shares Diluted | 2.40M |
| Balance Sheet |
| Cash and Equivalents | 3.47M |
| Cash and Equivalents (USD) | 3.47M |
| Trade and Non-Trade Receivables | 317.75K |
| Current Assets | 4.50M |
| Total Assets | 4.50M |
| Debt Current | 600.91K |
| Total Debt | 600.91K |
| Current Liabilities | 1.27M |
| Total Liabilities | 1.27M |
| Accumulated Retained Earnings (Deficit) | -12.54M |
| Shareholders Equity | 3.24M |
| Shareholders Equity (USD) | 3.24M |
| Total Debt (USD) | 600.91K |
| Inventory | 370.85K |
| Trade and Non-Trade Payables | 261.65K |
| Cash Flow |
| Net Cash Flow from Financing | -7.42K |
| Net Cash Flow / Change in Cash & Cash Equivalents | -818.86K |
| Issuance (Repayment) of Debt Securities | -7.42K |
| Net Cash Flow from Operations | -811.44K |