| Income Statement |
| Total Revenue | 706.05K |
|
| Revenues (USD) | 706.05K |
| Cost of Revenue | 375.63K |
| Gross Profit | 330.42K |
| Operating Expenses | 451.38K |
| Selling, General and Administrative Expense | 450.49K |
| Operating Income | -120.95K |
| Net Income | -120.95K |
| Net Income Common Stock | -120.95K |
| Net Income Common Stock (USD) | -120.95K |
| Consolidated Income | -120.95K |
| Earnings per Basic Share | -1.35 |
| Earnings per Basic Share (USD) | -1.35 |
| Earnings per Diluted Share | -1.35 |
| Earning Before Interest & Taxes (EBIT) | -120.95K |
| Earning Before Interest & Taxes (USD) | -120.95K |
| Weighted Average Shares | 89.27K |
| Weighted Average Shares Diluted | 89.27K |
| Balance Sheet |
| Cash and Equivalents | 1.26M |
| Cash and Equivalents (USD) | 1.26M |
| Trade and Non-Trade Receivables | 261.76K |
| Current Assets | 1.70M |
| Property, Plant & Equipment Net | 8.45K |
| Total Assets | 7.71M |
| Current Liabilities | 775.63K |
| Total Liabilities | 775.63K |
| Accumulated Retained Earnings (Deficit) | -35.71M |
| Shareholders Equity | 6.93M |
| Shareholders Equity (USD) | 6.93M |
| Assets Non-Current | 6.01M |
| Deferred Revenue | 198.13K |
| Goodwill and Intangible Assets | 6.00M |
| Trade and Non-Trade Payables | 577.51K |
| Cash Flow |
| Depreciation, Amortization & Accretion | 886.00 |
| Net Cash Flow / Change in Cash & Cash Equivalents | -78.30K |
| Net Cash Flow from Investing | -72.61K |
| Net Cash Flow from Operations | -5.69K |
| Share Based Compensation | 3.74K |