| Income Statement |
| Total Revenue | 1.14M |
|
| Revenues (USD) | 1.14M |
| Gross Profit | 1.14M |
| Operating Expenses | 3.03M |
| Selling, General and Administrative Expense | 2.07M |
| Operating Income | -1.88M |
| Interest Expense | 593.00K |
| Income Tax Expense | 12.00K |
| Net Income | -2.49M |
| Net Income Common Stock | -2.49M |
| Net Income Common Stock (USD) | -2.49M |
| Consolidated Income | -2.49M |
| Earnings per Basic Share | -0.42 |
| Earnings per Basic Share (USD) | -0.42 |
| Earnings per Diluted Share | -0.42 |
| Earning Before Interest & Taxes (EBIT) | -1.88M |
| Earning Before Interest & Taxes (USD) | -1.88M |
| Weighted Average Shares | 5.90M |
| Weighted Average Shares Diluted | 5.90M |
| Balance Sheet |
| Cash and Equivalents | 179.00K |
| Cash and Equivalents (USD) | 179.00K |
| Trade and Non-Trade Receivables | 656.00K |
| Current Assets | 4.49M |
| Property, Plant & Equipment Net | 2.93M |
| Total Assets | 36.42M |
| Debt Current | 4.47M |
| Total Debt | 17.55M |
| Current Liabilities | 7.70M |
| Debt Non-Current | 13.08M |
| Total Liabilities | 23.24M |
| Accumulated Retained Earnings (Deficit) | -96.19M |
| Shareholders Equity | 15.32M |
| Shareholders Equity (USD) | 15.32M |
| Assets Non-Current | 31.92M |
| Total Debt (USD) | 17.55M |
| Deferred Revenue | 2.88M |
| Goodwill and Intangible Assets | 27.75M |
| Liabilities Non-Current | 15.54M |
| Trade and Non-Trade Payables | 1.92M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 893.00K |
| Net Cash Flow from Financing | -754.00K |
| Net Cash Flow / Change in Cash & Cash Equivalents | -1.63M |
| Issuance (Purchase) of Equity Shares | -46.00K |
| Issuance (Repayment) of Debt Securities | -500.00K |
| Net Cash Flow from Operations | -877.00K |
| Share Based Compensation | 104.00K |