| Income Statement |
| Total Revenue | 3.90M |
|
| Revenues (USD) | 3.90M |
| Cost of Revenue | 3.36M |
| Gross Profit | 538.00K |
| Operating Expenses | 858.00K |
| Selling, General and Administrative Expense | 858.00K |
| Operating Income | -320.00K |
| Interest Expense | 225.00K |
| Net Income | -543.00K |
| Net Income Common Stock | -586.00K |
| Net Income Common Stock (USD) | -586.00K |
| Consolidated Income | -543.00K |
| Earnings per Basic Share | -0.22 |
| Earnings per Basic Share (USD) | -0.22 |
| Earnings per Diluted Share | -0.22 |
| Earning Before Interest & Taxes (EBIT) | -318.00K |
| Earning Before Interest & Taxes (USD) | -318.00K |
| Preferred Dividends Income Statement Impact | 43.00K |
| Weighted Average Shares | 2.61M |
| Weighted Average Shares Diluted | 2.61M |
| Balance Sheet |
| Cash and Equivalents | 320.00K |
| Cash and Equivalents (USD) | 320.00K |
| Trade and Non-Trade Receivables | 3.30M |
| Current Assets | 11.79M |
| Property, Plant & Equipment Net | 6.83M |
| Total Assets | 18.62M |
| Debt Current | 6.04M |
| Total Debt | 8.56M |
| Current Liabilities | 8.37M |
| Debt Non-Current | 2.53M |
| Total Liabilities | 10.90M |
| Accumulated Retained Earnings (Deficit) | -29.27M |
| Shareholders Equity | 7.72M |
| Shareholders Equity (USD) | 7.72M |
| Assets Non-Current | 6.83M |
| Total Debt (USD) | 8.56M |
| Deposit Liabilities | 225.00K |
| Inventory | 7.83M |
| Liabilities Non-Current | 2.53M |
| Trade and Non-Trade Payables | 1.48M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 136.00K |
| Net Cash Flow from Financing | -2.15M |
| Net Cash Flow / Change in Cash & Cash Equivalents | 142.00K |
| Capital Expenditure | -3.00K |
| Issuance (Repayment) of Debt Securities | -2.15M |
| Net Cash Flow from Investing | -3.00K |
| Net Cash Flow from Operations | 2.30M |
| Share Based Compensation | 7.00K |