| Cash & Equivalents | 6.28 | 15.33 | 13.33 | 5.77 | 6.72 | 4.31 |
| Cash & Short-Term Investments | 6.28 | 15.33 | 13.33 | 5.77 | 6.72 | 4.31 |
| Cash Growth | -30.60% | 15.03% | 130.86% | -14.09% | 55.98% | - |
| Accounts Receivable | 16.15 | 16.26 | 14.48 | 21.14 | 10.41 | 5.29 |
| Other Receivables | 0.01 | 0.14 | 0.73 | 3.34 | 0.47 | 0.65 |
| Receivables | 16.17 | 16.9 | 15.7 | 24.48 | 10.88 | 5.94 |
| Inventory | 12.64 | 7.25 | 18.45 | 19.97 | 15.65 | 6.86 |
| Prepaid Expenses | 0.3 | - | - | - | 1.76 | 0.1 |
| Other Current Assets | 1.18 | 0.79 | 1.06 | 1.9 | 0.16 | 0 |
| Total Current Assets | 36.57 | 40.27 | 48.54 | 52.13 | 35.17 | 17.21 |
| Property, Plant & Equipment | 0.13 | 1.56 | 2.36 | 0.55 | 0.28 | 0.22 |
| Long-Term Deferred Tax Assets | 1.23 | 4.6 | 2.75 | 1.25 | 0.71 | - |
| Other Long-Term Assets | 0.73 | 1.19 | 1.26 | 0.69 | 0.41 | 0.12 |
| Accounts Payable | 2.25 | 2.58 | 3.65 | 0.92 | 3.24 | 0.29 |
| Short-Term Debt | 9.09 | 7.97 | 2.88 | 15.69 | 12.57 | 5.31 |
| Current Portion of Leases | 0 | 0.77 | 0.76 | 0.3 | - | - |
| Current Income Taxes Payable | 2.7 | 2.69 | 4.89 | 2.32 | 1.45 | 0.45 |
| Current Unearned Revenue | 2.59 | 0.21 | 0.24 | 0.22 | 2.02 | 0.14 |
| Other Current Liabilities | 8.79 | 3.2 | 3.23 | 11.28 | 8.26 | 3.61 |
| Total Current Liabilities | 25.41 | 17.42 | 15.65 | 30.72 | 27.53 | 9.81 |
| Long-Term Debt | 2.41 | 7.12 | 10.66 | 11.82 | - | - |
| Long-Term Leases | - | 0.21 | 1 | 0.02 | - | - |
| Long-Term Deferred Tax Liabilities | - | - | 0.42 | - | - | - |
| Other Long-Term Liabilities | 1.18 | 15.79 | 15.76 | 6.53 | - | - |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid-In Capital | 4.89 | 4.89 | 1.76 | 2.37 | 0.87 | 0.87 |
| Retained Earnings | 5.62 | 2.2 | 9.62 | 0.03 | 8.46 | 6.82 |
| Comprehensive Income & Other | -0.86 | -0 | 0.04 | -0 | -0.29 | 0.05 |
| Total Common Equity | 9.66 | 7.09 | 11.42 | 2.4 | 9.03 | 7.74 |
| Total Liabilities & Equity | 38.65 | 47.63 | 54.91 | 54.62 | 36.57 | 17.55 |
| Total Debt | 11.5 | 16.08 | 15.31 | 27.82 | 12.57 | 5.31 |
| Net Cash (Debt) | -5.21 | -0.75 | -1.98 | -22.05 | -5.85 | -1 |
| Net Cash Per Share | -0.11 | -0.02 | -0.05 | -0.58 | -0.15 | -0.95 |
| Filing Date Shares Outstanding | 49.39 | 49.39 | 42.12 | 1 | 1.05 | 1.05 |
| Total Common Shares Outstanding | 49.39 | 49.39 | 42.12 | 1 | 1.05 | 1.05 |
| Working Capital | 11.15 | 22.86 | 32.88 | 21.41 | 7.63 | 7.4 |
| Book Value Per Share | 0.20 | 0.14 | 0.27 | 2.40 | 8.60 | 7.37 |
| Tangible Book Value | 9.66 | 7.09 | 11.42 | 2.4 | 9.03 | 7.74 |
| Tangible Book Value Per Share | 0.20 | 0.14 | 0.27 | 2.40 | 8.60 | 7.37 |
| Machinery | 0.59 | 0.71 | 0.87 | 0.73 | 0.52 | 0.38 |
| Leasehold Improvements | 0.11 | 0.48 | 0.49 | 0.12 | 0.13 | 0.08 |