| Cash & Equivalents | 0.05 | 0.13 |
| Cash & Short-Term Investments | 0.05 | 0.13 |
| Cash Growth | -56.65% | - |
| Accounts Receivable | 0.72 | - |
| Other Receivables | - | 0.05 |
| Receivables | 0.72 | 0.05 |
| Inventory | 2.65 | 2.31 |
| Other Current Assets | 0.24 | 0.18 |
| Total Current Assets | 3.67 | 2.66 |
| Property, Plant & Equipment | 0.09 | 0.04 |
| Long-Term Deferred Charges | 0.15 | - |
| Accounts Payable | 0.33 | 0.09 |
| Accrued Expenses | 0 | 0 |
| Short-Term Debt | - | 0 |
| Current Portion of Long-Term Debt | 0.03 | 0.03 |
| Current Portion of Leases | 0.02 | 0.01 |
| Current Income Taxes Payable | 0.48 | 0.24 |
| Current Unearned Revenue | 0.02 | 0.3 |
| Other Current Liabilities | 1.03 | 0.73 |
| Total Current Liabilities | 1.92 | 1.41 |
| Long-Term Debt | 0.02 | 0.05 |
| Long-Term Leases | 0.07 | 0.04 |
| Common Stock | 0 | 0 |
| Additional Paid-In Capital | 0.17 | 0.17 |
| Retained Earnings | 1.85 | 1.07 |
| Comprehensive Income & Other | -0.12 | -0.03 |
| Total Liabilities & Equity | 3.91 | 2.7 |
| Total Debt | 0.14 | 0.13 |
| Net Cash (Debt) | -0.09 | -0 |
| Net Cash Per Share | -0.01 | - |
| Filing Date Shares Outstanding | 32.36 | 12.5 |
| Total Common Shares Outstanding | 25 | 12.5 |
| Working Capital | 1.75 | 1.25 |
| Book Value Per Share | 0.08 | 0.10 |
| Tangible Book Value | 1.9 | 1.21 |
| Tangible Book Value Per Share | 0.08 | 0.10 |