| Cash & Equivalents | 6.62 | 5.93 | 0.44 |
| Cash & Short-Term Investments | 6.62 | 5.93 | 0.44 |
| Cash Growth | -77.66% | 1249.74% | - |
| Accounts Receivable | 9.08 | 4.09 | 3.38 |
| Other Receivables | 2.78 | 4.35 | 0.83 |
| Receivables | 402.41 | 309.14 | 158.05 |
| Prepaid Expenses | 10.59 | 1.11 | 0.45 |
| Other Current Assets | 688.45 | 727.85 | 212.88 |
| Total Current Assets | 1,108 | 1,044 | 371.81 |
| Property, Plant & Equipment | - | 2.63 | 2.63 |
| Long-Term Investments | 5.81 | 5.81 | 2.35 |
| Long-Term Deferred Tax Assets | 0.46 | 1.22 | 1.68 |
| Long-Term Deferred Charges | - | 1.74 | - |
| Other Long-Term Assets | 692.17 | 71.04 | 163.42 |
| Accrued Expenses | 9.39 | 7.55 | 3.27 |
| Short-Term Debt | 328.75 | 181.81 | 153.84 |
| Current Portion of Long-Term Debt | - | 103.47 | - |
| Current Portion of Leases | - | 1.53 | 1.33 |
| Other Current Liabilities | 681.37 | 695.84 | 206.17 |
| Total Current Liabilities | 1,020 | 990.19 | 364.61 |
| Long-Term Debt | 519.94 | 128.17 | 190.15 |
| Long-Term Leases | 0.94 | 0.95 | 1.15 |
| Other Long-Term Liabilities | 666.97 | 88.94 | 163.42 |
| Common Stock | 108.98 | 0.02 | 0.02 |
| Additional Paid-In Capital | - | 48.56 | 19.28 |
| Retained Earnings | - | -2.19 | -6.59 |
| Total Liabilities & Equity | 2,316 | 1,255 | 732.03 |
| Total Debt | 849.63 | 415.93 | 346.47 |
| Net Cash (Debt) | -843.01 | -410 | -346.03 |
| Net Cash Per Share | -36.44 | -21.11 | -17.98 |
| Filing Date Shares Outstanding | 23.68 | 19.25 | 19.25 |
| Total Common Shares Outstanding | 23.68 | 19.25 | 19.25 |
| Working Capital | 88.57 | 53.84 | 7.2 |
| Book Value Per Share | 4.60 | 2.41 | 0.66 |
| Tangible Book Value | 108.98 | 46.38 | 12.71 |
| Tangible Book Value Per Share | 4.60 | 2.41 | 0.66 |
| Machinery | - | 0.34 | 0.18 |