| Cash & Equivalents | 0.27 | 0 | 0.05 |
| Short-Term Investments | 0.01 | 0.01 | - |
| Cash & Short-Term Investments | 0.27 | 0.01 | 0.05 |
| Cash Growth | 2722.95% | -81.31% | - |
| Accounts Receivable | 0.11 | 0.06 | - |
| Other Receivables | 0.01 | 0 | - |
| Receivables | 0.12 | 0.06 | - |
| Other Current Assets | 0.94 | - | - |
| Total Current Assets | 1.33 | 0.07 | 0.05 |
| Property, Plant & Equipment | 0.03 | 0.06 | 0 |
| Accounts Payable | 0.44 | 0.44 | 0.44 |
| Accrued Expenses | 0.06 | 0 | 1.38 |
| Short-Term Debt | 0.69 | 0.33 | - |
| Current Portion of Long-Term Debt | 0 | 0.01 | 0.01 |
| Current Portion of Leases | 0.02 | 0.04 | 0 |
| Current Unearned Revenue | 0.54 | 0.02 | - |
| Other Current Liabilities | 0.52 | 0.02 | - |
| Total Current Liabilities | 2.28 | 0.86 | 1.83 |
| Long-Term Debt | - | 0 | 0.01 |
| Long-Term Leases | 0 | 0.02 | - |
| Other Long-Term Liabilities | 0.28 | - | - |
| Common Stock | 0.02 | 0.02 | 0.02 |
| Additional Paid-In Capital | 1.08 | 1.08 | 0.08 |
| Retained Earnings | -2.31 | -1.85 | -1.89 |
| Total Liabilities & Equity | 1.36 | 0.13 | 0.05 |
| Total Debt | 0.72 | 0.41 | 0.02 |
| Net Cash (Debt) | -0.44 | -0.4 | 0.03 |
| Net Cash Per Share | -0.03 | -0.02 | 0.00 |
| Filing Date Shares Outstanding | 21.81 | 17.5 | 17.5 |
| Total Common Shares Outstanding | 17.5 | 17.5 | 17.5 |
| Working Capital | -0.95 | -0.79 | -1.77 |
| Book Value Per Share | -0.07 | -0.04 | -0.10 |
| Tangible Book Value | -1.21 | -0.75 | -1.79 |
| Tangible Book Value Per Share | -0.07 | -0.04 | -0.10 |
| Machinery | 0.06 | 0.06 | 0.06 |