| Cash & Equivalents | 0.72 | 0.32 | 1.56 |
| Short-Term Investments | 0.08 | 0.14 | 0.14 |
| Cash & Short-Term Investments | 0.8 | 0.46 | 1.7 |
| Cash Growth | 74.10% | -72.81% | - |
| Accounts Receivable | 14.67 | 12.54 | 5.93 |
| Other Receivables | - | - | 0.09 |
| Receivables | 14.67 | 12.54 | 6.02 |
| Prepaid Expenses | 1.19 | 0.31 | 0.38 |
| Other Current Assets | 5.75 | 2.81 | 3.19 |
| Total Current Assets | 22.41 | 16.12 | 11.28 |
| Property, Plant & Equipment | 0.49 | 1.29 | 2.36 |
| Long-Term Investments | 1.32 | 1.31 | 1.34 |
| Long-Term Accounts Receivable | 1.03 | 1.35 | 1.28 |
| Long-Term Deferred Tax Assets | 0.07 | 0.01 | - |
| Other Long-Term Assets | 3.17 | 0.43 | 0.41 |
| Accounts Payable | 1.8 | 2.03 | 1.7 |
| Accrued Expenses | 1.73 | 1.43 | 1.84 |
| Short-Term Debt | 12.04 | 10.66 | 5.03 |
| Current Portion of Long-Term Debt | - | 0.27 | 0.33 |
| Current Portion of Leases | 0.17 | 0.43 | 0.61 |
| Current Income Taxes Payable | 0.37 | 0.32 | - |
| Current Unearned Revenue | 2.32 | 1.14 | 0.92 |
| Other Current Liabilities | 1.4 | 0.86 | 2.75 |
| Total Current Liabilities | 19.84 | 17.13 | 13.19 |
| Long-Term Leases | 0.03 | 0.2 | 0.62 |
| Pension & Post-Retirement Benefits | 0.03 | 0.1 | 0.08 |
| Long-Term Deferred Tax Liabilities | - | - | 0.1 |
| Other Long-Term Liabilities | - | 0.04 | 0.04 |
| Common Stock | 0 | 0 | 0 |
| Additional Paid-In Capital | 5.76 | 0.96 | 0.96 |
| Retained Earnings | 2.82 | 2.09 | 1.71 |
| Comprehensive Income & Other | 0.01 | -0.01 | -0.02 |
| Total Liabilities & Equity | 28.49 | 20.51 | 16.68 |
| Total Debt | 12.24 | 11.55 | 6.59 |
| Net Cash (Debt) | -11.44 | -11.09 | -4.9 |
| Net Cash Per Share | -0.40 | -0.39 | -0.17 |
| Filing Date Shares Outstanding | 30.23 | 28.5 | 28.5 |
| Total Common Shares Outstanding | 30.23 | 28.5 | 28.5 |
| Working Capital | 2.57 | -1.02 | -1.9 |
| Book Value Per Share | 0.28 | 0.11 | 0.09 |
| Tangible Book Value | 8.59 | 3.04 | 2.65 |
| Tangible Book Value Per Share | 0.28 | 0.11 | 0.09 |
| Machinery | 1.91 | 1.91 | 1.89 |
| Leasehold Improvements | 0.18 | 0.18 | 0.18 |