| Cash & Equivalents | 0.18 | 0.19 | 1.81 | 0.95 | 0.27 |
| Short-Term Investments | 0.08 | 0.07 | 0.08 | 0.07 | 0 |
| Cash & Short-Term Investments | 0.26 | 0.27 | 1.89 | 1.01 | 0.28 |
| Cash Growth | 2305.26% | -85.91% | 87.06% | 263.64% | - |
| Accounts Receivable | 0.1 | 0.08 | 0 | 0.05 | 0.12 |
| Other Receivables | 0.01 | 0 | 0.09 | 0.04 | 0.03 |
| Receivables | 0.11 | 0.09 | 0.09 | 0.09 | 0.14 |
| Prepaid Expenses | 0.06 | 0.07 | 0.11 | 0.03 | - |
| Other Current Assets | 1.23 | 1.23 | 1.89 | 0.27 | - |
| Total Current Assets | 1.65 | 1.66 | 3.99 | 1.4 | 0.42 |
| Property, Plant & Equipment | 1 | 1.13 | 1.84 | 1.6 | 0.08 |
| Other Long-Term Assets | - | 0.24 | - | - | - |
| Accounts Payable | 0.3 | 0.32 | 0.2 | 0.22 | 0.05 |
| Accrued Expenses | 0.11 | 0.1 | 0.27 | 0.14 | 0.05 |
| Short-Term Debt | 0.04 | - | 0 | 0.53 | 0.06 |
| Current Portion of Long-Term Debt | 0.07 | 0.06 | 0.07 | 0.14 | 0.01 |
| Current Portion of Leases | 0.4 | 0.36 | 0.43 | 0.28 | 0.02 |
| Current Income Taxes Payable | - | - | - | - | 0.03 |
| Current Unearned Revenue | 0.54 | 0.41 | 0.57 | 0.65 | 0.19 |
| Other Current Liabilities | 0.19 | 0.09 | 0.47 | 0.68 | - |
| Total Current Liabilities | 1.64 | 1.35 | 2.01 | 2.64 | 0.42 |
| Long-Term Debt | 5.89 | 1.4 | 0.18 | 0.5 | 0.03 |
| Long-Term Leases | 0.47 | 0.63 | 1.21 | 1.19 | 0.01 |
| Other Long-Term Liabilities | - | 0.04 | - | - | - |
| Common Stock | 0.01 | 0.01 | 0.01 | 0 | 0 |
| Additional Paid-In Capital | 20.86 | 14 | 8.43 | 0.03 | 0 |
| Retained Earnings | -25.58 | -14.31 | -6.18 | -1.32 | 0.04 |
| Comprehensive Income & Other | -0.64 | -0.08 | 0.18 | -0.04 | -0 |
| Total Liabilities & Equity | 2.65 | 3.03 | 5.83 | 3 | 0.51 |
| Total Debt | 6.87 | 2.45 | 1.89 | 2.63 | 0.14 |
| Net Cash (Debt) | -6.61 | -2.18 | 0 | -1.62 | 0.13 |
| Net Cash Per Share | -0.09 | -0.03 | 0.00 | -0.03 | 0.00 |
| Filing Date Shares Outstanding | 81.73 | 76.92 | 62.75 | 51.28 | 51.28 |
| Total Common Shares Outstanding | 81.73 | 64.55 | 62.75 | 51.28 | 51.28 |
| Working Capital | 0.01 | 0.31 | 1.98 | -1.24 | -0 |
| Book Value Per Share | -0.07 | -0.01 | 0.04 | -0.03 | 0.00 |
| Tangible Book Value | -5.36 | -0.38 | 2.43 | -1.32 | 0.04 |
| Tangible Book Value Per Share | -0.07 | -0.01 | 0.04 | -0.03 | 0.00 |
| Machinery | 0.16 | 0.15 | 0.15 | 0.07 | 0.03 |
| Leasehold Improvements | 0.13 | 0.12 | 0.12 | 0.06 | 0.02 |