| Cash & Equivalents | 0.55 | 0.02 | 0.02 |
| Short-Term Investments | 0.01 | 0.01 | 0.01 |
| Cash & Short-Term Investments | 0.55 | 0.02 | 0.02 |
| Cash Growth | 2543.05% | -14.07% | - |
| Accounts Receivable | 0.14 | 0.01 | 0.05 |
| Other Receivables | 0.17 | 0 | 0 |
| Receivables | 0.31 | 0.04 | 0.06 |
| Inventory | 0.05 | 0.02 | 0.28 |
| Prepaid Expenses | 0.09 | 0 | 0 |
| Other Current Assets | 0.98 | 0.18 | 0.07 |
| Total Current Assets | 1.99 | 0.26 | 0.44 |
| Property, Plant & Equipment | 0.22 | 0.18 | 0.76 |
| Other Intangible Assets | 2.08 | 2.11 | 2.27 |
| Accounts Payable | 0.02 | 0.19 | 0.31 |
| Accrued Expenses | 0.23 | 0.34 | 0.33 |
| Short-Term Debt | 5.48 | 4.09 | 4.29 |
| Current Portion of Leases | 0.06 | 0.03 | 0.09 |
| Current Income Taxes Payable | 0 | 0.01 | 0 |
| Other Current Liabilities | 0.02 | 0.4 | 0.22 |
| Total Current Liabilities | 5.81 | 5.05 | 5.26 |
| Long-Term Leases | 0.15 | 0.16 | 0.67 |
| Common Stock | 0.01 | - | - |
| Additional Paid-In Capital | 5.02 | 1.7 | 0.11 |
| Retained Earnings | -6.75 | -4.33 | -2.55 |
| Comprehensive Income & Other | 0.04 | 0.01 | 0 |
| Total Common Equity | -1.67 | -2.61 | -2.44 |
| Minority Interest | - | -0.05 | -0.03 |
| Total Liabilities & Equity | 4.29 | 2.56 | 3.46 |
| Total Debt | 5.69 | 4.28 | 5.06 |
| Net Cash (Debt) | -5.13 | -4.26 | -5.03 |
| Net Cash Per Share | -0.24 | -0.20 | -0.23 |
| Filing Date Shares Outstanding | 25.3 | 21.55 | 21.55 |
| Total Common Shares Outstanding | 21.55 | 21.55 | 21.55 |
| Working Capital | -3.82 | -4.79 | -4.82 |
| Book Value Per Share | -0.08 | -0.12 | -0.11 |
| Tangible Book Value | -3.75 | -4.72 | -4.71 |
| Tangible Book Value Per Share | -0.17 | -0.22 | -0.22 |