| Cash & Equivalents | 0.23 | 1.36 | 0.08 |
| Cash & Short-Term Investments | 0.23 | 1.36 | 0.08 |
| Cash Growth | 191.71% | 1617.24% | - |
| Receivables | 1.06 | 1.38 | 0.38 |
| Inventory | 5.73 | 4.32 | 4.51 |
| Other Current Assets | 0.91 | 0.15 | 0.17 |
| Total Current Assets | 7.93 | 7.21 | 5.14 |
| Property, Plant & Equipment | 4.39 | 5.02 | 1.96 |
| Other Intangible Assets | 0.19 | 0.23 | - |
| Long-Term Deferred Tax Assets | 0.1 | 0.1 | 0.07 |
| Accounts Payable | 3.61 | 1.68 | 1.61 |
| Accrued Expenses | 0.17 | 0.13 | 0.05 |
| Short-Term Debt | 1.06 | 1.72 | 1.17 |
| Current Portion of Long-Term Debt | - | 0.04 | - |
| Current Portion of Leases | 0.95 | 1.13 | 0.36 |
| Current Income Taxes Payable | 0.3 | 0.47 | 0.08 |
| Current Unearned Revenue | 0.64 | 0.56 | 0.41 |
| Other Current Liabilities | 0.03 | 0.08 | 1.66 |
| Total Current Liabilities | 6.76 | 5.82 | 5.34 |
| Long-Term Debt | 0.04 | 0.1 | 0.16 |
| Long-Term Leases | 3.41 | 3.82 | 1.45 |
| Common Stock | 0.02 | 0.02 | 0.01 |
| Additional Paid-In Capital | 2.38 | 2.38 | 0.79 |
| Retained Earnings | 0 | 0.42 | -0.58 |
| Total Common Equity | 2.4 | 2.82 | 0.22 |
| Total Liabilities & Equity | 12.61 | 12.56 | 7.17 |
| Total Debt | 5.46 | 6.81 | 3.13 |
| Net Cash (Debt) | -5.23 | -5.44 | -3.05 |
| Net Cash Per Share | -0.35 | -0.38 | -0.21 |
| Filing Date Shares Outstanding | 17.05 | 15 | 14.51 |
| Total Common Shares Outstanding | 15 | 15 | 14.51 |
| Working Capital | 1.17 | 1.4 | -0.2 |
| Book Value Per Share | 0.16 | 0.19 | 0.02 |
| Tangible Book Value | 2.21 | 2.59 | 0.22 |
| Tangible Book Value Per Share | 0.15 | 0.17 | 0.02 |
| Machinery | 0.82 | 0.71 | 0.58 |