Income Statement

Currency:

	Dec-2021	Mar-2021
Operating Income
Operating Expenses	(0)	(0)
Selling, General & Administrative	(0)	0
Other Operating Expenses	0	(0)
Operating Income	(0) -2 000%	(0) N/A

Pre-Tax Income
Interest Income Expense	(2)	0
Total Other Income	(0)	0
Pre-Tax Income	(3) -27 000%	(0) N/A

Net Income
Income from Continuing Operations	(3)	(0)
Net Income (Common)	(3) -27 000%	(0) N/A

Balance Sheet

Currency:

	Dec-2021	Sep-2021	Jun-2021	Mar-2021
Assets
Cash & Cash Equivalents	1	0	0	0
Cash	1	0	0	0
Other Current Assets	1	0	0	0
Total Current Assets	2	0	0	0
Long-Term Investments	306	0	0	0
Other Long-Term Assets	0	0	0	0
Total Assets	308 +113 907%	0 +8%	0 +317%	0 N/A

Liabilities
Accounts Payable	0	0	0	0
Accrued Liabilities	0	0	0	0
Short-Term Debt	0	0	0	0
Total Current Liabilities	0	0	0	0
Other Liabilities	29	0	0	0
Total Liabilities	29 +11 480%	0 +9%	0 +475%	0 N/A

Equity
Common Stock	306	0	0	0
Retained Earnings	27	0	0	0
Additional Paid In Capital	0	0	0	0
Total Equity	279 +2 788 600%	0 N/A	0 N/A	0 N/A

Total Liabilities & Equity	308 +113 907%	0 +8%	0 +317%	0 N/A

Shares Outstanding
Common Shares Outstanding	37.5M	37.5M	32.6M	32.6M

Currency:

		Dec-2021
Operating Cash Flow
Net Income		(3)
Other Non-Cash Items		3
Change in Working Capital		(1)
Cash from Operating Activities		(1) N/A

Investing Cash Flow
Other Items		(306)
Cash from Investing Activities		(306) N/A

Financing Cash Flow
Net Issuance of Common Stock		312
Net Issuance of Debt		0
Other		(4)
Cash from Financing Activities		308 N/A

Change in Cash
Net Change in Cash		1 N/A

Free Cash Flow
Free Cash Flow		(1) N/A

Price	141.66 USD
Intrinsic Value	125.96 USD

Price	2 316.67 USD
Intrinsic Value	2 343.31 USD

Price	169.49 USD
Intrinsic Value	238.52 USD

Price	264.89 USD
Intrinsic Value	222.2 USD

Price	189.14 USD
Intrinsic Value	207.5 USD