| Total Revenue | | 214 | 285 | 122 | |
| Cost of Goods Sold Incl. D&A | | 5 | 50 | 93 |
| Gross Profit | | 209 | 235 | 30 |
| Selling, General and Administrative Excl. Other | | 99 | 78 | 63 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 153 | 151 | 0 |
| Operating Income | | -39 | 6 | -33 |
| Interest Expense | | 8 | 9 | 6 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -30 | -34 | -1 |
| Net Income Before Taxes | | -18 | 31 | -38 |
| Income Taxes | | -2 | 7 | -3 |
| Consolidated Net Income | | -19 | 22 | -36 |
| Net Income From Continuing Operations | | -16 | 24 | -35 |
| Net Income | | -19 | 22 | -36 |
| EPS (Recurring) | | -0.19 | 0.23 | -0.36 |
| EPS (Basic, Before Extraordinaries) | | -0.19 | 0.23 | -0.36 |
| EPS (Diluted) | | -0.19 | 0.22 | -0.36 |
| EBITDA | | 32 | 84 | 3 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 17.00 | — |
| Price To Sales Ratio | | 2.18 | 1.26 | — |
| Gross Margin | | 97.66 | 82.46 | 24.59 |
| Operating Margin | | -18.22 | 2.11 | -27.05 |
| Net Margin | | -8.88 | 7.72 | -29.51 |
| Shares Outstanding | | 96 | 96 | 99 |
| Market Capitalization | | 467 | 359 | — |
| Operating Lease Expense | | — | — | — |
