| Total Revenue | | 272 | 255 | 207 | |
| Cost of Goods Sold Incl. D&A | | 155 | 190 | 170 |
| Gross Profit | | 118 | 65 | 37 |
| Selling, General and Administrative Excl. Other | | 117 | 84 | 104 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 74 | 55 | 20 |
| Operating Income | | -73 | -74 | -87 |
| Interest Expense | | 0 | 0 | 22 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 29 | 31 | 86 |
| Net Income Before Taxes | | -104 | -105 | -195 |
| Income Taxes | | 20 | 19 | -21 |
| Consolidated Net Income | | -113 | -120 | -103 |
| Net Income From Continuing Operations | | -124 | -124 | -174 |
| Net Income | | -113 | -120 | -103 |
| EPS (Recurring) | | -1.08 | -1.23 | -1.29 |
| EPS (Basic, Before Extraordinaries) | | -1.08 | -1.23 | -1.29 |
| EPS (Diluted) | | -1.08 | -1.23 | -1.29 |
| EBITDA | | -84 | -86 | -159 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.06 | 1.82 | — |
| Gross Margin | | 43.38 | 25.49 | 17.87 |
| Operating Margin | | -26.84 | -29.02 | -42.03 |
| Net Margin | | -41.54 | -47.06 | -49.76 |
| Shares Outstanding | | 100 | 100 | 80 |
| Market Capitalization | | 289 | 464 | — |
| Operating Lease Expense | | — | — | — |
