| Total Revenue | | 5,031 | 4,849 | 4,637 | |
| Cost of Goods Sold Incl. D&A | | 1,757 | 1,214 | 1,545 |
| Gross Profit | | 3,274 | 3,635 | 3,092 |
| Selling, General and Administrative Excl. Other | | 1,679 | 0 | 1,100 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -355 | 1,786 | 2,072 |
| Operating Income | | 1,950 | 1,849 | -79 |
| Interest Expense | | 797 | 530 | 444 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1,696 | 1,946 | -172 |
| Net Income Before Taxes | | -542 | -628 | -350 |
| Income Taxes | | 5 | 5 | 2 |
| Consolidated Net Income | | -547 | -632 | -353 |
| Net Income From Continuing Operations | | -547 | -632 | -353 |
| Net Income | | -547 | -632 | -353 |
| EPS (Recurring) | | -1.06 | -1.23 | -1.06 |
| EPS (Basic, Before Extraordinaries) | | -1.06 | -1.23 | -1.06 |
| EPS (Diluted) | | -1.06 | -1.23 | -1.06 |
| EBITDA | | 565 | -96 | 413 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.30 | 0.17 | — |
| Gross Margin | | 65.08 | 74.96 | 66.68 |
| Operating Margin | | 38.76 | 38.13 | -1.70 |
| Net Margin | | -10.87 | -13.03 | -7.61 |
| Shares Outstanding | | 540 | 513 | 333 |
| Market Capitalization | | 1,528 | 800 | — |
| Operating Lease Expense | | — | — | — |
