| Total Revenue | | 390 | 322 | 97 | |
| Cost of Goods Sold Incl. D&A | | 149 | 125 | 42 |
| Gross Profit | | 239 | 197 | 54 |
| Selling, General and Administrative Excl. Other | | 354 | 345 | 128 |
| Research and Development | | 16 | 16 | 14 |
| Other Operating Expense | | 0 | 0 | -1 |
| Operating Income | | -130 | -164 | -87 |
| Interest Expense | | 17 | 12 | 2 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -3 | -5 | -2 |
| Net Income Before Taxes | | -148 | -170 | -86 |
| Income Taxes | | 0 | 0 | 4 |
| Consolidated Net Income | | -148 | -170 | -90 |
| Net Income From Continuing Operations | | -148 | -170 | -90 |
| Net Income | | -148 | -170 | -90 |
| EPS (Recurring) | | -0.90 | -1.10 | -0.56 |
| EPS (Basic, Before Extraordinaries) | | -0.90 | -1.10 | -0.56 |
| EPS (Diluted) | | -0.90 | -1.10 | -0.56 |
| EBITDA | | -110 | -143 | -82 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.39 | 2.25 | — |
| Gross Margin | | 61.28 | 61.18 | 55.67 |
| Operating Margin | | -33.33 | -50.93 | -89.69 |
| Net Margin | | -37.95 | -52.80 | -92.78 |
| Shares Outstanding | | 169 | 155 | 161 |
| Market Capitalization | | 541 | 724 | — |
| Operating Lease Expense | | — | — | — |
