| Total Revenue | | 8,451 | 7,643 | 6,368 | |
| Cost of Goods Sold Incl. D&A | | 5,113 | 7,382 | 6,187 |
| Gross Profit | | 3,338 | 261 | 181 |
| Selling, General and Administrative Excl. Other | | 459 | 159 | 43 |
| Research and Development | | 90 | 0 | 0 |
| Other Operating Expense | | 273 | 0 | 46 |
| Operating Income | | -151 | 102 | 92 |
| Interest Expense | | 303 | 93 | 40 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 279 | -20 | -4 |
| Net Income Before Taxes | | -732 | 29 | 55 |
| Income Taxes | | 209 | 6 | 15 |
| Consolidated Net Income | | -942 | 23 | 40 |
| Net Income From Continuing Operations | | -941 | 23 | 40 |
| Net Income | | -942 | 23 | 40 |
| EPS (Recurring) | | -2.52 | 0.37 | 0.26 |
| EPS (Basic, Before Extraordinaries) | | -2.52 | 0.37 | 0.26 |
| EPS (Diluted) | | -2.52 | 0.37 | 0.26 |
| EBITDA | | 809 | 256 | 142 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.03 | — | — |
| Gross Margin | | 39.50 | 3.41 | 2.84 |
| Operating Margin | | -1.79 | 1.33 | 1.44 |
| Net Margin | | -11.15 | 0.30 | 0.63 |
| Shares Outstanding | | 13 | 46 | 157 |
| Market Capitalization | | 239 | — | — |
| Operating Lease Expense | | — | — | — |
