| Total Revenue | | 356 | 216 | 137 | |
| Cost of Goods Sold Incl. D&A | | 260 | 193 | 107 |
| Gross Profit | | 97 | 23 | 30 |
| Selling, General and Administrative Excl. Other | | 195 | 95 | 45 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -10 | 0 | 0 |
| Operating Income | | -89 | -72 | -15 |
| Interest Expense | | 31 | 18 | 19 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 42 | 103 | 41 |
| Net Income Before Taxes | | -149 | -204 | -74 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -187 | -231 | -149 |
| Net Income From Continuing Operations | | -149 | -204 | -74 |
| Net Income | | -187 | -231 | -149 |
| EPS (Recurring) | | -0.75 | -1.16 | -1.31 |
| EPS (Basic, Before Extraordinaries) | | -0.75 | -1.16 | -1.31 |
| EPS (Diluted) | | -0.75 | -1.16 | -1.31 |
| EBITDA | | -93 | -92 | -34 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 35.60 | 6.36 | — |
| Gross Margin | | 27.25 | 10.65 | 21.90 |
| Operating Margin | | -25.00 | -33.33 | -10.95 |
| Net Margin | | -52.53 | -106.94 | -108.76 |
| Shares Outstanding | | 272 | 201 | 114 |
| Market Capitalization | | 12,672 | 1,373 | — |
| Operating Lease Expense | | — | — | — |
