| Total Revenue | | 201 | 191 | 120 | |
| Cost of Goods Sold Incl. D&A | | 77 | 43 | 163 |
| Gross Profit | | 127 | 149 | -43 |
| Selling, General and Administrative Excl. Other | | 82 | 84 | 86 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 169 | 188 | 59 |
| Operating Income | | -124 | -123 | -188 |
| Interest Expense | | 42 | 43 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1 | 0 | 0 |
| Net Income Before Taxes | | -166 | -166 | -205 |
| Income Taxes | | -2 | 0 | 1 |
| Consolidated Net Income | | -185 | -166 | -206 |
| Net Income From Continuing Operations | | -164 | -166 | -206 |
| Net Income | | -185 | -166 | -206 |
| EPS (Recurring) | | -11.77 | -10.82 | -13.65 |
| EPS (Basic, Before Extraordinaries) | | -11.77 | -10.82 | -13.65 |
| EPS (Diluted) | | -11.77 | -10.82 | -13.65 |
| EBITDA | | -111 | -109 | -155 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 2.26 | 2.56 | — |
| Gross Margin | | 63.18 | 78.01 | -35.83 |
| Operating Margin | | -61.69 | -64.40 | -156.67 |
| Net Margin | | -92.04 | -86.91 | -171.67 |
| Shares Outstanding | | 16 | 15 | 15 |
| Market Capitalization | | 455 | 489 | — |
| Operating Lease Expense | | — | — | — |
