| Total Revenue | | 98 | 107 | 102 | |
| Cost of Goods Sold Incl. D&A | | 30 | 35 | 27 |
| Gross Profit | | 68 | 71 | 75 |
| Selling, General and Administrative Excl. Other | | 86 | 85 | 75 |
| Research and Development | | 4 | 3 | 2 |
| Other Operating Expense | | 32 | 30 | 42 |
| Operating Income | | -54 | -47 | -44 |
| Interest Expense | | 16 | 15 | 12 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 18 | 8 | 0 |
| Net Income Before Taxes | | -87 | -70 | -57 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -87 | -70 | -57 |
| Net Income From Continuing Operations | | -87 | -70 | -57 |
| Net Income | | -87 | -70 | -57 |
| EPS (Recurring) | | -2.55 | -2.09 | -2.67 |
| EPS (Basic, Before Extraordinaries) | | -2.55 | -2.09 | -2.67 |
| EPS (Diluted) | | -2.55 | -2.09 | -2.67 |
| EBITDA | | -38 | -24 | -1 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 10.65 | 5.96 | — |
| Gross Margin | | 69.39 | 66.36 | 73.53 |
| Operating Margin | | -55.10 | -43.93 | -43.14 |
| Net Margin | | -88.78 | -65.42 | -55.88 |
| Shares Outstanding | | 36 | 34 | 21 |
| Market Capitalization | | 1,044 | 638 | — |
| Operating Lease Expense | | — | — | — |
