| Total Revenue | | 123 | 121 | 116 | |
| Cost of Goods Sold Incl. D&A | | 46 | 111 | 23 |
| Gross Profit | | 77 | 10 | 93 |
| Selling, General and Administrative Excl. Other | | 26 | 25 | 19 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 13 | -35 | 54 |
| Operating Income | | 37 | 20 | 20 |
| Interest Expense | | 30 | 34 | 24 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 3 | -19 | 0 |
| Net Income Before Taxes | | 6 | 5 | -3 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 6 | 5 | -3 |
| Net Income From Continuing Operations | | 6 | 5 | -3 |
| Net Income | | 6 | 5 | -3 |
| EPS (Recurring) | | 0.11 | 0.08 | -0.23 |
| EPS (Basic, Before Extraordinaries) | | 0.11 | 0.08 | -0.23 |
| EPS (Diluted) | | 0.11 | 0.08 | -0.23 |
| EBITDA | | 79 | 83 | 64 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 158.45 | 212.14 | — |
| Price To Sales Ratio | | 3.83 | 3.66 | — |
| Gross Margin | | 62.60 | 8.26 | 80.17 |
| Operating Margin | | 30.08 | 16.53 | 17.24 |
| Net Margin | | 4.88 | 4.13 | -2.59 |
| Shares Outstanding | | 27 | 27 | 27 |
| Market Capitalization | | 471 | 443 | — |
| Operating Lease Expense | | — | — | — |
