| Total Revenue | | 649 | 597 | 1,195 | |
| Cost of Goods Sold Incl. D&A | | 553 | 523 | 1,058 |
| Gross Profit | | 96 | 74 | 137 |
| Selling, General and Administrative Excl. Other | | 23 | 11 | 18 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 88 | 82 | 153 |
| Operating Income | | -14 | -19 | -34 |
| Interest Expense | | 13 | 9 | 27 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -18 | 9 | 37 |
| Net Income Before Taxes | | -12 | -37 | -98 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -12 | -37 | -98 |
| Net Income From Continuing Operations | | -12 | -37 | -98 |
| Net Income | | -12 | -37 | -98 |
| EPS (Recurring) | | -0.65 | -1.54 | -4.05 |
| EPS (Basic, Before Extraordinaries) | | -0.65 | -1.54 | -4.05 |
| EPS (Diluted) | | -0.65 | -1.54 | -4.05 |
| EBITDA | | 40 | 0 | -34 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.62 | 0.62 | — |
| Gross Margin | | 14.79 | 12.40 | 11.46 |
| Operating Margin | | -2.16 | -3.18 | -2.85 |
| Net Margin | | -1.85 | -6.20 | -8.20 |
| Shares Outstanding | | 24 | 24 | 24 |
| Market Capitalization | | 406 | 370 | — |
| Operating Lease Expense | | — | — | — |
