| Total Revenue | | 1,644 | 0 | 0 | |
| Cost of Goods Sold Incl. D&A | | 440 | 0 | 0 |
| Gross Profit | | 1,204 | 0 | 0 |
| Selling, General and Administrative Excl. Other | | 1,324 | 9 | 22 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 33 | 0 |
| Operating Income | | 0 | -42 | -23 |
| Interest Expense | | 71 | 1 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 55 | 7 | 3 |
| Net Income Before Taxes | | 0 | -50 | -26 |
| Income Taxes | | 39 | 0 | 0 |
| Consolidated Net Income | | 139 | -50 | -26 |
| Net Income From Continuing Operations | | 0 | -50 | -26 |
| Net Income | | 139 | -50 | -26 |
| EPS (Recurring) | | -0.02 | -0.58 | -0.38 |
| EPS (Basic, Before Extraordinaries) | | -0.02 | -0.58 | -0.38 |
| EPS (Diluted) | | -0.02 | -0.58 | -0.38 |
| EBITDA | | 252 | -48 | -25 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | — | — | — |
| Gross Margin | | 73.24 | — | — |
| Operating Margin | | 0.00 | — | — |
| Net Margin | | 8.45 | — | — |
| Shares Outstanding | | 0 | 85 | 68 |
| Market Capitalization | | — | 1,240 | — |
| Operating Lease Expense | | — | — | — |
