| Total Revenue | | 416 | 424 | 453 | |
| Cost of Goods Sold Incl. D&A | | 406 | 370 | 450 |
| Gross Profit | | 12 | 54 | 3 |
| Selling, General and Administrative Excl. Other | | 32 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 100 | 173 | 107 |
| Operating Income | | -120 | -120 | -104 |
| Interest Expense | | 10 | 10 | 12 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 205 | 284 | 149 |
| Net Income Before Taxes | | -430 | -414 | -310 |
| Income Taxes | | -7 | 13 | 0 |
| Consolidated Net Income | | -432 | -513 | -305 |
| Net Income From Continuing Operations | | -424 | -427 | -310 |
| Net Income | | -432 | -513 | -305 |
| EPS (Recurring) | | -7.81 | -9.08 | -4.73 |
| EPS (Basic, Before Extraordinaries) | | -7.81 | -9.08 | -4.73 |
| EPS (Diluted) | | -7.81 | -9.08 | -4.73 |
| EBITDA | | -203 | -384 | -224 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.51 | 2.11 | — |
| Gross Margin | | 2.88 | 12.74 | 0.66 |
| Operating Margin | | -28.85 | -28.30 | -22.96 |
| Net Margin | | -103.85 | -120.99 | -67.33 |
| Shares Outstanding | | 46 | 57 | 64 |
| Market Capitalization | | 629 | 897 | — |
| Operating Lease Expense | | — | — | — |
