| Total Revenue | | 6,228 | 5,131 | 1,915 | |
| Cost of Goods Sold Incl. D&A | | 1,907 | 1,453 | 493 |
| Gross Profit | | 4,321 | 3,678 | 1,422 |
| Selling, General and Administrative Excl. Other | | 843 | 795 | 137 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 3,640 | 2,929 | 961 |
| Operating Income | | -163 | -46 | 324 |
| Interest Expense | | 430 | 1,229 | 361 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -61 | -60 | 708 |
| Net Income Before Taxes | | -1,603 | -1,215 | -744 |
| Income Taxes | | -10 | -48 | 119 |
| Consolidated Net Income | | -1,593 | -1,167 | -863 |
| Net Income From Continuing Operations | | -1,593 | -1,167 | -863 |
| Net Income | | -1,593 | -1,167 | -863 |
| EPS (Recurring) | | -3.11 | -2.75 | -2.33 |
| EPS (Basic, Before Extraordinaries) | | -3.11 | -2.75 | -2.33 |
| EPS (Diluted) | | -3.11 | -2.81 | -2.33 |
| EBITDA | | 3,057 | 2,468 | 480 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 9.98 | 6.07 | — |
| Gross Margin | | 69.38 | 71.68 | 74.26 |
| Operating Margin | | -2.62 | -0.90 | 16.92 |
| Net Margin | | -25.58 | -22.74 | -45.07 |
| Shares Outstanding | | 527 | 435 | 404 |
| Market Capitalization | | 62,160 | 31,150 | — |
| Operating Lease Expense | | — | — | — |
