| Total Revenue | | 1,487 | 0 | 0 | |
| Cost of Goods Sold Incl. D&A | | 998 | 0 | 0 |
| Gross Profit | | 489 | 0 | 0 |
| Selling, General and Administrative Excl. Other | | 342 | 0 | 1 |
| Research and Development | | 51 | 0 | 0 |
| Other Operating Expense | | 0 | 1 | -1 |
| Operating Income | | 88 | -1 | 0 |
| Interest Expense | | 29 | 0 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | -6 |
| Net Income Before Taxes | | 37 | 9 | 6 |
| Income Taxes | | 14 | 0 | 0 |
| Consolidated Net Income | | 8 | 9 | 6 |
| Net Income From Continuing Operations | | 8 | 9 | 6 |
| Net Income | | 8 | 9 | 6 |
| EPS (Recurring) | | 0.25 | 0.39 | 0.19 |
| EPS (Basic, Before Extraordinaries) | | 0.25 | 0.39 | 0.19 |
| EPS (Diluted) | | 0.25 | 0.39 | 0.19 |
| EBITDA | | 185 | -1 | 6 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 43.52 | 27.26 | — |
| Price To Sales Ratio | | 0.23 | — | — |
| Gross Margin | | 32.89 | — | — |
| Operating Margin | | 5.92 | — | — |
| Net Margin | | 0.54 | — | — |
| Shares Outstanding | | 32 | 23 | 21 |
| Market Capitalization | | 348 | 244 | — |
| Operating Lease Expense | | — | — | — |
