| Total Revenue | | 168 | 116 | 116 | |
| Cost of Goods Sold Incl. D&A | | 30 | 48 | 18 |
| Gross Profit | | 137 | 69 | 98 |
| Selling, General and Administrative Excl. Other | | 7 | 7 | 11 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 214 | 149 | 1 |
| Operating Income | | -83 | -87 | 85 |
| Interest Expense | | 28 | 28 | 18 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1 | 0 | 0 |
| Net Income Before Taxes | | -114 | -115 | 85 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -124 | -134 | 80 |
| Net Income From Continuing Operations | | -114 | -115 | 85 |
| Net Income | | -124 | -134 | 80 |
| EPS (Recurring) | | -0.98 | -1.05 | 0.86 |
| EPS (Basic, Before Extraordinaries) | | -0.98 | -1.05 | 0.86 |
| EPS (Diluted) | | -0.98 | -1.05 | 0.86 |
| EBITDA | | -84 | -87 | 85 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 19.63 | 27.38 | — |
| Gross Margin | | 81.55 | 59.48 | 84.48 |
| Operating Margin | | -49.40 | -75.00 | 73.28 |
| Net Margin | | -73.81 | -115.52 | 68.97 |
| Shares Outstanding | | 132 | 128 | 93 |
| Market Capitalization | | 3,299 | 3,176 | — |
| Operating Lease Expense | | — | — | — |
