| Total Revenue | | 12 | 44 | 16 | |
| Cost of Goods Sold Incl. D&A | | 7 | 17 | 7 |
| Gross Profit | | 6 | 28 | 9 |
| Selling, General and Administrative Excl. Other | | 9 | 20 | 8 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | -3 | 7 | 1 |
| Interest Expense | | 4 | 0 | 2 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1 | 1 | 0 |
| Net Income Before Taxes | | -1 | 6 | 1 |
| Income Taxes | | 0 | 5 | 1 |
| Consolidated Net Income | | -4 | 2 | 0 |
| Net Income From Continuing Operations | | -2 | 2 | 0 |
| Net Income | | -4 | 2 | 0 |
| EPS (Recurring) | | -0.17 | 0.06 | -0.02 |
| EPS (Basic, Before Extraordinaries) | | -0.17 | 0.06 | -0.02 |
| EPS (Diluted) | | -0.17 | 0.06 | -0.02 |
| EBITDA | | 6 | 24 | 8 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 297.20 | — |
| Price To Sales Ratio | | 26.47 | 11.57 | — |
| Gross Margin | | 50.00 | 63.64 | 56.25 |
| Operating Margin | | -25.00 | 15.91 | 6.25 |
| Net Margin | | -33.33 | 4.55 | 0.00 |
| Shares Outstanding | | 20 | 30 | 20 |
| Market Capitalization | | 318 | 509 | — |
| Operating Lease Expense | | — | — | — |
