| Total Revenue | | 72 | 18 |
| Cost of Goods Sold Incl. D&A | | 46 | 12 |
| Gross Profit | | 26 | 5 |
| Selling, General and Administrative Excl. Other | | 10 | 3 |
| Research and Development | | 0 | 0 |
| Other Operating Expense | | -2 | -5 |
| Operating Income | | 18 | 8 |
| Interest Expense | | 21 | 9 |
| Unusual Expense | | — | — |
| Non-Operating Income (Expense) | | 70 | 0 |
| Net Income Before Taxes | | -73 | -1 |
| Income Taxes | | 0 | 0 |
| Consolidated Net Income | | -73 | -1 |
| Net Income From Continuing Operations | | -73 | -1 |
| Net Income | | -73 | -1 |
| EPS (Recurring) | | 0.00 | 0.00 |
| EPS (Basic, Before Extraordinaries) | | 0.00 | 0.00 |
| EPS (Diluted) | | 0.00 | 0.00 |
| EBITDA | | -37 | 12 |
| Other After Tax Adjustments | | — | — |
| Stock Option Compensation Expense | | — | — |
| Price To Earnings Ratio | | — | — |
| Price To Sales Ratio | | — | — |
| Gross Margin | | 36.11 | 27.78 |
| Operating Margin | | 25.00 | 44.44 |
| Net Margin | | -101.39 | -5.56 |
| Shares Outstanding | | 0 | 0 |
| Market Capitalization | | — | — |
| Operating Lease Expense | | — | — |
