| Total Revenue | | 230 | 211 | 166 | |
| Cost of Goods Sold Incl. D&A | | 69 | 65 | 57 |
| Gross Profit | | 161 | 146 | 110 |
| Selling, General and Administrative Excl. Other | | 169 | 165 | 140 |
| Research and Development | | 20 | 20 | 20 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | -29 | -39 | -50 |
| Interest Expense | | 26 | 25 | 21 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -4 | -6 | 14 |
| Net Income Before Taxes | | -52 | -58 | -85 |
| Income Taxes | | -8 | -7 | 0 |
| Consolidated Net Income | | -44 | -51 | -85 |
| Net Income From Continuing Operations | | -44 | -51 | -85 |
| Net Income | | -44 | -51 | -85 |
| EPS (Recurring) | | -1.48 | -1.72 | -3.00 |
| EPS (Basic, Before Extraordinaries) | | -1.48 | -1.72 | -3.00 |
| EPS (Diluted) | | -1.48 | -1.72 | -3.00 |
| EBITDA | | -14 | -22 | -56 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 11.06 | 10.36 | — |
| Gross Margin | | 70.00 | 69.19 | 66.27 |
| Operating Margin | | -12.61 | -18.48 | -30.12 |
| Net Margin | | -19.13 | -24.17 | -51.20 |
| Shares Outstanding | | 30 | 30 | 28 |
| Market Capitalization | | 2,544 | 2,186 | — |
| Operating Lease Expense | | — | — | — |
