| Total Revenue | | 30 | 31 | 32 | |
| Cost of Goods Sold Incl. D&A | | 3 | 2 | 2 |
| Gross Profit | | 28 | 29 | 30 |
| Selling, General and Administrative Excl. Other | | 2 | 2 | 1 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 26 | 27 | 28 |
| Interest Expense | | 17 | 18 | 15 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 2 | 0 | 1 |
| Net Income Before Taxes | | 19 | 18 | 13 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 19 | 18 | 13 |
| Net Income From Continuing Operations | | 19 | 18 | 13 |
| Net Income | | 19 | 18 | 13 |
| EPS (Recurring) | | -2.66 | -2.57 | 0.36 |
| EPS (Basic, Before Extraordinaries) | | -2.66 | -2.57 | 0.36 |
| EPS (Diluted) | | -2.66 | -2.57 | 0.36 |
| EBITDA | | 46 | 41 | 36 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 11.74 | 9.72 | — |
| Gross Margin | | 93.33 | 93.55 | 93.75 |
| Operating Margin | | 86.67 | 87.10 | 87.50 |
| Net Margin | | 63.33 | 58.06 | 40.63 |
| Shares Outstanding | | 14 | 12 | 10 |
| Market Capitalization | | 352 | 301 | — |
| Operating Lease Expense | | — | — | — |
