| Total Revenue | | 20 | 16 | 10 | |
| Cost of Goods Sold Incl. D&A | | 6 | 4 | 3 |
| Gross Profit | | 14 | 12 | 7 |
| Selling, General and Administrative Excl. Other | | 10 | 10 | 11 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 5 | 2 | -4 |
| Interest Expense | | 6 | 8 | 8 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1 | -2 | -3 |
| Net Income Before Taxes | | 0 | -4 | -9 |
| Income Taxes | | 1 | 0 | -6 |
| Consolidated Net Income | | -1 | -4 | -3 |
| Net Income From Continuing Operations | | -1 | -4 | -3 |
| Net Income | | -1 | -4 | -3 |
| EPS (Recurring) | | -0.01 | -0.02 | -0.02 |
| EPS (Basic, Before Extraordinaries) | | -0.01 | -0.02 | -0.02 |
| EPS (Diluted) | | -0.01 | -0.02 | -0.02 |
| EBITDA | | 11 | 7 | 2 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 32.86 | 44.19 | — |
| Gross Margin | | 70.00 | 75.00 | 70.00 |
| Operating Margin | | 25.00 | 12.50 | -40.00 |
| Net Margin | | -5.00 | -25.00 | -30.00 |
| Shares Outstanding | | 229 | 175 | 160 |
| Market Capitalization | | 657 | 707 | — |
| Operating Lease Expense | | — | — | — |
