| Total Revenue | | 298 | 298 | 115 | |
| Cost of Goods Sold Incl. D&A | | 360 | 360 | 90 |
| Gross Profit | | -63 | -63 | 25 |
| Selling, General and Administrative Excl. Other | | 31 | 31 | 28 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 25 | 26 | -4 |
| Operating Income | | -119 | -120 | 2 |
| Interest Expense | | 1 | 1 | 2 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 23 | 23 | 35 |
| Net Income Before Taxes | | -145 | -145 | 2 |
| Income Taxes | | 4 | 4 | 5 |
| Consolidated Net Income | | -148 | -148 | -3 |
| Net Income From Continuing Operations | | -148 | -148 | -3 |
| Net Income | | -148 | -148 | -3 |
| EPS (Recurring) | | -0.66 | -0.66 | -0.02 |
| EPS (Basic, Before Extraordinaries) | | -0.66 | -0.66 | -0.02 |
| EPS (Diluted) | | -0.66 | -0.66 | -0.02 |
| EBITDA | | 27 | 27 | 29 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 3.22 | 1.43 | — |
| Gross Margin | | -21.14 | -21.14 | 21.74 |
| Operating Margin | | -39.93 | -40.27 | 1.74 |
| Net Margin | | -49.66 | -49.66 | -2.61 |
| Shares Outstanding | | 225 | 225 | 128 |
| Market Capitalization | | 959 | 428 | — |
| Operating Lease Expense | | — | — | — |
