| Total Revenue | | 101 | 59 | 23 | |
| Cost of Goods Sold Incl. D&A | | 24 | 20 | 5 |
| Gross Profit | | 77 | 39 | 18 |
| Selling, General and Administrative Excl. Other | | 26 | 16 | 1 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 16 | 14 | 5 |
| Operating Income | | 11 | 9 | 12 |
| Interest Expense | | 21 | 10 | 10 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -42 | -100 | -41 |
| Net Income Before Taxes | | 95 | 99 | 42 |
| Income Taxes | | 3 | 2 | 1 |
| Consolidated Net Income | | 85 | 55 | 44 |
| Net Income From Continuing Operations | | 155 | 97 | 42 |
| Net Income | | 85 | 55 | 44 |
| EPS (Recurring) | | 0.27 | 0.18 | 0.18 |
| EPS (Basic, Before Extraordinaries) | | 0.27 | 0.18 | 0.18 |
| EPS (Diluted) | | 0.27 | 0.18 | 0.18 |
| EBITDA | | 190 | 118 | 58 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.30 | 16.39 | — |
| Price To Sales Ratio | | 5.29 | 15.70 | — |
| Gross Margin | | 76.24 | 66.10 | 78.26 |
| Operating Margin | | 10.89 | 15.25 | 52.17 |
| Net Margin | | 84.16 | 93.22 | 191.30 |
| Shares Outstanding | | 314 | 314 | 253 |
| Market Capitalization | | 534 | 926 | — |
| Operating Lease Expense | | — | — | — |