| Total Revenue | | 269 | 272 | 200 | |
| Cost of Goods Sold Incl. D&A | | 69 | 68 | 49 |
| Gross Profit | | 200 | 204 | 150 |
| Selling, General and Administrative Excl. Other | | 86 | 153 | 0 |
| Research and Development | | 15 | 13 | 12 |
| Other Operating Expense | | 70 | 0 | 130 |
| Operating Income | | 28 | 39 | 9 |
| Interest Expense | | 22 | 24 | 23 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 16 | 16 | 0 |
| Net Income Before Taxes | | -12 | -2 | -17 |
| Income Taxes | | 4 | 3 | 0 |
| Consolidated Net Income | | -15 | -5 | -17 |
| Net Income From Continuing Operations | | -15 | -5 | -17 |
| Net Income | | -15 | -5 | -17 |
| EPS (Recurring) | | -0.39 | -0.14 | -0.49 |
| EPS (Basic, Before Extraordinaries) | | -0.39 | -0.14 | -0.49 |
| EPS (Diluted) | | -0.40 | -0.14 | -0.49 |
| EBITDA | | 32 | 41 | 22 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 5.90 | 6.67 | — |
| Gross Margin | | 74.35 | 75.00 | 75.00 |
| Operating Margin | | 10.41 | 14.34 | 4.50 |
| Net Margin | | -5.58 | -1.84 | -8.50 |
| Shares Outstanding | | 37 | 37 | 36 |
| Market Capitalization | | 1,586 | 1,813 | — |
| Operating Lease Expense | | — | — | — |
