| Total Revenue | | 75 | 40 | 34 | |
| Cost of Goods Sold Incl. D&A | | 30 | 33 | 32 |
| Gross Profit | | 45 | 7 | 2 |
| Selling, General and Administrative Excl. Other | | 7 | 6 | 6 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 6 | 3 | 0 |
| Operating Income | | 32 | -2 | -4 |
| Interest Expense | | 32 | 33 | 32 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1 | 0 | 0 |
| Net Income Before Taxes | | 23 | -2 | -4 |
| Income Taxes | | 0 | 1 | 1 |
| Consolidated Net Income | | 22 | -3 | -6 |
| Net Income From Continuing Operations | | 22 | -3 | -6 |
| Net Income | | 22 | -3 | -6 |
| EPS (Recurring) | | 0.47 | -0.06 | -0.16 |
| EPS (Basic, Before Extraordinaries) | | 0.47 | -0.06 | -0.16 |
| EPS (Diluted) | | 0.42 | -0.06 | -0.16 |
| EBITDA | | 31 | -2 | -4 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 59.19 | — | — |
| Price To Sales Ratio | | 15.58 | 26.09 | — |
| Gross Margin | | 60.00 | 17.50 | 5.88 |
| Operating Margin | | 42.67 | -5.00 | -11.76 |
| Net Margin | | 29.33 | -7.50 | -17.65 |
| Shares Outstanding | | 47 | 42 | 36 |
| Market Capitalization | | 1,168 | 1,044 | — |
| Operating Lease Expense | | — | — | — |
