| Total Revenue | | 133 | 89 | 50 | |
| Cost of Goods Sold Incl. D&A | | 135 | 99 | 66 |
| Gross Profit | | -1 | -10 | -16 |
| Selling, General and Administrative Excl. Other | | 33 | 27 | 21 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 71 | 51 | 52 |
| Operating Income | | -105 | -88 | -89 |
| Interest Expense | | 28 | 29 | 32 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 107 | 60 | -1 |
| Net Income Before Taxes | | -238 | -177 | -120 |
| Income Taxes | | -2 | -2 | 1 |
| Consolidated Net Income | | -237 | -175 | -122 |
| Net Income From Continuing Operations | | -237 | -175 | -122 |
| Net Income | | -237 | -175 | -122 |
| EPS (Recurring) | | -0.27 | -0.27 | -0.34 |
| EPS (Basic, Before Extraordinaries) | | -0.27 | -0.27 | -0.34 |
| EPS (Diluted) | | -0.27 | -0.27 | -0.34 |
| EBITDA | | -206 | -144 | -85 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 9.75 | 11.02 | — |
| Gross Margin | | -0.75 | -11.24 | -32.00 |
| Operating Margin | | -78.95 | -98.88 | -178.00 |
| Net Margin | | -178.20 | -196.63 | -244.00 |
| Shares Outstanding | | 837 | 672 | 359 |
| Market Capitalization | | 1,297 | 981 | — |
| Operating Lease Expense | | — | — | — |
