| Total Revenue | | 757 | 501 | 187 | |
| Cost of Goods Sold Incl. D&A | | 351 | 159 | 105 |
| Gross Profit | | 405 | 342 | 82 |
| Selling, General and Administrative Excl. Other | | 330 | 127 | 50 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 297 | 193 | 59 |
| Operating Income | | -221 | 22 | -27 |
| Interest Expense | | 35 | 11 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -329 | -82 | -2 |
| Net Income Before Taxes | | 76 | 94 | -25 |
| Income Taxes | | -1 | 7 | 3 |
| Consolidated Net Income | | 78 | 87 | -29 |
| Net Income From Continuing Operations | | 78 | 87 | -29 |
| Net Income | | 78 | 87 | -29 |
| EPS (Recurring) | | 0.04 | 0.41 | -0.29 |
| EPS (Basic, Before Extraordinaries) | | 0.04 | 0.41 | -0.29 |
| EPS (Diluted) | | -0.27 | 0.39 | -0.29 |
| EBITDA | | 477 | 286 | 25 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 37.36 | — |
| Price To Sales Ratio | | 17.19 | 6.25 | — |
| Gross Margin | | 53.50 | 68.26 | 43.85 |
| Operating Margin | | -29.19 | 4.39 | -14.44 |
| Net Margin | | 10.30 | 17.37 | -15.51 |
| Shares Outstanding | | 217 | 215 | 100 |
| Market Capitalization | | 13,011 | 3,133 | — |
| Operating Lease Expense | | — | — | — |
