| Total Revenue | | 245 | 274 | 226 | |
| Cost of Goods Sold Incl. D&A | | 23 | 46 | 116 |
| Gross Profit | | 253 | 229 | 110 |
| Selling, General and Administrative Excl. Other | | -2 | 0 | 12 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 86 | 32 | 0 |
| Operating Income | | 102 | 197 | 99 |
| Interest Expense | | 127 | 0 | 116 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 5 | 6 | 0 |
| Net Income Before Taxes | | 5 | 63 | 99 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 5 | 63 | 99 |
| Net Income From Continuing Operations | | 5 | 63 | 99 |
| Net Income | | 5 | 63 | 99 |
| EPS (Recurring) | | 0.04 | 0.68 | 1.27 |
| EPS (Basic, Before Extraordinaries) | | 0.04 | 0.68 | 1.27 |
| EPS (Diluted) | | 0.04 | 0.68 | 1.27 |
| EBITDA | | 162 | 190 | 99 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 248.25 | 16.82 | — |
| Price To Sales Ratio | | 3.65 | 3.88 | — |
| Gross Margin | | 103.27 | 83.58 | 48.67 |
| Operating Margin | | 41.63 | 71.90 | 43.81 |
| Net Margin | | 2.04 | 22.99 | 43.81 |
| Shares Outstanding | | 90 | 93 | 78 |
| Market Capitalization | | 894 | 1,064 | — |
| Operating Lease Expense | | — | — | — |
