| Total Revenue | | 226 | 370 | 330 | |
| Cost of Goods Sold Incl. D&A | | 66 | 61 | 82 |
| Gross Profit | | 159 | 310 | 247 |
| Selling, General and Administrative Excl. Other | | 1,489 | 6 | 11 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -1,362 | 163 | -17 |
| Operating Income | | 32 | 141 | 254 |
| Interest Expense | | 187,991 | 124 | 137 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | -57 | 17 | 117 |
| Income Taxes | | 0 | 0 | 2 |
| Consolidated Net Income | | -58 | 16 | 113 |
| Net Income From Continuing Operations | | -58 | 17 | 115 |
| Net Income | | -58 | 16 | 113 |
| EPS (Recurring) | | -0.59 | 0.16 | 1.06 |
| EPS (Basic, Before Extraordinaries) | | -0.59 | 0.16 | 1.06 |
| EPS (Diluted) | | -0.59 | 0.14 | 1.03 |
| EBITDA | | 84 | 304 | 117 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 65.79 | — |
| Price To Sales Ratio | | 3.17 | 2.64 | — |
| Gross Margin | | 70.35 | 83.78 | 74.85 |
| Operating Margin | | 14.16 | 38.11 | 76.97 |
| Net Margin | | -25.66 | 4.32 | 34.24 |
| Shares Outstanding | | 100 | 106 | 108 |
| Market Capitalization | | 716 | 976 | — |
| Operating Lease Expense | | — | — | — |
