| Total Revenue | | 339 | 180 | 54 | |
| Cost of Goods Sold Incl. D&A | | 98 | 4 | 0 |
| Gross Profit | | 240 | 176 | 54 |
| Selling, General and Administrative Excl. Other | | 8 | 16 | 3 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 120 | 0 | 51 |
| Operating Income | | 114 | 159 | 0 |
| Interest Expense | | 346 | 306 | 236 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -354 | -306 | -274 |
| Net Income Before Taxes | | 121 | 159 | 38 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 121 | 159 | 38 |
| Net Income From Continuing Operations | | 121 | 159 | 38 |
| Net Income | | 121 | 159 | 38 |
| EPS (Recurring) | | 0.75 | 1.24 | 0.58 |
| EPS (Basic, Before Extraordinaries) | | 0.75 | 1.24 | 0.58 |
| EPS (Diluted) | | 0.75 | 1.24 | 0.58 |
| EBITDA | | 468 | 465 | 274 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.93 | 5.81 | — |
| Price To Sales Ratio | | 3.74 | 5.12 | — |
| Gross Margin | | 70.80 | 97.78 | 100.00 |
| Operating Margin | | 33.63 | 88.33 | 0.00 |
| Net Margin | | 35.69 | 88.33 | 70.37 |
| Shares Outstanding | | 189 | 128 | 65 |
| Market Capitalization | | 1,266 | 922 | — |
| Operating Lease Expense | | — | — | — |
