| Total Revenue | | 820 | 392 | 96 | |
| Cost of Goods Sold Incl. D&A | | 239 | 124 | 38 |
| Gross Profit | | 581 | 267 | 57 |
| Selling, General and Administrative Excl. Other | | 124 | 6 | 6 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 901 | 792 | 3 |
| Operating Income | | -444 | -531 | 48 |
| Interest Expense | | 93 | 54 | 38 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | -536 | -585 | 48 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -536 | -585 | 48 |
| Net Income From Continuing Operations | | -536 | -585 | 48 |
| Net Income | | -536 | -585 | 48 |
| EPS (Recurring) | | -4.88 | -5.99 | 0.53 |
| EPS (Basic, Before Extraordinaries) | | -4.88 | -5.99 | 0.53 |
| EPS (Diluted) | | -4.88 | -5.99 | 0.53 |
| EBITDA | | -444 | -531 | 48 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.98 | 2.45 | — |
| Gross Margin | | 70.85 | 68.11 | 59.38 |
| Operating Margin | | -54.15 | -135.46 | 50.00 |
| Net Margin | | -65.37 | -149.23 | 50.00 |
| Shares Outstanding | | 97 | 98 | 91 |
| Market Capitalization | | 807 | 958 | — |
| Operating Lease Expense | | — | — | — |
