| Total Revenue | | 1,534 | 959 | 615 | |
| Cost of Goods Sold Incl. D&A | | 872 | 425 | 244 |
| Gross Profit | | 661 | 534 | 371 |
| Selling, General and Administrative Excl. Other | | 262 | 303 | 263 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 142 | 167 | 108 |
| Operating Income | | 74 | 64 | 0 |
| Interest Expense | | 405 | 261 | 241 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 74 | 64 | 0 |
| Income Taxes | | 3 | 17 | -7 |
| Consolidated Net Income | | 59 | 40 | 7 |
| Net Income From Continuing Operations | | 69 | 47 | 7 |
| Net Income | | 59 | 40 | 7 |
| EPS (Recurring) | | 64,156.56 | 0.31 | 0.05 |
| EPS (Basic, Before Extraordinaries) | | 64,156.56 | 0.31 | 0.05 |
| EPS (Diluted) | | 64,156.56 | 0.31 | 0.05 |
| EBITDA | | 152 | 118 | 34 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 0.00 | — | — |
| Price To Sales Ratio | | 0.89 | — | — |
| Gross Margin | | 43.09 | 55.68 | 60.33 |
| Operating Margin | | 4.82 | 6.67 | 0.00 |
| Net Margin | | 3.85 | 4.17 | 1.14 |
| Shares Outstanding | | 130 | 130 | 130 |
| Market Capitalization | | 1,365 | — | — |
| Operating Lease Expense | | — | — | — |
