| Total Revenue | | 61 | 111 | 110 | |
| Cost of Goods Sold Incl. D&A | | 42 | 17 | 58 |
| Gross Profit | | 20 | 95 | 52 |
| Selling, General and Administrative Excl. Other | | 1,054 | 4,185 | 5 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -1,012 | -4,137 | 0 |
| Operating Income | | -22 | 47 | 48 |
| Interest Expense | | 49 | 50,058 | 58 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | -32 | -3 | 48 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -32 | -3 | 48 |
| Net Income From Continuing Operations | | -32 | -3 | 48 |
| Net Income | | -32 | -3 | 48 |
| EPS (Recurring) | | -1.04 | -0.10 | 1.46 |
| EPS (Basic, Before Extraordinaries) | | -1.04 | -0.10 | 1.46 |
| EPS (Diluted) | | -1.04 | -0.10 | 1.46 |
| EBITDA | | 422 | 1,779 | 48 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 5.48 | 3.51 | — |
| Gross Margin | | 32.79 | 85.59 | 47.27 |
| Operating Margin | | -36.07 | 42.34 | 43.64 |
| Net Margin | | -52.46 | -2.70 | 43.64 |
| Shares Outstanding | | 31 | 32 | 33 |
| Market Capitalization | | 334 | 390 | — |
| Operating Lease Expense | | — | — | — |
