| Total Revenue | | 358 | 328 | 287 | |
| Cost of Goods Sold Incl. D&A | | 262 | 128 | 106 |
| Gross Profit | | 96 | 200 | 181 |
| Selling, General and Administrative Excl. Other | | 118 | 115 | 104 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 114 | 68 |
| Operating Income | | -22 | -29 | 10 |
| Interest Expense | | 25 | 16 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -6 | -6 | -3 |
| Net Income Before Taxes | | -42 | -38 | 11 |
| Income Taxes | | -9 | -10 | 3 |
| Consolidated Net Income | | -39 | 190 | 8 |
| Net Income From Continuing Operations | | -33 | -28 | 8 |
| Net Income | | -39 | 190 | 8 |
| EPS (Recurring) | | -0.71 | 3.54 | 0.16 |
| EPS (Basic, Before Extraordinaries) | | -0.71 | 3.54 | 0.16 |
| EPS (Diluted) | | -0.71 | 3.54 | 0.16 |
| EBITDA | | 115 | 76 | 78 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.78 | — | — |
| Gross Margin | | 26.82 | 60.98 | 63.07 |
| Operating Margin | | -6.15 | -8.84 | 3.48 |
| Net Margin | | -10.89 | 57.93 | 2.79 |
| Shares Outstanding | | 55 | 54 | 50 |
| Market Capitalization | | 636 | — | — |
| Operating Lease Expense | | — | — | — |
