| Total Revenue | | 413 | 381 | 304 | |
| Cost of Goods Sold Incl. D&A | | 534 | 412 | 33 |
| Gross Profit | | -122 | -30 | 271 |
| Selling, General and Administrative Excl. Other | | 42 | 40 | 40 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -81 | -12 | 246 |
| Operating Income | | -86 | -58 | -15 |
| Interest Expense | | 33 | 39 | 37 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -27 | -25 | -49 |
| Net Income Before Taxes | | -100 | -72 | -3 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -100 | -71 | -2 |
| Net Income From Continuing Operations | | -100 | -72 | -3 |
| Net Income | | -100 | -71 | -2 |
| EPS (Recurring) | | -5.83 | -4.22 | -0.54 |
| EPS (Basic, Before Extraordinaries) | | -5.83 | -4.22 | -0.54 |
| EPS (Diluted) | | -5.83 | -4.22 | -0.54 |
| EBITDA | | 5 | 23 | 78 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.57 | 1.54 | — |
| Gross Margin | | -29.54 | -7.87 | 89.14 |
| Operating Margin | | -20.82 | -15.22 | -4.93 |
| Net Margin | | -24.21 | -18.64 | -0.66 |
| Shares Outstanding | | 18 | 18 | 14 |
| Market Capitalization | | 647 | 587 | — |
| Operating Lease Expense | | — | — | — |
