| Total Revenue | | 254 | 197 | 249 | |
| Cost of Goods Sold Incl. D&A | | 203 | 159 | 190 |
| Gross Profit | | 53 | 38 | 59 |
| Selling, General and Administrative Excl. Other | | 63 | 45 | 90 |
| Research and Development | | 4 | 3 | 3 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | -16 | -10 | -34 |
| Interest Expense | | 0 | 0 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 2 | 10 | -6 |
| Net Income Before Taxes | | -17 | -20 | -28 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 50 | -16 | -27 |
| Net Income From Continuing Operations | | -17 | -20 | -27 |
| Net Income | | 50 | -16 | -27 |
| EPS (Recurring) | | -0.16 | -0.19 | -0.35 |
| EPS (Basic, Before Extraordinaries) | | -0.16 | -0.19 | -0.35 |
| EPS (Diluted) | | -0.16 | -0.19 | -0.35 |
| EBITDA | | -7 | -13 | -22 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.97 | 2.00 | — |
| Gross Margin | | 20.87 | 19.29 | 23.69 |
| Operating Margin | | -6.30 | -5.08 | -13.65 |
| Net Margin | | 19.69 | -8.12 | -10.84 |
| Shares Outstanding | | 85 | 82 | 77 |
| Market Capitalization | | 500 | 394 | — |
| Operating Lease Expense | | — | — | — |
