| Total Revenue | | 4,703 | 2,525 | 2,073 | |
| Cost of Goods Sold Incl. D&A | | 1,920 | 1,270 | 1,409 |
| Gross Profit | | 2,783 | 1,255 | 664 |
| Selling, General and Administrative Excl. Other | | 614 | 624 | 163 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 613 | 702 | 275 |
| Operating Income | | 1,556 | -71 | 226 |
| Interest Expense | | 347 | 302 | 238 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1,107 | -207 | -1,123 |
| Net Income Before Taxes | | 102 | -166 | 1,111 |
| Income Taxes | | 123 | 53 | 98 |
| Consolidated Net Income | | -21 | -219 | 998 |
| Net Income From Continuing Operations | | -21 | -219 | 1,013 |
| Net Income | | -21 | -219 | 998 |
| EPS (Recurring) | | -0.46 | -4.79 | 18.39 |
| EPS (Basic, Before Extraordinaries) | | -0.46 | -4.79 | 18.39 |
| EPS (Diluted) | | -0.61 | -4.79 | 17.67 |
| EBITDA | | 808 | 415 | 1,770 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 4.27 | 6.83 | — |
| Gross Margin | | 59.17 | 49.70 | 32.03 |
| Operating Margin | | 33.09 | -2.81 | 10.90 |
| Net Margin | | -0.45 | -8.67 | 48.14 |
| Shares Outstanding | | 46 | 46 | 54 |
| Market Capitalization | | 20,069 | 17,243 | — |
| Operating Lease Expense | | — | — | — |
