| Total Revenue | | 546 | 503 | 393 | |
| Cost of Goods Sold Incl. D&A | | 465 | 426 | 339 |
| Gross Profit | | 82 | 76 | 54 |
| Selling, General and Administrative Excl. Other | | 81 | 106 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 33 | 7 | 114 |
| Operating Income | | -33 | -36 | -60 |
| Interest Expense | | 8 | 11 | 7 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 4 | 13 | -3 |
| Net Income Before Taxes | | -44 | -61 | -65 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -44 | -61 | -65 |
| Net Income From Continuing Operations | | -44 | -61 | -65 |
| Net Income | | -44 | -61 | -65 |
| EPS (Recurring) | | -0.35 | -0.54 | -0.71 |
| EPS (Basic, Before Extraordinaries) | | -0.35 | -0.54 | -0.71 |
| EPS (Diluted) | | -0.35 | -0.54 | -0.71 |
| EBITDA | | -29 | -43 | -51 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 9.81 | 6.54 | — |
| Gross Margin | | 15.02 | 15.11 | 13.74 |
| Operating Margin | | -6.04 | -7.16 | -15.27 |
| Net Margin | | -8.06 | -12.13 | -16.54 |
| Shares Outstanding | | 1,018 | 924 | 75 |
| Market Capitalization | | 5,355 | 3,289 | — |
| Operating Lease Expense | | — | — | — |
