| Total Revenue | | 162 | 118 | 100 | |
| Cost of Goods Sold Incl. D&A | | 112 | 106 | 107 |
| Gross Profit | | 50 | 12 | -7 |
| Selling, General and Administrative Excl. Other | | 29 | 29 | 9 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 8 | 9 | 11 |
| Operating Income | | 13 | -26 | -26 |
| Interest Expense | | 6 | 5 | 7 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 55 | 52 | 15 |
| Net Income Before Taxes | | -48 | -83 | -48 |
| Income Taxes | | 12 | 5 | 1 |
| Consolidated Net Income | | -59 | -87 | -45 |
| Net Income From Continuing Operations | | -59 | -87 | -49 |
| Net Income | | -59 | -87 | -45 |
| EPS (Recurring) | | -0.16 | -0.33 | -0.42 |
| EPS (Basic, Before Extraordinaries) | | -0.16 | -0.33 | -0.42 |
| EPS (Diluted) | | -0.16 | -0.33 | -0.42 |
| EBITDA | | -20 | -56 | -17 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 10.75 | 11.56 | — |
| Gross Margin | | 30.86 | 10.17 | -7.00 |
| Operating Margin | | 8.02 | -22.03 | -26.00 |
| Net Margin | | -36.42 | -73.73 | -45.00 |
| Shares Outstanding | | 325 | 267 | 106 |
| Market Capitalization | | 1,742 | 1,364 | — |
| Operating Lease Expense | | — | — | — |
