| Total Revenue | | 533 | 439 | 281 | |
| Cost of Goods Sold Incl. D&A | | 497 | 409 | 262 |
| Gross Profit | | 36 | 29 | 19 |
| Selling, General and Administrative Excl. Other | | 70 | 59 | 56 |
| Research and Development | | 0 | 2 | 2 |
| Other Operating Expense | | 1 | 0 | 0 |
| Operating Income | | -36 | -32 | -39 |
| Interest Expense | | 12 | 13 | 13 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -7 | -9 | -14 |
| Net Income Before Taxes | | -42 | -36 | -37 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -45 | -38 | -38 |
| Net Income From Continuing Operations | | -42 | -36 | -37 |
| Net Income | | -45 | -38 | -38 |
| EPS (Recurring) | | -0.21 | -0.18 | -5.00 |
| EPS (Basic, Before Extraordinaries) | | -0.21 | -0.18 | -5.00 |
| EPS (Diluted) | | -0.21 | -0.18 | -5.00 |
| EBITDA | | -18 | -13 | -17 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.80 | 1.60 | — |
| Gross Margin | | 6.75 | 6.61 | 6.76 |
| Operating Margin | | -6.75 | -7.29 | -13.88 |
| Net Margin | | -8.44 | -8.66 | -13.52 |
| Shares Outstanding | | 221 | 209 | 7 |
| Market Capitalization | | 424 | 704 | — |
| Operating Lease Expense | | — | — | — |
