| Total Revenue | | 109 | 105 | 77 |
| Cost of Goods Sold Incl. D&A | | 161 | 147 | 108 |
| Gross Profit | | -52 | -43 | -31 |
| Selling, General and Administrative Excl. Other | | 116 | 58 | 29 |
| Research and Development | | 2 | 3 | 1 |
| Other Operating Expense | | 0 | -1 | 0 |
| Operating Income | | -170 | -103 | -61 |
| Interest Expense | | 0 | 12 | 2 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 8 | 1 |
| Net Income Before Taxes | | -390 | -122 | -64 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -390 | -122 | -64 |
| Net Income From Continuing Operations | | -390 | -122 | -64 |
| Net Income | | -390 | -122 | -64 |
| EPS (Recurring) | | -19.52 | -3.51 | -1.84 |
| EPS (Basic, Before Extraordinaries) | | -19.52 | -3.51 | -1.84 |
| EPS (Diluted) | | -19.52 | -3.51 | -1.84 |
| EBITDA | | -169 | -110 | -62 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | — | — | — |
| Gross Margin | | -47.71 | -40.95 | -40.26 |
| Operating Margin | | -155.96 | -98.10 | -79.22 |
| Net Margin | | -357.80 | -116.19 | -83.12 |
| Shares Outstanding | | 20 | 35 | 35 |
| Market Capitalization | | — | — | — |
| Operating Lease Expense | | — | — | — |
