| Revenue
|
68.64 |
28.01 |
30.07 |
57.93 |
28.79 |
| Other Revenue, Total
|
- |
- |
- |
- |
- |
| Total Revenue
|
68.64 |
28.01 |
30.07 |
57.93 |
28.79 |
| Cost of Revenue, Total
|
26.77 |
14.21 |
14.57 |
31.41 |
17.12 |
| Gross Profit
|
41.87 |
13.80 |
15.50 |
26.52 |
11.68 |
| Selling/General/Admin. Expenses, Total
|
20.54 |
3.65 |
3.15 |
16.26 |
3.97 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
31.70 |
11.22 |
12.57 |
22.18 |
11.55 |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
203.89 |
13.67 |
0.00 |
38.77 |
-1.17 |
| Other Operating Expenses, Total
|
- |
- |
- |
- |
- |
| Total Operating Expense
|
282.89 |
42.74 |
30.29 |
108.62 |
31.47 |
| Operating Income
|
-214.26 |
-14.73 |
-0.22 |
-50.70 |
-2.68 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
0.10 |
0.01 |
0.00 |
0.00 |
-0.05 |
| Income Before Tax
|
-258.21 |
-29.91 |
-11.98 |
-77.29 |
-14.15 |
| Income After Tax
|
-258.21 |
-29.91 |
-11.98 |
-77.29 |
-14.15 |
| Minority Interest
|
- |
- |
- |
- |
- |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
-258.21 |
-29.91 |
-11.98 |
-77.29 |
-14.15 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
-290.39 |
-29.91 |
-11.83 |
-86.35 |
-14.21 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
-258.21 |
-29.91 |
-11.98 |
-77.29 |
-14.15 |
| Income Available to Common Incl. Extra Items
|
-290.39 |
-29.91 |
-11.83 |
-86.35 |
-14.21 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Diluted Weighted Average Shares
|
7.41 |
7.29 |
7.26 |
6.96 |
7.13 |
| Diluted EPS Excluding Extraordinary Items
|
-34.84 |
-4.10 |
-1.65 |
-11.11 |
-1.98 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Gross Dividends - Common Stock
|
- |
- |
- |
- |
- |
| Net Income after Stock Based Comp. Expense
|
- |
- |
- |
- |
- |
| Basic EPS after Stock Based Comp. Expense
|
- |
- |
- |
- |
- |
| Diluted EPS after Stock Based Comp. Expense
|
- |
- |
- |
- |
- |
| Depreciation, Supplemental
|
- |
- |
- |
- |
- |
| Total Special Items
|
- |
- |
- |
- |
- |
| Normalized Income Before Taxes
|
- |
- |
- |
- |
- |
| Effect of Special Items on Income Taxes
|
- |
- |
- |
- |
- |
| Income Taxes Ex. Impact of Special Items
|
- |
- |
- |
- |
- |
| Normalized Income After Taxes
|
- |
- |
- |
- |
- |
| Normalized Income Avail to Common
|
- |
- |
- |
- |
- |
| Basic Normalized EPS
|
- |
- |
- |
- |
- |
| Diluted Normalized EPS
|
-7.33 |
-2.23 |
-1.65 |
-5.53 |
-2.15 |