| Total Revenue | | 198 | 114 | 66 | |
| Cost of Goods Sold Incl. D&A | | 41 | 19 | 10 |
| Gross Profit | | 156 | 95 | 57 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 58 | 5 | 20 |
| Interest Expense | | 0 | 0 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 26 | -19 | 11 |
| Income Taxes | | 14 | 5 | 1 |
| Consolidated Net Income | | 12 | -24 | 10 |
| Net Income From Continuing Operations | | 11 | -25 | 9 |
| Net Income | | 12 | -24 | 10 |
| EPS (Recurring) | | 0.09 | -0.34 | 0.17 |
| EPS (Basic, Before Extraordinaries) | | 0.09 | -0.34 | 0.17 |
| EPS (Diluted) | | 0.08 | -0.34 | 0.16 |
| EBITDA | | 76 | 13 | 23 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 318.13 | — | — |
| Price To Sales Ratio | | 12.34 | — | — |
| Gross Margin | | 78.79 | 83.33 | 86.36 |
| Operating Margin | | 29.29 | 4.39 | 30.30 |
| Net Margin | | 6.06 | -21.05 | 15.15 |
| Shares Outstanding | | 96 | 71 | 57 |
| Market Capitalization | | 2,443 | — | — |
| Operating Lease Expense | | — | — | — |
