| Total Revenue | | 110 | 87 | 66 | |
| Cost of Goods Sold Incl. D&A | | 52 | 45 | 43 |
| Gross Profit | | 59 | 42 | 23 |
| Selling, General and Administrative Excl. Other | | 10 | 12 | 8 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 4 | 0 | 0 |
| Operating Income | | 46 | 29 | 15 |
| Interest Expense | | 0 | 1 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -10 | -12 | 0 |
| Net Income Before Taxes | | 54 | 41 | 14 |
| Income Taxes | | 17 | 13 | 6 |
| Consolidated Net Income | | 38 | 27 | 8 |
| Net Income From Continuing Operations | | 38 | 27 | 8 |
| Net Income | | 38 | 27 | 8 |
| EPS (Recurring) | | 0.23 | 0.18 | 0.06 |
| EPS (Basic, Before Extraordinaries) | | 0.23 | 0.18 | 0.06 |
| EPS (Diluted) | | 0.22 | 0.17 | 0.06 |
| EBITDA | | 61 | 45 | 18 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 29.73 | 36.53 | — |
| Price To Sales Ratio | | 9.93 | 10.56 | — |
| Gross Margin | | 53.64 | 48.28 | 34.85 |
| Operating Margin | | 41.82 | 33.33 | 22.73 |
| Net Margin | | 34.55 | 31.03 | 12.12 |
| Shares Outstanding | | 167 | 148 | 135 |
| Market Capitalization | | 1,092 | 919 | — |
| Operating Lease Expense | | — | — | — |
