| Total Revenue | | 260,213 | 62,485 | 55,799 | |
| Cost of Goods Sold Incl. D&A | | 187,041 | 40,861 | 0 |
| Gross Profit | | 71,687 | 21,624 | 0 |
| Selling, General and Administrative Excl. Other | | 45,144 | 44,981 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 10,062 | -26,734 | 0 |
| Operating Income | | 16,451 | 3,763 | 4,085 |
| Interest Expense | | 209,550 | 193,844 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 85 | 387 | 0 |
| Net Income Before Taxes | | 16,365 | 3,376 | 3,135 |
| Income Taxes | | -2,793 | -519 | -119 |
| Consolidated Net Income | | 19,053 | 4,237 | 3,200 |
| Net Income From Continuing Operations | | 19,159 | 3,895 | 3,254 |
| Net Income | | 19,053 | 4,237 | 3,200 |
| EPS (Recurring) | | 0.40 | 0.40 | 0.30 |
| EPS (Basic, Before Extraordinaries) | | 0.40 | 0.40 | 0.30 |
| EPS (Diluted) | | 0.40 | 0.40 | 0.30 |
| EBITDA | | 29,995 | 28,088 | 4,085 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.35 | 7.18 | — |
| Price To Sales Ratio | | 0.12 | 0.49 | — |
| Gross Margin | | 27.55 | 34.61 | 0.00 |
| Operating Margin | | 6.32 | 6.02 | 7.32 |
| Net Margin | | 7.32 | 6.78 | 5.73 |
| Shares Outstanding | | 10,573 | 10,579 | 10,614 |
| Market Capitalization | | 31,085 | 30,362 | — |
| Operating Lease Expense | | — | — | — |
