| Total Revenue | | 14,427 | 11,537 | 8,885 | |
| Cost of Goods Sold Incl. D&A | | 10,016 | 6,995 | 4,570 |
| Gross Profit | | 4,411 | 4,542 | 4,315 |
| Selling, General and Administrative Excl. Other | | 433 | 406 | 312 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 3,978 | 4,136 | 4,003 |
| Interest Expense | | -1,855 | -1,468 | -1,179 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 3,898 | 2,271 | 3,987 |
| Net Income Before Taxes | | 1,935 | 3,333 | 1,195 |
| Income Taxes | | 560 | 614 | 291 |
| Consolidated Net Income | | 1,375 | 2,719 | 904 |
| Net Income From Continuing Operations | | 1,375 | 2,719 | 904 |
| Net Income | | 1,375 | 2,719 | 904 |
| EPS (Recurring) | | 0.00 | 0.00 | 0.00 |
| EPS (Basic, Before Extraordinaries) | | 0.00 | 0.00 | 0.00 |
| EPS (Diluted) | | 0.00 | 0.00 | 0.00 |
| EBITDA | | 3,978 | 4,136 | -1,689 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | — | — | — |
| Gross Margin | | 30.57 | 39.37 | 48.56 |
| Operating Margin | | 27.57 | 35.85 | 45.05 |
| Net Margin | | 9.53 | 23.57 | 10.17 |
| Shares Outstanding | | 0 | 0 | 0 |
| Market Capitalization | | — | — | — |
| Operating Lease Expense | | — | — | — |
