| Total Revenue | | 202 | 190 |
| Cost of Goods Sold Incl. D&A | | 162 | 150 |
| Gross Profit | | 40 | 40 |
| Selling, General and Administrative Excl. Other | | 38 | 22 |
| Research and Development | | 3 | 4 |
| Other Operating Expense | | -13 | 0 |
| Operating Income | | 12 | 14 |
| Interest Expense | | 4 | 5 |
| Unusual Expense | | — | — |
| Non-Operating Income (Expense) | | 0 | 0 |
| Net Income Before Taxes | | 8 | 10 |
| Income Taxes | | 0 | 0 |
| Consolidated Net Income | | 4 | 12 |
| Net Income From Continuing Operations | | 8 | 10 |
| Net Income | | 4 | 12 |
| EPS (Recurring) | | 0.15 | 0.40 |
| EPS (Basic, Before Extraordinaries) | | 0.15 | 0.40 |
| EPS (Diluted) | | 0.15 | 0.40 |
| EBITDA | | 18 | 20 |
| Other After Tax Adjustments | | — | — |
| Stock Option Compensation Expense | | — | — |
| Price To Earnings Ratio | | — | — |
| Price To Sales Ratio | | — | — |
| Gross Margin | | 19.80 | 21.05 |
| Operating Margin | | 5.94 | 7.37 |
| Net Margin | | 1.98 | 6.32 |
| Shares Outstanding | | 30 | 29 |
| Market Capitalization | | — | — |
| Operating Lease Expense | | — | — |
