| Total Revenue | | 248 | 248 | 30 | |
| Cost of Goods Sold Incl. D&A | | 162 | 173 | 25 |
| Gross Profit | | 86 | 75 | 5 |
| Selling, General and Administrative Excl. Other | | 9 | 9 | 6 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 4 | 0 | 15 |
| Operating Income | | 72 | 66 | -16 |
| Interest Expense | | 4 | 5 | 2 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 19 | 0 | -9 |
| Net Income Before Taxes | | 31 | 19 | -9 |
| Income Taxes | | 21 | 22 | 1 |
| Consolidated Net Income | | 9 | -2 | -10 |
| Net Income From Continuing Operations | | 9 | -2 | -10 |
| Net Income | | 9 | -2 | -10 |
| EPS (Recurring) | | 0.05 | -0.01 | -0.10 |
| EPS (Basic, Before Extraordinaries) | | 0.05 | -0.01 | -0.10 |
| EPS (Diluted) | | 0.04 | -0.01 | -0.10 |
| EBITDA | | 71 | 84 | -4 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 65.50 | — | — |
| Price To Sales Ratio | | 2.05 | 2.73 | — |
| Gross Margin | | 34.68 | 30.24 | 16.67 |
| Operating Margin | | 29.03 | 26.61 | -53.33 |
| Net Margin | | 3.63 | -0.81 | -33.33 |
| Shares Outstanding | | 194 | 169 | 96 |
| Market Capitalization | | 508 | 678 | — |
| Operating Lease Expense | | — | — | — |
