| Total Revenue | | 35 | 174 | 119 | |
| Cost of Goods Sold Incl. D&A | | 29 | 147 | 100 |
| Gross Profit | | 6 | 27 | 19 |
| Selling, General and Administrative Excl. Other | | 1 | 6 | 5 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 1 | 1 |
| Operating Income | | 4 | 20 | 13 |
| Interest Expense | | 0 | 0 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 4 | 20 | 13 |
| Income Taxes | | 1 | 3 | 2 |
| Consolidated Net Income | | 4 | 17 | 11 |
| Net Income From Continuing Operations | | 4 | 17 | 11 |
| Net Income | | 4 | 17 | 11 |
| EPS (Recurring) | | 0.18 | 0.00 | 0.00 |
| EPS (Basic, Before Extraordinaries) | | 0.18 | 0.00 | 0.00 |
| EPS (Diluted) | | 0.18 | 0.00 | 0.00 |
| EBITDA | | 4 | 20 | 14 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 26.11 | — | — |
| Price To Sales Ratio | | 2.69 | — | — |
| Gross Margin | | 17.14 | 15.52 | 15.97 |
| Operating Margin | | 11.43 | 11.49 | 10.92 |
| Net Margin | | 11.43 | 9.77 | 9.24 |
| Shares Outstanding | | 20 | 0 | 0 |
| Market Capitalization | | 94 | — | — |
| Operating Lease Expense | | — | — | — |
