| Total Revenue | | 87,184 | 85,810 | 48,064 | |
| Cost of Goods Sold Incl. D&A | | 0 | 60,170 | 24,293 |
| Gross Profit | | 87,184 | 25,640 | 23,771 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 77,582 | 16,846 | 16,141 |
| Operating Income | | 9,601 | 8,793 | 7,630 |
| Interest Expense | | 0 | 22,621 | 24,293 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 9,601 | 8,793 | 7,630 |
| Income Taxes | | 2,666 | 2,514 | 1,909 |
| Consolidated Net Income | | 6,772 | 6,150 | 5,649 |
| Net Income From Continuing Operations | | 6,934 | 6,280 | 5,721 |
| Net Income | | 6,772 | 6,150 | 5,649 |
| EPS (Recurring) | | 0.41 | 0.36 | 0.32 |
| EPS (Basic, Before Extraordinaries) | | 0.41 | 0.36 | 0.32 |
| EPS (Diluted) | | 0.41 | 0.36 | 0.32 |
| EBITDA | | 9,601 | 8,793 | 12,008 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.51 | 14.87 | — |
| Price To Sales Ratio | | 0.95 | 0.92 | — |
| Gross Margin | | 100.00 | 29.88 | 49.46 |
| Operating Margin | | 11.01 | 10.25 | 15.87 |
| Net Margin | | 7.77 | 7.17 | 11.75 |
| Shares Outstanding | | 14,948 | 14,948 | 15,603 |
| Market Capitalization | | 82,812 | 79,224 | — |
| Operating Lease Expense | | — | — | — |
