| Total Revenue | | 189 | 172 | 123 | |
| Cost of Goods Sold Incl. D&A | | 142 | 129 | 93 |
| Gross Profit | | 46 | 43 | 31 |
| Selling, General and Administrative Excl. Other | | 38 | 36 | 24 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | -1 | 2 |
| Operating Income | | 9 | 8 | 5 |
| Interest Expense | | 0 | 0 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 9 | 7 | 5 |
| Income Taxes | | 2 | 2 | 1 |
| Consolidated Net Income | | 6 | 5 | 4 |
| Net Income From Continuing Operations | | 6 | 5 | 4 |
| Net Income | | 6 | 5 | 4 |
| EPS (Recurring) | | 0.15 | 0.14 | 0.10 |
| EPS (Basic, Before Extraordinaries) | | 0.15 | 0.14 | 0.10 |
| EPS (Diluted) | | 0.15 | 0.13 | 0.09 |
| EBITDA | | 15 | 15 | 7 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 118.47 | 116.15 | — |
| Price To Sales Ratio | | 3.85 | 3.42 | — |
| Gross Margin | | 24.34 | 25.00 | 25.20 |
| Operating Margin | | 4.76 | 4.65 | 4.07 |
| Net Margin | | 3.17 | 2.91 | 3.25 |
| Shares Outstanding | | 41 | 39 | 37 |
| Market Capitalization | | 729 | 589 | — |
| Operating Lease Expense | | — | — | — |
