| Total Revenue | | 160 | 119 | 85 |
| Cost of Goods Sold Incl. D&A | | 56 | 40 | 30 |
| Gross Profit | | 103 | 79 | 55 |
| Selling, General and Administrative Excl. Other | | 10 | 8 | 7 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 13 | 3 | 2 |
| Operating Income | | 80 | 68 | 45 |
| Interest Expense | | 18 | 18 | 21 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 8 | 5 | 0 |
| Net Income Before Taxes | | 54 | 46 | 24 |
| Income Taxes | | 16 | 12 | 6 |
| Consolidated Net Income | | 37 | 35 | 18 |
| Net Income From Continuing Operations | | 37 | 35 | 18 |
| Net Income | | 37 | 35 | 18 |
| EPS (Recurring) | | -0.20 | 1.58 | 1.04 |
| EPS (Basic, Before Extraordinaries) | | -0.20 | 1.58 | 1.04 |
| EPS (Diluted) | | -0.20 | 1.58 | 1.04 |
| EBITDA | | 76 | 67 | 47 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 25.15 | — | — |
| Gross Margin | | 64.38 | 66.39 | 64.71 |
| Operating Margin | | 50.00 | 57.14 | 52.94 |
| Net Margin | | 23.13 | 29.41 | 21.18 |
| Shares Outstanding | | 138 | 9 | 9 |
| Market Capitalization | | 4,024 | — | — |
| Operating Lease Expense | | — | — | — |
