| Total Revenue | | 25,201 | 22,693 | 23,068 | |
| Cost of Goods Sold Incl. D&A | | 23,097 | 20,963 | 21,890 |
| Gross Profit | | 2,104 | 1,730 | 1,178 |
| Selling, General and Administrative Excl. Other | | 410 | 349 | 194 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 765 | 545 | 356 |
| Operating Income | | 929 | 836 | 628 |
| Interest Expense | | 541 | 404 | 220 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -201 | -617 | -22 |
| Net Income Before Taxes | | 589 | 1,049 | 430 |
| Income Taxes | | 58 | 175 | 36 |
| Consolidated Net Income | | -5 | 874 | 394 |
| Net Income From Continuing Operations | | 531 | 874 | 394 |
| Net Income | | -5 | 874 | 394 |
| EPS (Recurring) | | -0.10 | 16.97 | 7.65 |
| EPS (Basic, Before Extraordinaries) | | -0.10 | 16.97 | 7.65 |
| EPS (Diluted) | | -0.10 | 16.97 | 7.65 |
| EBITDA | | 1,813 | 1,821 | 837 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.10 | — | — |
| Gross Margin | | 8.35 | 7.62 | 5.11 |
| Operating Margin | | 3.69 | 3.68 | 2.72 |
| Net Margin | | -0.02 | 3.85 | 1.71 |
| Shares Outstanding | | 52 | 52 | 52 |
| Market Capitalization | | 2,563 | — | — |
| Operating Lease Expense | | — | — | — |
