| Total Revenue | | 4,380 | 3,597 | 2,820 | |
| Cost of Goods Sold Incl. D&A | | 2,703 | 0 | 0 |
| Gross Profit | | 1,677 | 3,597 | 2,820 |
| Selling, General and Administrative Excl. Other | | 483 | 308 | 281 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 84 | 56 |
| Operating Income | | 22 | 83 | 98 |
| Interest Expense | | 0 | 0 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 45 | 150 | 163 |
| Income Taxes | | 25 | 67 | 65 |
| Consolidated Net Income | | 20 | 83 | 98 |
| Net Income From Continuing Operations | | 20 | 83 | 98 |
| Net Income | | 20 | 83 | 98 |
| EPS (Recurring) | | 0.28 | 1.15 | 1.39 |
| EPS (Basic, Before Extraordinaries) | | 0.28 | 1.15 | 1.39 |
| EPS (Diluted) | | 0.27 | 1.12 | 1.35 |
| EBITDA | | 178 | 261 | 241 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 173.33 | — | — |
| Price To Sales Ratio | | 0.79 | — | — |
| Gross Margin | | 38.29 | 100.00 | 100.00 |
| Operating Margin | | 0.50 | 2.31 | 3.48 |
| Net Margin | | 0.46 | 2.31 | 3.48 |
| Shares Outstanding | | 74 | 72 | 70 |
| Market Capitalization | | 3,463 | — | — |
| Operating Lease Expense | | — | — | — |
