| Revenue | 23.84 | 29.52 | 29.91 | 25.49 | 18.22 | |
| Revenue Growth (YoY) | -19.23% | -1.29% | 17.31% | 39.93% | 11.12% | |
| Cost of Revenue | 16.73 | 20.68 | 20.48 | 18.38 | 13.02 | |
| Gross Profit | 7.11 | 8.84 | 9.42 | 7.11 | 5.2 | |
| Selling, General & Admin | 3.62 | 2.61 | 2.46 | 1.46 | 1.53 | |
| Research & Development | 1.62 | 0.3 | 0.42 | 0.25 | 0.21 | |
| Operating Expenses | 5.24 | 2.9 | 2.88 | 1.71 | 1.73 | |
| Operating Income | 1.87 | 5.94 | 6.54 | 5.4 | 3.47 | |
| Interest Expense | -0.3 | -0.24 | -0.45 | -0.42 | -0.33 | |
| Interest & Investment Income | 0 | 0.01 | 0.02 | 0 | 0 | |
| Currency Exchange Gain (Loss) | -0 | 0.04 | 0.02 | -0.05 | -0 | |
| Other Non Operating Income (Expenses) | -0.85 | -0.17 | 1.38 | 0.49 | 0.49 | |
| EBT Excluding Unusual Items | 0.72 | 5.57 | 7.51 | 5.43 | 3.63 | |
| Gain (Loss) on Sale of Assets | - | - | - | - | 0.02 | |
| Pretax Income | 0.72 | 5.57 | 7.51 | 5.43 | 3.65 | |
| Income Tax Expense | 0.35 | 1 | 1.27 | 0.82 | 0.56 | |
| Earnings From Continuing Operations | 0.36 | 4.57 | 6.24 | 4.61 | 3.1 | |
| Earnings From Discontinued Operations | -0.02 | -0.02 | - | - | - | |
| Net Income to Company | 0.35 | 4.55 | 6.24 | 4.61 | 3.1 | |
| Minority Interest in Earnings | 0.05 | 0.04 | -0 | -0.02 | -0.07 | |
| Net Income | 0.4 | 4.6 | 6.24 | 4.59 | 3.03 | |
| Net Income to Common | 0.4 | 4.6 | 6.24 | 4.59 | 3.03 | |
| Net Income Growth | -91.34% | -26.32% | 35.87% | 51.68% | 17.59% | |
| Shares Outstanding (Basic) | 2 | 1 | 1 | 1 | 1 | |
| Shares Outstanding (Diluted) | 2 | 1 | 1 | 1 | 1 | |
| Shares Change (YoY) | 161.23% | 9.55% | 25.20% | 28.70% | 0.85% | |
| EPS (Basic) | 0.17 | 5.03 | 7.46 | 6.94 | 5.81 | |
| EPS (Diluted) | 0.17 | 5.00 | 7.40 | 6.80 | 5.80 | |
| EPS Growth | -96.67% | -32.43% | 8.82% | 17.24% | 16.43% | |
| Free Cash Flow | -7.73 | -0.71 | -4.92 | -0.43 | -1.69 | |
| Free Cash Flow Per Share | -3.22 | -0.78 | -5.86 | -0.64 | -3.24 | |
| Gross Margin | 29.82% | 29.94% | 31.51% | 27.90% | 28.55% | |
| Operating Margin | 7.86% | 20.11% | 21.87% | 21.18% | 19.04% | |
| Profit Margin | 1.67% | 15.57% | 20.86% | 18.01% | 16.61% | |
| Free Cash Flow Margin | -32.42% | -2.42% | -16.46% | -1.69% | -9.28% | |
| EBITDA | 2.98 | 6.89 | 6.76 | 5.63 | 3.7 | |
| EBITDA Margin | 12.50% | 23.33% | 22.60% | 22.08% | 20.30% | |
| D&A For EBITDA | 1.11 | 0.95 | 0.22 | 0.23 | 0.23 | |
| EBIT | 1.87 | 5.94 | 6.54 | 5.4 | 3.47 | |
| EBIT Margin | 7.86% | 20.11% | 21.87% | 21.18% | 19.04% | |
| Effective Tax Rate | 49.05% | 17.98% | 16.87% | 15.12% | 15.22% | |
| Advertising Expenses | 0.01 | 0.01 | 0.04 | 0.03 | 0.01 | |