| Revenue
|
63.69 |
55.92 |
43.60 |
26.34 |
15.99 |
| Other Revenue, Total
|
- |
- |
- |
- |
- |
| Total Revenue
|
63.69 |
55.92 |
43.60 |
26.34 |
15.99 |
| Cost of Revenue, Total
|
53.59 |
47.83 |
37.13 |
21.70 |
12.10 |
| Gross Profit
|
10.10 |
8.09 |
6.47 |
4.65 |
3.90 |
| Selling/General/Admin. Expenses, Total
|
3.03 |
3.32 |
2.73 |
2.37 |
2.76 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
- |
- |
- |
- |
- |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
- |
- |
- |
- |
- |
| Other Operating Expenses, Total
|
- |
0.04 |
- |
- |
- |
| Total Operating Expense
|
56.63 |
51.18 |
39.83 |
24.04 |
14.88 |
| Operating Income
|
7.06 |
4.74 |
3.77 |
2.30 |
1.12 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
- |
- |
- |
- |
- |
| Income Before Tax
|
7.06 |
4.74 |
3.77 |
2.30 |
1.12 |
| Income After Tax
|
4.55 |
2.84 |
2.31 |
1.52 |
0.70 |
| Minority Interest
|
0.18 |
0.30 |
- |
- |
0.00 |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
4.72 |
3.14 |
2.31 |
1.52 |
0.70 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
4.44 |
4.58 |
2.01 |
2.07 |
0.56 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
4.72 |
3.14 |
2.31 |
1.52 |
0.70 |
| Income Available to Common Incl. Extra Items
|
4.44 |
4.58 |
2.01 |
2.07 |
0.56 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
- |
- |
- |
- |
- |
| Diluted Weighted Average Shares
|
13.95 |
13.90 |
13.74 |
13.72 |
13.68 |
| Diluted EPS Excluding Extraordinary Items
|
0.34 |
0.23 |
0.17 |
0.11 |
0.05 |
| Diluted EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dividends per Share - Common Stock Primary Issue
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Gross Dividends - Common Stock
|
- |
- |
- |
- |
- |
| Net Income after Stock Based Comp. Expense
|
- |
- |
- |
- |
- |
| Basic EPS after Stock Based Comp. Expense
|
- |
- |
- |
- |
- |
| Diluted EPS after Stock Based Comp. Expense
|
- |
- |
- |
- |
- |
| Depreciation, Supplemental
|
- |
- |
- |
- |
- |
| Total Special Items
|
- |
- |
- |
- |
- |
| Normalized Income Before Taxes
|
- |
- |
- |
- |
- |
| Effect of Special Items on Income Taxes
|
- |
- |
- |
- |
- |
| Income Taxes Ex. Impact of Special Items
|
- |
- |
- |
- |
- |
| Normalized Income After Taxes
|
- |
- |
- |
- |
- |
| Normalized Income Avail to Common
|
- |
- |
- |
- |
- |
| Basic Normalized EPS
|
- |
- |
- |
- |
- |
| Diluted Normalized EPS
|
0.34 |
0.23 |
0.17 |
0.11 |
0.05 |