| Revenue
|
8.25 |
11.65 |
12.18 |
14.60 |
16.09 |
| Other Revenue, Total
|
- |
- |
- |
- |
- |
| Total Revenue
|
8.25 |
11.65 |
12.18 |
14.60 |
16.09 |
| Cost of Revenue, Total
|
6.13 |
8.49 |
8.93 |
10.46 |
10.78 |
| Gross Profit
|
2.12 |
3.16 |
3.24 |
4.14 |
5.30 |
| Selling/General/Admin. Expenses, Total
|
1.43 |
2.28 |
1.63 |
1.93 |
1.89 |
| Research & Development
|
- |
- |
- |
- |
- |
| Depreciation/Amortization
|
- |
- |
- |
- |
- |
| Interest Expense(Income) - Net Operating
|
- |
- |
- |
- |
- |
| Unusual Expense (Income)
|
- |
0.59 |
- |
- |
- |
| Other Operating Expenses, Total
|
3.69 |
1.63 |
- |
- |
- |
| Total Operating Expense
|
11.25 |
12.98 |
10.56 |
12.39 |
12.67 |
| Operating Income
|
-3.00 |
-1.34 |
1.62 |
2.21 |
3.41 |
| Interest Income(Expense), Net Non-Operating
|
- |
- |
- |
- |
- |
| Gain (Loss) on Sale of Assets
|
- |
- |
- |
- |
- |
| Other, Net
|
- |
- |
0.00 |
0.00 |
0.00 |
| Income Before Tax
|
-3.08 |
-1.41 |
1.54 |
2.13 |
3.34 |
| Income After Tax
|
-2.81 |
-1.24 |
1.30 |
1.76 |
2.81 |
| Minority Interest
|
- |
- |
- |
- |
- |
| Equity In Affiliates
|
- |
- |
- |
- |
- |
| Net Income Before Extra. Items
|
-2.81 |
-1.24 |
1.30 |
1.76 |
2.81 |
| Accounting Change
|
- |
- |
- |
- |
- |
| Discontinued Operations
|
- |
- |
- |
- |
- |
| Extraordinary Item
|
- |
- |
- |
- |
- |
| Net Income
|
-2.81 |
-1.24 |
1.30 |
1.76 |
2.81 |
| Preferred Dividends
|
- |
- |
- |
- |
- |
| Income Available to Common Excl. Extra Items
|
-2.81 |
-1.24 |
1.30 |
1.76 |
2.81 |
| Income Available to Common Incl. Extra Items
|
-2.81 |
-1.24 |
1.30 |
1.76 |
2.81 |
| Basic Weighted Average Shares
|
- |
- |
- |
- |
- |
| Basic EPS Excluding Extraordinary Items
|
- |
- |
- |
- |
- |
| Basic EPS Including Extraordinary Items
|
- |
- |
- |
- |
- |
| Dilution Adjustment
|
0.00 |
0.00 |
- |
- |
- |
| Diluted Weighted Average Shares
|
43.58 |
43.66 |
43.56 |
43.57 |
43.53 |
| Diluted EPS Excluding Extraordinary Items
|
-0.06 |
-0.03 |
0.03 |
0.04 |
0.06 |
| 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
|
-0.06 |
-0.02 |
0.03 |
0.04 |
0.06 |