| Cash & Equivalents | 6.65 | 3.47 | 2.43 | 1.14 |
| Cash & Short-Term Investments | 6.65 | 3.47 | 2.43 | 1.14 |
| Cash Growth | 91.63% | 42.59% | 113.06% | - |
| Accounts Receivable | 11.55 | 11.51 | 10.92 | 9.39 |
| Other Receivables | 1.45 | 0.5 | 0.43 | 0.38 |
| Receivables | 12.99 | 12.01 | 11.35 | 9.77 |
| Inventory | 7.58 | 6.25 | 5.78 | 5.62 |
| Other Current Assets | 0.24 | 1.92 | 0.22 | 0.25 |
| Total Current Assets | 27.45 | 23.64 | 19.78 | 16.78 |
| Property, Plant & Equipment | 10.82 | 10.33 | 8.69 | 8.25 |
| Other Long-Term Assets | 0.24 | 0.23 | 0.22 | 0.22 |
| Accounts Payable | 7.57 | 6.44 | 6.67 | 6.08 |
| Accrued Expenses | 1.95 | 2.13 | 0.44 | 0.41 |
| Short-Term Debt | - | - | 0.19 | 0.03 |
| Current Portion of Long-Term Debt | 0.4 | 0.6 | 0.38 | 1.14 |
| Current Portion of Leases | 1.5 | 1.41 | 0.88 | 0.77 |
| Current Income Taxes Payable | 0.45 | 1.18 | 1.05 | 0.49 |
| Other Current Liabilities | 0.26 | 0.93 | 2 | 1.26 |
| Total Current Liabilities | 12.13 | 12.68 | 11.6 | 10.18 |
| Long-Term Debt | 2.83 | 3.07 | 3.42 | 3.79 |
| Long-Term Leases | 3.96 | 3.87 | 2.45 | 1.83 |
| Long-Term Deferred Tax Liabilities | 0 | 0 | 0 | 0 |
| Common Stock | 0 | 0 | 0 | 0 |
| Additional Paid-In Capital | 11.38 | 3.38 | 3.38 | 3.38 |
| Retained Earnings | 13.44 | 11.21 | 7.85 | 6.07 |
| Comprehensive Income & Other | -0.06 | - | - | - |
| Total Liabilities & Equity | 43.69 | 34.21 | 28.7 | 25.25 |
| Total Debt | 8.69 | 8.94 | 7.31 | 7.56 |
| Net Cash (Debt) | -2.04 | -5.48 | -4.88 | -6.42 |
| Net Cash Per Share | -0.15 | -0.44 | -0.39 | -0.51 |
| Filing Date Shares Outstanding | 14.5 | 14.5 | 14.5 | 12.5 |
| Total Common Shares Outstanding | 14.5 | 12.5 | 12.5 | 12.5 |
| Working Capital | 15.32 | 10.96 | 8.18 | 6.6 |
| Book Value Per Share | 1.71 | 1.17 | 0.90 | 0.76 |
| Tangible Book Value | 24.77 | 14.59 | 11.23 | 9.45 |
| Tangible Book Value Per Share | 1.71 | 1.17 | 0.90 | 0.76 |
| Buildings | 8.29 | 7.85 | 7.74 | 7.74 |
| Machinery | 3.46 | 2.75 | 2.66 | 2.7 |