|
Total Revenue
|
|
$48.3m
|
$62.0m
|
$54.1m
|
$82.0m
|
$113.9m
|
$141.0m
|
$182.7m
|
$171.7m
|
$180.4m
|
$241.0m
|
|
Cost of Revenue
|
|
$40.0m
|
$50.7m
|
$44.4m
|
$65.8m
|
$90.9m
|
$109.7m
|
$137.9m
|
$130.0m
|
$136.1m
|
$187.1m
|
|
Cost of goods sold
|
|
$40.0m
|
$50.7m
|
$44.4m
|
$65.8m
|
$90.9m
|
$109.7m
|
$137.9m
|
$130.0m
|
$136.1m
|
$187.1m
|
|
Gross Profit
|
|
$8.3m
|
$11.3m
|
$9.7m
|
$16.3m
|
$23.1m
|
$31.2m
|
$44.8m
|
$41.7m
|
$44.3m
|
$53.9m
|
|
Selling, general and administrative
|
|
$10.3m
|
$9.0m
|
$8.7m
|
$12.5m
|
$15.6m
|
$20.8m
|
$29.4m
|
$31.5m
|
$34.6m
|
$33.9m
|
|
Operating Expenses
|
|
$11.9m
|
$9.3m
|
$9.0m
|
$13.0m
|
$16.3m
|
$21.7m
|
$30.9m
|
$32.9m
|
$36.2m
|
$35.8m
|
|
Total operating expenses
|
|
$11.9m
|
$9.3m
|
$9.0m
|
$13.0m
|
$16.3m
|
$21.7m
|
$30.9m
|
$32.9m
|
$36.2m
|
$35.8m
|
|
Operating Income (Loss)
|
|
($3.6m)
|
$2.0m
|
$651k
|
$3.2m
|
$6.8m
|
$9.5m
|
$13.9m
|
$8.8m
|
$8.2m
|
$18.1m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from Continuing Operations before Income Taxes, Domestic
|
|
—
|
—
|
—
|
—
|
—
|
$10.2m
|
$14.4m
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
($0)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
($0)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Other Operating Income
|
|
($3.6m)
|
$2.0m
|
$216k
|
$2.8m
|
$6.4m
|
$9.5m
|
$13.9m
|
$8.8m
|
$8.2m
|
$18.1m
|
|
Gross margin
|
|
$8.3m
|
$11.3m
|
$9.7m
|
$16.3m
|
$23.1m
|
$31.2m
|
$44.8m
|
$41.7m
|
$44.3m
|
$53.9m
|
|
Depreciation and amortization
|
|
$404k
|
$321k
|
$287k
|
$520k
|
$729k
|
$926k
|
$1.5m
|
$1.4m
|
$1.6m
|
$1.9m
|
|
Other income
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$728k
|
$1.0m
|
$1.0m
|
|
Basic (in shares)
|
|
$13.2m
|
$26.9m
|
$26.9m
|
$26.9m
|
$26.9m
|
$26.9m
|
$26.9m
|
$26.8m
|
$26.2m
|
$26.0m
|
|
Diluted (in shares)
|
|
$13.2m
|
$27.4m
|
$27.0m
|
$26.9m
|
$26.9m
|
$26.9m
|
$26.9m
|
$26.8m
|
$26.2m
|
$26.0m
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
($4.0m)
|
$1.8m
|
$718k
|
$2.9m
|
$6.5m
|
$10.2m
|
$14.4m
|
$9.0m
|
$8.7m
|
$18.7m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
($4.0m)
|
$1.8m
|
$658k
|
$2.8m
|
$6.4m
|
$10.0m
|
$15.7m
|
$7.1m
|
$6.8m
|
$14.6m
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income before income taxes
|
|
($4.0m)
|
$1.8m
|
$718k
|
$2.9m
|
$6.5m
|
$10.2m
|
$14.4m
|
$9.0m
|
$8.7m
|
$18.7m
|
|
Net Income (Loss) Attributable to Parent
|
|
($4.0m)
|
$1.8m
|
$658k
|
$2.8m
|
$6.4m
|
$10.0m
|
$15.7m
|
$7.1m
|
$6.8m
|
$14.6m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
($4.0m)
|
$1.8m
|
$658k
|
$2.8m
|
$6.4m
|
$10.0m
|
$15.7m
|
$7.1m
|
$0
|
$1
|
|
Earnings Per Share, Basic
|
|
($0.30)
|
$0.07
|
$0.02
|
$0.10
|
$0.24
|
$0.37
|
$0.58
|
$0.27
|
$0.26
|
$0.56
|
|
Earnings Per Share, Diluted
|
|
($0.30)
|
$0.07
|
$0.02
|
$0.10
|
$0.24
|
$0.37
|
$0.58
|
$0.27
|
$0.26
|
$0.56
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
13.2m
|
26.9m
|
26.9m
|
26.9m
|
26.9m
|
26.9m
|
26.9m
|
26.8m
|
26.2m
|
26.0m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
13.2m
|
27.4m
|
27.0m
|
26.9m
|
26.9m
|
26.9m
|
26.9m
|
26.8m
|
26.2m
|
26.0m
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, General and Administrative Expense
|
|
$10.3m
|
$9.0m
|
$8.7m
|
$12.5m
|
$15.6m
|
$20.8m
|
$29.4m
|
$31.5m
|
$34.6m
|
$33.9m
|
|
Other Nonoperating Income (Expense)
|
|
$4k
|
$85k
|
—
|
($50k)
|
$307k
|
($299k)
|
$919k
|
$728k
|
—
|
—
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
$1.1m
|
$1.3m
|
—
|
—
|
—
|
—
|
—
|
|
Interest Expense
|
|
$365k
|
$199k
|
$150k
|
$415k
|
$620k
|
$704k
|
$484k
|
$463k
|
($447k)
|
($407k)
|
|
Interest Expense (non-operating)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$447k
|
$407k
|
|
Current Income Tax Expense (Benefit)
|
|
$48k
|
$1k
|
$61k
|
$95k
|
$90k
|
$113k
|
$179k
|
$340k
|
$2.1m
|
$3.9m
|
|
Income tax expense
|
|
$48k
|
$1k
|
$61k
|
$95k
|
$90k
|
$113k
|
($1.3m)
|
$1.9m
|
($2.0m)
|
($4.1m)
|
|
Nonoperating Income (Expense)
|
|
($360k)
|
($115k)
|
$67k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income Tax Expense (Benefit)
|
|
$48k
|
$1k
|
$61k
|
$95k
|
$90k
|
$113k
|
($1.3m)
|
$1.9m
|
$2.0m
|
$4.1m
|