| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 53.58 | 48.65 | 36.71 | 0.98 | 0.02 | 0.07 | 5.16 |
| Depreciation & Amort ($Mil): | 8.78 | 8.78 | 5.52 | 0.77 | 0.42 | 0.95 | 4.91 |
| Operating Income ($Mil): | -31.39 | -38.42 | -26.35 | -24.38 | -9.62 | -9.03 | -7.92 |
| Net Income ($Mil): | -193.94 | -204.67 | -51.52 | -23.31 | -10.55 | -23.45 | -23.45 |
| Earnings Per Share ($): | -2.35 | -2.49 | -0.66 | -0.35 | -0.18 | -0.18 | -1.14 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 23.48 | 61.28 | 93.89 | 29.75 | 80.67 | 25.04 | 4.95 |
| Current Liabilities ($Mil): | 13.77 | 15.70 | 14.74 | 9.84 | 7.07 | 3.85 | 7.50 |
| Long Term Debt ($Mil): | 97.68 | 97.97 | 0.00 | 0.00 | 0.03 | 0.00 | 0.09 |
| Shares Outstanding (000): | 84620 | 84220 | 82030 | 67530 | 60450 | 52090 | 38360 |
| Common Equity ($Mil): | 17.41 | 46.69 | 224.98 | 93.64 | 94.26 | 31.09 | 1.73 |
| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | -361.96 | -420.70 | -140.34 | -2378.57 | -52750.00 | 2800.00 | -454.46 |
| Return on Equity (%): | -280.17 | -438.36 | -22.90 | -24.89 | -11.19 | 6.30 | -1355.49 |
| Return on Assets (%): | -98 | -116.42 | -20.42 | -20.42 | -9.39 | 5.60 | -148.61 |
| P/E Ratio: | 0 | -2.29 | -22.32 | -41.26 | -50.89 | -23.33 | 0.00 |
| Price/Book: | 10 | 10.28 | 5.37 | 10.41 | 5.87 | 7.04 | 0.00 |
| Debt Equity: | 5.61 | 2.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 |
| Interest Coverage: | 0.00 | -58.67 | 0.00 | 0.00 | 0.00 | -12.47 | -4.00 |
| Book Value ($): | 0.21 | 0.55 | 2.74 | 1.39 | 1.56 | 0.60 | 0.05 |
| Price/Sales: | 3.13 | 2.45 | 32.91 | 995.03 | 27686.10 | 3125.40 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| VALERO ENERGY C | -54.10 | 33.66 | |
| TESORO CORP | -71.30 | 16.52 | |
| SUNOCO INC | -45.40 | 39.79 | |
| FRONTIER OIL CP | -61.20 | 17.48 | |
| WESTERN REFININ | -85.80 | 8.08 |
