| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 216.96 | 174.41 | 224.17 | 130.79 | 125.42 | 67.93 | 38.27 |
| Depreciation & Amort ($Mil): | 22.29 | 22.29 | 23.18 | 15.18 | 14.29 | 9.54 | 5.95 |
| Operating Income ($Mil): | 44.51 | 44.07 | 92.96 | 41.93 | 39.15 | 34.57 | 19.34 |
| Net Income ($Mil): | 12.36 | 6.92 | 35.13 | 10.94 | 9.73 | 8.23 | 8.23 |
| Earnings Per Share ($): | 0.32 | 0.21 | 1.05 | 0.37 | 0.35 | 0.32 | 0.36 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 65.29 | 54.79 | 43.26 | 56.59 | 39.03 | 46.66 | 66.43 |
| Current Liabilities ($Mil): | 28.60 | 23.39 | 89.12 | 45.60 | 16.06 | 7.63 | 3.34 |
| Long Term Debt ($Mil): | 55.79 | 58.26 | 83.87 | 145.90 | 0.00 | 3.06 | 0.06 |
| Shares Outstanding (000): | 35510 | 30300 | 29210 | 27010 | 26820 | 26670 | 21780 |
| Common Equity ($Mil): | 296.95 | 283.68 | 184.17 | 176.54 | 139.83 | 129.25 | 102.37 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 5.70 | 3.97 | 15.67 | 8.36 | 7.76 | 12.81 | 21.51 |
| Return on Equity (%): | 6.13 | 2.44 | 19.07 | 6.20 | 6.96 | 6.73 | 8.04 |
| Return on Assets (%): | 4 | 1.76 | 9.19 | 2.77 | 4.05 | 6.13 | 7.62 |
| P/E Ratio: | 33 | 75.81 | 10.86 | 30.19 | 30.14 | 37.41 | 0.00 |
| Price/Book: | 2 | 1.70 | 1.81 | 1.71 | 2.02 | 2.47 | 0.00 |
| Debt Equity: | 0.19 | 0.21 | 0.46 | 0.83 | 0.00 | 0.02 | 0.00 |
| Interest Coverage: | 17.70 | 1.92 | 5.31 | 3.68 | 3.44 | 124.45 | 102.85 |
| Book Value ($): | 8.36 | 9.36 | 6.31 | 6.54 | 5.21 | 4.85 | 4.70 |
| Price/Sales: | 2.50 | 2.40 | 1.49 | 2.31 | 2.26 | 4.70 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| MICROSOFT CP | -45.10 | 20.06 | |
| ORACLE CORP | -24.80 | 16.90 | |
| SYMANTEC CP | -42.20 | 12.21 | |
| ADOBE SYSTEMS I | -56.10 | 22.34 | |
| CADENCE DESIGN | -72.40 | 3.93 |
