| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | ||
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 337.83 | 265.33 | 220.81 | 174.53 | 118.29 | 74.74 | |
| Depreciation & Amort ($Mil): | 7.22 | 7.22 | 5.83 | 7.19 | 3.83 | 3.55 | 0.00 |
| Operating Income ($Mil): | 40.28 | 19.52 | 20.17 | 5.87 | 1.77 | -0.48 | |
| Net Income ($Mil): | 15.31 | 5.88 | 6.91 | -10.68 | -14.24 | ||
| Earnings Per Share ($): | 0.98 | 0.38 | 0.46 | -0.80 | -1.54 | -0.82 | |
| Dividends ($): | 0.00 | 0.00 | 0.00 | N/C | N/C | N/C |
| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | ||
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 208.63 | 155.11 | 120.00 | 105.86 | 43.97 | 44.12 | 40.70 |
| Current Liabilities ($Mil): | 117.47 | 84.54 | 63.75 | 68.26 | 28.84 | 21.99 | 19.84 |
| Long Term Debt ($Mil): | 7.69 | 9.44 | 5.84 | 7.68 | 19.40 | 17.61 | 4.00 |
| Shares Outstanding (000): | 15560 | 15510 | 15130 | 14450 | 9310 | 8500 | 7070 |
| Common Equity ($Mil): | 157.94 | 135.05 | 110.77 | 88.28 | 46.46 | 57.12 | 65.78 |
| Jun 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | ||
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 4.53 | 2.22 | 3.13 | -6.12 | -12.04 | -9.23 | 0.00 |
| Return on Equity (%): | 13.49 | 4.35 | 6.24 | -12.10 | -30.65 | -12.08 | 0.00 |
| Return on Assets (%): | 7 | 2.38 | 3.48 | -6.04 | -14.25 | -6.82 | 0.00 |
| P/E Ratio: | 26 | 47.63 | 33.04 | -13.85 | -5.25 | -6.28 | 0.00 |
| Price/Book: | 3 | 2.08 | 2.08 | 1.81 | 1.62 | 0.77 | 0.00 |
| Debt Equity: | 0.05 | 0.07 | 0.05 | 0.09 | 0.42 | 0.31 | 0.06 |
| Interest Coverage: | 50.40 | 12.80 | 15.41 | 5.26 | -1.15 | -0.12 | 0.00 |
| Book Value ($): | 10.15 | 8.71 | 7.32 | 6.11 | 4.99 | 6.72 | 9.30 |
| Price/Sales: | 1.04 | 1.45 | 1.04 | 0.92 | 0.64 | 0.59 | NaN |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| JOHNSON CONTROL | -43.70 | 24.08 | |
| OSHKOSH CP | -84.00 | 8.56 | |
| GENTEX CP | -32.90 | 12.11 | |
| BORG WARNER INC | -54.80 | 25.82 | |
| MAGNA INTL CL A | -58.10 | 40.00 |
