| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 95.54 | 80.29 | 75.11 | 52.92 | 30.83 | 35.73 | 32.62 |
| Depreciation & Amort ($Mil): | 2.46 | 2.46 | 2.07 | 1.69 | 1.36 | 1.11 | 0.94 |
| Operating Income ($Mil): | 15.25 | 10.73 | 10.73 | 7.18 | 0.24 | 1.00 | 2.70 |
| Net Income ($Mil): | 9.42 | 7.24 | 6.82 | 7.58 | 1.57 | 3.05 | 3.05 |
| Earnings Per Share ($): | 0.39 | 0.29 | 0.28 | 0.33 | 0.08 | 0.05 | 0.14 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 61.85 | 67.86 | 56.22 | 33.03 | 15.66 | 15.01 | 20.95 |
| Current Liabilities ($Mil): | 16.08 | 22.72 | 17.50 | 13.44 | 4.36 | 3.98 | 7.00 |
| Long Term Debt ($Mil): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.80 |
| Shares Outstanding (000): | 23970 | 22400 | 21750 | 20230 | 19520 | 19900 | 19610 |
| Common Equity ($Mil): | 72.97 | 63.23 | 47.65 | 29.13 | 18.95 | 17.31 | 16.80 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 9.86 | 9.02 | 9.08 | 14.32 | 5.09 | 3.13 | 9.35 |
| Return on Equity (%): | 13.87 | 11.45 | 14.31 | 26.02 | 8.28 | 6.47 | 18.15 |
| Return on Assets (%): | 11 | 8.30 | 10.39 | 17.62 | 6.59 | 5.19 | 11.79 |
| P/E Ratio: | 22 | 92.76 | 54.79 | 20.82 | 57.63 | 90.60 | 0.00 |
| Price/Book: | 3 | 9.53 | 7.00 | 4.77 | 4.75 | 5.21 | 0.00 |
| Debt Equity: | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 |
| Interest Coverage: | 114.00 | 622.50 | 0.00 | 0.00 | 0.00 | 57.00 | 23.31 |
| Book Value ($): | 3.04 | 2.82 | 2.19 | 1.44 | 0.97 | 0.87 | 0.86 |
| Price/Sales: | 5.60 | 2.03 | 4.44 | 2.63 | 2.92 | 2.52 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |


| WASTE MGMT INC | -14.50 | 30.03 | |
| ALLIED WASTE IN | -11.70 | 10.36 | |
| REPUBLIC SVCS I | -32.40 | 23.37 | |
| NALCO HOLDING C | -54.90 | 11.99 | |
| ENERGYSOLUTIONS | -71.80 | 3.91 |
