| Mar 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 47.16 | 39.83 | 39.03 | 33.51 | 27.45 | 20.10 | 18.56 |
| Depreciation & Amort ($Mil): | 1.01 | 1.01 | 0.25 | 0.22 | 0.19 | 0.17 | 0.21 |
| Operating Income ($Mil): | -14.11 | -11.30 | 2.07 | 0.58 | 1.16 | 0.36 | -1.05 |
| Net Income ($Mil): | -18.30 | -11.62 | 4.57 | 1.28 | 1.33 | -1.18 | -1.18 |
| Earnings Per Share ($): | -0.70 | -0.45 | 0.19 | 0.06 | 0.06 | 0.02 | N/C |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Mar 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 37.16 | 38.83 | 45.14 | 9.71 | 7.11 | 4.10 | 3.27 |
| Current Liabilities ($Mil): | 8.96 | 7.35 | 5.66 | 4.01 | 3.33 | 2.15 | 1.98 |
| Long Term Debt ($Mil): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Shares Outstanding (000): | 26270 | 26170 | 25420 | 21590 | 20750 | 20590 | 0 |
| Common Equity ($Mil): | 30.37 | 33.79 | 42.26 | 6.34 | 4.34 | 2.39 | 1.80 |
| Mar 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | -38.80 | -29.17 | 11.71 | 3.82 | 4.85 | 1.59 | -6.36 |
| Return on Equity (%): | -37.91 | -34.39 | 10.81 | 20.19 | 30.65 | 13.39 | -65.56 |
| Return on Assets (%): | -30 | -27.92 | 9.53 | 12.25 | 16.94 | 6.87 | -28.78 |
| P/E Ratio: | 0 | -31.47 | 44.79 | 89.17 | 52.00 | 42.50 | 0.00 |
| Price/Book: | 2 | 10.97 | 5.12 | 18.22 | 14.92 | 7.32 | 0.00 |
| Debt Equity: | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Coverage: | 0.00 | 0.00 | 0.00 | 67.50 | 0.00 | 0.00 | -22.60 |
| Book Value ($): | 1.16 | 1.29 | 1.66 | 0.29 | 0.21 | 0.12 | 0.00 |
| Price/Sales: | 3.57 | 1.01 | 5.54 | 3.45 | 2.36 | 0.87 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| COCA COLA CO TH | -8.40 | 51.71 | |
| PEPSICO INC | +1.20 | 68.39 | |
| HANSEN NATURAL | -47.30 | 25.05 | |
| COCA COLA ENTRP | -34.10 | 16.79 | |
| PEPSI BOTTLING | -14.80 | 30.19 |
