| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 100.30 | 108.10 | 48.66 | 52.24 | 70.89 | 4.34 | 7.99 |
| Depreciation & Amort ($Mil): | 4.06 | 4.06 | 3.85 | 2.79 | 1.05 | 0.26 | 0.53 |
| Operating Income ($Mil): | -19.21 | -17.14 | -16.64 | -28.73 | 9.81 | -13.00 | -5.61 |
| Net Income ($Mil): | -20.15 | -17.23 | -23.40 | -28.15 | 9.67 | -5.58 | -5.58 |
| Earnings Per Share ($): | -0.67 | -0.59 | -0.88 | -1.00 | 0.37 | -3.96 | -0.93 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 43.15 | 66.49 | 46.88 | 61.13 | 34.30 | 11.17 | 5.07 |
| Current Liabilities ($Mil): | 35.08 | 55.14 | 21.20 | 17.38 | 16.90 | 4.20 | 5.54 |
| Long Term Debt ($Mil): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Shares Outstanding (000): | 30390 | 29390 | 28990 | 28580 | 9900 | 6470 | 6350 |
| Common Equity ($Mil): | 28.23 | 32.50 | 45.70 | 64.77 | 33.77 | 7.22 | -0.15 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | -20.09 | -15.94 | -48.09 | -53.89 | 13.64 | -324.65 | -69.84 |
| Return on Equity (%): | -41.30 | -53.02 | -51.20 | -43.46 | 28.63 | -195.15 | 3720.00 |
| Return on Assets (%): | -16 | -19.42 | -32.60 | -32.71 | 19.05 | -123.27 | -103.72 |
| P/E Ratio: | 0 | -24.19 | -13.99 | -15.55 | 53.14 | -5.27 | 0.00 |
| Price/Book: | 4 | 12.90 | 7.81 | 6.86 | 5.76 | 18.71 | 0.00 |
| Debt Equity: | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Coverage: | 0.00 | -22.93 | -53.42 | -111.60 | 999.00 | -11.81 | -24.36 |
| Book Value ($): | 0.93 | 1.11 | 1.58 | 2.27 | 3.41 | 1.12 | -0.02 |
| Price/Sales: | 1.97 | 1.10 | 7.33 | 8.51 | 2.75 | 31.13 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |


| ILL TOOL WORKS | -41.30 | 34.12 | |
| GRAFTECH INTL L | -67.90 | 6.69 | |
| EATON CP | -52.40 | 46.34 | |
| COOPER INDS CL | -60.90 | 24.14 | |
| DOVER CP | -43.10 | 29.83 |
