| Sep 2008 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 160.65 | 153.69 | 134.36 | 182.23 | 100.36 | 80.58 | 72.25 |
| Depreciation & Amort ($Mil): | 2.82 | 2.82 | 3.48 | 1.94 | 1.26 | 1.25 | 1.35 |
| Operating Income ($Mil): | 21.71 | 23.73 | -29.66 | 49.01 | 22.62 | 15.53 | 10.40 |
| Net Income ($Mil): | 1.92 | 5.03 | 2.88 | 22.73 | 10.82 | 5.47 | 5.47 |
| Earnings Per Share ($): | -0.06 | 0.24 | 0.16 | 1.08 | 0.51 | 0.31 | 0.27 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 139.15 | 122.33 | 114.06 | 153.94 | 73.76 | 63.38 | 52.65 |
| Current Liabilities ($Mil): | 32.35 | 15.04 | 34.60 | 71.06 | 13.19 | 9.50 | 13.74 |
| Long Term Debt ($Mil): | 0.01 | 0.54 | 1.53 | 0.00 | 0.00 | 0.00 | 0.10 |
| Shares Outstanding (000): | 20680 | 20280 | 18430 | 17900 | 18260 | 15970 | 20060 |
| Common Equity ($Mil): | 114.40 | 115.56 | 108.75 | 93.71 | 73.38 | 61.24 | 49.55 |
| Sep 2008 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 1.20 | 3.27 | 2.14 | 12.47 | 10.78 | 7.77 | 7.57 |
| Return on Equity (%): | 1.65 | 4.35 | 2.65 | 24.26 | 14.75 | 10.22 | 11.04 |
| Return on Assets (%): | 1 | 3.84 | 1.99 | 13.59 | 12.26 | 8.64 | 8.49 |
| P/E Ratio: | 0 | 17.00 | 49.94 | 13.24 | 14.41 | 7.13 | 0.00 |
| Price/Book: | 1 | 0.72 | 1.35 | 2.73 | 1.83 | 0.58 | 0.00 |
| Debt Equity: | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Coverage: | 294.50 | 8.35 | -17.54 | 51.70 | 1757.00 | 25.05 | 11.73 |
| Book Value ($): | 5.53 | 5.70 | 5.90 | 5.24 | 4.02 | 3.83 | 2.47 |
| Price/Sales: | 0.64 | 0.39 | 1.10 | 1.40 | 1.34 | 0.44 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| AVON PRODUCTS I | -54.00 | 21.10 | |
| ESTEE LAUDER CO | -46.80 | 27.90 | |
| BARE ESCENTUALS | -77.80 | 4.72 | |
| ALBERTO-CULVER | -22.40 | 21.47 | |
| INTL FLAVORS FR | -40.70 | 30.54 |
