| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 177.93 | 144.16 | 124.93 | 102.15 | 142.92 | 92.06 | 92.04 |
| Depreciation & Amort ($Mil): | 11.12 | 11.12 | 10.82 | 13.54 | 12.36 | 16.17 | 11.54 |
| Operating Income ($Mil): | 21.39 | 9.77 | 13.25 | 5.76 | 2.55 | 2.28 | -4.21 |
| Net Income ($Mil): | 21.79 | -1.28 | -21.69 | -11.46 | -18.54 | -17.83 | -17.83 |
| Earnings Per Share ($): | 0.49 | -0.03 | -0.55 | -0.30 | -0.55 | -0.45 | -0.61 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 104.73 | 62.54 | 61.24 | 65.62 | 59.44 | 50.22 | 59.93 |
| Current Liabilities ($Mil): | 43.50 | 27.50 | 35.86 | 38.16 | 39.24 | 21.68 | 28.24 |
| Long Term Debt ($Mil): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Shares Outstanding (000): | 42760 | 42100 | 39790 | 39340 | 29450 | 29450 | 29450 |
| Common Equity ($Mil): | 71.40 | 43.96 | 35.10 | 49.06 | 59.50 | 36.85 | 47.63 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 12.25 | -0.89 | -17.36 | -11.22 | -12.97 | -14.64 | -19.37 |
| Return on Equity (%): | 24.03 | -2.91 | -61.79 | -23.36 | -31.16 | -36.58 | -37.43 |
| Return on Assets (%): | 14 | -1.56 | -25.92 | -12.65 | -18.11 | -20.65 | -21.90 |
| P/E Ratio: | 24 | -134.67 | -4.65 | -8.47 | -9.25 | -6.76 | 0.00 |
| Price/Book: | 5 | 3.87 | 2.90 | 2.04 | 2.52 | 2.43 | 0.00 |
| Debt Equity: | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Coverage: | 15.35 | 0.43 | 1.62 | -2.68 | -4.81 | -11.48 | -19.03 |
| Book Value ($): | 1.67 | 1.04 | 0.88 | 1.25 | 2.02 | 1.25 | 1.62 |
| Price/Sales: | 1.40 | 1.90 | 0.82 | 0.98 | 1.05 | 0.97 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| VERISIGN INC. | -52.60 | 21.59 | |
| F5 NETWORKS INC | -6.70 | 24.90 | |
| ART TECHNOLOGY | -55.80 | 1.92 | |
| ARIBA INC. | -42.80 | 8.05 | |
| DIGITAL RIVER I | -53.80 | 21.13 |
