| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Total Revenues ($Mil): | 170.02 | 151.46 | 114.81 | 88.60 | 72.02 | 60.41 | 55.14 |
| Depreciation & Amort ($Mil): | 7.06 | 7.06 | 5.37 | 4.42 | 5.05 | 5.03 | 5.83 |
| Operating Income ($Mil): | -2.68 | 7.60 | 2.79 | 2.83 | -5.12 | -9.05 | -14.42 |
| Net Income ($Mil): | 19.60 | 33.12 | 4.13 | 3.42 | -5.02 | -14.56 | -14.56 |
| Earnings Per Share ($): | 0.72 | 1.24 | 0.15 | 0.13 | -0.23 | -0.49 | -0.90 |
| Dividends ($): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Current Assets ($Mil): | 75.46 | 82.55 | 65.83 | 55.80 | 38.58 | 25.78 | 20.62 |
| Current Liabilities ($Mil): | 70.14 | 60.76 | 51.66 | 40.56 | 34.90 | 31.02 | 30.36 |
| Long Term Debt ($Mil): | 0.79 | 0.32 | 0.19 | 0.86 | 0.27 | 0.00 | 0.84 |
| Shares Outstanding (000): | 24700 | 24700 | 24070 | 23360 | 22420 | 20510 | 16480 |
| Common Equity ($Mil): | 52.64 | 60.97 | 31.02 | 23.54 | 13.52 | 1.66 | -7.36 |
| Sep 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|
| Profit Margin (%): | 11.53 | 21.87 | 3.60 | 3.86 | -6.97 | -15.16 | -26.41 |
| Return on Equity (%): | 6.37 | 54.32 | 13.31 | 14.53 | -37.13 | -551.81 | 197.83 |
| Return on Assets (%): | 3 | 24.51 | 4.42 | 4.92 | -9.55 | -25.58 | -46.76 |
| P/E Ratio: | 118 | 23.72 | 152.07 | 123.62 | -51.74 | -12.49 | 0.00 |
| Price/Book: | 7 | 11.91 | 17.70 | 15.95 | 19.73 | 75.62 | 0.00 |
| Debt Equity: | 0.02 | 0.01 | 0.01 | 0.04 | 0.02 | 0.00 | -0.11 |
| Interest Coverage: | 0.00 | 64.76 | 22.74 | 16.55 | -26.89 | -40.64 | -51.00 |
| Book Value ($): | 2.13 | 2.47 | 1.29 | 1.01 | 0.60 | 0.08 | -0.45 |
| Price/Sales: | 5.07 | 0.20 | 4.78 | 4.24 | 3.70 | 2.08 | 0.00 |
| Dividend Payout (%): | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |

| MICROSOFT CORPO | -42.50 | 20.22 | |
| ORACLE CORPORAT | -27.60 | 16.09 | |
| SYMANTEC CORPOR | -42.80 | 12.03 | |
| ADOBE SYSTEMS I | -52.60 | 23.16 | |
| CA INC | -37.20 | 16.84 |
