Statements of Operations
(Unaudited) 12 months ended
March 31,
2008 2007
------------ ------------
Revenues
Water and related $ 8,297,186 $ 8,104,710
Rentals 12,000 12,000
Pool and other 148,226 131,597
------------ ------------
Total revenues 8,457,412 8,248,307
------------ ------------
Cost of goods sold 1,860,315 1,732,078
------------ ------------
Gross profit 6,597,097 6,516,229
------------ ------------
Operating expenses
Salaries and related expenses 3,586,933 3,152,611
Administrative and general 1,801,118 1,579,282
Delivery 848,769 799,130
Advertising and promotions 286,810 202,392
Depreciation and amortization 411,035 446,537
------------ ------------
Total operating expenses 6,934,665 6,179,952
------------ ------------
(Loss) income from operations (337,568) 336,277
------------ ------------
Other income (expense)
Other income - 92,300
Gain on the sale of property 178,722 -
Interest income 56,039 42,626
Interest expense (342,629) (297,599)
------------ ------------
Total other expense (107,868) (162,673)
------------ ------------
(Loss) income before income taxes (445,436) 173,604
Income tax (expense) benefit
Current - (138,990)
Deferred 134,128 52,970
------------ ------------
Total income tax benefit (expense) 134,128 (86,020)
------------ ------------
Net (loss) income available to common
shareholders $ (311,308) $ 87,584
============ ============
Basic weighted average common shares
outstanding 6,274,028 6,012,178
============ ============
Basic (loss) income per common share $ (0.05) $ 0.01
============ ============
Diluted weighted average common shares
outstanding 6,274,028 6,361,934
============ ============
Diluted (loss) earnings per share $ (0.05) $ 0.01
============ ============
Balance Sheet
March 31, March 31,
2008 2007
------------ ------------
ASSETS
Current Assets
Cash $ 389,440 $ 607,759
Accounts receivable - trade, net 893,660 842,681
Inventories 437,171 196,447
Prepaid expenses and other 107,144 74,481
Deferred tax asset 29,648 29,648
------------ ------------
Total current assets 1,857,063 1,751,016
Non-current assets
Property, plant and equipment, net 4,177,350 4,258,225
Notes receivable, related party 318,138 590,450
Water rights, net 432,871 74,600
Deposits 135,785 109,004
Other, net 184,302 125,811
------------ ------------
Total non-current assets 5,248,446 5,158,090
------------ ------------
Total assets $ 7,105,509 $ 6,909,105
============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable $ 417,929 $ 254,059
Accrued expenses 318,352 243,218
Customer deposits 80,530 93,584
Income taxes payable - 100,366
Current portion of long-term debt 56,748 84,793
------------ ------------
Total current liabilities 873,559 776,020
Non-current liabilities
Long-term debt, less current portion 4,403,789 3,944,333
Deferred tax liability 75,480 96,638
Deferred gain on the sale of real estate 178,822 357,544
------------ ------------
Total non-current liabilities 4,658,091 4,398,515
------------ ------------
Total liabilities 5,531,650 5,174,535
------------ ------------
Stockholders' equity
Preferred stock - -
Common stock 6,426 3,015
Additional paid-in capital 1,634,159 1,486,973
Retained earnings (deficit) (66,726) 244,582
------------ ------------
Total stockholders' equity 1,573,859 1,734,570
------------ ------------
Total liabilities and stockholders'
equity $ 7,105,509 $ 6,909,105
============ ============
Contact Information: Contacts: Doug Larson Chief Executive Officer Eldorado Artesian Springs, Inc. 303-499-1316 Jay Pfeiffer Pfeiffer High Investor Relations, Inc. 303-393-7044