Statements of Operations
(Unaudited) Three months ended
June 30,
2008 2007
----------- -----------
Revenues
Water and related $ 2,175,050 $ 2,118,823
Resort operations 42,288 46,203
----------- -----------
Net revenue 2,217,338 2,165,026
----------- -----------
Cost of goods sold 521,696 446,247
----------- -----------
Gross profit 1,695,642 1,718,779
----------- -----------
Operating expenses
Salaries and related 971,322 899,781
Administrative and general 506,396 429,941
Delivery 238,565 199,971
Advertising and promotions 96,618 70,089
Depreciation and amortization 116,568 104,321
----------- -----------
Total operating expenses 1,929,469 1,704,103
----------- -----------
Operating (loss) income (233,827) 14,676
----------- -----------
Other income (expense)
Interest income 6,743 15,227
Interest expense (89,456) (84,919)
----------- -----------
Total other expense (82,713) (69,692)
----------- -----------
Net loss before provision for income taxes (316,540) (55,016)
Income tax benefit 110,000 6,000
----------- -----------
Net loss $ (206,540) $ (49,016)
=========== ===========
Basic loss per common share $ (0.03) $ (0.01)
=========== ===========
Diluted loss per common share $ (0.03) $ (0.01)
=========== ===========
Basic weighted average common
shares outstanding 6,579,365 6,032,670
=========== ===========
Diluted weighted average common
shares outstanding 6,579,365 6,032,670
=========== ===========
Balance Sheet
June 30, March 31,
2008 2008
----------- -----------
ASSETS
Current Assets
Cash $ 215,232 $ 389,440
Accounts receivable - trade, net 1,006,454 893,660
Inventories 441,989 437,171
Prepaid expenses and other 81,555 107,144
Deferred tax asset 29,648 29,648
----------- -----------
Total current assets 1,774,878 1,857,063
----------- -----------
Non-current assets
Property, plant and equipment - net 4,287,879 4,177,350
Notes receivable - related party 324,093 318,138
Water rights - net 432,871 432,871
Deposits 149,148 135,785
Long-term deferred tax asset - net 145,944 35,944
Other - net 68,120 72,878
----------- -----------
Total non-current assets 5,408,055 5,172,966
----------- -----------
Total assets $ 7,182,933 $ 7,030,029
=========== ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable $ 556,927 $ 417,929
Accrued expenses 254,629 318,352
Customer deposits 83,517 80,530
Line of credit 140,000 -
Current portion of capital lease obligations 41,881 -
Current portion of long-term debt 52,835 56,748
----------- -----------
Total current liabilities 1,129,789 873,559
Non-current liabilities
Capital lease obligations, less current portion 106,900 -
Long-term debt, less current portion 4,393,539 4,403,789
Deferred gain on the sale of real estate 178,822 178,822
----------- -----------
Total non-current liabilities 4,679,261 4,582,611
----------- -----------
Total liabilities 5,809,050 5,456,170
----------- -----------
Stockholders' equity
Preferred stock - -
Common stock 6,696 6,426
Additional paid-in capital 1,640,453 1,634,159
Accumulated deficit (273,266) (66,726)
----------- -----------
Total stockholders' equity 1,373,883 1,573,859
----------- -----------
Total liabilities and stockholders' equity $ 7,182,933 $ 7,030,029
=========== ===========
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