com for more investment spreadsheets and idea screen results
Ticker 1 SODI Ticker 2 FORD
Numbers from 2009/08 (go to SEC for accurate numbers) Numbers from 2009/09 (go to SEC for accurate numbers) (Numbers From ADVFN) (Numbers From ADVFN) BV Net Net BV Net Net Figures in Millions except per share values BV User Input Multiplier Value Figures in Millions except per share values BV User Input Multiplier Value Cash & Equivalents $ 0.10 100% $ 5.40 Cash & Equivalents $ 20.10 100% $ 20.10 Marketable Securities $ 5.30 Marketable Securities $ - Accounts Receivable $ 0.90 Accounts Receivable $ 3.30 Other Receivable $ - 75% Other Receivable $ - 75% Receivables $ 0.90 $ 0.68 Receivables $ 3.30 $ 2.48 Inventories: Raw Materials $ 1.10 Inventories: Raw Materials $ - Inventories: Work in Progress $ 1.60 Inventories: Work in Progress $ - Inventories: Purchased Components $ - Inventories: Purchased Components $ - 50% 50% Inventories: Finished Goods $ - Inventories: Finished Goods $ - Inventories: Other $ - Inventories: Other $ 0.70 Inventories -- Total $ 2.70 $ 1.35 Inventories -- Total $ 0.70 $ 0.35 Total Liabilities $ 2.00 $ 2.00 Total Liabilities $ 2.00 $ 2.00 Shares Outstanding #VALUE! 2.26 2.26 Shares Outstanding 7.93 7.93
Total Per Share Total Per Share
Net Net Working Capital $ 5.43 $ 2.40 Net Net Working Capital $ 20.93 $ 2.64 Current Market Cap/Share #VALUE! $ 2.20 Current Market Cap/Share $ 16.02 $ 2.02 Discount to Liquidation Price 8% Discount to Liquidation Price 23%
Ticker 3 NCTY Ticker 4 INSM
Numbers from 2009/09 (go to SEC for accurate numbers) Numbers from 2009/09 (go to SEC for accurate numbers) (Numbers From ADVFN) (Numbers From ADVFN) BV Net Net BV Net Net Figures in Millions except per share values BV User Input Multiplier Value Figures in Millions except per share values BV User Input Multiplier Value Cash & Equivalents $ 259.40 100% $ 259.40 Cash & Equivalents $ 26.80 $ 121.98 100% $ 121.98 Marketable Securities $ - Marketable Securities $ 95.10 Accounts Receivable $ 0.10 Accounts Receivable $ 0.30 $ 0.32 Other Receivable $ 0.20 75% Other Receivable $ - 75% Receivables $ 0.30 $ 0.23 Receivables $ 0.30 $ 0.32 $ 0.24 Inventories: Raw Materials $ - Inventories: Raw Materials $ - Inventories: Work in Progress $ - Inventories: Work in Progress $ - Inventories: Purchased Components $ - Inventories: Purchased Components $ - 50% 50% Inventories: Finished Goods $ - Inventories: Finished Goods $ - Inventories: Other $ - Inventories: Other $ - Inventories -- Total $ - $ - Inventories -- Total $ - $ - Total Liabilities $ 45.80 $ 45.80 Total Liabilities $ 3.60 $ 3.58 $ 3.58 Shares Outstanding 25.11 25.11 Shares Outstanding 130.21 129.44 129.44
Total Per Share Total Per Share
Net Net Working Capital $ 213.83 $ 8.52 Net Net Working Capital $ 118.64 $ 0.92 Current Market Cap/Share $ 180.30 $ 7.18 Current Market Cap/Share $ 96.61 $ 0.74 Discount to Liquidation Price 16% Discount to Liquidation Price 19%
Ticker 5 SIG Ticker 6 HLYS
Numbers from 2009/10 (go to SEC for accurate numbers) Numbers from 2009/09 (go to SEC for accurate numbers) (Numbers From ADVFN) (Numbers From ADVFN) BV Net Net BV Net Net Figures in Millions except per share values BV User Input Multiplier Value Figures in Millions except per share values BV User Input Multiplier Value Cash & Equivalents $ 139.60 100% $ 139.60 Cash & Equivalents $ 68.40 100% $ 68.40 Marketable Securities $ - Marketable Securities $ - Accounts Receivable $ 730.30 Accounts Receivable $ 4.10 Other Receivable $ 23.90 75% Other Receivable $ - 75% Receivables $ 754.20 $ 565.65 Receivables $ 4.10 $ 3.08 Inventories: Raw Materials $ - Inventories: Raw Materials $ - Inventories: Work in Progress $ - Inventories: Work in Progress $ - Inventories: Purchased Components $ - Inventories: Purchased Components $ - 50% 50% Inventories: Finished Goods $ - Inventories: Finished Goods $ - Inventories: Other $ 1,306.00 Inventories: Other $ 9.80 Inventories -- Total $ 1,306.00 $ 653.00 Inventories -- Total $ 9.80 $ 4.90 Total Liabilities $ 1,070.20 $ 1,070.20 Total Liabilities $ 11.30 $ 11.30 Shares Outstanding 8.54 8.54 Shares Outstanding 27.57 27.57
Total Per Share Total Per Share
Net Net Working Capital $ 288.05 $ 33.73 Net Net Working Capital $ 65.08 $ 2.36 Current Market Cap/Share $ 217.00 $ 25.41 Current Market Cap/Share $ 56.56 $ 2.05 Discount to Liquidation Price 25% Discount to Liquidation Price 13%
Ticker 7 TSRI Ticker 8 AMGY
Numbers from 2009/08 (go to SEC for accurate numbers) Numbers from 2009/09 (go to SEC for accurate numbers) (Numbers From ADVFN) (Numbers From ADVFN) BV Net Net BV Net Net Figures in Millions except per share values BV User Input Multiplier Value Figures in Millions except per share values BV User Input Multiplier Value Cash & Equivalents $ 3.90 100% $ 8.40 Cash & Equivalents $ 7.00 100% $ 7.10 Marketable Securities $ 4.50 Marketable Securities $ 0.10 Accounts Receivable $ 6.80 Accounts Receivable $ 0.40 Other Receivable $ - 75% Other Receivable $ - 75% Receivables $ 6.80 $ 5.10 Receivables $ 0.40 $ 0.30 Inventories: Raw Materials $ - Inventories: Raw Materials $ 1.40 Inventories: Work in Progress $ - Inventories: Work in Progress $ 0.50 Inventories: Purchased Components $ - 50% Inventories: Purchased Components $ - 50% Inventories: Finished Goods $ - Inventories: Finished Goods $ 0.20 Inventories: Other $ - Inventories: Other $ - Inventories -- Total $ - $ - Inventories -- Total $ 2.10 $ 1.05 Total Liabilities $ 3.10 $ 3.10 Total Liabilities $ 2.00 $ 2.00 Shares Outstanding 4.05 4.05 Shares Outstanding #VALUE! 10.72 10.72
Total Per Share Total Per Share
Net Net Working Capital $ 10.40 $ 2.57 Net Net Working Capital $ 6.45 $ 0.60 Current Market Cap/Share $ 9.52 $ 2.35 Current Market Cap/Share #VALUE! $ 0.50 Discount to Liquidation Price 8% Discount to Liquidation Price 17%