You are on page 1of 1

www.oldschoolvalue.

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%