Visit http://www.oldschoolvalue.

com for more investment spreadsheets and idea screen results

Ticker 1 CRC Ticker 2 FINL

Numbers from 2009/06 (go to SEC for accurate numbers) Numbers from 2009/08 (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 $ 3.10 $ 3.10 Cash & Equivalents $ 142.90 $ 142.90
100% 100%
Marketable Securities $ - Marketable Securities $ -
Accounts Receivable $ 8.30 Accounts Receivable $ -
Other Receivable $ - 75% Other Receivable $ - 75%
Receivables $ 8.30 $ 6.23 Receivables $ - $ -
Inventories: Raw Materials $ 4.40 Inventories: Raw Materials $ -
Inventories: Work in Progress $ 0.60 Inventories: Work in Progress $ -
Inventories: Purchased Components $ - Inventories: Purchased Components $ -
50% 50%
Inventories: Finished Goods $ 10.20 Inventories: Finished Goods $ -
Inventories: Other $ - Inventories: Other $ 221.40
Inventories -- Total $ 15.20 $ 7.60 Inventories -- Total $ 221.40 $ 110.70
Total Liabilities $ 9.70 $ 9.70 Total Liabilities $ 155.50 $ 155.50
Shares Outstanding 6.13 6.13 Shares Outstanding 54.56 54.56

Total Per Share Total Per Share

Net Net Working Capital $ 7.23 $ 1.18 Net Net Working Capital $ 98.10 $ 1.80
Current Market Cap/Share $ 9.69 $ 1.58 Current Market Cap/Share $ 533.05 $ 9.77
Discount to Liquidation Price 0% Discount to Liquidation Price 0%

Ticker 3 ADPT Ticker 4 VOXX

Numbers from 2009/06 (go to SEC for accurate numbers) Numbers from 2009/05 (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 $ 101.80 $ 382.70 Cash & Equivalents $ 62.30 $ 62.30
100% 100%
Marketable Securities $ 280.90 Marketable Securities $ -
Accounts Receivable $ 10.80 Accounts Receivable $ 108.10
Other Receivable $ - 75% Other Receivable $ 23.80 75%
Receivables $ 10.80 $ 8.10 Receivables $ 131.90 $ 98.93
Inventories: Raw Materials $ - Inventories: Raw Materials $ -
Inventories: Work in Progress $ 0.20 Inventories: Work in Progress $ -
Inventories: Purchased Components $ - Inventories: Purchased Components $ -
50% 50%
Inventories: Finished Goods $ 3.40 Inventories: Finished Goods $ -
Inventories: Other $ - Inventories: Other $ 118.80
Inventories -- Total $ 3.60 $ 1.80 Inventories -- Total $ 118.80 $ 59.40
Total Liabilities $ 35.40 $ 35.40 Total Liabilities $ 118.30 $ 118.30
Shares Outstanding 119.98 119.98 Shares Outstanding 22.87 22.87

Total Per Share Total Per Share

Net Net Working Capital $ 357.20 $ 2.98 Net Net Working Capital $ 102.33 $ 4.47
Current Market Cap/Share $ 375.54 $ 3.13 Current Market Cap/Share $ 142.68 $ 6.24
Discount to Liquidation Price 0% Discount to Liquidation Price 0%

Ticker 5 RELL Ticker 6 MNOV

Numbers from 2009/05 (go to SEC for accurate numbers) Numbers from 2009/06 (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 $ 43.90 $ 43.90 Cash & Equivalents $ 28.70 $ 50.00
100% 100%
Marketable Securities $ - Marketable Securities $ 21.30
Accounts Receivable $ 92.40 Accounts Receivable $ -
Other Receivable $ - 75% Other Receivable $ - 75%
Receivables $ 92.40 $ 69.30 Receivables $ - $ -
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 $ 81.20 Inventories: Other $ -
Inventories -- Total $ 81.20 $ 40.60 Inventories -- Total $ - $ -
Total Liabilities $ 130.10 $ 130.10 Total Liabilities $ 20.10 $ 20.10
Shares Outstanding 17.91 17.91 Shares Outstanding 12.05 12.05

Total Per Share Total Per Share

Net Net Working Capital $ 23.70 $ 1.32 Net Net Working Capital $ 29.90 $ 2.48
Current Market Cap/Share $ 89.18 $ 4.98 Current Market Cap/Share $ 73.01 $ 6.06
Discount to Liquidation Price 0% Discount to Liquidation Price 0%

Ticker 7 ANDS Ticker 8 NUHC

Numbers from 2009/06 (go to SEC for accurate numbers) Numbers from 2009/05 (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 $ 18.00 $ 30.60 Cash & Equivalents $ 6.10 $ 6.10
100% 100%
Marketable Securities $ 12.60 Marketable Securities $ -
Accounts Receivable $ - Accounts Receivable $ 111.60
Other Receivable $ - 75% Other Receivable $ - 75%
Receivables $ - $ - Receivables $ 111.60 $ 83.70
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 $ 95.50
Inventories -- Total $ - $ - Inventories -- Total $ 95.50 $ 47.75
Total Liabilities $ 8.80 $ 8.80 Total Liabilities $ 97.40 $ 97.40
Shares Outstanding 37.31 37.31 Shares Outstanding 18.53 18.53

Total Per Share Total Per Share

Net Net Working Capital $ 21.80 $ 0.58 Net Net Working Capital $ 40.15 $ 2.17
Current Market Cap/Share $ 93.65 $ 2.51 Current Market Cap/Share $ 72.27 $ 3.90
Discount to Liquidation Price 0% Discount to Liquidation Price 0%
 Ticker 9 PMRY Ticker 10 DITC
Numbers from 2009/06 (go to SEC for accurate numbers) Numbers from 2009/07 (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 $ 38.10 $ 39.30 Cash & Equivalents $ 38.30 $ 38.30
100% 100%
Marketable Securities $ 1.20 Marketable Securities $ -
Accounts Receivable $ 69.90 Accounts Receivable $ 3.50
Other Receivable $ 0.40 75% Other Receivable $ - 75%
Receivables $ 70.30 $ 52.73 Receivables $ 3.50 $ 2.63
Inventories: Raw Materials $ - Inventories: Raw Materials $ 0.20
Inventories: Work in Progress $ - Inventories: Work in Progress $ -
Inventories: Purchased Components $ - Inventories: Purchased Components $ -
50% 50%
Inventories: Finished Goods $ - Inventories: Finished Goods $ 9.90
Inventories: Other $ 8.80 Inventories: Other $ -
Inventories -- Total $ 8.80 $ 4.40 Inventories -- Total $ 10.10 $ 5.05
Total Liabilities $ 62.70 $ 62.70 Total Liabilities $ 5.80 $ 5.80
Shares Outstanding 9.32 9.32 Shares Outstanding 26.2 26.2

Total Per Share Total Per Share

Net Net Working Capital $ 33.73 $ 3.62 Net Net Working Capital $ 40.18 $ 1.53
Current Market Cap/Share $ 59.94 $ 6.43 Current Market Cap/Share $ 51.35 $ 1.96
Discount to Liquidation Price 0% Discount to Liquidation Price 0%

Ticker 11 PARL Ticker 12 MSN

Numbers from 2009/06 (go to SEC for accurate numbers) Numbers from 2009/06 (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 $ 2.10 $ 2.10 Cash & Equivalents $ 23.60 $ 23.60
100% 100%
Marketable Securities $ - Marketable Securities $ -
Accounts Receivable $ 22.20 Accounts Receivable $ 26.70
Other Receivable $ 4.50 75% Other Receivable $ 1.50 75%
Receivables $ 26.60 $ 19.95 Receivables $ 28.10 $ 21.08
Inventories: Raw Materials $ 4.50 Inventories: Raw Materials $ -
Inventories: Work in Progress $ - Inventories: Work in Progress $ -
Inventories: Purchased Components $ 25.60 Inventories: Purchased Components $ -
50% 50%
Inventories: Finished Goods $ 47.50 Inventories: Finished Goods $ 22.10
Inventories: Other $ - Inventories: Other $ -
Inventories -- Total $ 77.70 $ 38.85 Inventories -- Total $ 17.90 $ 8.95
Total Liabilities $ 35.20 $ 35.20 Total Liabilities $ 34.30 $ 34.30
Shares Outstanding 20.32 20.32 Shares Outstanding 27.13 27.13

Total Per Share Total Per Share

Net Net Working Capital $ 25.70 $ 1.26 Net Net Working Capital $ 19.33 $ 0.71
Current Market Cap/Share $ 45.12 $ 2.22 Current Market Cap/Share $ 33.91 $ 1.25
Discount to Liquidation Price 0% Discount to Liquidation Price 0%

Ticker 13 FSII Ticker 14 TWMC

Numbers from 2009/05 (go to SEC for accurate numbers) Numbers from 2009/07 (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 $ 5.30 $ 5.30 Cash & Equivalents $ 7.10 $ 7.10
100% 100%
Marketable Securities $ - Marketable Securities $ -
Accounts Receivable $ 10.80 Accounts Receivable $ -
Other Receivable $ 2.50 75% Other Receivable $ - 75%
Receivables $ 13.30 $ 9.98 Receivables $ - $ -
Inventories: Raw Materials $ 12.90 Inventories: Raw Materials $ -
Inventories: Work in Progress $ 9.70 Inventories: Work in Progress $ -
Inventories: Purchased Components $ - Inventories: Purchased Components $ -
50% 50%
Inventories: Finished Goods $ - Inventories: Finished Goods $ -
Inventories: Other $ - Inventories: Other $ 320.40
Inventories -- Total $ 22.70 $ 11.35 Inventories -- Total $ 320.40 $ 160.20
Total Liabilities $ 16.20 $ 16.20 Total Liabilities $ 197.20 $ 197.20
Shares Outstanding 31.16 31.16 Shares Outstanding 31.4 31.4

Total Per Share Total Per Share

Net Net Working Capital $ 10.43 $ 0.33 Net Net Working Capital $ (29.90) $ (0.95)
Current Market Cap/Share $ 32.41 $ 1.04 Current Market Cap/Share $ 30.45 $ 0.97
Discount to Liquidation Price 0% Discount to Liquidation Price 0%

Ticker 15 LDIS Ticker 16 TBAC

Numbers from 2009/06 (go to SEC for accurate numbers) Numbers from 2009/06 (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 $ 25.10 $ 28.70 Cash & Equivalents $ 3.70 $ 3.70
100% 100%
Marketable Securities $ 3.60 Marketable Securities $ -
Accounts Receivable $ 2.50 Accounts Receivable $ 19.60
Other Receivable $ 3.60 75% Other Receivable $ - 75%
Receivables $ 6.20 $ 4.65 Receivables $ 19.60 $ 14.70
Inventories: Raw Materials $ - Inventories: Raw Materials $ 1.50
Inventories: Work in Progress $ 0.10 Inventories: Work in Progress $ 0.10
Inventories: Purchased Components $ - Inventories: Purchased Components $ -
50% 50%
Inventories: Finished Goods $ 0.10 Inventories: Finished Goods $ 21.50
Inventories: Other $ - Inventories: Other $ -
Inventories -- Total $ 0.20 $ 0.10 Inventories -- Total $ 23.00 $ 11.50
Total Liabilities $ 4.20 $ 4.20 Total Liabilities $ 20.30 $ 20.30
Shares Outstanding 30.06 30.06 Shares Outstanding 7.06 7.06

Total Per Share Total Per Share

Net Net Working Capital $ 29.25 $ 0.97 Net Net Working Capital $ 9.60 $ 1.36
Current Market Cap/Share $ 30.66 $ 1.02 Current Market Cap/Share $ 24.00 $ 3.40
Discount to Liquidation Price 0% Discount to Liquidation Price 0%
 Ticker 17 CSII Ticker 18 CTHR
Numbers from 2008/12 (go to SEC for accurate numbers) Numbers from 2009/06 (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 $ 33.70 $ 45.50 Cash & Equivalents $ 7.00 $ 7.00
100% 100%
Marketable Securities $ 11.80 Marketable Securities $ -
Accounts Receivable $ - Accounts Receivable $ 0.40
Other Receivable $ - 75% Other Receivable $ - 75%
Receivables $ - $ - Receivables $ 0.40 $ 0.30
Inventories: Raw Materials $ - Inventories: Raw Materials $ 6.80
Inventories: Work in Progress $ - Inventories: Work in Progress $ 1.90
Inventories: Purchased Components $ - Inventories: Purchased Components $ -
50% 50%
Inventories: Finished Goods $ - Inventories: Finished Goods $ 33.40
Inventories: Other $ - Inventories: Other $ 0.90
Inventories -- Total $ - $ - Inventories -- Total $ 3.50 $ 1.75
Total Liabilities $ 4.70 $ 4.70 Total Liabilities $ 4.20 $ 4.20
Shares Outstanding 14.01 14.01 Shares Outstanding 18.93 18.93

Total Per Share Total Per Share

Net Net Working Capital $ 40.80 $ 2.91 Net Net Working Capital $ 4.85 $ 0.26
Current Market Cap/Share $ 93.00 $ 6.64 Current Market Cap/Share $ 9.27 $ 0.49
Discount to Liquidation Price 0% Discount to Liquidation Price 0%

Ticker 19 HDL Ticker 20 ICCC

Numbers from 2008/01 (go to SEC for accurate numbers) Numbers from 2009/06 (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 $ 32.40 $ 32.40 Cash & Equivalents $ 1.10 $ 4.80
100% 100%
Marketable Securities $ - Marketable Securities $ 3.70
Accounts Receivable $ 175.40 Accounts Receivable $ 0.50
Other Receivable $ - 75% Other Receivable $ 0.40 75%
Receivables $ 175.40 $ 131.55 Receivables $ 0.90 $ 0.68
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 $ 116.90 Inventories: Other $ 0.70
Inventories -- Total $ 116.90 $ 58.45 Inventories -- Total $ 0.70 $ 0.35
Total Liabilities $ 275.10 $ 275.10 Total Liabilities $ 0.40 $ 0.40
Shares Outstanding #VALUE! 20.52 20.52 Shares Outstanding 2.97 2.97

Total Per Share Total Per Share

Net Net Working Capital $ (52.70) $ (2.57) Net Net Working Capital $ 5.43 $ 1.83
Current Market Cap/Share #VALUE! Error Current Market Cap/Share $ 9.62 $ 3.24
Discount to Liquidation Price 0% Discount to Liquidation Price 0%