Visit http://www.oldschoolvalue.

com for more investment spreadsheets and idea screen results

Ticker 1 ATV Ticker 2 ACTS

Numbers from 2008/10 (go to SEC for accurate numbers) Numbers from 2008/12 (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 $ 147.60 $ 167.30 Cash & Equivalents $ - $ 45.40 $ 265.95
100% 100%
Marketable Securities $ 19.70 Marketable Securities $ - $ 220.55
Accounts Receivable $ 27.70 Accounts Receivable $ -
Other Receivable $ - 75% Other Receivable $ - 75%
Receivables $ 27.90 $ 20.93 Receivables $ - $ 3.90 $ 2.93
Inventories: Raw Materials $ 14.20 Inventories: Raw Materials $ -
Inventories: Work in Progress $ - Inventories: Work in Progress $ -
Inventories: Purchased Components $ - Inventories: Purchased Components $ -
50% 50%
Inventories: Finished Goods $ 15.30 Inventories: Finished Goods $ -
Inventories: Other $ - Inventories: Other $ -
Inventories -- Total $ 29.50 $ 14.75 Inventories -- Total $ - $ 8.70 $ 4.35
Total Liabilities $ 88.40 $ 88.40 Total Liabilities $ - $ 16.90 $ 16.90
Shares Outstanding 29.05 29.05 Shares Outstanding 77.99 77.99

Total Per Share Total Per Share

Net Net Working Capital $ 114.58 $ 3.94 Net Net Working Capital $ 256.33 $ 3.29
Current Market Cap/Share $ 101.69 $ 3.50 Current Market Cap/Share $ 154.41 $ 1.98
Discount to Liquidation Price 11% Discount to Liquidation Price 40%

Ticker 3 HILL Ticker 4 FTAR

Numbers from 2008/12 (go to SEC for accurate numbers) Numbers from 2008/12 (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 $ 56.90 $ 56.90 Cash & Equivalents $ 56.60 $ 56.60
100% 100%
Marketable Securities $ - Marketable Securities $ -
Accounts Receivable $ 41.00 Accounts Receivable $ 56.80
Other Receivable $ - 75% Other Receivable $ - 75%
Receivables $ 41.00 $ 30.75 Receivables $ 56.80 $ 42.60
Inventories: Raw Materials $ - Inventories: Raw Materials $ -
Inventories: Work in Progress $ - Inventories: Work in Progress $ -
Inventories: Purchased Components $ 2.60 Inventories: Purchased Components $ -
50% 50%
Inventories: Finished Goods $ 11.50 Inventories: Finished Goods $ -
Inventories: Other $ - Inventories: Other $ -
Inventories -- Total $ 14.10 $ 7.05 Inventories -- Total $ - $ -
Total Liabilities $ 47.20 $ 47.20 Total Liabilities $ 24.40 $ 24.40
Shares Outstanding 46.95 46.95 Shares Outstanding #VALUE! 21.58 21.58

Total Per Share Total Per Share

Net Net Working Capital $ 47.50 $ 1.01 Net Net Working Capital $ 74.80 $ 3.47
Current Market Cap/Share $ 32.86 $ 0.70 Current Market Cap/Share #VALUE! $ 1.05
Discount to Liquidation Price 31% Discount to Liquidation Price 70%

Ticker 5 GRVY Ticker 6 HLYS

Numbers from 2008/10 (go to SEC for accurate numbers) Numbers from 2008/12 (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 $ 41.70 $ 44.20 Cash & Equivalents $ 68.40 $ 68.40
100% 100%
Marketable Securities $ 2.50 Marketable Securities $ -
Accounts Receivable $ 4.40 Accounts Receivable $ 6.60
Other Receivable $ - 75% Other Receivable $ 0.30 75%
Receivables $ 4.40 $ 3.30 Receivables $ 6.90 $ 5.18
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 $ 12.10
Inventories -- Total $ - $ - Inventories -- Total $ 12.10 $ 6.05
Total Liabilities $ 15.00 $ 15.00 Total Liabilities $ 10.10 $ 10.10
Shares Outstanding 27.8 27.8 Shares Outstanding 27.57 27.57

Total Per Share Total Per Share

Net Net Working Capital $ 32.50 $ 1.17 Net Net Working Capital $ 69.53 $ 2.52
Current Market Cap/Share $ 27.24 $ 0.98 Current Market Cap/Share $ 50.73 $ 1.84
Discount to Liquidation Price 16% Discount to Liquidation Price 27%
 Ticker 7 HRAY Ticker 8 HTX
Numbers from 2008/12 (go to SEC for accurate numbers) Numbers from 2008/12 (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 $ 65.90 $ 59.47 $ 59.47 Cash & Equivalents $ 4,775.00 $ 4,775.00
100% 100%
Marketable Securities $ - Marketable Securities $ -
Accounts Receivable $ 16.40 Accounts Receivable $ 707.00
Other Receivable $ 0.30 75% Other Receivable $ 14.00 75%
Receivables $ 16.70 $ 12.65 $ 9.49 Receivables $ 721.00 $ 540.75
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 $ 0.30 Inventories: Other $ 60.00
Inventories -- Total $ 0.30 $ 0.26 $ 0.13 Inventories -- Total $ 60.00 $ 30.00
Total Liabilities $ 12.40 $ 6.63 $ 6.63 Total Liabilities $ 3,411.00 $ 3,411.00
Shares Outstanding 21.9 21.9 Shares Outstanding 320.96 320.96

Total Per Share Total Per Share

Net Net Working Capital $ 62.46 $ 2.85 Net Net Working Capital $ 1,934.75 $ 6.03
Current Market Cap/Share $ 45.55 $ 2.08 Current Market Cap/Share $ 1,470.00 $ 4.57
Discount to Liquidation Price 27% Discount to Liquidation Price 24%

Ticker 9 IKAN Ticker 10 IPAS

Numbers from 2008/10 (go to SEC for accurate numbers) Numbers from 2008/12 (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 $ 27.20 $ 63.30 Cash & Equivalents $ 33.10 $ 33.70 $ 67.88
100% 100%
Marketable Securities $ 36.10 Marketable Securities $ 35.30 $ 34.18
Accounts Receivable $ 12.40 Accounts Receivable $ 33.80
Other Receivable $ - 75% Other Receivable $ - 75%
Receivables $ 12.40 $ 9.30 Receivables $ 33.80 $ 31.67 $ 23.75
Inventories: Raw Materials $ - Inventories: Raw Materials $ -
Inventories: Work in Progress $ 7.50 Inventories: Work in Progress $ -
Inventories: Purchased Components $ 0.50 Inventories: Purchased Components $ -
50% 50%
Inventories: Finished Goods $ 4.50 Inventories: Finished Goods $ -
Inventories: Other $ - Inventories: Other $ -
Inventories -- Total $ 12.50 $ 6.25 Inventories -- Total $ - $ -
Total Liabilities $ 17.90 $ 17.90 Total Liabilities $ 35.50 $ 34.97 $ 34.97
Shares Outstanding 29.09 29.09 Shares Outstanding 61.32 61.32

Total Per Share Total Per Share

Net Net Working Capital $ 60.95 $ 2.10 Net Net Working Capital $ 56.66 $ 0.92
Current Market Cap/Share $ 40.44 $ 1.39 Current Market Cap/Share $ 91.98 $ 1.50
Discount to Liquidation Price 34% Discount to Liquidation Price 0%

Ticker 11 LTON Ticker 12 MTSN

Numbers from 2008/12 (go to SEC for accurate numbers) Numbers from 2008/12 (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 $ 91.60 $ 96.00 $ 96.00 Cash & Equivalents $ - $ 77.10 $ 103.40
100% 100%
Marketable Securities $ 12.70 Marketable Securities $ - $ 26.30
Accounts Receivable $ 15.30 Accounts Receivable $ -
Other Receivable $ 6.10 75% Other Receivable $ - 75%
Receivables $ 21.40 $ 16.05 Receivables $ - $ 14.50 $ 10.88
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 $ - $ 49.30 $ 24.65
Total Liabilities $ 16.60 $ 16.60 Total Liabilities $ - $ 51.40 $ 51.40
Shares Outstanding 42.06 42.06 Shares Outstanding 49.7 49.7

Total Per Share Total Per Share

Net Net Working Capital $ 95.45 $ 2.27 Net Net Working Capital $ 87.53 $ 1.76
Current Market Cap/Share $ 69.40 $ 1.65 Current Market Cap/Share $ 76.04 $ 1.53
Discount to Liquidation Price 27% Discount to Liquidation Price 13%
 Ticker 13 MEMS Ticker 14 NED
Numbers from 2008/10 (go to SEC for accurate numbers) Numbers from 2008/12 (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 $ 64.40 $ 64.37 $ 65.85 Cash & Equivalents $ 37.90 $ 110.90 $ 150.90
100% 100%
Marketable Securities $ 1.50 $ 1.49 Marketable Securities $ 110.80 $ 40.00
Accounts Receivable $ 1.90 Accounts Receivable $ 25.00
Other Receivable $ - 75% Other Receivable $ 0.10 75%
Receivables $ 1.90 $ 1.43 Receivables $ 25.10 $ 23.80 $ 17.85
Inventories: Raw Materials $ 1.60 Inventories: Raw Materials $ 2.90
Inventories: Work in Progress $ 3.40 Inventories: Work in Progress $ 3.60
Inventories: Purchased Components $ - Inventories: Purchased Components $ -
50% 50%
Inventories: Finished Goods $ 1.30 Inventories: Finished Goods $ 5.90
Inventories: Other $ - Inventories: Other $ -
Inventories -- Total $ 6.30 $ 3.15 Inventories -- Total $ 12.40 $ 17.10 $ 8.55
Total Liabilities $ 2.70 $ 2.70 Total Liabilities $ 11.40 $ 39.30 $ 39.30
Shares Outstanding 23.7 23.7 Shares Outstanding 36.35 36.35

Total Per Share Total Per Share

Net Net Working Capital $ 67.73 $ 2.86 Net Net Working Capital $ 138.00 $ 3.80
Current Market Cap/Share $ 65.17 $ 2.75 Current Market Cap/Share $ 120.68 $ 3.32
Discount to Liquidation Price 4% Discount to Liquidation Price 13%

Ticker 15 NSTR Ticker 16 PDII

Numbers from 2008/12 (go to SEC for accurate numbers) Numbers from 2008/12 (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 $ 8.60 $ 64.70 Cash & Equivalents $ 90.10 $ 81.10 $ 81.10
100% 100%
Marketable Securities $ 56.10 Marketable Securities $ 0.20
Accounts Receivable $ - Accounts Receivable $ 18.30
Other Receivable $ - 75% Other Receivable $ - 75%
Receivables $ - $ - Receivables $ 18.30 $ 13.73
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 $ 2.60 $ 2.60 Total Liabilities $ 41.90 $ 31.58 $ 31.58
Shares Outstanding 26.12 26.12 Shares Outstanding 14.22 14.22

Total Per Share Total Per Share

Net Net Working Capital $ 62.10 $ 2.38 Net Net Working Capital $ 63.25 $ 4.45
Current Market Cap/Share $ 50.41 $ 1.93 Current Market Cap/Share $ 48.35 $ 3.40
Discount to Liquidation Price 19% Discount to Liquidation Price 24%

Ticker 17 QLTI Ticker 18 SWIR

Numbers from 2008/10 (go to SEC for accurate numbers) Numbers from 2008/12 (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 $ 165.40 $ 130.15 $ 154.75 Cash & Equivalents $ 63.30 $ 81.30
100% 100%
Marketable Securities $ - $ 24.60 Marketable Securities $ 18.00
Accounts Receivable $ 31.10 Accounts Receivable $ 67.10
Other Receivable $ 50.90 75% Other Receivable $ - 75%
Receivables $ 82.00 $ 47.00 $ 35.25 Receivables $ 67.10 $ 50.33
Inventories: Raw Materials $ 6.30 Inventories: Raw Materials $ -
Inventories: Work in Progress $ 30.40 Inventories: Work in Progress $ -
Inventories: Purchased Components $ - Inventories: Purchased Components $ 7.90
50% 50%
Inventories: Finished Goods $ 0.30 Inventories: Finished Goods $ 25.10
Inventories: Other $ (6.20) Inventories: Other $ -
Inventories -- Total $ 11.60 $ 9.10 $ 4.55 Inventories -- Total $ 33.00 $ 16.50
Total Liabilities $ 148.50 $ 143.90 $ 143.90 Total Liabilities $ 104.90 $ 104.90
Shares Outstanding 54.62 54.62 Shares Outstanding 31.03 31.03

Total Per Share Total Per Share

Net Net Working Capital $ 50.65 $ 0.93 Net Net Working Capital $ 43.23 $ 1.39
Current Market Cap/Share $ 118.53 $ 2.17 Current Market Cap/Share $ 174.39 $ 5.62
Discount to Liquidation Price 0% Discount to Liquidation Price 0%

Ticker 19 ELOS Ticker 20

Numbers from 2008/12 (go to SEC for accurate numbers) Numbers from 2008/12 (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 $ 72.40 $ 196.60 Cash & Equivalents Error $ -
100% 100%
Marketable Securities $ 124.20 Marketable Securities Error
Accounts Receivable $ 36.90 Accounts Receivable Error
Other Receivable $ - 75% Other Receivable Error 75%
Receivables $ 36.90 $ 27.68 Receivables Error #VALUE!
Inventories: Raw Materials $ - Inventories: Raw Materials Error
Inventories: Work in Progress $ - Inventories: Work in Progress Error
Inventories: Purchased Components $ - Inventories: Purchased Components Error
50% 50%
Inventories: Finished Goods $ - Inventories: Finished Goods Error
Inventories: Other $ 12.70 Inventories: Other Error
Inventories -- Total $ 12.70 $ 6.35 Inventories -- Total Error #VALUE!
Total Liabilities $ 38.70 $ 38.70 Total Liabilities Error Error
Shares Outstanding 24.48 24.48 Shares Outstanding #VALUE! #VALUE!

Total Per Share Total Per Share

Net Net Working Capital $ 191.93 $ 7.84 Net Net Working Capital #VALUE! #VALUE!
Current Market Cap/Share $ 192.40 $ 7.86 Current Market Cap/Share #VALUE! Error
Discount to Liquidation Price 0% Discount to Liquidation Price #VALUE!