PRLS
Ticker 1
Ticker 2
Numbers from 2008/10 (go to SEC for accurate numbers) (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Restricted Cash Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $ $
User Input
BV Multiplier
48.90 1.00 1.00 9.40 17.08
48.90
100%
75%
$
0.75
50%
$ $
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 3
Net Net Value $
9.40 17.08
Total Per Share 40.25 $ 2.36 30.92 $ 1.81 23%
SOAP BV $ $ $ $ $ $ $ $ $ $ $ $ $
Figures in Millions except per share values Cash & Equivalents Restricted Cash Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $ $
User Input
BV Multiplier
83.10 6.00 3.10 14.87
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
89.10
100%
75%
$
-
50%
$ $
BV Multiplier
12.70 6.20 6.20 6.10 4.50 3.40 14.10 5.50 8.41
Net Net Value $
12.70
$
4.65
$ $
7.05 5.50 8.41
Total 18.90 $ 9.67 $
Per Share 2.25 1.15 49%
100%
75%
50%
LIMC
Numbers from 2008/09 (go to SEC for accurate numbers) (Numbers From ADVFN)
Net Net Value $
User Input
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 4
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Restricted Cash Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
TGAL
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
3.10 14.87
Total Per Share 86.00 $ 5.78 50.10 $ 3.37 42%
Figures in Millions except per share values Cash & Equivalents Restricted Cash Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $ $
9.50 21.10 13.60 13.60 5.80 5.60 7.50 18.90 9.20 13.2
User Input $
21.34
$ $
11.30 11.82
BV Multiplier
Net Net Value $
32.64
$
10.20
$ $
9.49 10.32 13.2
Total 42.01 $ 31.03 $
Per Share 3.18 2.35 26%
100%
75%
50%
$ $
18.98 10.32
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price