You are on page 1of 1

Ticker 1 ADGF Ticker 2 TRID

Numbers from 2008/09 (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 $ 8.80 $ 8.80 Cash & Equivalents $ 212.20 $ 212.20
Restricted Cash $ - x1 Restricted Cash $ - x1
Marketable Securities $ - Marketable Securities $ -
Accounts Receivable $ 17.20 Accounts Receivable $ 0.50
Other Receivable $ - x 0.75 Other Receivable $ - x 0.75
Receivables $ 17.20 $ 12.90 Receivables $ 0.50 $ 0.38
Inventories: Raw Materials $ - Inventories: Raw Materials $ -
Inventories: Work in Progress $ - x 0.5 Inventories: Work in Progress $ 1.90 x 0.5
Inventories: Purchased Components $ 12.00 depending on Inventories: Purchased Components $ - depending on
Inventories: Finished Goods $ 14.40 type of Inventories: Finished Goods $ 1.70 type of
Inventories: Other $ - inventory Inventories: Other $ - inventory
Inventories -- Total $ 26.40 $ 13.20 Inventories -- Total $ 3.60 $ 1.80
Total Liabilities $ 11.20 $ 11.20 Total Liabilities $ 56.40 $ 56.40
Shares Outstanding 6.51 6.51 Shares Outstanding 62.89 62.89

Total Per Share Total Per Share


Net Net Working Capital $ 23.70 $ 3.64 Net Net Working Capital $ 157.98 $ 2.51
Current Market Cap/Share $ 17.12 $ 2.63 Current Market Cap/Share $ 89.93 $ 1.43
Discount to Liquidation Price 28% Discount to Liquidation Price 43%

Ticker 2 DRAD Ticker 4 ASYS


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 $ 13.50 $ 28.30 Cash & Equivalents $ 38.40 $ 38.90
Restricted Cash $ - x1 Restricted Cash $ 0.50 x1
Marketable Securities $ 14.80 Marketable Securities $ -
Accounts Receivable $ 9.30 Accounts Receivable $ 21.50
Other Receivable $ - x 0.75 Other Receivable $ - x 0.75
Receivables $ 9.30 $ 6.98 Receivables $ 21.50 $ 16.13
Inventories: Raw Materials $ 2.00 Inventories: Raw Materials $ -
Inventories: Work in Progress $ 3.10 x 0.5 Inventories: Work in Progress $ 5.10 x 0.5
Inventories: Purchased Components $ - depending on Inventories: Purchased Components $ 10.40 depending on
Inventories: Finished Goods $ 0.50 type of Inventories: Finished Goods $ 0.80 type of
Inventories: Other $ - inventory Inventories: Other $ - inventory
Inventories -- Total $ 5.00 $ 2.50 Inventories -- Total $ 16.40 $ 8.20
Total Liabilities $ 12.20 $ 12.20 Total Liabilities $ 27.10 $ 27.10
Shares Outstanding 18.95 18.95 Shares Outstanding 9.1 9.1

Total Per Share Total Per Share


Net Net Working Capital $ 25.58 $ 1.35 Net Net Working Capital $ 36.13 $ 3.97
Current Market Cap/Share $ 18.95 $ 1.00 Current Market Cap/Share $ 29.86 $ 3.28
Discount to Liquidation Price 26% Discount to Liquidation Price 17%