Ticker 1 PRLS Ticker 2 TGAL

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 $ 48.90 $ 48.90 Cash & Equivalents $ 12.70 $ 12.70
Restricted Cash $ - 100% Restricted Cash $ - 100%
Marketable Securities $ - Marketable Securities $ -
Accounts Receivable $ 1.00 Accounts Receivable $ 6.20
Other Receivable $ - 75% Other Receivable $ - 75%
Receivables $ 1.00 $ 0.75 Receivables $ 6.20 $ 4.65
Inventories: Raw Materials $ - Inventories: Raw Materials $ 6.10
Inventories: Work in Progress $ - Inventories: Work in Progress $ 4.50
Inventories: Purchased Components $ - Inventories: Purchased Components $ -
50% 50%
Inventories: Finished Goods $ - Inventories: Finished Goods $ 3.40
Inventories: Other $ - Inventories: Other $ -
Inventories -- Total $ - $ - Inventories -- Total $ 14.10 $ 7.05
Total Liabilities $ 9.40 $ 9.40 Total Liabilities $ 5.50 $ 5.50
Shares Outstanding 17.08 17.08 Shares Outstanding 8.41 8.41

Total Per Share Total Per Share

Net Net Working Capital $ 40.25 $ 2.36 Net Net Working Capital $ 18.90 $ 2.25
Current Market Cap/Share $ 30.92 $ 1.81 Current Market Cap/Share $ 9.67 $ 1.15
Discount to Liquidation Price 23% Discount to Liquidation Price 49%

Ticker 3 SOAP Ticker 4 LIMC

Numbers from 2008/12 (go to SEC for accurate numbers) Numbers from 2008/09 (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 $ 83.10 $ 89.10 Cash & Equivalents $ 9.50 $ 21.34 $ 32.64
Restricted Cash $ - 100% Restricted Cash $ - 100%
Marketable Securities $ 6.00 Marketable Securities $ 21.10 $ 11.30
Accounts Receivable $ - Accounts Receivable $ 13.60 $ 11.82
Other Receivable $ - 75% Other Receivable $ - 75%
Receivables $ - $ - Receivables $ 13.60 $ 10.20
Inventories: Raw Materials $ - Inventories: Raw Materials $ 5.80
Inventories: Work in Progress $ - Inventories: Work in Progress $ 5.60
Inventories: Purchased Components $ - Inventories: Purchased Components $ -
50% 50%
Inventories: Finished Goods $ - Inventories: Finished Goods $ -
Inventories: Other $ - Inventories: Other $ 7.50
Inventories -- Total $ - $ - Inventories -- Total $ 18.90 $ 18.98 $ 9.49
Total Liabilities $ 3.10 $ 3.10 Total Liabilities $ 9.20 $ 10.32 $ 10.32
Shares Outstanding 14.87 14.87 Shares Outstanding 13.2 13.2

Total Per Share Total Per Share

Net Net Working Capital $ 86.00 $ 5.78 Net Net Working Capital $ 42.01 $ 3.18
Current Market Cap/Share $ 50.10 $ 3.37 Current Market Cap/Share $ 31.03 $ 2.35
Discount to Liquidation Price 42% Discount to Liquidation Price 26%