| Symbol | Company | Next Earnings Date | Long Term Debt | Revenue | Debt Load | ROIC(Avg) | EquityGrowth(Avg) | EquityGrowth2Y(Avg) | EquityGrowth4Y(Avg) | EPSGrowth(Avg) | EPSGrowth2Y(Avg) | EPSGrowth4Y(Avg) | RevenueGrowth(Avg) | RevenueGrowthQtr(Avg) | RevenueGrowth2Y(Avg) | RevenueGrowth4Y(Avg) | FreeCashflowGrowth(Avg) | OperatingCashflow(Avg) | WorkingCapital(Avg) | BVPS | EPS | PE | LowPE | TrailingPE | AverageLowTrailing | CurrentStockEstimatePrice | PriceEstimate10Y | TodaysPriceForRequiredReturn | MOS | MOS80 | IntrinsicValue | RGV | LatestPrice | UpsidePcnt | DownsidePcnt | MeanTargetPrice | LowTargetPrice | HighTargetPrice | Bargain(MOS) | Bargain(MOS80) | DateGenerated |
| ARLP | ALLIANCE RESOURCE PARTNERS L.P. | 04/21/2014 | $791,613,000.00 | $2,188,000,000.00 | Pass | 27.00 % | 71.00 % | 12.00 % | 20.00 % | 25.00 % | 21.00 % | 6.00 % | 15.00 % | 3.00 % | 8.00 % | 11.00 % | -60.00 % | $346,727,296.00 | $119,499,992.00 | $21.41 | $7.37 | $11.69 | $14.74 | $11.70 | $13.22 | $97.43 | $20,603.77 | $5,092.94 | $2,546.47 | $4,074.35 | $424.82 | $4.93 | $86.16 | 4.00 % | -13.00 % | $83.14 | $75.00 | $90.00 | Yes | Yes | 03/01/2014 |
| ATNI | ATLANTIC TELE-NETWORK | 04/28/2014 | $250,900,000.00 | $749,000,000.00 | Pass | 13.00 % | 19.00 % | 85.00 % | 34.00 % | 72.00 % | 522.00 % | 200.00 % | 31.00 % | 8.00 % | 1.00 % | 7.00 % | 9.00 % | $85,363,640.00 | $51,600,000.00 | $39.77 | $19.48 | $3.36 | $38.96 | $3.36 | $21.16 | $412.20 | $2,334.28 | $577.00 | $288.50 | $461.60 | $2,956.23 | $45.11 | $65.54 | -5.00 % | -22.00 % | $58.00 | $51.00 | $62.00 | Yes | Yes | 03/01/2014 |
| CBPO | CHINA BIOLOGIC PRODUCTS INC. | 03/10/2014 | $0.00 | $195,000,000.00 | Pass | 22.00 % | 40.00 % | 20.00 % | 29.00 % | 385.00 % | 15.00 % | 94.00 % | 42.00 % | 0.00 % | 5.00 % | 12.00 % | 104.00 % | $42,142,856.00 | $68,333,336.00 | $8.78 | $1.86 | $18.88 | $3.72 | $18.90 | $11.31 | $21.04 | $598.19 | $147.86 | $73.93 | $118.29 | $1,448.30 | $41.25 | $35.11 | -20.00 % | -20.00 % | $28.00 | $28.00 | $28.00 | Yes | Yes | 03/01/2014 |
| CPA | COPA HOLDINGS SA | 05/12/2014 | $1,069,836,000.00 | $2,510,000,128.00 | Pass | 15.00 % | 29.00 % | 18.00 % | 17.00 % | 37.00 % | 24.00 % | 19.00 % | 22.00 % | 16.00 % | 12.00 % | 21.00 % | -142.00 % | $259,083,376.00 | $33,666,668.00 | $41.02 | $9.64 | $14.05 | $19.28 | $14.05 | $16.67 | $160.65 | $1,989.89 | $491.87 | $245.93 | $393.50 | $798.12 | $5.89 | $135.46 | 44.00 % | -9.00 % | $171.79 | $123.50 | $195.00 | Yes | Yes | 03/01/2014 |
| EDAC | EDAC TECHNOLOGIES CORPORATION | 01/01/0001 | $0.00 | $0.00 | N/A | 10.00 % | 34.00 % | 21.00 % | 12.00 % | 87.00 % | 53.00 % | 88.00 % | 18.00 % | 25.00 % | 22.00 % | 25.00 % | -175.00 % | $2,900,000.00 | $12,300,000.00 | $6.87 | $1.04 | $17.07 | $2.08 | $17.04 | $9.56 | $9.94 | $179.41 | $44.35 | $22.17 | $35.48 | $190.33 | $10.72 | $17.75 | 0.00 % | 0.00 % | $0.00 | $0.00 | $0.00 | Yes | Yes | 03/01/2014 |
| GSOL | GLOBAL SOURCES LTD | 03/13/2014 | $0.00 | $204,000,000.00 | Pass | 23.00 % | 29.00 % | 17.00 % | 27.00 % | 35.00 % | 20.00 % | 21.00 % | 9.00 % | -25.00 % | -12.00 % | 2.00 % | -359.00 % | $36,454,544.00 | $54,272,728.00 | $5.72 | $1.08 | $6.29 | $2.16 | $6.29 | $4.23 | $4.56 | $56.29 | $13.91 | $6.96 | $11.13 | $85.14 | $12.54 | $6.79 | 33.00 % | 33.00 % | $9.00 | $9.00 | $9.00 | Yes | Yes | 03/01/2014 |
| ININ | INTERACTIVE INTELLIGENC | 05/05/2014 | $0.00 | $298,000,000.00 | Pass | 14.00 % | 50.00 % | 13.00 % | 16.00 % | 124.00 % | 850.00 % | 250.00 % | 19.00 % | 29.00 % | 26.00 % | 22.00 % | -40.00 % | $14,636,364.00 | $32,600,000.00 | $8.41 | $0.45 | $176.96 | $0.90 | $176.96 | $88.93 | $40.02 | $2,359.17 | $583.15 | $291.57 | $466.52 | $115.51 | $1.45 | $79.63 | 17.00 % | -13.00 % | $83.83 | $69.00 | $93.00 | Yes | Yes | 03/01/2014 |
| PRIM | PRIMORIS SVCS CORP | 05/05/2014 | $132,198,000.00 | $1,887,000,064.00 | Pass | 12.00 % | 39.00 % | 13.00 % | 20.00 % | 444.00 % | 14.00 % | 23.00 % | 32.00 % | 28.00 % | 22.00 % | 28.00 % | 93.00 % | $51,250,000.00 | $68,857,144.00 | $7.30 | $1.24 | $25.22 | $2.48 | $25.22 | $13.85 | $17.17 | $457.71 | $113.14 | $56.57 | $90.51 | $1,110.51 | $35.51 | $31.27 | 25.00 % | 6.00 % | $36.00 | $33.00 | $39.00 | Yes | Yes | 03/01/2014 |
| THRM | AMERIGON INC | 03/05/2014 | $52,979,000.00 | $628,000,000.00 | Pass | 23.00 % | 95.00 % | 14.00 % | 41.00 % | 288.00 % | 87.00 % | 114.00 % | 46.00 % | 21.00 % | 13.00 % | 98.00 % | 21.00 % | $14,000,000.00 | $38,700,000.00 | $6.18 | $0.73 | $38.74 | $1.46 | $38.63 | $20.05 | $14.63 | $11,579.42 | $2,862.26 | $1,431.13 | $2,289.81 | $426.76 | $15.09 | $28.28 | 6.00 % | -8.00 % | $28.00 | $26.00 | $30.00 | Yes | Yes | 03/01/2014 |
| USNA | USANA HEALTH SCIENCES | 04/21/2014 | $0.00 | $700,000,000.00 | Pass | 53.00 % | 30.00 % | 28.00 % | 24.00 % | 21.00 % | 22.00 % | 24.00 % | 14.00 % | 11.00 % | 8.00 % | 11.00 % | 17.00 % | $58,181,820.00 | $21,800,000.00 | $17.20 | $5.56 | $13.16 | $11.12 | $13.16 | $12.14 | $67.50 | $904.12 | $223.48 | $111.74 | $178.79 | $278.35 | $3.80 | $73.17 | 34.00 % | 1.00 % | $82.33 | $74.00 | $98.00 | Yes | Yes | 03/01/2014 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |