The document is a conference hotel map and schedule for the 8th Annual Lambert, Edwards & Associates SMID-West Investor Conference held on December 12, 2012 in Chicago. The map lists company names assigned to hotel rooms on the 7th floor. The schedule outlines the times for registration, breakfast, and six meeting sessions between various companies and investors attending the conference.
2. CONFERENCE HOTEL MAP
Room Company Room Company Room Company
Clark
1 Agnico
-‐
Eagle
Mines
Ltd. Montrose
1 Mercantile
Bank
Corporation Sandburg
2 Spartan
Motors,
Inc.
Clark
2 CTS
Corporation Montrose
2 Orion
Energy
Systems,
Inc. Sandburg
3 Summit
Hotel
Properties,
Inc.
Clark
3 Delta
Apparel,
Inc. Montrose
3 Perceptron,
Inc. Sandburg
4 Telular
Corporation
Clark
5 Duluth
Metals
Limited Montrose
4 R.G.
Barry
Corporation Sandburg
5 Thomas
Properties
Group,
Inc.
Clark
7 Harte
-‐
Hanks,
Inc. Montrose
5 Schawk,
Inc. Sandburg
6 Titan
International
Inc.
Clark
8 Kratos
Defense
&
Security
Solutions,
Inc. Sandburg
7 XPO
Logistics,
Inc.
Clark
9 Local
Corporation
7th Floor - Meeting Rooms 5th Floor - Lunch (Price Room)
Elevators
to Lunch
Registration
& Breakfast
SCAN with your
smartphone to view
digital conference book.
Also available at
lambert-edwards.com/smidwest
3. 2012 SMID-West Investor Conference, Chicago
December 12, 2012
Welcome to the 8th Annual Lambert, Edwards & Associates SMID-West Investor
Conference. We have designed this conference to introduce buyside and sellside
analysts from the Midwest and beyond to the management teams of top-performing
small- and mid-cap (SMID) companies.
As one of the nation’s leading investor relations firms, and a specialist in the small- and
mid-cap market, Lambert, Edwards & Associates (LE&A) understands the importance of
building strong relationships among investment professionals and the companies they
watch. To this end, we have designed this year’s conference to maximize time spent
with management to further cement these relationships and provide additional insight
into each company’s story. LE&A is hosting this event thanks in part to the generous
support of our sponsors, including Q4 Web Systems, PR Newswire and Roadcast®.
Thank you again for participating in the 2012 SMID-West Investor Conference. Should
you have any questions, please look for one of us at the conference or contact any of
our firm’s associates.
Sincerely,
Jeff Lambert Bob Burton
President & Managing Partner Managing Director, Financial Communications
Lambert, Edwards & Associates Lambert, Edwards & Associates
c. 616-540-8461 c. 678-576-2991
jlambert@lambert-edwards.com rburton@lambert-edwards.com
4. IR WEBSITE
TEMPLATES
Tell Your Story With No Restrictions
Q4 is the anti-template solution for your IR website - tell your investment story with no template restrictions. Q4 supports
any design or interactivity and comes with all your press releases, alerts, stock quotes, charts and financial data built right in.
Combined with Q4’s social media, financial and mobile app distribution, Q4 gets you in front of investors, wherever they are
on the web today.
For more info visit us at www.q4websystems.com
sales@q4websystems.com 1-877-426-7829 ext. 225
FOLLOW US
Hundreds of companies use Q4 Web Systems for their IR Websites, Social Media and Mobile Apps
www.q4websystems.com
5. 2012 SMID-West Investor Conference, Chicago
TABLE OF CONTENTS
Sponsors ...................................................................................................................... 1
SMID-West Conference Agenda .................................................................................. 2
Attending Companies .....................................................................................................
Agnico - Eagle Mines Ltd. (NYSE:AEM) ...................................................................... 3
CTS Corporation (NYSE:CTS) ..................................................................................... 4
Delta Apparel, Inc. (NYSEMKT:DLA) ........................................................................... 5
Duluth Metals Limited (TSE:DM) .................................................................................. 6
Harte - Hanks, Inc. (NYSE:HHS) ................................................................................. 7
Kratos Defense & Security Solutions, Inc. (NASDAQ:KTOS) ....................................... 8
Local Corporation (NASDAQ:LOCM) ........................................................................... 9
Mercantile Bank Corporation (NASDAQ:MBWM) ....................................................... 10
Orion Energy Systems, Inc. (NYSEMKT:OESX) ........................................................ 11
Perceptron, Inc. (NASDAQ:PRCP) ............................................................................ 12
R.G. Barry Corporation (NASDAQ:DFZ) .................................................................... 13
Schawk, Inc. (NYSE:SGK) ......................................................................................... 14
Spartan Motors, Inc. (NASDAQ:SPAR) ...................................................................... 15
Summit Hotel Properties, Inc. (NYSE:INN) ................................................................ 16
Telular Corporation (NASDAQ:WRLS) ....................................................................... 17
Thomas Properties Group, Inc. (NASDAQ:TPGI)....................................................... 18
Titan International Inc. (NYSE:TWI) ........................................................................... 19
XPO Logistics, Inc. (NYSE:XPO) ............................................................................... 20
About Lambert, Edwards & Associates ..................................................................... 21
6. 2012 SMID-West Investor Conference, Chicago
THANK YOU TO OUR SPONSORS
Q4 Web Systems (Q4) is the leader in corporate websites and social media solutions
for public companies. Hundreds of investor relations’ professionals rely on Q4 for
their IR website, social media and mobile applications. Using Q4, public companies of
all sizes increase awareness, reduce risk and build better relationships with their
investors. Through active best practice research, Q4 has earned a position at the
forefront of the investor relations market, sharing knowledge through webinars, white
papers and articles on http://www.q4blog.com.
PR Newswire (www.prnewswire.com) is the premier global provider of multimedia
platforms that enable marketers, corporate communicators, sustainability officers, public
affairs and investor relations officers to leverage content to engage with all their key
audiences. Having pioneered the commercial news distribution industry 58 years ago, PR
Newswire today provides end-to-end solutions to produce, optimize and target content —
from rich media to online video to multimedia — and then distribute content and measure
results across traditional, digital, mobile and social channels. Combining the world's largest
multi-channel, multi-cultural content distribution and optimization network with
comprehensive workflow tools and platforms, PR Newswire enables the world's enterprises
to engage opportunity everywhere it exists. PR Newswire serves tens of thousands of
clients from offices in the Americas, Europe, Middle East, Africa and the Asia-Pacific
region, and is a UBM plc company.
Roadcast® is a proprietary web-based product that enables fund managers, securities
analysts and retail investors to see and hear management discuss its company’s business
fundamentals in their own language. This ― virtual presentation‖ gives a qualitative insight to
management and provides investors a tool to supplement their quantitative investment
screening. The quality and vision of management is a key element in the investment
decision. According to market studies conducted by the NYU Stern School of Business and
Ernst & Young, financial analysts can explain 65% of what drives a stocks performance
(i.e. tangible factors); the remaining 35% is largely dependent upon less-defined intangible
factors, the most critical of which is how the Street views management, and their ability to
drive shareholder value. The ability to see management’s discussion of the company’s key
investment characteristics, value drivers, and strategic initiatives can have significant
impact on the investment decision.
1
8. PX_TO_BOOK_RATIO
PX_TO_BOOK_RATIO
AGNICO-EAGLE MINES LTD Price (as of 12/6/12) P/E P/B P/EBITDA P/S Curr Yield
#N/A 53.06 24.91 2.79 12.66 492.00 1.51
Market Cap ($MM) 9,118.3 52 Week High 11/26/2012 57.35 YTD Change 16.74
Symbol AEM EQUITY S&P Rating NR 52 Week Low 2/16/2012 31.42 YTD % Change 46.09%
Exchange New York Industry Gold Mining Shares out 11/30/2012 171.8491M SPX YTD % Chg 12.43%
9,000,000
YTD Performance
$55
6,000,000
$45
3,000,000
$35
0 $25
1/3/2012 2/3/2012 3/3/2012 4/3/2012 5/3/2012 6/3/2012 7/3/2012 8/3/2012 9/3/2012 10/3/2012 11/3/2012 12/3/2012
Volume Price
Ratios Attending Management
Beta 0.65 Current Ratio 3.23 Brian Christie VP, Investor Relations
Gross Margin 37.54 Quick Ratio 1.60 Dmitry Kushnir Director, IR
ROE (LTM) -10.49 Debt/Equity 28.73
ROA (LTM) -6.94 EBIT / Interest 8.92
Per Share Overview (USD) Consensus Estimates
FY 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Earnings 0.01 0.06 (0.08) 0.13 0.21 0.25 0.16 2.13 2.54 2.96
Dividends - - - - - - - 0.76 0.77 0.76
Book Value 1.51 1.48 1.37 1.59 1.80 2.06 2.23 20.23 21.86 24.11
Financials Consensus Estimates
in millions, except per share amounts 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Revenue 75 70 91 113 121 134 162 1,935 2,041 2,262
Operating Income 0 2 1 5 7 7 5 578 722 778
Net Income 0 1 -2 2 4 4 3 358 434 515
EPS excluding Extraordinary Items (Fully Diluted) 0.01 0.06 -0.08 0.13 0.21 0.24 0.15
Average Shares Outstanding (Primary) 19.76 19.83 19.21 18.74 17.96 17.92 18.11
Company Description
Agnico-Eagle is a long established, Canadian headquartered, gold producer with operations located in Canada, Finland and Mexico, and exploration and development activities in Canada,
Finland, Mexico and the United States. The Company has full exposure to higher gold prices consistent with its policy of no forward gold sales and maintains a corporate strategy based on
increasing shareholders exposure to gold, on a per share basis. It has paid a cash dividend for 30 consecutive years.
Notes
*Data provided by Bloomberg and Lambert, Edwards & Associates
3
9. CTS CORP Price (as of 12/6/12) P/E P/B P/EBITDA P/S Curr Yield
905 West Boulevard North Elkhart, IN 46514 United States 9.14 26.11 1.14 10.84 0.53 1.53
Market Cap ($MM) 308.8 52 Week High 4/25/2012 11.22 YTD Change -0.06
Symbol CTS EQUITY S&P Rating #N/A N/A 52 Week Low 10/24/2012 7.66 YTD % Change -0.65%
Exchange New York Industry Electronic Compo-Misc Shares out 10/19/2012 33.78184M SPX YTD % Chg 12.43%
250,000 $12
YTD Performance
200,000
$10
150,000
100,000
$8
50,000
0 $6
1/3/2012 2/3/2012 3/3/2012 4/3/2012 5/3/2012 6/3/2012 7/3/2012 8/3/2012 9/3/2012 10/3/2012 11/3/2012 12/3/2012
Volume Price
Ratios Attending Management
Beta 1.36 Current Ratio 2.28 Thomas Kroll Vice President & CFO
Gross Margin 18.67 Quick Ratio 1.33 Mitch Walorski Director, IR
ROE (LTM) 6.16 Debt/Equity 28.26
ROA (LTM) 3.48 EBIT / Interest 11.34
Per Share Overview (USD) Consensus Estimates
FY 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Earnings 0.01 0.06 (0.08) 0.13 0.21 0.25 0.16 0.70 0.81 0.99
Dividends - - - - - - - - - -
Book Value 1.51 1.48 1.37 1.59 1.80 2.06 2.23 - - -
Financials Consensus Estimates
in millions, except per share amounts 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Revenue 75 70 91 113 121 134 162 581 618 676
Operating Income 0 2 1 5 7 7 5 - - -
Net Income 0 1 -2 2 4 4 3 - - -
EPS excluding Extraordinary Items (Fully Diluted) 0.01 0.06 -0.08 0.13 0.21 0.24 0.15
Average Shares Outstanding (Primary) 19.76 19.83 19.21 18.74 17.96 17.92 18.11
Company Description
CTS Corporation (NYSE: CTS) was founded in 1896. CTS is an innovative designer and manufacturer of sensors, actuators, electronic components and a leading provider of value-add
electronics manufacturing services (EMS). Our sensors, actuators and electronic components serve OEMs in the automotive, communications, industrial, medical, defense and aerospace
and computer markets. Our EMS operations provide specialty solutions to customers throughout the communications, defense and aerospace, industrial and medical markets. We have
manufacturing operations located throughout North America, Asia and Europe.
Notes
*Data provided by Bloomberg and Lambert, Edwards & Associates
4
10. DELTA APPAREL INC Price (as of 12/6/12) P/E P/B P/EBITDA P/S Curr Yield
322 S Main Street Greenville, SC 29601 United States 14.17 7.96 0.83 187.23 0.24 -
Market Cap ($MM) 117.9 52 Week High 12/23/2011 19.74 YTD Change -4.92
Symbol DLA EQUITY S&P Rating #N/A N/A 52 Week Low 8/1/2012 12.65 YTD % Change -25.77%
Exchange NYSE MKT LLC Industry Apparel Manufacturers Shares out 9/29/2012 8.31935M SPX YTD % Chg 12.43%
250,000 $20
YTD Performance
200,000
$18
150,000
$16
100,000
$14
50,000
0 $12
1/3/2012 2/3/2012 3/3/2012 4/3/2012 5/3/2012 6/3/2012 7/3/2012 8/3/2012 9/3/2012 10/3/2012 11/3/2012 12/3/2012
Volume Price
Ratios Attending Management
Beta 0.85 Current Ratio 3.81 Robert Humphreys Chairman & CEO
Gross Margin 17.09 Quick Ratio 1.11
ROE (LTM) -2.29 Debt/Equity 79.84
ROA (LTM) -1.03 EBIT / Interest -1.51
Per Share Overview (USD) Consensus Estimates
FY 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Earnings 0.01 0.06 (0.08) 0.13 0.21 0.25 0.16 1.78 2.10 -
Dividends - - - - - - - - - -
Book Value 1.51 1.48 1.37 1.59 1.80 2.06 2.23 - - -
Financials Consensus Estimates
in millions, except per share amounts 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Revenue 75 70 91 113 121 134 162 509 534 -
Operating Income 0 2 1 5 7 7 5 - - -
Net Income 0 1 -2 2 4 4 3 15 20 -
EPS excluding Extraordinary Items (Fully Diluted) 0.01 0.06 -0.08 0.13 0.21 0.24 0.15
Average Shares Outstanding (Primary) 19.76 19.83 19.21 18.74 17.96 17.92 18.11
Company Description
Delta Apparel, Inc., along with its operating subsidiaries, M. J. Soffe, LLC, Junkfood Clothing Company, To The Game, LLC and Art Gun, LLC, is an international design, marketing,
manufacturing, and sourcing company that features a diverse portfolio of lifestyle branded activewear apparel and headwear, and produces high quality private label programs. The
Company specializes in selling casual and athletic products across distribution tiers and in most store types, including specialty stores, boutiques, department stores, mid-tier and mass
chains. From a niche distribution standpoint, the Company also has strong distribution at college bookstores and the U.S. military. The Company’s products are made available direct-to-
consumer on its websites at www.soffe.com, www.junkfoodclothing.com, www.saltlife.com and www.deltaapparel.com. Additional products can be viewed at www.2thegame.com and
www.thecottonexchange.com. The Company's operations are located throughout the United States, Honduras, El Salvador, and Mexico, and it employs approximately 7,200 people
worldwide. Additional information about the Company is available at www.deltaapparelinc.com.
Notes
*Data provided by Bloomberg and Lambert, Edwards & Associates
5
11. DULUTH METALS LTD Price (as of 12/6/12) P/E P/B P/EBITDA P/S Curr Yield
80 Richmond Street West Suite 1500 Toronto, ON M5H 2A4 2.53 - 2.19 - - -
Market Cap ($MM) 317.4 52 Week High 12/4/2012 2.74 YTD Change 0.44
Symbol DM CN EQUITY S&P Rating #N/A N/A 52 Week Low 7/3/2012 1.40 YTD % Change 21.05%
Exchange Toronto Industry Metal-Diversified Shares out 11/30/2012 125.4366M SPTSX YTD % Chg 1.64%
4,000,000 $3
YTD Performance
3,500,000
3,000,000
2,500,000
2,000,000 $2
1,500,000
1,000,000
500,000
0 $1
1/3/2012 2/3/2012 3/3/2012 4/3/2012 5/3/2012 6/3/2012 7/3/2012 8/3/2012 9/3/2012 10/3/2012 11/3/2012 12/3/2012
Volume Price
Ratios Attending Management
Beta 0.79 Current Ratio 19.88 Christopher Dundas Chairman & CEO
Gross Margin #N/A N/A Quick Ratio 19.57 Mara Strazdins VP of IR & Corp. Comms
ROE (LTM) -20.43 Debt/Equity 0.22
ROA (LTM) -16.30 EBIT / Interest #N/A N/A
Per Share Overview (CAD) Consensus Estimates
FY 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Earnings 0.01 0.06 (0.08) 0.13 0.21 0.25 0.16 (0.27) (0.11) (0.09)
Dividends - - - - - - - - - -
Book Value 1.51 1.48 1.37 1.59 1.80 2.06 2.23 1.13 1.15 1.09
Financials Consensus Estimates
in millions, except per share amounts 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Revenue 75 70 91 113 121 134 162 - - -
Operating Income 0 2 1 5 7 7 5 -13 -12 -12
Net Income 0 1 -2 2 4 4 3 -35 -20 -20
EPS excluding Extraordinary Items (Fully Diluted) 0.01 0.06 -0.08 0.13 0.21 0.24 0.15
Average Shares Outstanding (Primary) 19.76 19.83 19.21 18.74 17.96 17.92 18.11
Company Description
Duluth Metals Limited (TSX:DM, DM.U in $US) is a Canadian company focused on developing a proposed underground mining development project in a joint venture which is 60% owned by Duluth and 40%
by Antofagasta known as the Twin Metals Minnesota Project. The project is located within the rapidly emerging Duluth Complex mining camp in northeastern Minnesota, U.S.A. The Twin Metals Minnesota
Project is amongst the world's largest Cu-Ni-PGM polymetallic sulphide deposits with contained metals (using a 0.3% Cu cut-off) of Indicated 8.0 Billion lbs copper, 2.5 Billion lbs nickel, and 12.1 Million ozs
palladium+platinum+gold (TPM) and Inferred 13.5 Billion lbs copper, 4.6 Billion lbs nickel, and 15.8 Million ozs TPM. In addition, Duluth Metals is currently drilling on approximately 40,000 acres of 100%
owned mineral interests on exploration properties adjacent to and nearby the joint venture. The primary exploration focus is for copper-nickel-PGM mineralization, similar to other known deposits in the
Duluth Complex. The exploration properties are situated at the junction of the Nickel Lake Macrodike and the South Kawishiwi Intrusion and represent a prime target area for Duluth Metals. Geological
modeling indicates that the property has the potential to host a "Voisey's Bay" type massive sulfide target.
Notes
*Data provided by Bloomberg and Lambert, Edwards & Associates
6
12. HARTE-HANKS INC Price (as of 12/6/12) P/E P/B P/EBITDA P/S Curr Yield
9601 MC Allister Freeway Suite 610 San Antonio, TX 78216 5.39 9.14 1.00 3.88 0.42 6.31
Market Cap ($MM) 338.3 52 Week High 1/31/2012 10.24 YTD Change -3.70
Symbol HHS EQUITY S&P Rating #N/A N/A 52 Week Low 12/4/2012 5.18 YTD % Change -40.70%
Exchange New York Industry Direct Marketing Shares out 10/15/2012 62.77306M SPX YTD % Chg 12.43%
1,600,000 $12
YTD Performance
1,400,000
1,200,000 $10
1,000,000
800,000 $8
600,000
400,000 $6
200,000
0 $4
1/3/2012 2/3/2012 3/3/2012 4/3/2012 5/3/2012 6/3/2012 7/3/2012 8/3/2012 9/3/2012 10/3/2012 11/3/2012 12/3/2012
Volume Price
Ratios Attending Management
Beta 0.98 Current Ratio 1.34 Doug Shepard EVP & CFO
Gross Margin 61.64 Quick Ratio 1.19
ROE (LTM) -20.15 Debt/Equity 24.70
ROA (LTM) -9.94 EBIT / Interest 23.29
Per Share Overview (USD) Consensus Estimates
FY 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Earnings 0.01 0.06 (0.08) 0.13 0.21 0.25 0.16 0.58 0.59 0.58
Dividends - - - - - - - 0.34 0.34 0.34
Book Value 1.51 1.48 1.37 1.59 1.80 2.06 2.23 - - -
Financials Consensus Estimates
in millions, except per share amounts 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Revenue 75 70 91 113 121 134 162 800 776 732
Operating Income 0 2 1 5 7 7 5 - - -
Net Income 0 1 -2 2 4 4 3 36 37 36
EPS excluding Extraordinary Items (Fully Diluted) 0.01 0.06 -0.08 0.13 0.21 0.24 0.15
Average Shares Outstanding (Primary) 19.76 19.83 19.21 18.74 17.96 17.92 18.11
Company Description
Harte-Hanks® is a worldwide direct and targeted marketing company that provides multichannel direct and digital marketing services and shopper advertising opportunities to a wide range of local, regional,
national and international consumer and business-to-business marketers. Harte-Hanks Direct Marketing helps its clients obtain insight about their customers through database and marketing analytics. Based
on that insight Harte-Hanks Direct Marketing designs, implements and executes multichannel marketing programs on behalf of its clients using direct and digital communications. Harte-Hanks Shoppers is
North America's largest owner, operator, and distributor of shopper products which bring buyers and sellers together at a local level through its proven multichannel offerings, including targeted print, digital
advertising, and classifieds. Its print publications are zoned into more than 950 separate editions and reach 11.2 million addresses each week in California and Florida. Shoppers also provide advertisers with
PowerSites™ to help small- and medium-size businesses establish a web presence and improve lead generation, PowerClick™ SEM services, and mobile distribution of their ads and coupons. For consumers,
PennySaverUSA.com™ and TheFlyer.com™ offer local online and mobile classifieds for garage sales, pets, used and new cars, real estate, as well as thousands of coupons and business listings.
Notes
*Data provided by Bloomberg and Lambert, Edwards & Associates
7
13. KRATOS DEFENSE & SECURITY Price (as of 12/6/12) P/E P/B P/EBITDA P/S Curr Yield
4810 Eastgate Mall San Diego, CA 92121 United States 4.42 9.55 0.61 1.82 0.19 -
Market Cap ($MM) 250.2 52 Week High 2/6/2012 7.79 YTD Change -1.55
Symbol KTOS EQUITY S&P Rating B 52 Week Low 11/16/2012 4.14 YTD % Change -25.96%
Exchange NASDAQ GS Industry Aerospace/Defense Shares out 11/2/2012 56.604M SPX YTD % Chg 12.43%
4,000,000 $8
YTD Performance
3,500,000
$7
3,000,000
$6
2,500,000
2,000,000 $5
1,500,000
$4
1,000,000
$3
500,000
0 $2
1/3/2012 2/3/2012 3/3/2012 4/3/2012 5/3/2012 6/3/2012 7/3/2012 8/3/2012 9/3/2012 10/3/2012 11/3/2012 12/3/2012
Volume Price
Ratios Attending Management
Beta 1.49 Current Ratio 1.97 Eric DeMarco President & CEO
Gross Margin 26.58 Quick Ratio 1.50 Deanna Lund EVP & CFO
ROE (LTM) -8.87 Debt/Equity 202.02
ROA (LTM) -2.52 EBIT / Interest 0.80
Per Share Overview (USD) Consensus Estimates
FY 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Earnings 0.01 0.06 (0.08) 0.13 0.21 0.25 0.16 0.46 0.41 0.75
Dividends - - - - - - - - - -
Book Value 1.51 1.48 1.37 1.59 1.80 2.06 2.23 6.40 6.95 6.88
Financials Consensus Estimates
in millions, except per share amounts 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Revenue 75 70 91 113 121 134 162 971 1,019 1,058
Operating Income 0 2 1 5 7 7 5 45 64 79
Net Income 0 1 -2 2 4 4 3 -25 2 8
EPS excluding Extraordinary Items (Fully Diluted) 0.01 0.06 -0.08 0.13 0.21 0.24 0.15
Average Shares Outstanding (Primary) 19.76 19.83 19.21 18.74 17.96 17.92 18.11
Company Description
Kratos Defense & Security Solutions, Inc. (NASDAQ: KTOS) is a specialized National Security technology business providing mission critical products, services and solutions for United States
National Security. Kratos’ core capabilities are sophisticated engineering, manufacturing and system integration offerings for National Security platforms and programs. Kratos’ areas of
expertise include Command, Control, Communications, Computing, Combat Systems, Intelligence, Surveillance and Reconnaissance (C5ISR), satellite communication systems, unmanned
systems, cyber warfare, cyber security, information assurance, and critical infrastructure security. Kratos has primarily an engineering and technically oriented work force of approximately
4,400. The vast majority of Kratos’ work is performed on a military base, in a secure facility or at a critical infrastructure location. Kratos’ primary end customers are National Security
related agencies.
Notes
*Data provided by Bloomberg and Lambert, Edwards & Associates
8
14. LOCAL CORP Price (as of 12/6/12) P/E P/B P/EBITDA P/S Curr Yield
7555 Irvine Center Drive Irvine, CA 92618 United States 2.30 - 1.43 - 0.50 -
Market Cap ($MM) 50.9 52 Week High 2/9/2012 3.21 YTD Change 0.18
Symbol LOCM EQUITY S&P Rating #N/A N/A 52 Week Low 9/11/2012 1.42 YTD % Change 8.49%
Exchange NASDAQ CM Industry E-Marketing/Info Shares out 10/31/2012 22.11822M SPX YTD % Chg 12.43%
1,200,000 $4
YTD Performance
1,000,000
800,000 $3
600,000
400,000 $2
200,000
0 $1
1/3/2012 2/3/2012 3/3/2012 4/3/2012 5/3/2012 6/3/2012 7/3/2012 8/3/2012 9/3/2012 10/3/2012 11/3/2012 12/3/2012
Volume Price
Ratios Attending Management
Beta 1.17 Current Ratio 0.97 Ken Cragun CFO
Gross Margin 37.38 Quick Ratio 0.94 Janine Zanelli Sr. Director, IR
ROE (LTM) -45.79 Debt/Equity 0.00
ROA (LTM) -29.80 EBIT / Interest -35.54
Per Share Overview (USD) Consensus Estimates
FY 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Earnings 0.01 0.06 (0.08) 0.13 0.21 0.25 0.16 0.01 0.20 -
Dividends - - - - - - - - - -
Book Value 1.51 1.48 1.37 1.59 1.80 2.06 2.23 - - -
Financials Consensus Estimates
in millions, except per share amounts 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Revenue 75 70 91 113 121 134 162 100 114 135
Operating Income 0 2 1 5 7 7 5 - - -
Net Income 0 1 -2 2 4 4 3 1 3 -
EPS excluding Extraordinary Items (Fully Diluted) 0.01 0.06 -0.08 0.13 0.21 0.24 0.15
Average Shares Outstanding (Primary) 19.76 19.83 19.21 18.74 17.96 17.92 18.11
Company Description
Local Corporation (NASDAQ:LOCM) is a leading national online media company that connects merchants and consumers. Using our powerful technology platforms, we provide a host of
innovative business solutions including digital marketing products and tools such as local business and product search, mobile, SEO, web hosting, social media and daily deals—all to help
merchants grow their business. Our media services enable our partners to create rich media and other display ads that reach their target audiences with unparalleled effectiveness. Plus,
our consumer properties, including the flagship Local.com website, Spreebird.com and a network of over 1,000 regional media sites, help more than a million consumers find the products
and services they need every single a day.
Notes
*Data provided by Bloomberg and Lambert, Edwards & Associates
9
15. MERCANTILE BANK CORP Price (as of 12/6/12) P/E P/B P/EBITDA P/S Curr Yield
310 Leonard Street NW Grand Rapids, MI 49504 United States 14.67 3.40 0.88 - 1.81 2.45
Market Cap ($MM) 126.7 52 Week High 7/17/2012 18.69 YTD Change 4.92
Symbol MBWM EQUITY S&P Rating #N/A N/A 52 Week Low 12/7/2011 9.25 YTD % Change 50.46%
Exchange NASDAQ GS Industry Commer Banks-Central US Shares out 11/8/2012 8.63859M SPX YTD % Chg 12.43%
1,500,000 $20
YTD Performance
1,300,000
$18
1,100,000
$16
900,000
700,000 $14
500,000
$12
300,000
$10
100,000
-100,000
1/3/2012 2/3/2012 3/3/2012 4/3/2012 5/3/2012 6/3/2012 7/3/2012 8/3/2012 9/3/2012 10/3/2012 11/3/2012 12/3/2012$8
Volume Price
Ratios Attending Management
Beta 0.75 Current Ratio #N/A N/A Michael Price President & CEO
Gross Margin #N/A N/A Quick Ratio #N/A N/A Charles Christmas Senior VP, CFO & Treasurer
ROE (LTM) 29.51 Debt/Equity 53.91
ROA (LTM) 2.78 EBIT / Interest #N/A N/A
Per Share Overview (USD) Consensus Estimates
FY 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Earnings 0.01 0.06 (0.08) 0.13 0.21 0.25 0.16 1.28 1.36 1.40
Dividends - - - - - - - 0.06 0.35 0.24
Book Value 1.51 1.48 1.37 1.59 1.80 2.06 2.23 16.98 17.85 -
Financials Consensus Estimates
in millions, except per share amounts 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Revenue 75 70 91 113 121 134 162 55 55 56
Operating Income 0 2 1 5 7 7 5 - - -
Net Income 0 1 -2 2 4 4 3 9 11 10
EPS excluding Extraordinary Items (Fully Diluted) 0.01 0.06 -0.08 0.13 0.21 0.24 0.15
Average Shares Outstanding (Primary) 19.76 19.83 19.21 18.74 17.96 17.92 18.11
Company Description
Mercantile Bank Corporation is the bank holding company for Mercantile Bank of Michigan. Founded in 1997 to provide banking services to businesses, individuals and governmental units,
the Bank differentiates itself on the basis of service quality and the expertise of its banking staff. Mercantile has seven full-service banking offices in Grand Rapids, Holland and Lansing,
Michigan. Mercantile Bank Corporation’s common stock is listed on the NASDAQ Global Select Market under the symbol “MBWM.”
Notes
*Data provided by Bloomberg and Lambert, Edwards & Associates
10
16. ORION ENERGY SYSTEMS INC Price (as of 12/6/12) P/E P/B P/EBITDA P/S Curr Yield
2210 Woodland Drive Manitowoc, WI 54220 United States 1.27 - 0.38 - 0.34 -
Market Cap ($MM) 25.6 52 Week High 2/1/2012 3.46 YTD Change -1.68
Symbol OESX EQUITY S&P Rating #N/A N/A 52 Week Low 11/16/2012 1.15 YTD % Change -56.95%
Exchange NYSE MKT LLC Industry Lighting Products&Sys Shares out 11/7/2012 20.13562M SPX YTD % Chg 12.43%
1,000,000 $4
900,000
YTD Performance
800,000
700,000
$3
600,000
500,000
400,000
$2
300,000
200,000
100,000
0 $1
1/3/2012 2/3/2012 3/3/2012 4/3/2012 5/3/2012 6/3/2012 7/3/2012 8/3/2012 9/3/2012 10/3/2012 11/3/2012 12/3/2012
Volume Price
Ratios Attending Management
Beta 0.73 Current Ratio 2.96 John Scribante CEO
Gross Margin 29.87 Quick Ratio 1.90 Scott Jensen CFO
ROE (LTM) -13.81 Debt/Equity 7.23
ROA (LTM) -9.99 EBIT / Interest 0.95
Per Share Overview (USD) Consensus Estimates
FY 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Earnings 0.01 0.06 (0.08) 0.13 0.21 0.25 0.16 (0.03) 0.05 -
Dividends - - - - - - - - - -
Book Value 1.51 1.48 1.37 1.59 1.80 2.06 2.23 - - -
Financials Consensus Estimates
in millions, except per share amounts 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Revenue 75 70 91 113 121 134 162 99 117 -
Operating Income 0 2 1 5 7 7 5 -6 6 -
Net Income 0 1 -2 2 4 4 3 -6 2 -
EPS excluding Extraordinary Items (Fully Diluted) 0.01 0.06 -0.08 0.13 0.21 0.24 0.15
Average Shares Outstanding (Primary) 19.76 19.83 19.21 18.74 17.96 17.92 18.11
Company Description
Orion is a leading power technology enterprise that designs, manufactures and deploys energy management systems – consisting primarily of high-performance, energy efficient interior
and exterior lighting platforms, intelligent wireless control systems and direct renewable solar technology for commercial and industrial customers – without compromising their quantity
or quality of light. An industry leader since 2001, Orion has retrofitted over 1.2 billion square feet of their customers’, including 144 of the Fortune 500. They have completed over 8,200
projects which have saved their customers approximately $1.6 billion in energy costs, reducing energy demand by over 700 MW since 2001. Orion’s energy management systems provide a
unique and comprehensive solution to reduce customers’ lighting–related electricity costs, while also permanently reducing base and peak load electricity demand from utilities.
Notes
*Data provided by Bloomberg and Lambert, Edwards & Associates
11
17. PERCEPTRON INC Price (as of 12/6/12) P/E P/B P/EBITDA P/S Curr Yield
47827 Halyard Drive Plymouth, MI 48170-2461 United States 5.71 12.41 0.94 6.47 0.77 -
Market Cap ($MM) 48.5 52 Week High 2/9/2012 6.32 YTD Change 1.15
Symbol PRCP EQUITY S&P Rating #N/A N/A 52 Week Low 1/12/2012 4.08 YTD % Change 25.12%
Exchange NASDAQ GM Industry Commercial Services Shares out 11/7/2012 8.50058M SPX YTD % Chg 12.43%
400,000 $7
YTD Performance
350,000
300,000 $6
250,000
200,000 $5
150,000
100,000 $4
50,000
0 $3
1/3/2012 2/3/2012 3/3/2012 4/3/2012 5/3/2012 6/3/2012 7/3/2012 8/3/2012 9/3/2012 10/3/2012 11/3/2012 12/3/2012
Volume Price
Ratios Attending Management
Beta 0.47 Current Ratio 3.47 Jack Lowry VP & CFO
Gross Margin 42.12 Quick Ratio 2.69
ROE (LTM) 4.94 Debt/Equity 0.00
ROA (LTM) 3.85 EBIT / Interest #N/A N/A
Per Share Overview (USD) Consensus Estimates
FY 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Earnings 0.01 0.06 (0.08) 0.13 0.21 0.25 0.16 0.38 0.44 0.45
Dividends - - - - - - - - - -
Book Value 1.51 1.48 1.37 1.59 1.80 2.06 2.23 - - -
Financials Consensus Estimates
in millions, except per share amounts 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Revenue 75 70 91 113 121 134 162 - - -
Operating Income 0 2 1 5 7 7 5 - - -
Net Income 0 1 -2 2 4 4 3 - - -
EPS excluding Extraordinary Items (Fully Diluted) 0.01 0.06 -0.08 0.13 0.21 0.24 0.15
Average Shares Outstanding (Primary) 19.76 19.83 19.21 18.74 17.96 17.92 18.11
Company Description
Perceptron develops, produces, and sells non-contact measurement and inspection solutions for industrial applications. The Company’s products provide solutions for manufacturing
process control as well as sensor and software technologies for non-contact measurement, scanning, and inspection applications. Automotive and manufacturing companies throughout
the world rely on Perceptron’s metrology solutions to help them manage their complex manufacturing processes to improve quality, shorten product launch times and reduce overall
manufacturing costs. The Company also offers Value Added Services such as training and customer support services. Headquartered in Plymouth, Michigan, Perceptron has approximately
220 employees worldwide, with operations in the United States, Germany, France, Spain, Brazil, Japan, Singapore, China and India. For more information, please visit
www.perceptron.com.
Notes
*Data provided by Bloomberg and Lambert, Edwards & Associates
12
18. BARRY (R.G.) Price (as of 12/6/12) P/E P/B P/EBITDA P/S Curr Yield
#N/A Requesting Data... Pickerington, OH 43147 United States 14.60 12.07 2.06 6.60 1.07 2.47
Market Cap ($MM) 164.5 52 Week High 10/31/2012 15.62 YTD Change 2.52
Symbol DFZ EQUITY S&P Rating #N/A N/A 52 Week Low 4/4/2012 11.23 YTD % Change 20.86%
Exchange NASDAQ GM Industry Footwear&Related Apparel Shares out 11/7/2012 11.26468M SPX YTD % Chg 12.43%
400,000 $20
YTD Performance
350,000
$18
300,000
250,000 $16
200,000
150,000 $14
100,000
$12
50,000
0 $10
1/3/2012 2/3/2012 3/3/2012 4/3/2012 5/3/2012 6/3/2012 7/3/2012 8/3/2012 9/3/2012 10/3/2012 11/3/2012 12/3/2012
Volume Price
Ratios Attending Management
Beta 1.04 Current Ratio 3.48 Jose Ibarra CFO & Sr. VP Finance
Gross Margin 43.07 Quick Ratio 2.41 Roy Youst Director, IR
ROE (LTM) 18.59 Debt/Equity 27.36
ROA (LTM) 10.65 EBIT / Interest 26.12
Per Share Overview (USD) Consensus Estimates
FY 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Earnings 0.01 0.06 (0.08) 0.13 0.21 0.25 0.16 1.29 1.56 -
Dividends - - - - - - - - - -
Book Value 1.51 1.48 1.37 1.59 1.80 2.06 2.23 - - -
Financials Consensus Estimates
in millions, except per share amounts 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Revenue 75 70 91 113 121 134 162 - - -
Operating Income 0 2 1 5 7 7 5 - - -
Net Income 0 1 -2 2 4 4 3 - - -
EPS excluding Extraordinary Items (Fully Diluted) 0.01 0.06 -0.08 0.13 0.21 0.24 0.15
Average Shares Outstanding (Primary) 19.76 19.83 19.21 18.74 17.96 17.92 18.11
Company Description
RG Barry Brands develop and market great accessories brands and fashionable, solution-oriented products that make life better. Our brands are sold by retailers everywhere under a growing family of
proprietary labels, including: Dearfoams®, the world’s best-known slipper brand; Foot Petals®, solution-orientated foot care and shoe care products; and baggallini® fashionable and functional handbags,
totes and travel accessories. We also supply exclusive private label products to some of the world’s finest retailers. Based upon more than 65 years of excellence in designing, sourcing and marketing
accessories products, RG Barry Brands has a reputation as an industry leader. We own approximately 30% of the North American slipper market and manage the replenishment slipper businesses for key
retailers. Our handbag and comfort insert businesses have legacies of consistent double digit growth and strong profitability. Our strengths translate into consistent top-quartile corporate performance
demonstrated as products and services that meet or beat sales and profit objectives for retailing partners; superior quality, value and function in great solution-oriented products for consumers; an exciting,
enjoyable and rewarding place for our Team Members to work; and increasing returns in the form of growing equity and cash dividends for our shareholders. For its fiscal year ended June 30, 2012, the
Company reported net earnings of $14.5 million, or $1.27 per diluted share, up 93.7% when compared to one year earlier; and a year-over-year net sales increase of 20% to $155.9 million. Additionally, cash
and short-term investments were 69.1% higher than one year prior at $41.7 million; consolidated inventory was at $21.1 million, down from $25.5 million at the end of fiscal 2011; net shareholders’ equity
rose to $74.4 million from $62.5 million one year prior; and long-term debt totaled $20.4 million, down from $24.6 million at fiscal year-end 2011. Our growth strategy is built upon the premise of investing
in and intelligently growing our existing business units both domestically and internationally, while seeking out and executing category appropriate acquisitions that meet our strict acquisition criteria. RG
Barry Brands is based in the Columbus, Ohio suburb of Pickerington. The Company has been publicly traded since 1962, and its shares are principally traded on the NASDAQ Global Market under the trading
symbol DFZ.
Notes
*Data provided by Bloomberg and Lambert, Edwards & Associates
13