Yes, I would like to have a look at your spreadsheet. It's easy to stick one together from your description, but I just like to see your work. You'll find my e-mail in my profile.
... unless you can get some other return (dividends) on those shares, there is no point in buying them. Well, you've already heard from Bernie that he didn't say that. But there is more wrong with the sentence. The stocks left are just panting to be milked the next time AIM triggers a sell. AIM is a perpetual selling machine! I like it!