This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/ Q1 2018
AGT Food and Ingredients Inc. TSX: AGT OTC: AGXXF  www.agtfoods.com Fiscal Yr: Dec 31
Year 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/30/20 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
$1,609.0 <-12 mths -7.28%
Revenue* $8.2 $12.1 $79.1 $328.7 $387.9 $642.1 $760.0 $855.3 $1,138.8 $1,356.7 $1,704.5 $1,973.2 $1,735.3 $1,773 $2,060 $2,197 2092.68% <-Total Growth 10 Revenue
Increase 47.08% 553.62% 315.30% 18.02% 65.55% 18.35% 12.55% 33.14% 19.14% 25.63% 15.77% -12.06% 2.17% 16.19% 6.65% 36.18% <-IRR #YR-> 10 Revenue 2092.68%
5 year Running Average $163.2 $290.0 $439.6 $594.8 $756.8 $950.6 $1,163.1 $1,405.7 $1,581.7 $1,708.5 $1,849.2 $1,947.7 15.20% <-IRR #YR-> 5 Revenue 102.88%
Revenue per Share $8.23 $9.08 $12.49 $41.16 $22.68 $32.59 $38.53 $43.18 $57.32 $58.83 $71.61 $82.43 $71.60 $73.15 $85.00 $90.65 27.42% <-IRR #YR-> 7 5 yr Running Average #DIV/0!
Increase 10.31% 37.55% 229.52% -44.90% 43.68% 18.23% 12.08% 32.76% 2.63% 21.73% 15.11% -13.15% 2.17% 16.19% 6.65% 21.60% <-IRR #YR-> 5 5 yr Running Average 165.92%
5 year Running Average $18.73 $23.60 $29.49 $35.63 $38.86 $46.09 $53.89 $62.68 $68.36 $71.53 $76.76 $80.57 19.08% <-IRR #YR-> 10 Revenue per Share 473.20%
P/S (Price/Sales) Med 0.61 0.55 0.61 0.30 0.84 0.96 0.65 0.35 0.25 0.39 0.43 0.44 0.39 0.25 0.00 0.00 10.64% <-IRR #YR-> 5 Revenue per Share 65.82%
P/S (Price/Sales) Close 0.62 0.55 0.80 0.21 1.32 0.86 0.54 0.30 0.29 0.47 0.47 0.44 0.28 0.21 0.18 0.21 16.41% <-IRR #YR-> 7 5 yr Running Average #DIV/0!
*Revenue in M CDN $  P/S 10 yr  0.46 5 yr  0.44 -53.74% Diff M/C 13.92% <-IRR #YR-> 5 5 yr Running Average 91.88%
-$79.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,735.3
-$855.3 $0.0 $0.0 $0.0 $0.0 $1,735.3
-$290.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,581.7
-$594.8 $0.0 $0.0 $0.0 $0.0 $1,581.7
-$12.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $71.6
-$43.2 $0.0 $0.0 $0.0 $0.0 $71.6
-$23.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $68.36
-$35.63 $0.00 $0.00 $0.00 $0.00 $68.36
-$1.47 <-12 mths 3.92%
EPS Basic $0.51 $0.78 $1.07 $3.10 $2.80 $0.98 -$0.43 $0.34 -$0.49 $0.96 $0.69 $0.88 -$1.53 -242.99% <-Total Growth 10 EPS Basic
EPS Diluted* $0.51 $0.78 $0.91 $2.91 $2.74 $0.96 -$0.43 $0.34 -$0.49 $0.96 $0.68 $0.87 -$1.53 -$0.25 $0.57 -268.13% <-Total Growth 10 EPS Diluted
Increase 52.94% 16.67% 219.78% -5.84% -64.96% -144.79% -179.07% -244.12% -295.92% -29.17% 27.94% -275.86% -83.66% -328.00% #NUM! <-IRR #YR-> 10 Earnings per Share -268.13%
Earnings Yield 10.0% 15.8% 9.1% 33.8% 9.2% 3.4% -2.1% 2.6% -3.0% 3.5% 2.0% 2.4% -7.6% -1.6% 3.7% #NUM! <-IRR #YR-> 5 Earnings per Share -550.00%
5 year Running Average $1.57 $1.66 $1.42 $1.30 $0.62 $0.27 $0.21 $0.47 $0.10 $0.15 $0.07 -33.25% <-IRR #YR-> 7 5 yr Running Average #DIV/0!
10 year Running Average $0.92 $0.94 $0.95 $0.70 $0.39 $0.17 -40.41% <-IRR #YR-> 5 5 yr Running Average -92.48%
* Diluted ESP per share  E/P 10 Yrs 2.49% 5Yrs 2.00%
-$0.91 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$1.53
-$0.34 $0.00 $0.00 $0.00 $0.00 -$1.53
-$1.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.10
-$1.30 $0.00 $0.00 $0.00 $0.00 $0.10
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Comments original Div? $0.26
Dividend* $0.50 $0.50 $0.51 $0.54 $0.54 $0.54 $0.59 $0.60 $0.60 $0.60 $0.60 $0.60 $0.60 $0.60 $0.60 $0.60 17.50% <-Total Growth 10 Dividends
Increase -0.95% 3.11% 6.52% -0.07% -0.65% 8.33% 2.56% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Count 12 Years of data
Average Increases 5 Year Running 1.59% 3.45% 3.34% 2.04% 2.05% 2.18% 0.51% 0.00% 0.00% 0.00% 0.00% 2.04% <-Median-> 8 Average Incr 5 Year Running
Dividends 5 Yr Running $0.52 $0.53 $0.54 $0.56 $0.57 $0.59 $0.60 $0.60 $0.60 $0.60 $0.60 $0.60 10.17% <-Total Growth 8 Dividends 5 Yr Running
Yield H/L Price 9.89% 9.86% 6.68% 4.40% 2.84% 1.74% 2.33% 3.93% 4.14% 2.63% 1.97% 1.66% 2.17% 3.22% 2.48% <-Median-> 10 Yield H/L Price
Yield on High  Price 9.78% 9.71% 4.86% 3.35% 1.78% 1.54% 1.87% 2.93% 3.48% 2.04% 1.68% 1.47% 1.62% 2.68% 1.83% <-Median-> 10 Yield on High  Price
Yield on Low Price 10.00% 10.00% 10.64% 6.40% 6.91% 1.98% 3.10% 5.97% 5.11% 3.72% 2.36% 1.89% 3.29% 4.02% 3.50% <-Median-> 10 Yield on Low Price
Yield on Close Price 9.84% 10.00% 5.13% 6.32% 1.82% 1.92% 2.82% 4.59% 3.64% 2.18% 1.77% 1.64% 2.98% 3.89% 3.89% 3.13% 2.50% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 98.04% 63.49% 56.11% 18.69% 19.84% 56.25% -136.05% 176.47% -122.45% 62.50% 88.24% 68.97% -39.22% -240.00% 105.26% #DIV/0! 38.04% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 33.04% 31.73% 38.41% 43.14% 91.94% 218.28% 281.60% 127.12% 612.24% 410.96% 882.35% #DIV/0! 91.94% <-Median-> 9 DPR EPS 5 Yr Running
Payout Ratio CFPS 43.40% 92.77% -60.18% -128.81% 37.96% -23.62% -15.56% 26.52% -1729% -45.37% -123.97% 47.85% 64.78% 27.91% 26.91% 10.97% -19.59% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 140.42% -165.52% -46.28% -101.41% -120.24% -56.91% -89.42% 179.04% 884.52% 118.86% 49.37% 24.94% -56.91% <-Median-> 9 DPR CF 5 Yr Running
Payout Ratio CFPS WC 43.40% 92.77% 40.03% 15.20% 16.27% 40.54% 25.71% 34.51% 22.75% 14.89% 14.89% 13.17% 17.15% 27.83% 26.84% 10.94% 16.71% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 26.25% 26.18% 23.07% 22.93% 25.33% 24.35% 20.29% 17.66% 16.00% 16.42% 18.21% 16.73% 23.07% <-Median-> 9 DPR CF WC 5 Yr Running
Median values 5 Yr Med 5 Yr Cl 2.17% 2.18% 5 Yr Med Payout 62.50% -45.37% 14.89% 1.63% <-IRR #YR-> 10 Dividends 17.50%
* Dividends per share  5 Yr Med and Cur. 78.85% 78.37% Last Div Inc ---> $0.150 $0.150 0.0% 0.00% <-IRR #YR-> 5 Dividends 0.00%
1.53% <-IRR #YR-> 12 Dividends #DIV/0!
-$0.50 -$0.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.60
-$0.60 $0.00 $0.00 $0.00 $0.00 $0.60
-$0.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.60
Historical Dividends Historical High Div 10.38% Low Div 1.50% Ave Div 5.94% Med Div 2.84% Close Div 2.98% Historical Dividends
High/Ave/Median Values Curr diff Exp. -62.56%     159.07% Exp. -34.58% Cheap 36.83% Cheap 30.25% High/Ave/Median 
Future Dividend Yield Div Yd 4.29% earning in 5.00 Years at IRR of 2.00% Div Inc. 10.41% Future Dividend Yield
Future Dividend Yield Div Yd 4.74% earning in 10 Years at IRR of 2.0% Div Inc. 21.90% Future Dividend Yield
Future Dividend Yield Div Yd 5.23% earning in 15 Years at IRR of 2.0% Div Inc. 34.59% Future Dividend Yield
Yield if held 5 yrs 10.68% 11.64% 7.84% 4.85% 3.13% 1.93% 2.39% 3.93% 4.14% 2.63% 1.97% 4.39% <-Median-> 8 Paid Median Price
Yield if held 10 yrs 11.87% 11.94% 7.84% 4.85% 3.13% 1.93% 11.87% <-Median-> 3 Paid Median Price
Yield if held 15 yrs 11.87% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 52.09% 54.19% 36.76% 23.18% 15.27% 9.59% 11.96% 19.64% 20.70% 13.16% 9.83% 21.41% <-Median-> 8 Paid Median Price
Cost covered if held 10 years 111.14% 113.89% 75.98% 47.42% 30.92% 19.23% 111.14% <-Median-> 3 Paid Median Price
Cost covered if held 15 years 1.7049033 #NUM! <-Median-> 0 Paid Median Price
Graham No. $7.27 $9.24 $10.48 $23.70 $28.91 $18.24 $17.23 $10.21 $9.50 $17.37 $15.15 $15.73 $17.29 $13.79 $13.79 $0.00 65.03% <-Total Growth 10 Graham Price
Price/GP Ratio Med 0.70 0.54 0.73 0.52 0.66 1.71 1.46 1.50 1.53 1.31 2.02 2.30 1.60 1.35 1.51 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.70 0.55 1.00 0.69 1.05 1.92 1.82 2.01 1.81 1.70 2.35 2.59 2.14 1.62 1.87 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.69 0.54 0.46 0.36 0.27 1.49 1.09 0.98 1.24 0.93 1.68 2.01 1.05 1.08 1.07 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.70 0.54 0.95 0.36 1.04 1.54 1.21 1.28 1.73 1.59 2.24 2.33 1.16 1.12 1.12 #DIV/0! 1.41 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -30.15% -46.40% -5.05% -63.71% 3.55% 54.49% 20.58% 27.93% 73.48% 58.57% 124.40% 132.91% 16.29% 11.96% 11.96% #DIV/0! 41.21% <-Median-> 10 Graham Price
Price Close $5.08 $4.95 $9.95 $8.60 $29.94 $28.18 $20.77 $13.06 $16.48 $27.54 $33.99 $36.64 $20.11 $15.44 $15.44 $19.17 102.11% <-Total Growth 10 Stock Price
Increase 1.60% -2.56% 101.01% -13.57% 248.14% -5.88% -26.30% -37.12% 26.19% 67.11% 23.42% 7.80% -45.11% -23.22% 0.00% 24.16% 7.29% <-IRR #YR-> 10 Stock Price 102.11%
P/E 9.96 6.35 10.93 2.96 10.93 29.35 -48.30 38.41 -33.63 28.69 49.99 42.11 -13.14 -61.76 27.09 #DIV/0! 9.02% <-IRR #YR-> 5 Stock Price 53.98%
Trailing P/E 9.71 12.76 9.45 10.29 10.28 21.64 -30.37 48.47 -56.20 35.41 53.88 23.11 -10.09 -61.76 33.63 11.68% <-IRR #YR-> 10 Price & Dividend 160.53%
Median 10, 5 Yrs D.  per yr 4.39% 3.92% % Tot Ret 37.58% 30.29% Price Inc 23.42% P/E:  19.81 28.69 12.94% <-IRR #YR-> 5 Price & Dividend 76.95%
Price  15 D.  per yr 6.67% % Tot Ret 37.12% 11.30% <-IRR #YR-> 13 Stock Price #DIV/0!
Price & Dividend 15 17.97% <-IRR #YR-> 13 Price & Dividend #DIV/0!
Price 10 -$9.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.11 Price 10
Price  5 -$13.06 $0.00 $0.00 $0.00 $0.00 $20.11 Price  5
Price & Dividend 10 -$9.95 $0.54 $0.54 $0.54 $0.59 $0.60 $0.60 $0.60 $0.60 $0.60 $20.71 Price & Dividend 10
Price & Dividend 5 -$13.06 $0.60 $0.60 $0.60 $0.60 $20.71 Price & Dividend 5
Price  15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.11 Price  15
Price & Dividend 15 $0.50 $0.50 $0.51 $0.54 $0.54 $0.54 $0.59 $0.60 $0.60 $0.60 $0.60 $0.60 $20.71 Price & Dividend 15
Price H/L Median $5.06 $5.03 $7.65 $12.38 $19.16 $31.12 $25.09 $15.28 $14.49 $22.80 $30.53 $36.19 $27.62 $18.65 24.16% 260.98% <-Total Growth 10 Stock Price
Increase -0.59% 52.24% 61.76% 54.83% 62.42% -19.38% -39.12% -5.14% 57.35% 33.88% 18.56% -23.69% -32.48% 3.89% 13.70% <-IRR #YR-> 10 Stock Price 260.98%
P/E 9.91 6.44 8.41 4.25 6.99 32.42 -58.35 44.93 -29.57 23.75 44.89 41.60 -18.05 -74.58 28.04% 12.57% <-IRR #YR-> 5 Stock Price 80.79%
Trailing P/E 9.85 9.81 13.60 6.58 11.36 26.14 -35.52 42.62 -46.53 31.80 53.22 31.74 -12.19 18.36% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 12.20 18.75 17.69 11.71 23.22 85.07 143.99 76.67 281.79 127.71 15.74% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 24.81 32.61 38.30 39.39 48.43 8.41 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 4.66% 3.16% % Tot Ret 25.39% 20.10% Price Inc 18.56% P/E:  15.37 23.75 Count 12 Years of data
-$7.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $27.62
-$15.28 $0.00 $0.00 $0.00 $0.00 $27.62
-$7.65 $0.54 $0.54 $0.54 $0.59 $0.60 $0.60 $0.60 $0.60 $0.60 $28.22
-$15.28 $0.60 $0.60 $0.60 $0.60 $28.22
High Months Aug May Sep Jun Dec Feb Feb Jan Aug Oct Dec May Jan Jan
Price High $5.11 $5.10 $10.50 $16.25 $30.45 $35.00 $31.32 $20.50 $17.24 $29.46 $35.66 $40.71 $37.00 $22.35 252.38% <-Total Growth 10 Stock Price
Increase -0.20% 105.88% 54.76% 87.38% 14.94% -10.51% -34.55% -15.90% 70.88% 21.05% 14.16% -9.11% -39.59% 13.42% <-IRR #YR-> 10 Stock Price 252.38%
P/E 10.02 6.54 11.54 5.58 11.11 36.46 -72.84 60.29 -35.18 30.69 52.44 46.79 -24.18 -89.40 12.54% <-IRR #YR-> 5 Stock Price 80.49%
Trailing P/E 10.00 13.46 17.86 10.46 12.77 32.63 -47.67 50.71 -60.12 37.15 59.87 42.53 -14.61 11.11 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 14.16% P/E:  20.90 30.69 47.92 P/E Ratio Historical High
-$10.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $37.00
-$20.50 $0.00 $0.00 $0.00 $0.00 $37.00
Low Months Apr Dec May Jan Mar Sep Dec May Apr Jan Sep Jul Nov Jun
Price Low $5.00 $4.95 $4.80 $8.50 $7.87 $27.24 $18.86 $10.05 $11.74 $16.14 $25.39 $31.67 $18.23 $14.94 279.79% <-Total Growth 10 Stock Price
Increase -1.00% -3.03% 77.08% -7.41% 246.12% -30.76% -46.71% 16.82% 37.48% 57.31% 24.73% -42.44% -18.05% 14.28% <-IRR #YR-> 10 Stock Price 279.79%
P/E 9.80 6.35 5.27 2.92 2.87 28.38 -43.86 29.56 -23.96 16.81 37.34 36.40 -11.92 -59.76 12.65% <-IRR #YR-> 5 Stock Price 81.39%
Trailing P/E 9.71 6.15 9.34 2.70 9.94 19.65 -23.37 34.53 -32.94 26.45 46.57 20.95 -9.76 6.35 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 24.73% P/E:  9.87 16.81 -14.32 P/E Ratio Historical Low
-$4.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18.23
Long Term Debt $245.24 $344.34 $548.00 $453.96 $483.96 Debt
Change 40.41% 59.14% -17.16% 6.61% 40.41% <-Median-> 3 Change
Debt/Market Cap Ratio 0.39 0.43 0.62 0.93 1.29 0.53 <-Median-> 4 Debt/Market Cap Ratio
Goodwill & Intangibles $59.55 $60.78 $65.47 $70.90 $81.42 $72.92 $68.45 $68.50 Intangibles Goodwill
Change 2.06% 7.72% 8.29% 14.84% -10.45% -6.12% 0.07% 4.89% <-Median-> 6 Change
Intangible/Market Cap Ratio 0.15 0.23 0.20 0.11 0.10 0.08 0.14 0.18 0.14 <-Median-> 7 Intangible/Market Cap Ratio
Market Cap $5.08 $6.60 $63.04 $68.67 $512.07 $555.32 $409.71 $258.70 $327.38 $635.13 $809.01 $877.03 $487.40 $374.21 $374.21 $464.61 673.14% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 10.945 19.171 19.725 19.974 19.851 20.687 23.425 24.092 24.173 24.173 24.173 24.173 #DIV/0! <-Total Growth 8 Diluted
Change 75.16% 2.89% 1.26% -0.62% 4.22% 13.23% 2.85% 0.34% 0.00% 0.00% 0.00% 2.87% <-Median-> 8 Change
Difference Diluted/Basic -2.4% -1.6% 0.0% -0.9% 0.0% -0.9% -1.0% -0.8% 0.0% 0.0% 0.0% 0.0% -0.89% <-Median-> 9 Difference Diluted/Basic
Basic # of Shares in Millions 1.000 1.330 3.440 6.990 10.686 18.867 19.725 19.788 19.851 20.504 23.196 23.896 24.173 24.173 24.173 24.173 602.70% <-Total Growth 10 Basic
Change 33.00% 158.65% 103.20% 52.88% 76.55% 4.55% 0.32% 0.32% 3.29% 13.13% 3.02% 1.16% 0.00% 0.00% 0.00% 3.92% <-Median-> 10 Change
Difference Basic/Outstanding 0.0% 0.3% 84.2% 14.2% 60.0% 4.4% 0.0% 0.1% 0.1% 12.5% 2.6% 0.2% 0.3% 0.3% 0.3% 0.3% 1.44% <-Median-> 10 Difference Basic/Outstanding
$27.82 <-12 mths 24.25%
# of Share in Millions 1.000 1.333 6.336 7.985 17.103 19.706 19.726 19.809 19.866 23.062 23.801 23.937 24.237 24.237 24.237 24.237 14.36% <-IRR #YR-> 10 Shares 282.53%
Change 33.33% 375.19% 26.03% 114.18% 15.22% 0.10% 0.42% 0.29% 16.09% 3.21% 0.57% 1.25% 0.00% 0.00% 0.00% 4.12% <-IRR #YR-> 5 Shares 22.35%
Cash Flow from Operations $M $1.15 $0.71 -$2.92 -$2.95 $15.30 -$43.13 -$74.16 $44.78 -$0.69 -$27.12 -$11.23 $29.97 $22.39 $52.11 $54.05 $132.57 867.07% <-Total Growth 10 Cash Flow
Increase -38.37% -511.13% -1.12% 618.39% -381.85% -71.96% 160.38% -101.54% -3835% 59% 367% -25% 132.72% 3.72% 145.29% S. Issued S.O.
5 year Running Average $2.3 -$6.6 -$21.6 -$12.0 -$11.6 -$20.1 -$13.7 $7.1 $2.7 $13.2 $29.5 $58.2 122.15% <-Total Growth 8 CF 5 Yr Running
CFPS $1.15 $0.53 -$0.85 -$0.42 $1.43 -$2.29 -$3.76 $2.26 -$0.03 -$1.32 -$0.48 $1.25 $0.93 $2.15 $2.23 $5.47 209.16% <-Total Growth 10 Cash Flow per Share
Increase -53.66% -258.95% 50.24% 439.08% -259.64% -64.48% 160.18% -101.53% -3710% 63% 359% -26% 132.11% 3.72% 145.29% #NUM! <-IRR #YR-> 10 Cash Flow 867.07%
5 year Running Average $0.37 -$0.32 -$1.18 -$0.55 -$0.48 -$1.03 -$0.67 $0.34 $0.07 $0.50 $1.22 $2.41 -12.94% <-IRR #YR-> 5 Cash Flow -49.99%
P/CF on Med Price 4.39 9.41 -9.02 -29.31 13.38 -13.61 -6.67 6.75 -417.47 -17.24 -63.07 28.86 29.81 8.67 0.11 0.00 #NUM! <-IRR #YR-> 10 Cash Flow per Share 209.16%
P/CF on Closing Price 4.41 9.27 -11.73 -20.37 20.91 -12.33 -5.52 5.77 -474.80 -20.83 -70.23 29.22 21.71 7.18 6.92 3.50 -16.36% <-IRR #YR-> 5 Cash Flow per Share -59.06%
170.79% Diff M/C -19.09% <-IRR #YR-> 8 CFPS 5 yr Running 121.32%
Excl.Working Capital CF $7.31 $27.97 $20.39 $68.26 $119.05 -$10.37 $53.05 $109.72 $104.70 $78.91 $62.19 $0.00 $0.00 $0.00 #NUM! <-IRR #YR-> 5 CFPS 5 yr Running 112.23%
CF fr Op $M WC $1.2 $0.7 $4.4 $25.0 $35.7 $25.1 $44.9 $34.4 $52.4 $82.6 $93.5 $108.9 $84.6 $52.1 $54.0 $132.6 1827.36% <-Total Growth 10 Cash Flow less WC
Increase -38.37% 518.11% 470.00% 42.67% -29.58% 78.61% -23.36% 52.18% 57.77% 13.16% 16.47% -22.31% -38.39% 3.72% 145.29% 34.43% <-IRR #YR-> 10 Cash Flow less WC 1827.36%
5 year Running Average $13.4 $18.2 $27.0 $33.0 $38.5 $47.9 $61.5 $74.3 $84.4 $84.3 $78.6 $86.4 19.71% <-IRR #YR-> 5 Cash Flow less WC 145.84%
CFPS Excl. WC $1.15 $0.53 $1.28 $3.58 $3.34 $1.33 $2.28 $1.74 $2.64 $4.03 $4.03 $4.56 $3.50 $2.16 $2.24 $5.48 25.87% <-IRR #YR-> 8 CF less WC 5 Yr Run 363.96%
Increase -53.66% 138.98% 180.51% -6.68% -60.11% 70.84% -23.60% 51.71% 52.75% 0.02% 13.06% -23.20% -38.39% 3.72% 145.29% 20.64% <-IRR #YR-> 5 CF less WC 5 Yr Run 155.50%
5 year Running Average $1.98 $2.01 $2.36 $2.45 $2.26 $2.40 $2.94 $3.40 $3.75 $3.65 $3.30 $3.59 10.62% <-IRR #YR-> 10 CFPS - Less WC 174.28%
P/CF on Med Price 4.39 9.41 6.00 3.46 5.74 23.36 11.02 8.79 5.49 5.66 7.57 7.94 7.89 8.65 0.11 0.00 15.01% <-IRR #YR-> 5 CFPS - Less WC 101.25%
P/CF on Closing Price 4.41 9.27 7.80 2.40 8.97 21.15 9.13 7.51 6.25 6.84 8.43 8.04 5.75 7.16 6.91 3.50 8.34% <-IRR #YR-> 8 CFPS 5 yr Running 86.40%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr -10.14 5 yr  -17.24 P/CF Med 10 yr 7.73 5 yr  7.57 -7.38% Diff M/C 8.86% <-IRR #YR-> 5 CFPS 5 yr Running 52.89%
$0.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.93 Cash Flow per Share
-$2.26 $0.00 $0.00 $0.00 $0.00 $0.93 Cash Flow per Share
-$0.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.07 CFPS 5 yr Running
$0.55 $0.00 $0.00 $0.00 $0.00 $0.07 CFPS 5 yr Running
-$4.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $84.6 Cash Flow less WC
-$34.4 $0.0 $0.0 $0.0 $0.0 $84.6 Cash Flow less WC
-$13.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $84.4 CF less WC 5 Yr Run
-$33.0 $0.0 $0.0 $0.0 $0.0 $84.4 CF less WC 5 Yr Run
-$1.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.50 CFPS - Less WC
-$1.74 $0.00 $0.00 $0.00 $0.00 $3.50 CFPS - Less WC
-$1.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.75 CFPS 5 yr Running
-$2.45 $0.00 $0.00 $0.00 $0.00 $3.75 CFPS 5 yr Running
OPM 13.99% 5.86% -3.69% -0.90% 3.94% -6.72% -9.76% 5.23% -0.06% -2.00% -0.66% 1.52% 1.29% 134.98% <-Total Growth 10 OPM
Increase -58.10% -162.90% -75.65% -539% -270% 45.30% -153.65% -101.16% 3203.16% -67.04% -330.58% -15.03% Should increase  or be stable.
Diff from Ave -3992.0% -1731% 925.8% 149.8% -1197.1% 1767.8% 2613.9% -1555.9% -83.2% 455.8% 83.2% -522.4% -458.9% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs -0.36% 5 Yrs -0.06% should be  zero, it is a   check on calculations
Current Assets $2.00 $3.29 $39.22 $87.93 $196.81 $280.04 $419.19 $417.94 $464.30 $603.95 $793.68 $752.47 $673.06 $666.53 Liquidity ratio of 1.5 and up, best
Current Liabilities $2.18 $3.02 $30.51 $61.13 $121.11 $188.27 $331.82 $351.35 $303.06 $350.91 $565.98 $549.75 $324.14 $311.76 1.46 <-Median-> 10 Ratio
Liquidity 0.92 1.09 1.29 1.44 1.63 1.49 1.26 1.19 1.53 1.72 1.40 1.37 2.08 2.14 1.53 <-Median-> 5 Ratio
Liq. with CF aft div 1.22 1.11 1.16 1.34 1.70 1.41 1.22 1.28 1.47 1.66 1.37 1.40 2.10 2.26 1.47 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.28 0.81 0.83 0.92 0.95 1.12 1.06 1.17 1.31 1.51 1.18 1.22 1.82 2.26 1.31 <-Median-> 5 Ratio
Excluding Long Term 13.16 5.75 6.06 5.93 5.93 5.93 5.93 5.93
Adj Liquidity 1.32 1.21 1.56 1.75 1.42 1.38 2.12 2.18 1.56 <-Median-> 5 Ratio
Assets $11.86 $13.11 $74.07 $148.38 $404.42 $527.91 $689.51 $712.49 $773.79 $928.85 $1,296.57 $1,292.30 $1,199.03 $1,203.20 Debt Ratio of 1.5 and up, best
Liabilities $7.25 $6.63 $40.09 $79.88 $172.51 $224.38 $418.55 $442.64 $539.45 $606.78 $939.65 $989.68 $828.78 $843.78 1.57 <-Median-> 10 Ratio
Debt Ratio 1.64 1.98 1.85 1.86 2.34 2.35 1.65 1.61 1.43 1.53 1.38 1.31 1.45 1.43 1.43 <-Median-> 5 Ratio
Book Value $4.61 $6.48 $33.98 $68.50 $231.91 $303.54 $270.97 $269.85 $234.34 $322.07 $356.92 $302.62 $370.25 $359.42 $359.42 $359.42 989.68% <-Total Growth 10 Book Value
Book Value per share $4.61 $4.86 $5.36 $8.58 $13.56 $15.40 $13.74 $13.62 $11.80 $13.97 $15.00 $12.64 $15.28 $14.83 $14.83 $14.83 184.86% <-Total Growth 10 Book Value per Share
Change 5.42% 10.35% 59.95% 58.08% 13.60% -10.82% -0.83% -13.41% 18.39% 7.38% -15.69% 20.83% -2.93% 0.00% 0.00% -39.47% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 1.10 1.03 1.43 1.44 1.41 2.02 1.83 1.12 1.23 1.63 2.04 2.86 1.81 1.26 1.44 P/B Ratio Historical Median
P/B Ratio (Close) 1.10 1.02 1.86 1.00 2.21 1.83 1.51 0.96 1.40 1.97 2.27 2.90 1.32 1.04 1.04 1.29 11.04% <-IRR #YR-> 10 Book Value per Share 184.86%
Change -7.57% 82.16% -45.96% 120.23% -17.14% -17.35% -36.60% 45.72% 41.16% 14.94% 27.86% -54.58% -20.91% 0.00% 24.16% 2.32% <-IRR #YR-> 5 Book Value per Share 12.14%
Leverage (A/BK) 2.57 2.02 2.18 2.17 1.74 1.74 2.54 2.64 3.30 2.88 3.63 4.27 3.24 3.35 2.76 <-Median-> 10 A/BV
Debt/Equity Ratio 1.57 1.02 1.18 1.17 0.74 0.74 1.54 1.64 2.30 1.88 2.63 3.27 2.24 2.35 1.76 <-Median-> 10 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 1.72 5 yr Med 1.81 -39.47% Diff M/C 2.57 Historical 13 Leverage (A/BK)
*Book Value in M CDN $ 
-$5.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.28
-$13.62 $0.00 $0.00 $0.00 $0.00 $15.28
-$88.18 <-12 mths -6.89%
Comprehensive Income $3.70 $22.66 $30.42 $2.05 -$20.97 $8.94 -$24.47 $19.54 $26.92 -$42.52 -$94.70 -2662.92% <-Total Growth 10 Comprehensive Income
Increase 513.28% 34.22% -93.27% -1123.73% 142.62% -373.79% 179.87% 37.75% -257.95% -122.73% -122.73% <-Median-> 5 Comprehensive Income
5 Yr Running Average $7.57 $8.62 -$0.81 -$2.98 $1.99 -$2.32 -$23.05 #NUM! <-IRR #YR-> 10 Comprehensive Income -2662.92%
ROE 10.9% 33.1% 13.1% 0.7% -7.7% 3.3% -10.4% 6.1% 7.5% -14.1% -25.6% #NUM! <-IRR #YR-> 5 Comprehensive Income -1159.76%
5Yr Median 10.9% 3.3% 0.7% 0.7% 3.3% 3.3% -10.4% #NUM! <-IRR #YR-> 6 5 Yr Running Average #DIV/0!
% Difference from NI 0.0% 0.0% 1.6% -88.9% 147.8% 31.2% 151.8% -1.1% 67.8% -302.0% 156.5% #NUM! <-IRR #YR-> 5 5 Yr Running Average -367.37%
Median Values Diff 5, 10 yr 16.4% 67.8% -10.4% <-Median-> 5 Return on Equity
-$3.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$94.7
-$8.9 $0.0 $0.0 $0.0 $0.0 -$94.7
-$7.6 $0.0 $0.0 $0.0 $0.0 $0.0 -$23.0
-$8.6 $0.0 $0.0 $0.0 $0.0 -$23.0
Current Liability Coverage Ratio 0.53 0.24 0.14 0.41 0.29 0.13 0.14 0.10 0.17 0.24 0.17 0.20 0.26 0.17 CFO less WC CFO / Current Liabilities
5 year Median 0.29 0.24 0.14 0.14 0.14 0.14 0.17 0.17 0.20 0.20 0.20 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 9.71% 5.42% 5.92% 16.86% 8.82% 4.76% 6.51% 4.83% 6.77% 8.89% 7.21% 8.42% 7.05% 4.33% CFO less WC CFO / Total Assets
5 year Median 8.82% 5.92% 6.51% 6.51% 6.51% 6.51% 6.77% 7.21% 7.21% 7.21% 7.2% <-Median-> 5 Return on Assets 
Return on Assets ROA 4.0% 7.0% 5.0% 15.3% 7.4% 3.5% -1.2% 1.0% -1.3% 2.1% 1.2% 1.6% -3.1% 4.7% Net  Income/Assets Return on Assets
5Yr Median 7.0% 7.0% 5.0% 3.5% 1.0% 1.0% 1.0% 1.2% 1.2% 1.6% 1.4% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 10.4% 14.1% 10.9% 33.1% 12.9% 6.1% -3.1% 2.5% -4.1% 6.1% 4.5% 7.0% -10.0% 15.6% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 10.4% 12.2% 10.9% 12.5% 12.9% 12.9% 10.9% 6.1% 2.5% 2.5% 2.5% 4.5% 4.5% 6.1% 5.3% <-Median-> 10 Return on Equity
-$36.55 <-12 mths -1.01%
Net Income $0.48 $0.91 $3.70 $22.66 $29.94 $18.40 -$8.46 $6.81 -$9.72 $19.76 $16.05 $21.05 -$36.92 $56.2 -1099.23% <-Total Growth 10 Net Income
Increase 90.00% 305.17% 513.28% 32.12% -38.54% -145.98% 180.51% -242.62% 303.39% -18.80% 31.21% -275.38% -252.21% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $11.5 $15.1 $13.2 $13.9 $7.4 $5.4 $4.9 $10.8 $2.0 $15.2 #NUM! <-IRR #YR-> 10 Net Income -1099.23%
Operating Cash Flow $1.15 $0.71 -$2.92 -$2.95 $15.30 -$43.13 -$74.16 $44.78 -$0.69 -$27.12 -$11.23 $29.97 $22.39 #NUM! <-IRR #YR-> 5 Net Income -642.06%
Investment Cash Flow -$7.25 -$1.13 -$13.50 -$30.33 -$97.02 -$50.93 -$51.31 -$34.57 -$38.77 -$34.08 -$95.11 -$79.34 -$50.77 -19.45% <-IRR #YR-> 8 5 Yr Running Average #DIV/0!
Total Accruals $6.58 $1.33 $20.11 $55.95 $111.66 $112.45 $117.01 -$3.39 $29.75 $80.96 $122.39 $70.42 -$8.54 -31.82% <-IRR #YR-> 5 5 Yr Running Average -85.27%
Total Assets $11.86 $13.11 $74.07 $148.38 $404.42 $527.91 $689.51 $712.49 $773.79 $928.85 $1,296.57 $1,292.30 $1,199.03 Balance Sheet Assets
Accruals Ratio 55.45% 10.16% 27.15% 37.70% 27.61% 21.30% 16.97% -0.48% 3.84% 8.72% 9.44% 5.45% -0.71% 5.45% <-Median-> 5 Ratio
EPS/CF Ratio 0.44 1.46 0.71 0.81 0.82 0.72 -0.19 0.20 -0.19 0.24 0.17 0.19 -0.44 0.19 <-Median-> 10 EPS/CF Ratio
-$3.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$36.92
-$6.81 $0.00 $0.00 $0.00 $0.00 -$36.92
-$11.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.04
-$13.87 $0.00 $0.00 $0.00 $0.00 $2.04
Chge in Close 1.60% -2.56% 101.01% -13.57% 248.14% -5.88% -26.30% -37.12% 26.19% 67.11% 23.42% 7.80% -45.11% -23.22% 0.00% 24.16% Count 14 Years of data
up/down/neutral Down Down Down Down Down Down Down Down Down Down Count 10 71.43%
Any Predictions? yes yes yes yes yes % right Count 5 50.00%
Financial Cash Flow $5.09 $0.42 $16.42 $33.28 $81.72 $108.80 $161.12 -$33.69 $29.10 $67.89 $95.12 $56.78 $75.31 C F Statement  Financial CF
Total Accruals $1.49 $0.91 $3.70 $22.66 $29.94 $3.65 -$44.11 $30.30 $0.65 $13.07 $27.26 $13.64 -$83.85 Accruals
Accruals Ratio 12.53% 6.96% 4.99% 15.27% 7.40% 0.69% -6.40% 4.25% 0.08% 1.41% 2.10% 1.06% -6.99% 1.06% <-Median-> 5 Ratio
Cash $10.12 $23.63 $52.22 $33.11 $22.89 $29.32 $22.31 $29.03 $21.36 $22.00 Cash
Cash per Share $0.59 $1.20 $2.65 $1.67 $1.15 $1.27 $0.94 $1.21 $0.88 $0.91 $1.15 <-Median-> 5 Cash per Share
Percentage of Stock Price 1.98% 4.25% 12.75% 12.80% 6.99% 4.62% 2.76% 3.31% 4.38% 5.88% 4.38% <-Median-> 5 % of Stock Price
Notes:
June 22, 2018.  Last estimates were for 2017, 2018 and 2019 of $2124M, $2334M and $2437M for Revenue, $1.05, $2.07 and $2.87 for EPS, $2.60, $3.44 and $3.60 for CFPS and $31.1M and $56.2M for Net Income.
June 25, 2017.  Last estimates were for 2016 and 2017 of $1810M and $1948M for Revenue, $2.70 and $2.75 for EPS, $3.53 and $4.03 for CFPS and $70.8M and $65.3M for Net Income.
June 19, 2016.  Last estimates were for 2015 and 2016 of $1507M and $1642M for Revenue, $1.42 and $2.26 for EPS, $2.43 and $3.11 for CFPS and $30.4M and $51.3M for Net Income.
July 1, 2015.  Last estimates were for $2014, 2015 and 2016 of $1248.5M, $1348.4M and $1469M for Revenue, $1.24 and $1.61 for 2014 and 2015 for EPS,
 $2.00 and $2.49 for CFPS for 2014 and 2015 and $28.6M and $31.3M for Net Income.
October 2014.  Name has changed from Alliance Grain Traders Inc. to AGT Food and Ingredients Inc.  Symbol remains AGT.
June 27, 2014.  Last esttimates were for 2013, 2014 and 2015 of $1201M, 1072M and 1245M for Revenue, $1.05 and $1.39 for 2013 and 2014 EPS, $2.02, $2.33 and $2.77 for CFPS
July 5, 2013.  Last estimates were for 2012 and 2013 of $862.3M and $911.3M for Revenues, $0.68 and $1.55 for EPS.
October 27, 2012.  Last estimates were for 2011 and 2012 of $734M and $804M for revenue, $1.71 and $2.42 for EPS.
Sept 7, 2011.  Last I looked I got EPS of $3.00 and $3.30 for 2010 and 2011.
When I last looked at got 2010 and 2011 estimates for earnings of $3.12 and $3.75.  One analysts does not think that this company can grow dividends.
May 14, 2010.  I last got estimates for 2009 and 2010 of $2.44 and $2.86.
Dec 3, 2009.  I have annualized the figures for 2005.  This site only has financials for a limited period, so I also used Google Financial.
Sep 2009.  It was Alliance Grain Traders Income Fund (TSX-AGT.UN).  It was converted to a corporation on September 15, 2009.  
This company was formerly, the Agtech Income Fund. The Fund was a limited purpose open-ended trust established on June 25, 2004.
A lot of the increase in shares was because of selling of more shares or units (2006-2009).  Some as for purchase of Arbel Group and other acquisitions.
I got the name of this stock from the Money Show in 2009.
Some of the information on financials is from G&M financials.
Sector:
Consumer Staple, Consumer Sector
What should this stock accomplish?
I would think you could expect low to moderate dividends and some capital gains.
Would I buy this company and Why.
Not until it shows signs about being a dividend growth company. 
Why am I following this stock. 
I wanted to review all the income trust stocks touted in the 2009 Money Show.   There was a lot of talk at this show about some of the Unit Trust being currently good buys with very good yield.  
This stock converted to a corporation in 2009.
Dividends
Dividends are paid in Cycle 1, which is January, April, July and September.  Dividends are declared in one month and paid in the next month.
For example, The dividend declared for shareholders of record of June 30, 2014 is payable on July 15, 2014 and covers the period of April 1, 2014 to June 30, 2014.
How they make their money.
AGT Food and Ingredients Inc, through its subsidiaries, is engaged in the business of sourcing and processing (cleaning, splitting, sorting and bagging) of pulses specialty crops for export domestic markets.
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Oct 27 2012 Jul 07 2013 Jun 27 2014 Jul 4 2015 Jun 19 2016 Jun 25 2017 Jun 23 2018
Al-Katib, Murad 0.40 2.00% 5.49 27.62% 3.737 16.21% 3.744 15.73% 3.847 16.07% 4.054 16.73% 4.062 16.76% Seens to have bought 
CEO - Shares - Amount 12.94% $5.176 $90.429 $102.931 $127.244 $140.954 $81.531 $20.11 shares in June when
Options - percentage 11.68% 0.20 1.01% 0.100 0.43% 0.100 0.42% 0.100 0.42% 0.000 0.00% 0.000 0.00% Arslan sold his.
Options - amount 17.97% $3.296 $2.754 $3.399 $3.664 $0.000 $0.00
Ireland, Lori Ann 0.02 0.10% 0.053 0.23% 0.021 0.09% 0.044 0.19% 0.062 0.26% 0.063 0.26%
CFO - Shares - Amount $0.314 $1.469 $0.701 $1.628 $1.244 $0.31
Options - percentage 0.08 0.42% 0.050 0.22% 0.050 0.21% 0.017 0.07% 0.000 0.00% 0.000 0.00%
Options - amount $1.376 $1.377 $1.700 $0.611 $0.000 $0.00
Bourassa, Gaetan Michael 0.04 0.20% 0.092 0.40% 0.045 0.19% 0.047 0.20% 0.049 0.20% 0.053 0.22% Only one
Officer - Shares - Amount $0.647 $2.525 $1.515 $1.739 $0.994 $0.26
Options - percentage 0.13 0.63% 0.075 0.33% 0.070 0.29% 0.025 0.10% 0.000 0.00% 0.000 0.00%
Options - amount $2.060 $2.066 $2.379 $0.916 $0.000 $0.00
Franklin, Drew 0.000 0.00% 0.007 0.03% 0.015 0.06% 0.024 0.10% 0.025 0.10%
Director - Shares - Amount $0.000 $0.238 $0.562 $0.476 $0.12
Options - percentage 0.025 0.11% 0.017 0.07% 0.008 0.03% 0.000 0.00% 0.000 0.00%
Options - amount $0.689 $0.567 $0.305 $0.000 $0.00
Gardner, John Michael 0.00 0.01% 0.003 0.01% 0.020 0.08% 0.028 0.12% 0.031 0.13%
Director - Shares - Amount $0.016 $0.100 $0.719 $0.562 $0.15
Options - percentage 0.03 0.13% 0.025 0.11% 0.008 0.03% 0.000 0.00% 0.000 0.00%
Options - amount $0.412 $0.850 $0.305 $0.000 $0.00
Arsenault, Denis 0.01 0.04%
Director - Shares - Amount $0.132
Options - percentage 0.00 0.00%
Options - amount $0.000
Arslan, Huseyin 2.43 12.29% 0.00 0.00% 0.100 0.43% 0.100 0.42% 0.000 0.00% 0.000 0.00% 0.000 0.00% has no shares or stock '17
Chairman - Shares - Amt $31.798 $0.000 $2.754 $3.399 $0.000 $0.000 $0.00 No in INK '18
Options - percentage 0.20 1.01% 0.100 0.43% 0.100 0.42% 0.100 0.42% 0.000 0.00% 0.000 0.00%
Options - amount $3.296 $2.754 $3.399 $3.664 $0.000 $0.00
Fairfax Financial Holdings Limited 0.184 0.76% Dated Jun 2018
10% owner $0.91 Has preferred Security &
Warrents too
Mahmut Arslan 1.99 10.02%
10% owner $32.789
Sold in June 2013
The Carme Trust 3.31 16.72% 5.18 26.09% 3.313 13.92% 3.313 13.92% Mr. Murad Al-Katib, the 
10% owner $43.263 $85.409 $112.595 $112.595  is the sole trustee of the 
Bought in June 2013 Dated 2014 Trust and therefore has 
voting control over the
 Shares owned by Trust.
Increase in O/S Shares 0.000 0.00% 0.057 0.29% 0.339 1.47% 0.017 0.07% 0.103 0.43% 0.300 1.24%
due to SO 2013 $0 $0.934 $9.322 $0.566 $3.786 $6.033
Book Value $0 $0.564 $3.384 $0.267 $1.658 $4.502
Insider Buying -$0.281 -$0.266 -$0.722 -$0.364
Insider Selling $3.293 $2.086 $0.752 $0.000
Net Insider Selling $0.000 $3.013 $1.820 $0.030 -$0.364
% of Market Cap 0.00% 0.37% 0.21% 0.01% -0.10%
Directors 5 5 5 7 7 7
Women 0 0% 0 0% 0 0% 1 14% 1 14% 1 14%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0% 2 29% Middle Eastern men
Institutions/Holdings 36 24.16% 35 21.95% 52 34.25% 57 35.79% 36 40.40%
Total Shares Held 11.694 58.87% 4.881 24.57% 5.065 21.28% 8.196 34.24% 8.570 35.36% 9.793 40.40%
Increase/Decrease 0.456 4.05% 0.429 9.63% -0.018 -0.36% -0.537 -6.15% -0.196 -2.24% 1.169 13.56%
Starting No. of Shares 11.238 4.452 5.083 8.733 8.766 8.624
Copyright © 2008 Website of SPBrunner. All rights reserved.