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.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Goodfellow Inc TSX: GDL OTC GFELF http://www.goodfellowinc.com/ Fiscal Yr: Aug 31
Year 8/31/10 8/31/11 8/31/12 8/31/13 11/30/14 11/30/15 11/30/16 11/30/17 11/30/18 11/30/19 11/30/20 11/30/21 11/30/22 11/30/23 11/30/24 11/30/25 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Chge in Year end Aug Aug Aug Aug Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov Nov
Split
Cost of goods sold  $436.0 $483.9 $442.4 $387.3 $364.5 $362.4 $479.4 $495.1 13.57% <-Total Growth 7 Cost of goods sold 
Ratio 0.81 0.86 0.84 0.82 0.81 0.80 0.78 0.78 0.81 <-Median-> 8 Ratio
Selling, admini and general exp $88.6 $93.9 $81.5 $81.2 $77.6 $70.0 $83.3 $88.1 -0.47% <-Total Growth 7 Selling, admini and general exp
Ratio 0.16 0.17 0.16 0.17 0.17 0.15 0.14 0.14 0.16 <-Median-> 8 Ratio
Net financial costs $2.6 $4.2 $4.2 $3.5 $3.1 $2.7 $2.7 $3.2 23.97% <-Total Growth 7 Net financial costs
Ratio 0.00 0.01 0.01 0.01 0.01 0.01 0.00 0.01 0.01 <-Median-> 8 Ratio
Total Expenses Excl taxes $527.1 $582.0 $528.1 $471.9 $445.3 $435.1 $565.4 $586.5 11.26% <-Total Growth 7 Total Expenses Excl taxes
Ratio 0.98 1.03 1.01 0.99 0.99 0.96 0.92 0.93 0.98 <-Median-> 8 Ratio
Comments 12 mths
Revenue* $504.5 $466.8 $500.7 $483.5 $500.2 $539.0 $565.2 $523.7 $475.2 $449.6 $454.1 $615.9 $631.2 $631.2 <-12 mths 26.06% <-Total Growth 10 Revenue
Increase 15.19% -7.47% 7.26% -3.44% 3.46% 7.75% 4.86% -7.35% -9.25% -5.39% 1.00% 35.64% 2.47% 0.00% <-12 mths 2.34% <-IRR #YR-> 10 Revenue 26.06%
5 year Running Average $492 $482 $478 $479 $491 $498 $518 $522 $521 $511 $494 $504 $525 $556 <-12 mths 0.94% <-IRR #YR-> 5 Revenue 20.53%
Revenue per Share $58.85 $54.46 $58.85 $56.84 $58.80 $63.36 $66.44 $61.56 $55.86 $52.51 $53.03 $71.93 $73.75 $73.75 <-12 mths 0.11% <-IRR #YR-> 10 5 yr Running Average 9.84%
Increase 15.19% -7.47% 8.06% -3.42% 3.46% 7.75% 4.86% -7.35% -9.25% -6.01% 1.00% 35.64% 2.53% 0.00% <-12 mths 3.81% <-IRR #YR-> 5 5 yr Running Average 0.56%
5 year Running Average $57.37 $56.19 $55.86 $56.02 $57.56 $58.46 $60.86 $61.40 $61.21 $59.95 $57.88 $58.98 $61.42 $65.00 <-12 mths 2.28% <-IRR #YR-> 10 Revenue per Share 25.33%
P/S (Price/Sales) Med 0.17 0.20 0.15 0.16 0.16 0.16 0.16 0.13 0.13 0.11 0.11 0.13 0.16 0.19 <-12 mths 3.68% <-IRR #YR-> 5 Revenue per Share 19.81%
P/S (Price/Sales) Close 0.20 0.18 0.14 0.16 0.16 0.16 0.14 0.14 0.11 0.09 0.13 0.13 0.17 0.20 <-12 mths 0.95% <-IRR #YR-> 10 5 yr Running Average 9.95%
*Revenue in M CDN $  P/S Med 20 yr  0.16 15 yr  0.16 10 yr  0.14 5 yr  0.13 42.83% Diff M/C 0.01% <-IRR #YR-> 5 5 yr Running Average 0.03%
-$500.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $631.2
-$523.7 $0.0 $0.0 $0.0 $0.0 $631.2
-$478.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $525.2
-$522.3 $0.0 $0.0 $0.0 $0.0 $525.2
-$58.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $73.75
-$61.56 $0.00 $0.00 $0.00 $0.00 $73.75
-$55.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $61.42
-$61.40 $0.00 $0.00 $0.00 $0.00 $61.42
Payout Ratio AFFO Estimates Payout Ratio EPS
AFFO Amount $8.3 $9.7 $15.2 $16.1 -$10.8 $2.6 $9.7 $9.8 $28.6 $60.0 $55.1 562.95% <-Total Growth 10 AFFO Amount
AFFO* $0.97 $1.14 $1.79 $1.89 -$1.27 $0.31 $1.14 $1.14 $3.35 $7.01 $6.43 $6.43 <-12 mths 562.89% <-Total Growth 10 AFFO
Increase 17.53% 57.02% 5.59% -167.20% 124.41% 267.74% 0.00% 193.86% 109.25% -8.27% 0.00% <-12 mths 9 1 10 Years of Data, EPS P or N 90.00%
FFO Yield 11.98% 12.58% 18.65% 18.26% -14.03% 3.72% 19.00% 23.65% 49.93% 73.33% 52.83% 42.87% <-12 mths 20.82% <-IRR #YR-> 10 AFFO 562.89%
5 year Running Average $0.90 $0.77 $0.77 $0.64 $0.93 $2.59 $3.81 $4.87 <-12 mths 83.39% <-IRR #YR-> 5 AFFO 1974.19%
Payout Ratio 20.62% 30.70% 25.14% 18.52% -23.62% 0.00% 0.00% 17.54% 10.45% 8.56% 14.00% 15.55% <-12 mths 27.12% <-IRR #YR-> 6 5 yr Running Average #DIV/0!
5 year Running Average 14.27% 10.15% 4.01% 2.49% 0.87% 7.31% 10.11% 13.22% <-12 mths 37.64% <-IRR #YR-> 5 5 yr Running Average 394.04%
Price/AFFO Median 8.92 7.98 5.17 5.35 -8.22 25.68 6.34 5.20 1.81 1.30 1.78 2.16 <-12 mths 5.18 <-Median-> 10 Price/AFFO Median
Price/AFFO High 10.00 8.33 5.59 5.76 -9.16 29.26 7.41 5.65 2.51 1.65 2.16 2.45 <-12 mths 5.62 <-Median-> 10 Price/AFFO High
Price/AFFO Low 7.85 7.63 4.75 4.95 -7.28 22.10 5.26 4.75 1.10 0.96 1.41 1.87 <-12 mths 4.75 <-Median-> 10 Price/AFFO Low
Price/AFFO Close 8.35 7.95 5.36 5.48 -7.13 26.87 5.26 4.23 2.00 1.36 1.89 2.33 <-12 mths 4.75 <-Median-> 10 Price/AFFO Close
Trailing P/AFFO Close 9.36 8.47 5.59 4.72 -6.51 17.10 4.47 7.14 3.00 1.78 2.33 <-12 mths 5.16 <-Median-> 10 Trailing P/AFFO Close
Median Values DPR 10 Yrs 12.22% 5 Yrs   10.45% P/CF 5 Yrs   in order 1.81 2.51 1.41 2.00 29.17% Diff M/C DPR 75% to 95% best
* Net cash flow from operating activities
-$0.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.43
-$0.31 $0.00 $0.00 $0.00 $0.00 $6.43
-$0.90 $0.00 $0.00 $0.00 $0.00 $0.00 $3.81
-$0.77 $0.00 $0.00 $0.00 $0.00 $3.81
EPS Basic $1.48 $0.35 $0.51 $0.62 $0.82 $1.01 -$1.42 -$0.25 $0.30 $0.36 $1.61 $4.42 $3.82 649.02% <-Total Growth 10 EPS Basic
EPS Diluted* $1.48 $0.35 $0.51 $0.62 $0.82 $1.01 -$1.42 -$0.25 $0.30 $0.35 $1.61 $4.42 $3.82 $3.82 <-12 mths 649.02% <-Total Growth 10 EPS Diluted
Increase 17.46% -76.35% 45.71% 21.57% 32.26% 23.17% -240.59% 82.39% 220.00% 16.67% 360.00% 174.53% -13.57% 0.00% <-12 mths 8 2 10 Years of Data, EPS P or N 80.00%
Earnings Yield 12.9% 3.6% 6.3% 6.8% 8.5% 9.8% -15.7% -3.0% 5.0% 7.3% 24.0% 46.2% 31.4% 25.5% <-12 mths 22.31% <-IRR #YR-> 10 Earnings per Share 649.02%
5 year Running Average $1.32 $1.09 $0.89 $0.84 $0.76 $0.66 $0.31 $0.16 $0.09 $0.00 $0.12 $1.29 $2.10 $2.80 <-12 mths #NUM! <-IRR #YR-> 5 Earnings per Share 1628.00%
10 year Running Average $1.18 $1.16 $1.13 $1.11 $1.02 $0.99 $0.70 $0.52 $0.47 $0.38 $0.39 $0.80 $1.13 $1.45 <-12 mths 9.01% <-IRR #YR-> 10 5 yr Running Average 137.02%
* Diluted ESP per share  E/P 10 Yrs 7.90% 5Yrs 23.99% 68.20% <-IRR #YR-> 5 5 yr Running Average 1246.15%
-$0.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.82
$0.25 $0.00 $0.00 $0.00 $0.00 $3.82
-$0.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.10
-$0.16 $0.00 $0.00 $0.00 $0.00 $2.10
Dividend* $1.00 current Dividend*
Increase 11.11% current Increase
Payout Ratio EPS 26.18% Estimates Payout Ratio EPS
Pre-split 2007
Special Dividends $0.30 $0.00 $0.00 $0.00 $0.20 $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
Total Dividends
Pre-split 2007
Dividend* $0.60 $0.40 $0.20 $0.35 $0.45 $0.35 $0.30 $0.00 $0.00 $0.20 $0.35 $0.60 $0.90 $1.00 $1.00 $1.00 350.00% <-Total Growth 10 Dividends
Increase 33.33% -33.33% -50.00% 75.00% 28.57% -22.22% -14.29% -100.00% 0.00% 0.00% 75.00% 71.43% 50.00% 11.11% 0.00% 0.00% 19 10 31 Years of data, Count P, N 61.29%
Average Increases 5 Year Running 5.14% -4.38% -17.71% 3.00% 10.71% -0.40% 3.41% -6.59% -21.59% -27.30% -7.86% 9.29% 39.29% 41.51% 41.51% 26.51% 1.30% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.67 $0.59 $0.49 $0.46 $0.50 $0.39 $0.37 $0.33 $0.26 $0.17 $0.17 $0.23 $0.41 $0.61 $0.77 $0.90 35.00% <-Median-> 10 Dividends 5 Yr Running
Yield H/L Price 6.03% 3.74% 2.31% 3.85% 4.86% 3.46% 2.87% 0.00% 0.00% 3.38% 5.79% 6.57% 7.85% 7.20% 3.65% <-Median-> 10 Yield H/L Price
Yield on High  Price 5.05% 3.13% 2.06% 3.68% 4.50% 3.21% 2.58% 0.00% 0.00% 3.11% 4.17% 5.19% 6.48% 6.35% 3.45% <-Median-> 10 Yield on High  Price
Yield on Low Price 7.50% 4.65% 2.63% 4.02% 5.29% 3.74% 3.24% 0.00% 0.00% 3.70% 9.46% 8.94% 9.94% 8.33% 3.88% <-Median-> 10 Yield on Low Price
Yield on Close Price 5.22% 4.06% 2.47% 3.86% 4.69% 3.38% 3.31% 0.00% 0.00% 4.15% 5.22% 6.28% 7.40% 6.67% 6.67% 6.67% 4.01% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 40.54% 114.29% 39.22% 56.45% 54.88% 34.65% 0.00% 0.00% 0.00% 57.14% 21.74% 13.57% 23.56% 26.18% 22.65% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 50.60% 54.23% 55.30% 54.50% 66.14% 58.91% 120.13% 211.54% 282.61% 0.00% 144.07% 17.88% 19.52% 21.75% 62.52% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS -68.32% 88.25% -13.28% 38.06% -264.81% 67.24% -7.51% 0.00% 0.00% 12.77% 26.19% 15.44% 29.61% 32.90% 14.11% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 50.25% 56.69% 93.67% 198.63% -147.40% 1375.25% -42.94% 88.71% 56.40% 20.65% 17.24% 8.97% 18.32% 23.70% 19.48% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 56.09% 73.00% -6.64% 49.92% 36.31% 18.50% -23.62% 0.00% 0.00% 17.52% 10.46% 8.56% 13.99% 15.55% 12.23% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 46.30% 48.91% 197.75% 240.85% 153.23% 101.62% 1831.12% 47.87% 33.45% 26.25% 18.12% 8.87% 10.75% 12.52% 40.66% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 3.65% 4.01% 5 Yr Med 5 Yr Cl 5.79% 5.22% 5 Yr Med Payout 21.74% 15.44% 10.46% 20.09% <-IRR #YR-> 7 Dividends #DIV/0!
* Dividends per share  10 Yr Med and Cur. 82.53% 66.41% 5 Yr Med and Cur. 15.24% 27.81% Last Div Inc ---> $0.40 $0.50 25.0% 16.23% <-IRR #YR-> 10 Dividends 350.00%
Dividends Growth 15 1.69% <-IRR #YR-> 15 Dividends 28.57%
Dividends Growth 20 7.81% <-IRR #YR-> 20 Dividends 350.00%
Dividends Growth 25 8.14% <-IRR #YR-> 25 Dividends 607.67%
Dividends Growth 30 10.94% <-IRR #YR-> 30 Dividends
Dividends Growth 35 11.60% <-IRR #YR-> 31 Dividends
Dividends Growth 5 -$0.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.90 Dividends Growth 5
Dividends Growth 10 -$0.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.90 Dividends Growth 10
Dividends Growth 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 $0.90 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.90 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.90 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.90 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.90 Dividends Growth 35
Historical Dividends Historical High Div 9.56% Low Div 1.65% 10 Yr High 9.90% 10 Yr Low 0.00% Med Div 3.74% Close Div 3.38% Historical Dividends
High/Ave/Median Values Curr diff Exp. -30.26%     304.04% Exp. -32.66% #DIV/0! Cheap 78.25% Cheap 97.02% High/Ave/Median 
Future Dividend Yield Div Yd 16.65% earning in 5 Years at IRR of 20.09% Div Inc. 149.80% Future Dividend Yield
Future Dividend Yield Div Yd 41.60% earning in 10 Years at IRR of 20.09% Div Inc. 524.03% Future Dividend Yield
Future Dividend Yield Div Yd 103.92% earning in 15 Years at IRR of 20.09% Div Inc. 1458.85% Future Dividend Yield
Future Dividend Paid Div Paid $2.50 earning in 5 Years at IRR of 20.09% Div Inc. 149.80% Future Dividend Paid
Future Dividend Paid Div Paid $6.24 earning in 10 Years at IRR of 20.09% Div Inc. 524.03% Future Dividend Paid
Future Dividend Paid Div Paid $15.59 earning in 15 Years at IRR of 20.09% Div Inc. 1458.85% Future Dividend Paid
Dividend Covering Cost Total Div $7.46 over 5 Years at IRR of 20.09% Div Cov. 49.70% Dividend Covering Cost
Dividend Covering Cost Total Div $23.58 over 10 Years at IRR of 20.09% Div Cov. 157.21% Dividend Covering Cost
Dividend Covering Cost Total Div $63.86 over 15 Years at IRR of 20.09% Div Cov. 425.76% Dividend Covering Cost
I am earning GC Div Gr 900.00% 12/31/10 # yrs -> 13 2010 $12.05 Cap Gain 24.48% I am earning GC
I am earning Div org yield 0.83% 1/31/15 Trading Div G Yrly 75.65% Div start $0.10 -0.83% 8.30% I am earning Div
Yield if held 5 years 4.63% 3.22% 1.17% 3.76% 5.70% 3.52% 2.81% 0.00% 0.00% 2.16% 3.46% 5.75% 11.31% 13.84% 16.88% 16.53% 3.49% <-Median-> 10 Paid Median Price
Yield if held 10 years 11.21% 8.53% 3.74% 6.38% 5.38% 2.70% 2.42% 0.00% 0.00% 2.53% 3.52% 5.62% 10.40% 10.99% 10.81% 9.88% 3.11% <-Median-> 10 Paid Median Price
Yield if held 15 years 18.82% 5.58% 7.44% 10.43% 6.54% 6.40% 0.00% 0.00% 2.39% 2.70% 4.83% 5.26% 10.75% 12.67% 10.06% 5.05% <-Median-> 10 Paid Median Price
Yield if held 20 years 14.12% 0.00% 0.00% 4.63% 6.54% 12.79% 16.82% 18.21% 11.95% 7.71% 6.54% <-Median-> 7 Paid Median Price
Yield if held 25 years 28.24% 25.10% 21.25% 23.17% 18.69% 26.67% <-Median-> 2 Paid Median Price
Cost covered if held 5 years 25.84% 23.76% 14.31% 24.73% 31.67% 19.61% 17.31% 19.06% 14.29% 9.19% 8.40% 11.02% 25.75% 42.21% 64.98% 74.38% 18.19% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 88.69% 106.50% 93.36% 94.08% 65.45% 40.88% 38.66% 23.96% 38.71% 42.43% 28.15% 28.08% 42.75% 47.80% 50.81% 52.87% 39.79% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 287.65% 161.65% 127.84% 151.22% 125.14% 145.95% 124.21% 117.76% 75.61% 47.44% 47.93% 35.93% 71.51% 91.20% 73.40% 120.98% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 374.71% 207.67% 155.47% 170.92% 141.03% 170.47% 162.52% 173.32% 121.64% 82.14% 170.47% <-Median-> 7 Paid Median Price
Cost covered if held 25 years 428.82% 264.85% 220.30% 260.14% 225.14% 346.84% <-Median-> 2 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $523.7 $475.2 $449.6 $454.1 $615.9 $631.2 $3,149.7 20.53% <-Total Growth 5 Revenue Growth  20.53%
AFFO Growth $0.31 $1.14 $1.14 $3.35 $7.01 $6.43 $19.38 1974.19% <-Total Growth 5 AFFO Growth 1974.19%
Net Income Growth -$2.1 $2.6 $3.1 $13.8 $37.8 $32.7 $87.9 1660.60% <-Total Growth 5 Net Income Growth 1660.60%
Cash Flow Growth $39.7 $11.6 $13.4 $11.4 $33.3 $26.0 $135.4 -52.47% <-Total Growth 5 Cash Flow Growth -52.47%
Dividend Growth $0.30 $0.00 $0.00 $0.20 $0.35 $0.60 $0.90 $2.35 200.00% <-Total Growth 6 Dividend Growth 200.00%
Stock Price Growth $8.27 $5.30 $5.10 $8.14 $10.05 $12.49 51.03% <-Total Growth 5 Stock Price Growth 51.03%
Revenue Growth  $500.7 $483.5 $500.2 $539.0 $565.2 $523.7 $475.2 $449.6 $454.1 $615.9 $631.2 $5,738.2 26.06% <-Total Growth 10 Revenue Growth  26.06%
AFFO Growth $0.97 $1.14 $1.79 $1.89 -$1.27 $0.31 $1.14 $1.14 $3.35 $7.01 $6.43 $23.90 562.89% <-Total Growth 10 AFFO Growth 562.89%
Net Income Growth $4.4 $5.3 $7.0 $8.6 -$12.1 -$2.1 $2.6 $3.1 $13.8 $37.8 $32.7 $101.0 650.38% <-Total Growth 10 Net Income Growth 650.38%
Cash Flow Growth -$12.8 $7.8 -$2.1 $4.4 -$34.0 $39.7 $11.6 $13.4 $11.4 $33.3 $26.0 $98.8 303.00% <-Total Growth 10 Cash Flow Growth 303.00%
Dividend Growth $0.20 $0.35 $0.45 $0.35 $0.30 $0.00 $0.00 $0.20 $0.35 $0.60 $0.90 350.00% <-Total Growth 10 Dividend Growth 350.00%
Stock Price Growth $8.28 $9.08 $9.66 $10.01 $8.93 $8.27 $5.30 $5.10 $8.14 $10.05 $12.49 50.85% <-Total Growth 10 Stock Price Growth 50.85%
Dividends on Shares $42.35 $78.65 $42.35 $36.30 $0.00 $0.00 $24.20 $42.35 $72.60 $108.90 $121.00 $121.00 $121.00 $447.70 No of Years 10 Total Dividends 12/31/12
Paid  $1,001.88 $1,098.68 $1,168.86 $1,211.21 $1,080.53 $1,000.67 $641.30 $617.10 $984.94 $1,216.05 $1,511.29 $1,815.00 $1,815.00 $1,815.00 $1,511.29 No of Years 10 Worth $8.28
Total $1,958.99 Total
Graham No.last 3 EPS $19.15 $19.01 $17.78 $15.62 $12.49 $14.84 $15.46 $6.29 $1.00 $2.23 $6.52 $17.85 $32.32 $40.15 $44.43 #VALUE! 81.78% <-Total Growth 10 Graham Price
Increase -1.42% -0.75% -6.47% -12.11% -20.08% 18.85% 4.20% -59.33% -84.14% 123.41% 192.43% 173.88% 81.05% 24.25% 10.65% #VALUE! 11.52% <-Median-> 10 Graham Price
Price/GP Ratio Med 0.52 0.56 0.49 0.58 0.74 0.68 0.68 1.27 7.24 2.66 0.93 0.51 0.35 0.35 0.71 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.62 0.67 0.55 0.61 0.80 0.73 0.75 1.44 8.47 2.89 1.29 0.65 0.43 0.39 0.78 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.42 0.45 0.43 0.56 0.68 0.63 0.60 1.09 6.01 2.43 0.57 0.38 0.28 0.30 0.61 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.60 0.52 0.46 0.58 0.77 0.70 0.59 1.32 6.01 2.16 1.03 0.54 0.38 0.37 0.73 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -39.95% -48.18% -54.44% -42.01% -23.12% -30.26% -41.47% 32.44% 501.48% 116.28% 2.96% -46.44% -62.34% -62.64% -66.24% #VALUE! -26.69% <-Median-> 10 Graham Price
Graham No. $21.24 $10.31 $12.51 $13.93 $16.10 $18.50 $17.20 $17.10 $9.46 $10.21 $22.65 $43.24 $43.31 $43.31 #VALUE! $0.00 246.22% <-Total Growth 10 Graham Price
Increase 10.77% -51.46% 21.36% 11.35% 15.56% 14.91% -7.04% -0.57% -44.65% 7.92% 121.75% 90.91% 0.17% 0.00% #VALUE! #VALUE! 9.64% <-Median-> 10 Graham Price
Price/GP Ratio Med 0.47 1.04 0.69 0.65 0.57 0.55 0.61 0.47 0.76 0.58 0.27 0.21 0.26 0.32 0.56 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.56 1.24 0.78 0.68 0.62 0.59 0.68 0.53 0.89 0.63 0.37 0.27 0.32 0.36 0.60 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.38 0.83 0.61 0.62 0.53 0.51 0.54 0.40 0.63 0.53 0.16 0.16 0.21 0.28 0.52 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.54 0.96 0.65 0.65 0.60 0.56 0.53 0.49 0.63 0.47 0.30 0.22 0.28 0.35 #VALUE! #DIV/0! 0.51 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -45.85% -4.44% -35.25% -34.96% -40.37% -44.05% -47.37% -51.28% -36.60% -52.80% -70.37% -77.89% -71.90% -65.37% #VALUE! #DIV/0! -49.33% <-Median-> 10 Graham Price
Month, Year Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 31.00 <Count Years> Month, Year
Pre-split 07
Price Close $12.07 $7.96 $8.28 $9.08 $9.66 $10.01 $8.93 $8.27 $5.30 $5.10 $8.14 $10.05 $12.49 $15.00 $15.00 $15.00 50.85% <-Total Growth 10 Stock Price
Increase 9.73% -34.05% 4.02% 9.66% 6.39% 3.62% -10.79% -7.39% -35.91% -3.77% 59.61% 23.46% 24.28% 20.10% 0.00% 0.00% 12.28 <-Median-> 10 CAPE (10 Yr P/E)
P/E 8.16 22.74 16.24 14.65 11.78 9.91 -6.29 -33.08 17.67 14.57 5.06 2.27 3.27 3.93 #VALUE! #DIV/0! 8.60% <-IRR #YR-> 5 Stock Price 51.03%
Trailing P/E 9.58 5.38 23.66 17.80 15.58 12.21 8.84 -5.82 -21.20 17.00 23.26 6.24 2.83 3.93 3.93 #VALUE! 4.20% <-IRR #YR-> 10 Stock Price 50.85%
CAPE (10 Yr P/E) 8.67 9.10 9.63 9.90 10.59 10.70 13.85 17.79 19.35 22.46 20.70 10.39 7.72 6.42 #VALUE! #DIV/0! 14.35% <-IRR #YR-> 5 Price & Dividend 75.82%
Median 10, 5 Yrs D.  per yr 4.12% 5.75% % Tot Ret 49.56% 40% T P/E $10.52 $6.24 P/E:  $7.48 $5.06 -43.00% Diff M/C 8.32% <-IRR #YR-> 10 Price & Dividend 95.53%
Price 15 D.  per yr 3.53% % Tot Ret 97.19% CAPE Diff -68.01% 0.10% <-IRR #YR-> 15 Stock Price 1.54%
Price  20 D.  per yr 6.59% % Tot Ret 62.36% 3.98% <-IRR #YR-> 20 Stock Price 118.17%
Price  25 D.  per yr 5.03% % Tot Ret 59.75% 3.39% <-IRR #YR-> 25 Stock Price 130.23%
Price  30 D.  per yr 8.11% % Tot Ret 56.28% 6.30% <-IRR #YR-> 30 Stock Price
Price  35 D.  per yr 7.00% % Tot Ret 54.64% 5.81% <-IRR #YR-> 31 Stock Price
Price & Dividend 15 3.64% <-IRR #YR-> 15 Price & Dividend 57.24%
Price & Dividend 20 10.57% <-IRR #YR-> 20 Price & Dividend 273.54%
Price & Dividend 25 8.43% <-IRR #YR-> 25 Price & Dividend 314.79%
Price & Dividend 30 14.40% <-IRR #YR-> 30 Price & Dividend
Price & Dividend 35 12.80% <-IRR #YR-> 31 Price & Dividend
Price  5 -$8.27 $0.00 $0.00 $0.00 $0.00 $12.49 Price  5
Price 10 -$8.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.49 Price 10
Price & Dividend 5 -$8.27 $0.20 $0.35 $0.60 $0.90 $13.49 Price & Dividend 5
Price & Dividend 10 -$8.28 $0.65 $0.35 $0.30 $0.00 $0.00 $0.20 $0.35 $0.60 $0.90 $13.49 Price & Dividend 10
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 $12.49 Price  15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.49 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.49 Price  25
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.49 Price  30
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.49 Price  35
Price & Dividend 15 $0.40 $0.20 $0.35 $0.65 $0.35 $0.30 $0.00 $0.00 $0.20 $0.35 $0.60 $0.90 $13.49 Price & Dividend 15
Price & Dividend 20 $0.40 $0.20 $0.35 $0.65 $0.35 $0.30 $0.00 $0.00 $0.20 $0.35 $0.60 $0.90 $13.49 Price & Dividend 20
Price & Dividend 25 $0.40 $0.20 $0.35 $0.65 $0.35 $0.30 $0.00 $0.00 $0.20 $0.35 $0.60 $0.90 $13.49 Price & Dividend 25
Price & Dividend 30 $0.40 $0.20 $0.35 $0.65 $0.35 $0.30 $0.00 $0.00 $0.20 $0.35 $0.60 $0.90 $13.49 Price & Dividend 30
Price & Dividend 35 $0.40 $0.20 $0.35 $0.65 $0.35 $0.30 $0.00 $0.00 $0.20 $0.35 $0.60 $0.90 $13.49 Price & Dividend 35
Month, Year Aug-10 Aug-11 Aug-12 Aug-13 Aug-14 Nov-15 Nov-16 Nov-17 Nov-18 Nov-19 Nov-20 Nov-21 Nov-22 Nov-23 Nov-24 Nov-25 31.25 <Count Years> 27 Month, Year
Pre-split 2007
Price Close $11.50 $9.85 $8.10 $9.06 $9.60 $10.35 $9.05 $8.33 $6.00 $4.82 $6.71 $9.56 $12.17 $15.00 $15.00 $15.00 50.25% <-Total Growth 10 Stock Price
Increase 37.72% -14.35% -17.77% 11.85% 5.96% 7.81% -12.56% -7.96% -27.97% -19.67% 39.21% 42.47% 27.30% 23.25% 0.00% 0.00% 4.16% <-IRR #YR-> 10 Stock Price 50.25%
P/E 7.77 28.14 15.88 14.61 11.71 10.25 -6.37 -33.32 20.00 13.77 4.17 2.16 3.19 3.93 #VALUE! #DIV/0! 7.88% <-IRR #YR-> 5 Stock Price 46.10%
Trailing P/E 9.13 6.66 23.14 17.76 15.48 12.62 8.96 -5.87 -24.00 16.07 19.17 5.94 2.75 3.93 3.93 #VALUE! 7.91% <-IRR #YR-> 10 Price & Dividend 98.40%
Median 10, 5 Yrs D.  per yr 3.75% 3.78% % Tot Ret 47.44% 32.41% T P/E 10.79 5.94 P/E:  7.21 4.17 11.65% <-IRR #YR-> 5 Price & Dividend 70.71%
-$8.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.17
-$8.33 $0.00 $0.00 $0.00 $0.00 $12.17
-$8.10 $0.35 $0.65 $0.35 $0.30 $0.00 $0.00 $0.20 $0.35 $0.60 $13.07
-$8.33 $0.00 $0.20 $0.35 $0.60 $13.07
Price H/L Median $9.95 $10.69 $8.66 $9.10 $9.25 $10.12 $10.44 $7.96 $7.23 $5.93 $6.05 $9.13 $11.47 $13.89 32.47% <-Total Growth 10 Stock Price
Increase 25.97% 7.44% -19.00% 5.14% 1.65% 9.41% 3.16% -23.75% -9.23% -17.99% 2.11% 50.91% 25.58% 21.11% 2.85% <-IRR #YR-> 10 Stock Price 32.47%
P/E 6.72 30.53 16.97 14.68 11.28 10.02 -7.35 -31.84 24.08 16.93 3.76 2.07 3.00 3.63 7.57% <-IRR #YR-> 5 Stock Price 44.03%
Trailing P/E 7.89 7.22 24.73 17.84 14.92 12.34 10.34 -5.61 -28.90 19.75 17.29 5.67 2.59 3.63 6.55% <-IRR #YR-> 10 Price & Dividend 77.53%
P/E on Running 5 yr Aveage 7.51 9.82 9.77 10.78 12.24 15.29 33.90 51.03 78.53 -2962.50 51.27 7.10 5.46 4.95 11.55% <-IRR #YR-> 5 Price & Dividend 69.79%
P/E on Running 10 yr Aveage 8.41 9.19 7.69 8.17 9.03 10.19 14.96 15.28 15.44 15.72 15.51 11.46 10.16 9.59 8.05 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 3.70% 3.98% % Tot Ret 56.49% 34.44% T P/E 11.34 5.67 P/E:  6.89 3.76 Count 26 Years of data
-$8.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.47
-$7.96 $0.00 $0.00 $0.00 $0.00 $11.47
-$8.66 $0.35 $0.65 $0.35 $0.30 $0.00 $0.00 $0.20 $0.35 $0.60 $12.37
-$7.96 $0.00 $0.20 $0.35 $0.60 $12.37
High Months Apr 10 Dec 10 Sep 11 Mar 13 Jan 14 Feb 15 Sep 16 Dec 16 Jun 18 Mar 19 Nov 20 May 21 Feb 22 Feb 23
Price High $11.89 $12.77 $9.70 $9.50 $10.00 $10.89 $11.63 $9.07 $8.45 $6.44 $8.40 $11.55 $13.88 $15.76 43.09% <-Total Growth 10 Stock Price
Increase 21.33% 7.40% -24.04% -2.06% 5.26% 8.90% 6.80% -22.01% -6.84% -23.79% 30.43% 37.50% 20.17% 13.54% 3.65% <-IRR #YR-> 10 Stock Price 43.09%
P/E 8.03 36.49 19.02 15.32 12.20 10.78 -8.19 -36.28 28.17 18.40 5.22 2.61 3.63 4.13 8.88% <-IRR #YR-> 5 Stock Price 53.03%
Trailing P/E 9.44 8.63 27.71 18.63 16.13 13.28 11.51 -6.39 -33.80 21.47 24.00 7.17 3.14 4.13 9.15 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 12.40 7.17 P/E:  8.00 5.22 18.37 P/E Ratio Historical High
-$9.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.88
-$9.07 $0.00 $0.00 $0.00 $0.00 $13.88
Low Months Sep 09 Aug 11 Aug 12 Oct 12 Dec 13 Jan 15 Jan 16 Jun 17 Jun 18 Sep 19 Mar 20 Dec 20 Dec 21 Dec 22
Price Low $8.00 $8.60 $7.61 $8.70 $8.50 $9.35 $9.25 $6.85 $6.00 $5.41 $3.70 $6.71 $9.05 $12.01 18.92% <-Total Growth 10 Stock Price
Increase 33.56% 7.50% -11.51% 14.32% -2.30% 10.00% -1.07% -25.95% -12.41% -9.83% -31.61% 81.35% 34.87% 32.71% 1.75% <-IRR #YR-> 10 Stock Price 18.92%
P/E 5.41 24.57 14.92 14.03 10.37 9.26 -6.51 -27.40 20.00 15.46 2.30 1.52 2.37 3.14 5.73% <-IRR #YR-> 5 Stock Price 32.12%
Trailing P/E 6.35 5.81 21.74 17.06 13.71 11.40 9.16 -4.82 -24.00 18.03 10.57 4.17 2.05 3.14 6.59 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 9.86 4.17 P/E:  5.81 2.37 2.37 P/E Ratio Historical Low
-$7.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.05
Free Cash Flow WSJ $2.33 -$36.97 $38.65 $10.71 $12.44 $10.01 $31.95 $21.19 810.44% <-Total Growth 7 Free Cash Flow WSJ
Change -1688.78% 204.55% -72.30% 16.19% -19.53% 219.13% -33.68% -$0.20 <-Median-> 7 Change
Free Cash Flow MS -$14.05 $1.44 -$5.82 $5.25 -$7.62 $0.11 -$39.84 $37.87 $10.24 $12.26 $9.97 $31.91 $21.13 463.06% <-Total Growth 10 Free Cash Flow MS
Change -35988% 195.05% -72.97% 19.82% -18.70% 220.03% -33.78% -11.01% <-IRR #YR-> 5 Free Cash Flow MS -44.20%
FCF/CF from Op Ratio 0.03 1.17 0.95 0.88 0.91 0.87 0.96 0.81 #NUM! <-IRR #YR-> 10 Free Cash Flow MS 463.06%
Dividends paid $3.43 $1.70 $2.98 $5.53 $2.98 $2.55 $0.00 $0.00 $0.85 $1.71 $1.71 $1.71 0.61% <-Total Growth 10 Dividends paid
Percentage paid 238.44% -29.24% 56.70% -72.52% 2681.98% -6.41% 0.00% 0.00% 6.94% 17.17% 5.37% 8.10% $0.06 <-Median-> 10 Percentage paid
5 Year Coverage -250.06% -32.84% -331.65% 1470.48% 30.91% 16.77% 4.18% 7.00% 5 Year Coverage
Dividend Coverage Ratio 0.42 -3.42 1.76 -1.38 0.04 -15.61 0.00 0.00 14.41 5.82 18.64 12.34 0.90 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage -0.40 -3.04 -0.30 0.07 3.24 5.96 23.92 14.28 5 Year of Coverage
Market Cap $98.58 $84.43 $68.92 $77.07 $81.66 $88.04 $76.98 $70.86 $51.04 $41.27 $57.45 $81.86 $104.15 $128.37 $128.37 $128.37 51.12% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 8.572 8.572 8.550 8.507 8.507 8.507 8.507 8.507 8.507 8.563 8.563 8.563 8.562 8.562 0.14% <-Total Growth 10 Diluted
Change 0.00% -0.26% -0.51% 0.00% 0.00% 0.00% 0.00% 0.00% 0.66% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Change
Difference Diluted/Basic 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -0.6% 0.0% 0.0% 0.0% 0.0% 0.00% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 8.572 8.572 8.550 8.507 8.507 8.507 8.507 8.507 8.507 8.509 8.563 8.563 8.562 8.562 0.14% <-Total Growth 10 Basic
Change 0.02% 0.00% -0.25% -0.51% 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% 0.63% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Change
Difference Basic/Outstanding 0.0% 0.0% -0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.6% 0.0% 0.0% 0.0% 0.0% 0.00% <-Median-> 10 Difference Basic/Outstanding
# of Share in Millions 8.572 8.572 8.508 8.507 8.507 8.507 8.507 8.507 8.507 8.563 8.563 8.563 8.558 8.558 8.558 8.558 0.06% <-IRR #YR-> 10 Shares 0.58%
Increase 0.00% 0.00% -0.74% -0.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.66% 0.00% 0.00% -0.05% 0.00% 0.00% 0.00% 0.12% <-IRR #YR-> 5 Shares 0.60%
CF fr Op $Millon -$11.3 $3.9 -$12.8 $7.8 -$2.1 $4.4 -$34.0 $39.7 $11.6 $13.4 $11.4 $33.3 $26.0 $26.01 <-12 mths 303.00% <-Total Growth 10 Cash Flow
Increase -150.50% 134.40% -429.83% 161.04% -126.69% 312.07% -867.86% 216.65% -70.74% 15.53% -14.67% 190.87% -21.83% -21.83% <-12 mths Buy Backs SO
5 year Running Average $11.4 $8.9 $4.5 $2.0 -$2.9 $0.2 -$7.3 $3.2 $3.9 $7.0 $8.4 $21.9 $19.1 $19.15 <-12 mths 324.99% <-Total Growth 10 CF 5 Yr Running
CFPS -$1.32 $0.45 -$1.51 $0.92 -$0.25 $0.52 -$4.00 $4.66 $1.36 $1.57 $1.34 $3.89 $3.04 $3.04 <-12 mths 301.83% <-Total Growth 10 Cash Flow per Share
Increase -150.50% 134.40% -432.29% 161.06% -126.69% 312.07% -867.86% 216.65% -70.74% 14.77% -14.67% 190.87% -21.79% 0.00% <-12 mths 14.96% <-IRR #YR-> 10 Cash Flow 303.00%
5 year Running Average $1.33 $1.04 $0.52 $0.23 -$0.34 $0.03 -$0.86 $0.37 $0.46 $0.82 $0.99 $2.56 $2.24 $2.57 <-12 mths -8.09% <-IRR #YR-> 5 Cash Flow -34.41%
P/CF on Med Price -7.55 23.58 -5.75 9.90 -37.68 19.44 -2.61 1.71 5.30 3.78 4.53 2.35 3.77 4.57 <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow per Share 301.83%
P/CF on Closing Price -8.73 21.73 -5.38 9.85 -39.11 19.88 -2.26 1.79 4.40 3.08 5.02 2.46 4.00 4.93 <-12 mths -8.20% <-IRR #YR-> 5 Cash Flow per Share -34.81%
30.63% Diff M/C 15.65% <-IRR #YR-> 10 CFPS 5 yr Running 327.93%
Excl.Working Capital CF $25.05 $0.81 -$12.81 -$1.86 $17.32 $11.66 $23.20 -$36.82 -$1.90 -$3.63 $17.20 $26.73 $29.04 $0.00 <-12 mths 43.18% <-IRR #YR-> 5 CFPS 5 yr Running 501.75%
CF fr Op $M WC $13.8 $4.7 -$25.6 $6.0 $15.2 $16.1 -$10.8 $2.8 $9.7 $9.8 $28.6 $60.0 $55.1 $26.0 <-12 mths 314.81% <-Total Growth 10 Cash Flow less WC
Increase 44.09% -65.85% -645.62% 123.27% 155.33% 5.67% -167.13% 126.29% 241.73% 0.72% 193.04% 109.47% -8.25% -52.75% <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow less WC 314.81%
5 year Running Average $12.4 $10.3 $2.2 $1.7 $2.8 $3.3 $0.2 $5.9 $6.6 $5.5 $8.0 $22.2 $32.6 $35.9 <-12 mths 80.92% <-IRR #YR-> 5 Cash Flow less WC 1838.42%
CFPS Excl. WC $1.60 $0.55 -$3.01 $0.70 $1.79 $1.89 -$1.27 $0.33 $1.14 $1.14 $3.35 $7.01 $6.43 $6.43 <-12 mths 31.18% <-IRR #YR-> 10 CF less WC 5 Yr Run 1408.54%
Increase 44.09% -65.85% -649.69% 123.28% 155.33% 5.67% -167.13% 126.29% 241.73% 0.06% 193.04% 109.47% -8.20% 0.00% <-12 mths 40.96% <-IRR #YR-> 5 CF less WC 5 Yr Run 456.51%
5 year Running Average $1.45 $1.21 $0.25 $0.19 $0.33 $0.38 $0.02 $0.69 $0.78 $0.65 $0.94 $2.59 $3.81 $4.87 <-12 mths #NUM! <-IRR #YR-> 10 CFPS - Less WC 313.56%
P/CF on Med Price 6.20 19.50 -2.87 12.98 5.17 5.35 -8.22 23.84 6.33 5.19 1.81 1.30 1.78 2.16 <-12 mths 80.70% <-IRR #YR-> 5 CFPS - Less WC 1826.77%
P/CF on Closing Price 7.17 17.98 -2.69 12.92 5.36 5.47 -7.13 24.95 5.26 4.22 2.01 1.36 1.89 2.33 <-12 mths 31.44% <-IRR #YR-> 10 CFPS 5 yr Running 1439.04%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 3.78 5 yr  3.78 P/CF Med 10 yr 5.18 5 yr  1.81 -54.97% Diff M/C 40.79% <-IRR #YR-> 5 CFPS 5 yr Running 453.18%
$1.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.04 Cash Flow per Share
-$4.66 $0.00 $0.00 $0.00 $0.00 $3.04 Cash Flow per Share
-$0.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.24 CFPS 5 yr Running
-$0.37 $0.00 $0.00 $0.00 $0.00 $2.24 CFPS 5 yr Running
$25.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $55.1 Cash Flow less WC
-$2.8 $0.0 $0.0 $0.0 $0.0 $55.1 Cash Flow less WC
-$2.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $32.6 CF less WC 5 Yr Run
-$5.9 $0.0 $0.0 $0.0 $0.0 $32.6 CF less WC 5 Yr Run
$3.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.43 CFPS - Less WC
-$0.33 $0.00 $0.00 $0.00 $0.00 $6.43 CFPS - Less WC
-$0.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.81 CFPS 5 yr Running
-$0.69 $0.00 $0.00 $0.00 $0.00 $3.81 CFPS 5 yr Running
OPM CF Excl. WC 2.73% 1.01% -5.12% 1.23% 3.04% 2.99% -1.91% 0.54% 2.04% 2.17% 6.31% 9.74% 8.72% 4.12% 270.40% <-Total Growth 10 OPM
Increase 25.08% -63.09% -608.71% -124.10% 146.79% -1.92% -164.01% -128.38% 276.57% 6.46% 190.13% 54.43% -10.47% -52.75% Should increase  or be stable.
OPM -2.24% 0.83% -2.56% 1.62% -0.42% 0.82% -6.02% 7.57% 2.44% 2.98% 2.52% 5.40% 4.12% 4.12% 261.03% <-Total Growth 10 OPM
Increase -144% -137.18% -407.51% -163.21% -125.80% -296.82% -832.27% -225.89% -67.75% 22.11% -15.52% 114.44% -23.72% 0.00% Should increase  or be stable.
Diff from Ave -190.2% -66.5% -203.2% -34.8% -116.8% -66.9% -342.5% 205.3% -1.6% 20.2% 1.6% 117.8% 66.1% 66.1% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 2.48% 5 Yrs 2.98% should be  zero, it is a   check on calculations
Bank Indebtedness $46.78 $94.11 $52.31 $42.84 $31.20 $28.57 $9.25 $0.00 $0.00 Bank Indebtedness
Change 101.18% -44.42% -18.11% -27.15% -8.44% -67.64% -100.00% 0.00% Change
Debt/Market Cap Ratio 0.53 1.22 0.74 0.84 0.76 0.50 0.11 0.00 0.00 0.63 <-Median-> 8 Debt/Market Cap Ratio
Assets/Current Liabilities Ratio 2.67 1.92 2.38 2.62 2.85 2.70 3.80 5.67 5.67 2.68 <-Median-> 8 Assets/Current Liabilities Ratio
Debt to Cash Flow (Years) 10.56 -2.77 1.32 3.69 2.33 2.50 0.28 0.00 0.00 1.82 <-Median-> 8 Debt to Cash Flow (Years)
Long Term Debt $0.13 $0.60 $0.50 $1.36 $0.00 $0.00 $0.00 $0.00 $0.00 Debt
Change 376.98% -16.64% 171.46% -100.00% 0.00% 0.00% 0.00% 0.00% Change
Debt/Market Cap Ratio 0.00 0.01 0.01 0.03 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 8 Debt/Market Cap Ratio
Assets/Current Liabilities Ratio 2.67 1.92 2.38 2.62 2.85 2.70 3.80 5.67 5.67 2.68 <-Median-> 8 Assets/Current Liabilities Ratio
Debt to Cash Flow (Years) 0.03 -0.02 0.01 0.12 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 8 Debt to Cash Flow (Years)
Intangibles $2.67 $5.43 $4.94 $4.44 $4.44 $3.24 $2.65 $2.10 2.10 -21.41% <-Total Growth 7 Intangibles
Goodwill $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00 #DIV/0! <-Total Growth 7 Goodwill
Total $2.67 $5.43 $4.94 $4.44 $4.44 $3.24 $2.65 $2.10 $2.10 -21.41% <-Total Growth 7 Total
Change 0.00% 103.52% -8.95% -10.08% 0.00% -27.14% -18.16% -20.91% 0.00% -9.52% <-Median-> 8 Change
Intangible/Market Cap Ratio 0.03 0.07 0.07 0.09 0.11 0.06 0.03 0.02 0.02 0.06 <-Median-> 8 Intangible/Market Cap Ratio
Current Assets $146.75 $135.62 $151.00 $150.72 $156.98 $168.46 $191.81 $153.40 $148.27 $140.76 $166.88 $181.48 $185.13 $185.13 Liquidity ratio of 1.5 and up, best
Current Liabilities $64.61 $54.53 $66.24 $64.41 $71.08 $79.36 $125.93 $82.80 $72.79 $63.33 $80.97 $62.57 $43.54 $43.54 2.17 <-Median-> 10 Liquidity Ratio
Liquidity Ratio 2.27 2.49 2.28 2.34 2.21 2.12 1.52 1.85 2.04 2.22 2.06 2.90 4.25 4.25 2.22 <-Median-> 5 Liquidity Ratio
Liq. with CF aft div 2.03 2.50 2.22 2.42 2.05 2.14 1.49 2.33 2.20 2.41 2.17 3.35 4.67 4.65 2.41 <-Median-> 5 Liq. with CF aft div
Liq. CF re  Inv+Div  1.96 2.40 2.18 2.32 1.91 2.03 1.38 2.33 2.17 2.37 2.13 3.28 4.20 4.65 2.37 <-Median-> 5 Liq. CF re  Inv+Div 
Assets $183.80 $173.16 $186.74 $188.13 $195.85 $212.08 $241.57 $197.23 $190.72 $180.58 $218.32 $237.59 $246.92 $246.92 Debt Ratio of 1.5 and up, best
Liabilities $67.70 $57.51 $70.71 $69.80 $76.36 $83.98 $130.88 $87.80 $77.86 $67.17 $97.09 $76.64 $60.14 $60.14 2.55 <-Median-> 10 Ratio
Debt Ratio 2.71 3.01 2.64 2.70 2.56 2.53 1.85 2.25 2.45 2.69 2.25 3.10 4.11 4.11 2.69 <-Median-> 5 Ratio
Book Value $116.10 $115.66 $116.04 $118.33 $119.49 $128.10 $110.69 $109.43 $112.86 $113.41 $121.23 $160.95 $186.78 $186.78 $186.78 $186.78 60.97% <-Total Growth 10 Book Value
Book Value per Share $13.54 $13.49 $13.64 $13.91 $14.05 $15.06 $13.01 $12.86 $13.27 $13.24 $14.16 $18.80 $21.83 $21.83 $21.83 $21.83 60.03% <-Total Growth 10 Book Value per Share
Change 4.46% -0.38% 1.08% 2.00% 0.98% 7.21% -13.59% -1.14% 3.13% -0.17% 6.90% 32.76% 16.11% 0.00% 0.00% 0.00% 1.12% P/B Ratio Current/Historical Median
P/B Ratio (Median) 0.73 0.79 0.63 0.65 0.66 0.67 0.80 0.62 0.54 0.45 0.43 0.49 0.53 0.64 0.00 0.00 0.68 P/B Ratio Historical Median
P/B Ratio (Close) 0.85 0.73 0.59 0.65 0.68 0.69 0.70 0.65 0.45 0.36 0.47 0.51 0.56 0.69 0.69 0.69 4.81% <-IRR #YR-> 10 Book Value per Share 60.03%
Change 31.85% -14.02% -18.64% 9.66% 4.93% 0.56% 1.19% -6.90% -30.16% -19.53% 30.23% 7.31% 9.64% 23.25% 0.00% 0.00% 11.15% <-IRR #YR-> 5 Book Value per Share 69.65%
Leverage (A/BK) 1.58 1.50 1.61 1.59 1.64 1.66 2.18 1.80 1.69 1.59 1.80 1.48 1.32 1.32 1.65 <-Median-> 10 A/BV
Debt/Equity Ratio 0.58 0.50 0.61 0.59 0.64 0.66 1.18 0.80 0.69 0.59 0.80 0.48 0.32 0.32 0.65 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 0.58 5 yr Med 0.49 18.16% Diff M/C
-$13.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $21.83
-$12.86 $0.00 $0.00 $0.00 $0.00 $21.83
Comprehensive Income $12.66 $2.98 $4.36 $5.28 $6.76 $11.59 -$14.86 -$1.75 $3.43 $2.33 $13.39 $44.86 $33.59 671.37% <-Total Growth 10 Comprehensive Income
Increase 16.82% -76.47% 46.14% 21.33% 27.95% 71.44% -228.16% 88.20% 295.61% -32.02% 474.22% 235.13% -25.11% 235.13% <-Median-> 5 Comprehensive Income
5 Yr Running Average $11.35 $9.33 $7.59 $7.22 $6.41 $6.19 $2.63 $1.41 $1.03 $0.15 $0.51 $12.45 $19.52 22.67% <-IRR #YR-> 10 Comprehensive Income 671.37%
ROE 10.9% 2.6% 3.8% 4.5% 5.7% 9.0% -13.4% -1.6% 3.0% 2.1% 11.0% 27.9% 18.0% #NUM! <-IRR #YR-> 5 Comprehensive Income 2016.31%
5Yr Median 10.9% 9.8% 6.9% 4.5% 4.5% 4.5% 4.5% 4.5% 3.0% 2.1% 2.1% 3.0% 11.0% 9.90% <-IRR #YR-> 10 5 Yr Running Average 157.11%
% Difference from NI 0.0% -0.1% 0.0% 0.0% -2.8% 34.4% 22.7% -16.3% 33.4% -23.7% -3.1% 18.6% 2.8% 69.25% <-IRR #YR-> 5 5 Yr Running Average 1288.66%
Median Values Diff 5, 10 yr 1.4% 2.8% 11.0% <-Median-> 5 Return on Equity
-$4.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $33.6
$1.8 $0.0 $0.0 $0.0 $0.0 $33.6
-$7.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $19.5
-$1.4 $0.0 $0.0 $0.0 $0.0 $19.5
Current Liability Coverage Ratio 0.21 0.09 -0.39 0.09 0.21 0.20 -0.09 0.03 0.13 0.15 0.35 0.96 1.26 0.60   CFO / Current Liabilities
5 year Median 0.27 0.21 0.16 0.09 0.09 0.09 0.09 0.09 0.13 0.13 0.13 0.15 0.35 0.60 17.9% <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 7.48% 2.71% -13.72% 3.17% 7.78% 7.59% -4.47% 1.44% 5.09% 5.41% 13.12% 25.25% 22.30% 10.54% CFO / Total Assets
5 year Median 7.48% 6.41% 5.40% 3.17% 3.17% 3.17% 3.17% 3.17% 5.09% 5.09% 5.09% 5.41% 13.12% 13.12% 6.5% <-Median-> 10 Return on Assets 
Return on Assets ROA 6.9% 1.7% 2.3% 2.8% 3.6% 4.1% -5.0% -1.1% 1.3% 1.7% 6.3% 15.9% 13.2% 13.2% Net  Income/Assets Return on Assets
5Yr Median 7.3% 6.9% 4.6% 2.8% 2.8% 2.8% 2.8% 2.8% 1.3% 1.3% 1.3% 1.7% 6.3% 13.2% 3.2% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 10.9% 2.6% 3.8% 4.5% 5.8% 6.7% -10.9% -1.9% 2.3% 2.7% 11.4% 23.5% 17.5% 17.5% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 10.9% 9.8% 6.9% 4.5% 4.5% 4.5% 4.5% 4.5% 2.3% 2.3% 2.3% 2.7% 11.4% 17.5% 5.1% <-Median-> 10 Return on Equity
Net Income $12.66 $2.98 $4.36 $5.28 $6.96 $8.62 -$12.11 -$2.09 $2.57 $3.05 $13.81 $37.84 $32.68 $32.68 <-12 mths 650.38% <-Total Growth 10 Net Income
Increase 16.82% -76.45% 46.04% 21.33% 31.70% 23.90% -240.40% -82.70% -222.78% 18.79% 352.23% 173.96% -13.63% 0.00% <-12 mths EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $11.3 $9.3 $7.6 $7.2 $6.4 $5.6 $2.6 $1.3 $0.8 $0.0 $1.0 $11.0 $18.0 $24.0 <-12 mths 22.33% <-IRR #YR-> 10 Net Income 650.38%
Operating Cash Flow -$11.29 $3.89 -$12.81 $7.82 -$2.09 $4.43 -$34.00 $39.66 $11.61 $13.41 $11.44 $33.28 $26.01 77.47% <-IRR #YR-> 5 Net Income 1660.60%
Investment Cash Flow -$2.73 -$2.28 -$1.31 -$2.50 -$5.54 -$4.22 -$10.63 $3.13 -$1.04 -$1.13 -$1.21 -$1.34 -$4.85 9.01% <-IRR #YR-> 10 5 Yr Running Ave. 136.96%
Total Accruals $26.69 $1.38 $18.48 -$0.04 $14.58 $8.42 $32.53 -$44.89 -$8.00 -$9.23 $3.58 $5.90 $11.52 68.28% <-IRR #YR-> 5 5 Yr Running Ave. 1249.40%
Total Assets $183.80 $173.16 $186.74 $188.13 $195.85 $212.08 $241.57 $197.23 $190.72 $180.58 $218.32 $237.59 $246.92 Balance Sheet Assets
Accruals Ratio 14.52% 0.80% 9.90% -0.02% 7.45% 3.97% 13.46% -22.76% -4.19% -5.11% 1.64% 2.48% 4.67% 1.64% <-Median-> 5 Ratio
EPS/CF Ratio 0.92 0.64 -0.17 0.88 0.46 0.53 1.12 -0.75 0.26 0.31 0.48 0.63 0.59 0.51 <-Median-> 10 EPS/CF Ratio
-$4.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $32.68
$2.09 $0.00 $0.00 $0.00 $0.00 $32.68
-$7.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.99
-$1.33 $0.00 $0.00 $0.00 $0.00 $17.99
Change in Close 37.72% -14.35% -17.77% 11.85% 5.96% 7.81% -12.56% -7.96% -27.97% -19.67% 39.21% 42.47% 27.30% 23.25% 0.00% 0.00% Count 25 Years of data
up/down up down down down down up up Count 11 44.00%
Meet Prediction? yes yes yes yes % right Count 6 54.55%
Financial Cash Flow $15.29 -$7.43 $6.78 -$1.84 $13.44 $1.72 $44.54 -$40.57 -$10.14 -$11.87 -$12.28 -$33.83 -$14.75 C F Statement  Financial Cash Flow
Total Accruals $11.40 $8.81 $11.70 $1.81 $1.14 $6.70 -$12.01 -$4.32 $2.14 $2.64 $15.86 $39.73 $26.27 Accruals
Accruals Ratio 6.20% 5.08% 6.27% 0.96% 0.58% 3.16% -4.97% -2.19% 1.12% 1.46% 7.27% 16.72% 10.64% 7.27% <-Median-> 5 Ratio
Cash -$3.58 -$9.41 -$0.85 -$4.97 -$3.74 -$1.82 -$1.91 $0.31 $0.74 $1.16 -$1.10 -$2.99 $3.42 $3.42 Cash
Cash per Share -$0.42 -$1.10 -$0.10 -$0.58 -$0.44 -$0.21 -$0.22 $0.04 $0.09 $0.14 -$0.13 -$0.35 $0.40 $0.40 $0.09 <-Median-> 5 Cash per Share
Percentage of Stock Price -3.64% -11.14% -1.23% -6.45% -4.58% -2.06% -2.48% 0.44% 1.46% 2.81% -1.92% -3.66% 3.28% 2.66% 1.46% <-Median-> 5 % of Stock Price
Notes:
April 2, 2023.  Last year there were no estimates.
April 2, 2022.  Last year there were no estimates.
March 26, 2021.  Last year there were no estimates.
March 28, 2020.  Last year there were no estimates.
March 10, 2019.  Last year there were no estimates.
March 9, 2018.  There were no estimates.
March 6, 2017.  Last estimates were for 2016 of $539M for Revenue, $1.01 for EPSm $1.89 CFPS all from prior year.
February 15, 2016.  There were no estimates.  
February 15, 2015.  There were no estimates. Also I used the 15 month November 2014 statements less 3 month November 2013 statements to get 12 month figures for my spreadsheet.
December 29, 2013.  I had no estimates for any year.
Nov 18, 2012  There are no estimtes that I can find.  TD says outstanding shares are 8.5M and NP says 8.51M.  This is reasonable as they bought $0.515M worth around $8 per share.  
Dec 28, 2010.  I cannot find any estimates this time around.  1st quarter of 2011 however, is weaker than last year.
Nov 21, 2010.  When I last looked at this stock, I got 2010 earnings of $.87.
This company does not have financials on its site, but it does put its financial statements in their news items on their financial results. 
Company started in 1898.  Five generations of Goodfellow as president.
Business Week shows fiancials on this company.  Go down the right hand side of the page and get quote for GDL:CN to access financials. (FT.com also has financials.)
http://www.businessweek.com/markets-and-finance 
Investment Reporter in February 2017 says that recent drop in share price is due to much lower earnings and cash Flow.  However, this largely reflects one-time items.
They expect the company's earnings, cash flow and share price to recover.  They say it remains a buy for long-term share price recovery and attractive dividends.
It is of higher risk.  See Investment Reporter February 2017 in My Files, Information, Investing.
Sector:
Consumer Discretionary
What should this stock accomplish?
This stock should provided good growth over the longer therm in both dividends and in capital gains.
However, the company will probably experince volitility due to the business it is in. 
Would I buy this company and Why.
This is currently not a dividend growth company.  It is small and may provide decent income in the longer term.  I am willing to wait a bit.
Why am I following this stock. 
I started to look at this stock when I was searching for small cap stocks that paid dividends.  It looked like an interesting stock. Goodfellow is a small cap stock that the Investor Reporter has written about a number of times.
Why I bought this stock.
Goodfellow looks like a good small cap stock.  It was being pushed by Investor Reporter.
The report is no longer on <a href="https://www.adviceforinvestors.com/" target="_top"> Advice for Investors</a> site.
Dividends
Daividends are paid twice yearly in March and December since 2019.  The March dividend is paid mid-march and the December one at the beinging of December. 
However, in 2021 the second dividend was paid mid November.
Dividends are paid twice yearly, in August and November.  The August dividend is paid around mid-month and the November one around the end of the month.
Dividends are declared for shareholders about one half of a month prior to the payment of the dividend.  For example, for the November 2013 dividend payable on the November 29, 2013 for shareholders of record mid-November 2013.
November 2013 dividend payable on the November 29, 2013.
In 2016 I got a dividend in March and then one in August.  Are they changing when dividends are Paid????
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
At Goodfellow, we are ” The Wood Specialists”.  Our ability to adapt to customer needs has earned us a reputation as one of the best wood product distributors.  
Our expertise and flexibility have resulted in solid working relationships with our customers. 
Goodfellow Inc. is committed to conducting business in an environmentally responsible manner
How they make their money.
Goodfellow Inc is engaged in various business activities related to remanufacturing and distribution of lumber and wood products. Majority of company's 
revenue is generated from sale of Lumber. The company operates in Canada and The United States; majority revenue is generated from Canada.
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 %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2014 Feb 15 2016 Mar 06 2017 Mar 09 2018 Mar 10 2019 Mar 28 2020 Mar 26 2021 Apr 2 2022 Apr 2 2023
Goodfellow, Patrick 0.056 0.65% 0.000 0.00% 0.000 0.00% 0.000 0.00% Deferred Shares #DIV/0!
Deferred Shares $0.270 $0.000 $0.000 $0.000
Goodfellow, Patrick 0.005 0.06% 0.005 0.06% 0.005 0.06% 0.061 0.71% 0.061 0.71% 0.061 0.71% 0.076 0.89% CE Not available in 2020 as CEO 24.59%
President & CEO - Shares - Amount $0.042 $0.024 $0.024 $0.409 $0.583 $0.742 $1.140 Last report Dec 2019
Options - percentage 0.000 0.00% 0.000 0.00% 0.056 0.65% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Listed under other officers #DIV/0!
Options - amount $0.000 $0.000 $0.270 $0.000 $0.000 $0.000 $0.000
Brisebois, Charles 0.001 0.01% 0.001 0.01% 0.001 0.01% 0.001 0.01% Listed under other officers 0.00%
CFO - Shares - Amount $0.007 $0.010 $0.012 $0.015 Bount 1,000 in Feb 2020
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000
Lemoine, Pierre 0.12% 0.010 0.12% 0.010 0.12% 0.010 0.12% 0.010 0.12% last reported 2009
CFO - Shares - Amount $0.100 $0.094 $0.087 $0.050 $0.050 Left company Mar 2017
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Still showing as CFO 2019
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000
Lohmus, Mary 0.18% 0.016 0.18% 0.016 0.18% 0.016 0.18% 0.016 0.18% 0.016 0.18% 0.016 0.18% 0.016 0.18% 0.016 0.18% last reported 2007 0.00%
Officer - Shares - Amount $0.149 $0.140 $0.129 $0.075 $0.075 $0.104 $0.148 $0.189 $0.233
Options - percentage 0.00% -0.003 -0.03% 0.003 0.03% 0.000 0.00% 0.000 0.00% 0.003 0.03% 0.003 0.03% -0.003 -0.03% 0.000 0.00% -100.00%
Options - amount $0.000 -$0.023 $0.021 $0.000 $0.000 $0.017 $0.024 -$0.030 $0.000
Cote, Alain 0.001 0.01% 0.001 0.01% 0.001 0.01% last report 2018
Director - Shares - Amount $0.010 $0.012 $0.015
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000
Normand, Morin 0.005 0.06% 0.005 0.06% 0.005 0.06% last report Apr 2018 #DIV/0!
Director - Shares - Amount $0.024 $0.034 $0.048
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000
Goodfellow, G. Douglas 19.68% 1.674 19.68% 1.674 19.68% 1.674 19.55% 1.674 19.55% 1.674 19.55% 1.674 19.55% 1.674 19.56% 1.674 19.56% last report January 2009 0.00%
Director - Shares - Amount $16.070 $15.149 $13.944 $8.069 $8.069 $11.232 $16.003 $20.372 $25.110 Chairman 2021 fr Director
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Director 2023 #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Hall, Robert 0.000 0.00% Chairman site 2023
Chairman - Shares - Amount $0.000 New director 2023
Options - percentage 0.000 0.00% Ink not found 2023
Options - amount $0.000
Garcia, Claude 0.37% 0.057 0.67% 0.065 0.76% 0.065 0.76% 0.065 0.75% 0.065 0.75% -0.062 -0.73% last reported Feb 2021
Director - Shares - Amt $0.300 $0.518 $0.537 $0.387 $0.311 $0.433 -$0.595 Director 2021 fr Chairman
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Ceased insider Apr 2021
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Goodfellow, David Alan 21.58% last report January 2009
10% Holder Director $17.622
Jarislowsky, Stephen Arnold 12.54% last report January 2009
10% Holder Director $10.238
Total Insider Ownership 34.12%
Increase in O/S Shares 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.272 3.20% 0.056 0.65% 0.000 0.00% 0.000 0.00% 0.000 0.00% Deferred Shares
due to SO $0.000 $0.000 $0.000 $0.000 $1.632 $0.270 $0.000 $0.000 $0.000
Book Value $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 0 in 2022/3
Insider Buying $0.000 -$0.261 -$0.002 $0.000 -$0.023 -$0.005 -$0.005 $0.000 -$0.157 0 in 2022
Insider Selling $0.025 $0.000 $0.000 $0.000 $0.000 $0.000 $0.023 $0.000 $0.000 0 in 2022
Net Insider Selling $0.025 -$0.261 -$0.002 $0.000 -$0.023 -$0.005 $0.018 $0.000 -$0.157
% of Market Cap 0.03% -0.34% 0.00% 0.00% -0.05% -0.01% 0.02% 0.00% -0.12%
Directors 6 6 5 5 6 6 6 7
Women 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 1 17% 1 14%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 11.15% 1 9.42% 1 9.15% 1 9.25% 1 8.97% 5 11.60% 5 12.66% 5 14.11% 5 12.27%
Total Shares Held 11.15% 0.801 9.42% 0.779 9.15% 0.786 9.25% 0.763 8.91% 0.987 11.53% 1.081 12.63% 1.208 14.12% 1.049 12.25%
Increase/Decrease -4.82% -0.002 -0.29% -0.002 -0.24% 0.008 0.96% 0.000 0.00% 0.001 0.10% -0.050 -4.42% 0.021 1.73% 0.024 2.33%
Starting No. of Shares 0.804 0.781 0.779 0.763 0.986 1.131 1.187 1.025
Ranksing
78 53.06% Outperform
Copyright © 2008 Website of SPBrunner. All rights reserved. 69 46.94% Underperform
147
My stock