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/
Goodfellow Inc. TSX: GDL OTC GFELF www.goodfellowinc.com Fiscal Yr: Aug 31
Year 8/31/05 8/31/06 8/31/07 8/31/08 8/31/09 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 Value Description #Y Item
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Revenue* $517.8 $517.6 $518.5 $480.8 $438.0 $504.5 $466.8 $500.7 $483.5 $500.2 $539.0 $565.2 9.20% <-Total Growth 10 Revenue
Increase 3.46% -0.04% 0.18% -7.27% -8.91% 15.19% -7.47% 7.26% -3.44% 3.46% 7.75% 4.86% 0.88% <-IRR #YR-> 10 Revenue 9.20%
5 year Running Average $500 $513 $516 $507 $495 $492 $482 $478 $479 $491 $498 $518 0.09% <-IRR #YR-> 5 Revenue 21.07%
Revenue per Share $60.36 $60.35 $60.49 $56.05 $51.09 $58.85 $54.46 $58.85 $56.84 $58.80 $63.36 $66.44 1.45% <-IRR #YR-> 10 5 yr Running Average 0.88%
Increase 1.67% -0.02% 0.23% -7.34% -8.84% 15.19% -7.47% 8.06% -3.42% 3.46% 7.75% 4.86% 3.90% <-IRR #YR-> 5 5 yr Running Average 7.47%
5 year Running Average $59.30 $60.56 $60.61 $59.32 $57.67 $57.37 $56.19 $55.86 $56.02 $57.56 $58.46 $60.86 0.97% <-IRR #YR-> 10 Revenue per Share 10.09%
P/S (Price/Sales) Med 0.21 0.21 0.28 0.17 0.15 0.17 0.20 0.15 0.16 0.16 0.16 0.16 4.06% <-IRR #YR-> 5 Revenue per Share 22.00%
P/S (Price/Sales) Close 0.22 0.23 0.23 0.17 0.16 0.20 0.18 0.14 0.16 0.16 0.16 0.14 0.05% <-IRR #YR-> 10 5 yr Running Average 0.49%
*Revenue in M CDN $  P/S Med 10 yr  0.16 5 yr  0.16 -100.00% Diff M/C 1.61% <-IRR #YR-> 5 5 yr Running Average 8.31%
-$517.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $565.2
-$466.8 $0.0 $0.0 $0.0 $0.0 $565.2
-$513.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $517.7
-$481.7 $0.0 $0.0 $0.0 $0.0 $517.7
-$60.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $66.44
-$54.46 $0.00 $0.00 $0.00 $0.00 $66.44
-$60.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $60.86
-$56.19 $0.00 $0.00 $0.00 $0.00 $60.86
EPS Basic $1.33 $1.53 $1.53 $0.83 $1.26 $1.48 $0.35 $0.51 $0.62 $0.82 $1.01 -$1.42 -192.81% <-Total Growth 10 EPS Basic
EPS Diluted* $1.32 $1.53 $1.52 $0.83 $1.26 $1.48 $0.35 $0.51 $0.62 $0.82 $1.01 -$1.42 -192.81% <-Total Growth 10 EPS Diluted
Increase -23.26% 15.91% -0.65% -45.39% 51.81% 17.46% -76.35% 45.71% 21.57% 32.26% 23.17% -240.59% #NUM! <-IRR #YR-> 10 Earnings per Share -192.81%
Earnings Yield 10.1% 11.2% 10.8% 8.7% 15.1% 12.9% 3.6% 6.3% 6.8% 8.5% 9.8% -15.7% #NUM! <-IRR #YR-> 5 Earnings per Share -505.71%
5 year Running Average $1.04 $1.24 $1.37 $1.38 $1.29 $1.32 $1.09 $0.89 $0.84 $0.76 $0.66 $0.31 -12.99% <-IRR #YR-> 10 5 yr Running Average -75.12%
10 year Running Average $0.82 $0.93 $1.02 $1.05 $1.10 $1.18 $1.16 $1.13 $1.11 $1.02 $0.99 $0.70 -22.31% <-IRR #YR-> 5 5 yr Running Average -71.69%
* Diluted ESP per share  E/P 10 Yrs 8.62% 5Yrs 6.84%
-$1.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$1.42
-$0.35 $0.00 $0.00 $0.00 $0.00 -$1.42
-$1.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.31
-$1.09 $0.00 $0.00 $0.00 $0.00 $0.31
Special Dividends $0.00 $0.20 $0.00 $0.00 $0.00 $0.30 $0.00 $0.00 $0.00 $0.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Total Dividends
Pre-split 2007
Dividend* $0.53 $0.60 $0.70 $0.50 $0.45 $0.60 $0.40 $0.20 $0.35 $0.45 $0.35 $0.30 $0.30 $0.30 $0.30 -50.00% <-Total Growth 10 Dividends With Ann Filing Chge
Increase 54.41% 14.29% 16.67% -28.57% -10.00% 33.33% -33.33% -50.00% 75.00% 28.57% -22.22% -14.29% 0.00% 0.00% 0.00% Count 21 Years of data there were 3 dividends
Dividends 5 Yr Running $0.28 $0.41 $0.51 $0.57 $0.60 $0.67 $0.59 $0.49 $0.46 $0.50 $0.39 $0.37 $0.39 $0.38 $0.31 50.45% <-Median-> 10 Dividends 5 Yr Running
Yield H/L Price 4.05% 4.83% 4.09% 5.38% 5.70% 6.03% 3.74% 2.31% 3.85% 4.86% 3.46% 2.87% 3.40% 3.97% <-Median-> 10 Yield H/L Price
Yield on High  Price 3.38% 4.29% 3.24% 3.28% 4.59% 5.05% 3.13% 2.06% 3.68% 4.50% 3.21% 2.58% 3.31% 3.26% <-Median-> 10 Yield on High  Price
Yield on Low Price 5.06% 5.54% 5.54% 14.93% 7.51% 7.50% 4.65% 2.63% 4.02% 5.29% 3.74% 3.24% 3.50% 4.97% <-Median-> 10 Yield on Low Price
Yield on Close Price 4.00% 4.40% 4.99% 5.24% 5.39% 5.22% 4.06% 2.47% 3.86% 4.69% 3.38% 3.31% 3.50% 3.50% 3.50% 4.37% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 39.77% 52.29% 46.05% 60.24% 35.71% 60.81% 114.29% 39.22% 56.45% 79.27% 34.65% -21.13% #DIV/0! 51.25% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 26.83% 33.04% 37.26% 41.40% 46.05% 50.60% 54.23% 55.30% 54.50% 66.14% 58.91% 120.13% #DIV/0! 54.37% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 28.69% 41.76% 64.66% 21.03% 17.25% -68.32% 88.25% -13.28% 38.06% -264.81% 67.24% -7.51% -7.51% 19.14% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 37.33% 42.19% 37.00% 36.52% 30.31% 50.25% 56.69% 93.67% 198.63% -147.40% 1375.25% -42.94% -28.68% 43.62% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 33.59% 45.65% 39.32% 50.76% 40.41% 56.09% 73.00% -6.64% 49.92% 36.31% 18.50% -23.62% -7.51% 39.87% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 22.61% 28.45% 32.28% 35.81% 41.35% 46.30% 48.91% 197.75% 240.85% 153.23% 101.62% 1831.12% 105.79% 75.27% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 3.46% 3.38% 5 Yr Med Payout 39.22% -7.51% 18.50% -6.70% <-IRR #YR-> 10 Dividends
* Dividends per share  5 Yr Med and Cur. 1.34% 3.64% Last Div Inc ---> $0.15 $0.20 33.3% -5.59% <-IRR #YR-> 5 Dividends
-$0.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.30
-$0.40 $0.00 $0.00 $0.00 $0.00 $0.30
Historical Dividends Historical High Div 7.51% Low Div 2.22% Ave Div 4.87% Med Div 3.74% Close Div 3.62% Historical Dividends
High/Ave/Median Values Curr diff Exp. -53.33%     57.87% Exp. -27.96% Exp. -6.29% Exp. -3.23% High/Ave/Median 
Future Dividend Yield Div Yd 3.50% earning in 5 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Yield Div Yd 3.50% earning in 10 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Yield Div Yd 3.50% earning in 15 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
I am earning GC Div Gr 200.00% 12/31/10 # yrs -> 7 2010 $12.05 Cap Gain -28.96% I am earning GC
I am earning Div org yield 0.83% 1/31/15 Trading Div G Yrly 30.83% Div start $0.10 -0.83% 2.49% I am earning Div
Yield if held 5 yrs 9.81% 12.79% 13.08% 9.11% 5.38% 4.63% 3.22% 1.17% 3.76% 5.70% 3.52% 2.81% 3.47% 3.30% 3.24% 4.20% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 28.24% 19.53% 10.63% 10.43% 11.21% 8.53% 3.74% 6.38% 5.38% 2.70% 2.42% 1.75% 3.23% 3.80% 7.45% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 18.82% 5.58% 7.44% 10.43% 6.54% 6.40% 5.61% 5.46% 3.59% 6.99% <-Median-> 6 Paid Median Price
Yield if held 20 yrs 14.12% 8.37% 6.38% 6.95% 14.12% <-Median-> 1 Paid Median Price
Cost covered if held 5 years 26.07% 43.60% 47.57% 52.19% 35.56% 25.84% 23.76% 14.31% 24.73% 31.67% 19.61% 17.31% 22.53% 20.88% 16.76% 25.28% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 130.46% 93.31% 78.96% 93.28% 88.69% 106.50% 93.36% 94.08% 65.45% 40.88% 38.66% 25.71% 45.16% 51.30% 90.99% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 269.28% 161.65% 127.84% 151.22% 125.14% 145.95% 129.81% 128.69% 83.98% 148.58% <-Median-> 6 Paid Median Price
Cost covered if held 20 years 356.34% 216.04% 168.23% 187.14% 356.34% <-Median-> 1 Paid Median Price
Graham No.last 3 EPS $15.96 $17.63 $20.08 $19.88 $19.43 $19.15 $19.01 $17.78 $15.62 $12.49 $14.84 $15.46 $6.33 #NUM! #NUM! -12.28% <-Total Growth 10 Graham Price
Increase 28.60% 10.47% 13.92% -0.98% -2.31% -1.42% -0.75% -6.47% -12.11% -20.08% 18.85% 4.20% -59.09% #NUM! #NUM! -1.20% <-Median-> 10 Graham Price
Price/GP Ratio Med 0.81 0.70 0.85 0.47 0.41 0.52 0.56 0.49 0.58 0.74 0.68 0.68 1.40 #NUM! #NUM! 0.57 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.97 0.79 1.08 0.77 0.50 0.62 0.67 0.55 0.61 0.80 0.73 0.75 1.43 #NUM! #NUM! 0.70 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.65 0.61 0.63 0.17 0.31 0.42 0.45 0.43 0.56 0.68 0.63 0.60 1.36 #NUM! #NUM! 0.50 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.82 0.77 0.70 0.48 0.43 0.60 0.52 0.46 0.58 0.77 0.70 0.59 1.35 #NUM! #NUM! 0.58 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -17.72% -22.68% -30.19% -52.02% -57.01% -39.95% -48.18% -54.44% -42.01% -23.12% -30.26% -41.47% 35.32% #NUM! #NUM! -41.74% <-Median-> 10 Graham Price
Graham No. $17.38 $19.43 $20.06 $15.01 $19.17 $21.24 $10.31 $12.51 $13.93 $16.10 $18.50 #NUM! $0.00 #REF! #REF! #NUM! <-Total Growth 9 Graham Price
Increase -9.40% 11.80% 3.26% -25.18% 27.74% 10.77% -51.46% 21.36% 11.35% 15.56% 14.91% #NUM! #NUM! #REF! #REF! #NUM! <-Median-> 9 Graham Price
Price/GP Ratio Med 0.75 0.64 0.85 0.62 0.41 0.47 1.04 0.69 0.65 0.57 0.55 #NUM! #DIV/0! #NUM! <-Median-> 9 Price/GP Ratio
Price/GP Ratio High 0.89 0.72 1.08 1.02 0.51 0.56 1.24 0.78 0.68 0.62 0.59 #NUM! #DIV/0! #NUM! <-Median-> 9 Price/GP Ratio
Price/GP Ratio Low 0.60 0.56 0.63 0.22 0.31 0.38 0.83 0.61 0.62 0.53 0.51 #NUM! #DIV/0! #NUM! <-Median-> 9 Price/GP Ratio
Price/GP Ratio Close 0.76 0.70 0.70 0.64 0.44 0.54 0.96 0.65 0.65 0.60 0.56 #NUM! #DIV/0! #REF! #REF! #NUM! <-Median-> 9 Price/GP Ratio
Prem/Disc Close -24.43% -29.84% -30.11% -36.44% -56.45% -45.85% -4.44% -35.25% -34.96% -40.37% -44.05% #NUM! #DIV/0! #REF! #REF! #NUM! <-Median-> 9 Graham Price
Month, Year Dec-05 Dec-06 Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19
Pre-split 07 $24.40 $36.95
Price Close $12.20 $18.48 $12.30 $7.40 $11.00 $12.07 $7.96 $8.28 $9.08 $9.66 $10.01 $8.93 $8.56 $8.56 $8.56 -51.66% <-Total Growth 10 Stock Price
Increase 6.09% 51.43% -33.42% -39.84% 48.65% 9.73% -34.05% 4.02% 9.66% 6.39% 3.62% -10.79% -4.14% 0.00% 0.00% -7.01% <-IRR #YR-> 10 Stock Price
P/E 9.24 12.08 8.09 8.92 8.73 8.16 22.74 16.24 14.65 11.78 9.91 -6.29 #DIV/0! #DIV/0! #DIV/0! 2.33% <-IRR #YR-> 5 Stock Price
Trailing P/E 7.09 14.00 8.04 4.87 13.25 9.58 5.38 23.66 17.80 15.58 12.21 8.84 -6.03 #DIV/0! #DIV/0! -3.77% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 3.24% 4.76% % Tot Ret -85.86% 67% Price Inc 4.02% P/E:  9.41 11.78 7.09% <-IRR #YR-> 5 Price & Dividend
-$18.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.93
-$7.96 $0.00 $0.00 $0.00 $0.00 $8.93
-$18.48 $0.50 $0.45 $0.90 $0.40 $0.20 $0.35 $0.65 $0.35 $0.30 $9.23
-$7.96 $0.35 $0.65 $0.35 $0.30 $9.23
Month, Year Aug-05 Aug-06 Aug-07 Aug-08 Aug-09 Aug-10 Aug-11 Aug-12 Aug-13 Aug-14 Nov-15 Nov-16 Nov-17 Nov-18 Nov-19
Pre-split 2007
Price Close $13.13 $13.63 $14.02 $9.54 $8.35 $11.50 $9.85 $8.10 $9.06 $9.60 $10.35 $9.05 $8.56 $8.56 $8.56 -33.60% <-Total Growth 10 Stock Price
Increase 19.36% 3.81% 2.86% -31.95% -12.47% 37.72% -14.35% -17.77% 11.85% 5.96% 7.81% -12.56% -5.41% 0.00% 0.00% -4.01% <-IRR #YR-> 10 Stock Price
P/E 9.95 8.91 9.22 11.49 6.63 7.77 28.14 15.88 14.61 11.71 10.25 -6.37 #DIV/0! #DIV/0! #DIV/0! -1.68% <-IRR #YR-> 5 Stock Price
Trailing P/E 7.63 10.33 9.16 6.28 10.06 9.13 6.66 23.14 17.76 15.48 12.62 8.96 -6.03 #DIV/0! #DIV/0! 0.19% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 4.21% 3.87% % Tot Ret 2161.18% 176.62% Price Inc 5.96% P/E:  10.87 11.71 2.19% <-IRR #YR-> 5 Price & Dividend
-$13.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.05
-$9.85 $0.00 $0.00 $0.00 $0.00 $9.05
-$13.63 $0.70 $0.50 $0.45 $0.90 $0.40 $0.20 $0.35 $0.65 $0.35 $9.35
-$9.85 $0.20 $0.35 $0.65 $0.35 $9.35
Price H/L Median $12.97 $12.42 $17.12 $9.30 $7.90 $9.95 $10.69 $8.66 $9.10 $9.25 $10.12 $10.44 $8.83 -15.91% <-Total Growth 10 Stock Price
Increase 54.99% -4.24% 37.86% -45.66% -15.11% 25.97% 7.44% -19.00% 5.14% 1.65% 9.41% 3.16% -15.47% -1.72% <-IRR #YR-> 10 Stock Price
P/E 9.82 8.11 11.26 11.20 6.27 6.72 30.53 16.97 14.68 11.28 10.02 -7.35 #DIV/0! -0.46% <-IRR #YR-> 5 Stock Price
Trailing P/E 7.54 9.41 11.19 6.12 9.51 7.89 7.22 24.73 17.84 14.92 12.34 10.34 -6.21 2.50% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Aveage 12.47 10.03 12.53 6.72 6.11 7.51 9.82 9.77 10.78 12.24 15.29 33.90 #DIV/0! 3.02% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Aveage 16.80 8.83 7.17 8.41 9.19 7.69 8.17 9.03 10.19 14.96 #DIV/0! 8.40 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 4.22% 3.48% % Tot Ret 168.67% 115.33% Price Inc 3.16% P/E:  11.23 11.28 Count 21 Years of data
-$12.42 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.44
-$10.69 $0.00 $0.00 $0.00 $0.00 $10.44
-$12.42 $0.70 $0.50 $0.45 $0.90 $0.40 $0.20 $0.35 $0.65 $0.35 $10.74
-$10.69 $0.20 $0.35 $0.65 $0.35 $10.74
High Months Jun 05 Jun 06 Jan 07 Nov 07 Sep 08 Apr 10 Dec 10 Sep 11 Mar 13 Jan 14 Feb 15 Sep 16 Dec-16
Price High $15.55 $14.00 $21.60 $15.25 $9.80 $11.89 $12.77 $9.70 $9.50 $10.00 $10.89 $11.63 $9.07 -16.93% <-Total Growth 10 Stock Price
Increase 41.36% -9.97% 54.29% -29.40% -35.74% 21.33% 7.40% -24.04% -2.06% 5.26% 8.90% 6.80% -22.01% -1.84% <-IRR #YR-> 10 Stock Price
P/E 11.78 9.15 14.21 18.37 7.78 8.03 36.49 19.02 15.32 12.20 10.78 -8.19 #DIV/0! -1.85% <-IRR #YR-> 5 Stock Price
Trailing P/E 9.04 10.61 14.12 10.03 11.81 9.44 8.63 27.71 18.63 16.13 13.28 11.51 -6.39 9.33 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 5.26% P/E:  13.20 12.20 15.93 P/E Ratio Historical High
-$14.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.63
-$12.77 $0.00 $0.00 $0.00 $0.00 $11.63
Low Months Sep 04 Nov 05 Sep 06 Jul 08 Mar 09 Sep 09 Aug 11 Aug 12 Oct 12 Dec 13 Jan 15 Jan 16 Feb 17
Price Low $10.38 $10.83 $12.63 $3.35 $5.99 $8.00 $8.60 $7.61 $8.70 $8.50 $9.35 $9.25 $8.58 -14.59% <-Total Growth 10 Stock Price
Increase 81.15% 4.34% 16.62% -73.48% 78.81% 33.56% 7.50% -11.51% 14.32% -2.30% 10.00% -1.07% -7.24% -1.56% <-IRR #YR-> 10 Stock Price
P/E 7.86 7.08 8.31 4.04 4.75 5.41 24.57 14.92 14.03 10.37 9.26 -6.51 #DIV/0! 1.47% <-IRR #YR-> 5 Stock Price
Trailing P/E 6.03 8.20 8.25 2.20 7.22 6.35 5.81 21.74 17.06 13.71 11.40 9.16 -6.04 7.05 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -1.07% P/E:  8.78 10.37 4.00 P/E Ratio Historical Low
-$10.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.25
Long Term Debt $46.78 $94.11 Debt
Change 101.18% Change
Debt/Market Cap Ratio 0.53 1.22 0.88 <-Median-> 2 Debt/Market Cap Ratio
Goodwill & Intangibles $0.00 $0.00 $0.00 $2.67 $5.43 Intangibles Goodwill
Change #DIV/0! #DIV/0! #DIV/0! 103.52% Change
Intangible/Market Cap Ratio 0.00 0.00 0.00 0.03 0.07 0.00 <-Median-> 5 Intangible/Market Cap Ratio
Market Cap $112.63 $116.89 $120.18 $81.83 $71.57 $98.58 $84.43 $68.92 $77.07 $81.66 $88.04 $76.98 $72.82 $72.82 $72.82 -34.14% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 8.572 8.572 8.550 8.507 8.507 8.507 8.507 -0.76% <-Total Growth 6 Diluted
Change 0.00% -0.26% -0.51% 0.00% 0.00% 0.00% 0.00% <-Median-> 6 Change
Basic # of Shares in Millions 8.45 8.52 8.56 8.58 8.57 8.572 8.572 8.550 8.507 8.507 8.507 8.507 -0.16% <-Total Growth 10 Basic
Change 0.48% 0.83% 0.47% 0.23% -0.12% 0.02% 0.00% -0.25% -0.51% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Change
Difference 1.5% 0.7% 0.1% 0.0% 0.0% 0.0% 0.0% -0.5% 0.0% 0.0% 0.0% 0.0% 0.00% <-Median-> 10 Difference
Pre-split 2007
# of Share in Millions 8.578 8.576 8.572 8.578 8.572 8.572 8.572 8.508 8.507 8.507 8.507 8.507 8.507 8.507 8.507 -0.08% <-IRR #YR-> 10 Shares
Increase 1.76% -0.02% -0.05% 0.07% -0.07% 0.00% 0.00% -0.74% -0.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.15% <-IRR #YR-> 5 Shares
CF fr Op $Millon $15.7 $16.4 $9.3 $20.4 $22.4 -$11.3 $3.9 -$12.8 $7.8 -$2.1 $4.4 -$34.0 -306.94% <-Total Growth 10 Cash Flow
Increase 190.96% 4.66% -43.52% 119.72% 9.66% -150.50% 134.40% -429.83% 161.04% -126.69% 312.07% -867.86% Buy Backs SO
5 year Running Average $6.3 $8.3 $11.7 $13.4 $16.8 $11.4 $8.9 $4.5 $2.0 -$2.9 $0.2 -$7.3 -188.52% <-Total Growth 10 CF 5 Yr Running
CFPS $1.83 $1.92 $1.08 $2.38 $2.61 -$1.32 $0.45 -$1.51 $0.92 -$0.25 $0.52 -$4.00 -$4.00 <--last yr -308.63% <-Total Growth 10 Cash Flow per Share
Increase 185.94% 4.69% -43.49% 119.57% 9.74% -150.50% 134.40% -432.29% 161.06% -126.69% 312.07% -867.86% 0.00% <--last yr #NUM! <-IRR #YR-> 10 Cash Flow -306.94%
5 year Running Average $0.75 $0.97 $1.38 $1.57 $1.96 $1.33 $1.04 $0.52 $0.23 -$0.34 $0.03 -$0.86 -$1.36 <--last yr #NUM! <-IRR #YR-> 5 Cash Flow -975.19%
P/CF on Med Price 7.08 6.48 15.81 3.91 3.03 -7.55 23.58 -5.75 9.90 -37.68 19.44 -2.61 -2.21 <--last yr #NUM! <-IRR #YR-> 10 Cash Flow per Share -308.63%
P/CF on Closing Price 7.17 7.11 12.95 4.01 3.20 -8.73 21.73 -5.38 9.85 -39.11 19.88 -2.26 -2.14 <--last yr #NUM! <-IRR #YR-> 5 Cash Flow per Share -981.90%
-161.73% Diff M/C #NUM! <-IRR #YR-> 10 CFPS 5 yr Running -188.89%
Excl.Working Capital CF -$2.29 -$1.40 $5.98 -$11.94 -$12.82 $25.05 $0.81 -$12.81 -$1.86 $17.32 $11.66 $23.20 #NUM! <-IRR #YR-> 5 CFPS 5 yr Running -182.79%
CF fr Op $M WC $13.4 $15.0 $15.3 $8.5 $9.5 $13.8 $4.7 -$25.6 $6.0 $15.2 $16.1 -$10.8 -171.87% <-Total Growth 10 Cash Flow less WC
Increase -17.11% 12.10% 1.53% -44.63% 12.96% 44.09% -65.85% -645.62% 123.27% 155.33% 5.67% -167.13% #NUM! <-IRR #YR-> 10 Cash Flow less WC -171.87%
5 year Running Average $10.4 $12.2 $13.4 $13.7 $12.3 $12.4 $10.3 $2.2 $1.7 $2.8 $3.3 $0.2 #NUM! <-IRR #YR-> 5 Cash Flow less WC -329.98%
CFPS Excl. WC $1.56 $1.75 $1.78 $0.99 $1.11 $1.60 $0.55 -$3.01 $0.70 $1.79 $1.89 -$1.27 -$1.27 <--last yr #NUM! <-IRR #YR-> 10 CF less WC 5 Yr Run -98.60%
Increase -18.54% 12.13% 1.58% -44.66% 13.04% 44.09% -65.85% -649.69% 123.28% 155.33% 5.67% -167.13% 0.00% <--last yr -55.99% <-IRR #YR-> 5 CF less WC 5 Yr Run -98.35%
5 year Running Average $1.23 $1.44 $1.58 $1.60 $1.44 $1.45 $1.21 $0.25 $0.19 $0.33 $0.38 $0.02 $0.37 <--last yr #NUM! <-IRR #YR-> 10 CFPS - Less WC -172.46%
P/CF on Med Price 8.29 7.08 9.61 9.44 7.09 6.20 19.50 -2.87 12.98 5.17 5.35 -8.22 -6.95 <--last yr #NUM! <-IRR #YR-> 5 CFPS - Less WC -331.74%
P/CF on Closing Price 8.40 7.78 7.88 9.68 7.50 7.17 17.98 -2.69 12.92 5.36 5.47 -7.13 -6.74 <--last yr #NUM! <-IRR #YR-> 10 CFPS 5 yr Running -98.59%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 3.47 5 yr  -2.61 P/CF Med 10 yr 6.64 5 yr  5.17 -201.46% Diff M/C -55.86% <-IRR #YR-> 5 CFPS 5 yr Running -98.32%
-$1.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$4.00 Cash Flow per Share
-$0.45 $0.00 $0.00 $0.00 $0.00 -$4.00 Cash Flow per Share
-$0.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.86 CFPS 5 yr Running
-$1.04 $0.00 $0.00 $0.00 $0.00 -$0.86 CFPS 5 yr Running
-$15.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$10.8 Cash Flow less WC
-$4.7 $0.0 $0.0 $0.0 $0.0 -$10.8 Cash Flow less WC
-$12.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.2 CF less WC 5 Yr Run
-$10.3 $0.0 $0.0 $0.0 $0.0 $0.2 CF less WC 5 Yr Run
-$1.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$1.27 CFPS - Less WC
-$0.55 $0.00 $0.00 $0.00 $0.00 -$1.27 CFPS - Less WC
-$1.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.02 CFPS 5 yr Running
-$1.21 $0.00 $0.00 $0.00 $0.00 $0.02 CFPS 5 yr Running
OPM CF Excl. WC 2.59% 2.90% 2.94% 1.76% 2.18% 2.73% 1.01% -5.12% 1.23% 3.04% 2.99% -1.91% -165.82% <-Total Growth 10 OPM
Increase -19.88% 12.15% 1.35% -40.28% 24.01% 25.08% -63.09% -608.71% -124.10% 146.79% -1.92% -164.01% Should increase  or be stable.
OPM 3.03% 3.17% 1.79% 4.24% 5.11% -2.24% 0.83% -2.56% 1.62% -0.42% 0.82% -6.02% -289.51% <-Total Growth 10 OPM
Increase 181.24% 4.71% -43.62% 136.96% 20.39% -144% -137.18% -407.51% -163.21% -125.80% -296.82% -832.27% Should increase  or be stable.
Diff from Ave 266.6% 283.9% 116.4% 412.9% 517.4% -370.7% 0.6% -409.5% 95.7% -150.5% -0.6% -827.5% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 0.83% 5 Yrs -0.42% should be  zero, it is a   check on calculations
Current Assets $137.14 $133.51 $141.11 $126.69 $113.84 $146.75 $135.62 $151.00 $150.72 $156.98 $168.46 $191.81 Liquidity ratio of 1.5 and up, best
Current Liabilities $75.86 $36.75 $36.69 $51.41 $35.08 $64.61 $54.53 $66.24 $64.41 $71.08 $79.36 $125.93 2.31 <-Median-> 10 Ratio
Liquidity 1.81 3.63 3.85 2.46 3.25 2.27 2.49 2.28 2.34 2.21 2.12 1.52 2.21 <-Median-> 5 Ratio
Liq. with CF aft div 1.96 3.89 3.94 2.78 3.77 2.03 2.50 2.22 2.42 2.05 2.14 1.49 2.14 <-Median-> 5 Ratio Adj CF
Liq. CF re  Inv+Div  1.90 3.68 3.54 2.70 3.51 1.96 2.40 2.18 2.32 1.91 2.03 1.38 2.03 <-Median-> 5 Ratio Adj CF
Assets $165.24 $161.77 $170.77 $156.39 $148.91 $183.80 $173.16 $186.74 $188.13 $195.85 $212.08 $241.57 Debt Ratio of 1.5 and up, best
Liabilities $78.04 $67.76 $69.91 $52.91 $37.76 $67.70 $57.51 $70.71 $69.80 $76.36 $83.98 $130.88 2.67 <-Median-> 10 Ratio
Debt Ratio 2.12 2.39 2.44 2.96 3.94 2.71 3.01 2.64 2.70 2.56 2.53 1.85 2.56 <-Median-> 5 Ratio
Book Value $87.20 $94.01 $100.86 $103.48 $111.15 $116.10 $115.66 $116.04 $118.33 $119.49 $128.10 $110.69 $110.69 $110.69 $110.69 17.75% <-Total Growth 10 Book Value
Book Value per Share $10.17 $10.96 $11.77 $12.06 $12.97 $13.54 $13.49 $13.64 $13.91 $14.05 $15.06 $13.01 $13.01 $13.01 $13.01 18.71% <-Total Growth 10 Book Value per Share
Change 6.96% 7.84% 7.34% 2.53% 7.49% 4.46% -0.38% 1.08% 2.00% 0.98% 7.21% -13.59% 0.00% 0.00% 0.00% -9.64% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.28 1.13 1.45 0.77 0.61 0.73 0.79 0.63 0.65 0.66 0.67 0.80 0.68 0.73 P/B Ratio Historical Median
P/B Ratio (Close) 1.29 1.24 1.19 0.79 0.64 0.85 0.73 0.59 0.65 0.68 0.69 0.70 0.66 0.66 0.66 1.73% <-IRR #YR-> 10 Book Value per Share 18.71%
Change 11.60% -3.74% -4.17% -33.63% -18.57% 31.85% -14.02% -18.64% 9.66% 4.93% 0.56% 1.19% -5.41% 0.00% 0.00% -0.72% <-IRR #YR-> 5 Book Value per Share -3.56%
Leverage (A/BK) 1.89 1.72 1.69 1.51 1.34 1.58 1.50 1.61 1.59 1.64 1.66 2.18 1.60 <-Median-> 10 A/BV
Debt/Equity Ratio 0.89 0.72 0.69 0.51 0.34 0.58 0.50 0.61 0.59 0.64 0.66 1.18 0.60 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 0.70 5 yr Med 0.66 -6.44% Diff M/C
-$10.96 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.01
-$13.49 $0.00 $0.00 $0.00 $0.00 $13.01
Comprehensive Income $13.05 $7.12 $10.84 $12.66 $2.98 $4.36 $5.28 $6.76 $11.59 -$14.86 -213.83% <-Total Growth 9 Comprehensive Income
Increase -45.44% 52.25% 16.82% -76.47% 46.14% 21.33% 27.95% 71.44% -228.16% 27.95% <-Median-> 5 Comprehensive Income
5 Yr Running Average $9.33 $7.59 $7.22 $6.41 $6.19 $2.63 #NUM! <-IRR #YR-> 9 Comprehensive Income #DIV/0!
ROE 12.9% 6.9% 9.8% 10.9% 2.6% 3.8% 4.5% 5.7% 9.0% -13.4% #NUM! <-IRR #YR-> 5 Comprehensive Income -598.49%
5Yr Median 9.8% 6.9% 4.5% 4.5% 4.5% 4.5% -22.39% <-IRR #YR-> 5 5 Yr Running Average #DIV/0!
% Difference from NI 0.0% 0.0% 0.0% 0.0% -0.1% 0.0% 0.0% -2.8% 34.4% 22.7% -22.39% <-IRR #YR-> 5 5 Yr Running Average -71.84%
Median Values Diff 5, 10 yr 0.0% 0.0% 4.5% <-Median-> 5 Return on Equity
-$13.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$14.9
-$3.0 $0.0 $0.0 $0.0 $0.0 -$14.9
-$9.3 $0.0 $0.0 $0.0 $0.0 $2.6
-$9.3 $0.0 $0.0 $0.0 $0.0 $2.6
Current Liability Coverage Ratio 0.18 0.41 0.42 0.16 0.27 0.21 0.09 -0.39 0.09 0.21 0.20 -0.09   CFO / Current Liabilities
5 year Median 0.10 0.18 0.19 0.19 0.27 0.27 0.21 0.16 0.09 0.09 0.09 0.09 18.4% <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 8.11% 9.29% 8.94% 5.40% 6.41% 7.48% 2.71% -13.72% 3.17% 7.78% 7.59% -4.47% CFO / Total Assets
5 year Median 5.83% 8.11% 8.94% 8.94% 8.11% 7.48% 6.41% 5.40% 3.17% 3.17% 3.17% 3.17% 5.9% <-Median-> 10 Return on Assets 
Return on Assets ROA 6.8% 8.1% 7.6% 4.6% 7.3% 6.9% 1.7% 2.3% 2.8% 3.6% 4.1% -5.0% Net  Income/Assets Return on Assets
5Yr Median 4.7% 6.8% 7.6% 7.6% 7.3% 7.3% 6.9% 4.6% 2.8% 2.8% 2.8% 2.8% 3.8% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 12.9% 13.9% 12.9% 6.9% 9.8% 10.9% 2.6% 3.8% 4.5% 5.8% 6.7% -10.9% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 11.7% 12.9% 12.9% 12.9% 12.9% 10.9% 9.8% 6.9% 4.5% 4.5% 4.5% 4.5% 6.3% <-Median-> 10 Return on Equity
Net Income $11.23 $13.06 $13.05 $7.12 $10.84 $12.66 $2.98 $4.36 $5.28 $6.96 $8.62 -$12.11 -192.69% <-Total Growth 10 Net Income
Increase -23.27% 16.25% -0.08% -45.44% 52.25% 16.82% -76.45% 46.04% 21.33% 31.70% 23.90% -240.40% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $8.8 $10.5 $11.7 $11.8 $11.1 $11.3 $9.3 $7.6 $7.2 $6.4 $5.6 $2.6 #NUM! <-IRR #YR-> 10 Net Income -192.69%
Operating Cash Flow $15.70 $16.43 $9.28 $20.39 $22.36 -$11.29 $3.89 -$12.81 $7.82 -$2.09 $4.43 -$34.00 #NUM! <-IRR #YR-> 5 Net Income -505.94%
Investment Cash Flow -$2.20 -$2.11 -$4.14 -$1.55 -$2.66 -$2.73 -$2.28 -$1.31 -$2.50 -$5.54 -$4.22 -$10.63 -12.97% <-IRR #YR-> 10 5 Yr Running Ave. -75.06%
Total Accruals -$2.26 -$1.26 $7.91 -$11.72 -$8.86 $26.69 $1.38 $18.48 -$0.04 $14.58 $8.42 $32.53 -22.42% <-IRR #YR-> 5 5 Yr Running Ave. -71.89%
Total Assets $165.24 $161.77 $170.77 $156.39 $148.91 $183.80 $173.16 $186.74 $188.13 $195.85 $212.08 $241.57 Balance Sheet Assets
Accruals Ratio -1.37% -0.78% 4.63% -7.49% -5.95% 14.52% 0.80% 9.90% -0.02% 7.45% 3.97% 13.46% 7.45% <-Median-> 5 Ratio
EPS/CF Ratio 0.84 0.87 0.85 0.84 1.13 0.92 0.64 -0.17 0.88 0.46 0.53 1.12 0.85 <-Median-> 10 EPS/CF Ratio
-$13.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$12.11
-$2.98 $0.00 $0.00 $0.00 $0.00 -$12.11
-$10.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.62
-$9.33 $0.00 $0.00 $0.00 $0.00 $2.62
Change in Close 19.36% 3.81% 2.86% -31.95% -12.47% 37.72% -14.35% -17.77% 11.85% 5.96% 7.81% -12.56% -5.41% 0.00% 0.00% Count 19 Years of data
up/down down up up down down down down Count 9 47.37%
Meet Prediction? yes yes % right Count 4 44.44%
Financial Cash Flow -$8.54 -$18.38 -$6.10 -$17.46 -$21.66 $15.29 -$7.43 $6.78 -$1.84 $13.44 $1.72 $44.54 C F Statement  Financial Cash Flow
Total Accruals $6.28 $17.12 $14.01 $5.74 $12.80 $11.40 $8.81 $11.70 $1.81 $1.14 $6.70 -$12.01 Accruals
Accruals Ratio 3.80% 10.58% 8.20% 3.67% 8.60% 6.20% 5.08% 6.27% 0.96% 0.58% 3.16% -4.97% 0.96% <-Median-> 5 Ratio
Cash -$3.58 -$9.41 -$0.85 -$4.97 -$3.74 -$1.82 -$1.91 Cash
Cash per Share -$0.42 -$1.10 -$0.10 -$0.58 -$0.44 -$0.21 -$0.22 -$0.22 <-Median-> 5 Cash per Share
Percentage of Stock Price -3.64% -11.14% -1.23% -6.45% -4.58% -2.06% -2.48% -2.48% <-Median-> 5 % of Stock Price
Notes:
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. 
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.
Dividends
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.
Om 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
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 is being pushed by Investor Reporter.
How they make their money.
Goodfellow Inc. is one of eastern Canada's largest independent re-manufacturers and distributors of lumber and hardwood flooring products. The company serves customers throughout Canada, 
the United States and abroad including the UK and China and the Middle East. H.Q is Delson, Quebec, just outside Montreal.
It is about 60% owned by insiders.
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
Date Nov 11 2012 Dec 29 2013 Jan 4 2014 Feb 15 2016 Mar 06 2017
Goodfello, Patrick 0.005 0.06% CE Not available in 2017 as CEO
President & CEO - Shares - Amount $0.043
Options - percentage 0.000 0.00%
Options - amount $0.000
Fraser, Denis 0.60 7.05% 0.579 6.81% 0.000 0.00% 0.010 0.12%
President & CEO - Shares - Amount $4.856 $5.250 $0.000 $0.091
Options - percentage 0.00 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000 $0.000
Goodfellow, Charles Richard 0.60 7.05% 0.579 6.81% 0.574 6.75% retiring
CEO - Shares - Amount $4.856 $5.250 $5.515
Options - percentage 0.00 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000
Lemoine, Pierre 0.01 0.12% 0.010 0.12% 0.010 0.12% 0.014 0.17% 0.010 0.12%
CFO - Shares - Amount $0.084 $0.094 $0.100 $0.129 $0.089
Options - percentage 0.00 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000
Lohmus, Mary 0.016 0.18% 0.016 0.18% 0.016 0.18%
Officer - Shares - Amount $0.149 $0.140 $0.133
Options - percentage 0.000 0.00% -0.003 -0.03% 0.003 0.03%
Options - amount $0.000 -$0.023 $0.021
Devost, Claude 0.009 0.10%
Officer - Shares - Amount $0.078
Options - percentage 0.000 0.00%
Options - amount $0.000
Dychuck, Richard 0.01 0.11%
Officer - Shares - Amount $0.073
Options - percentage 0.02 0.19%
Options - amount $0.130
Goodfellow, G. Douglas 1.67 19.67% 1.674 19.68% 1.674 19.68% 1.674 19.68% 1.674 19.68% last report January 2009
Director - Shares - Amount $13.559 $15.166 $16.070 $15.149 $14.329
Options - percentage 0.00 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000
Garcia, Claude 0.01 0.12% 0.031 0.37% 0.031 0.37% 0.057 0.67% 0.065 0.76%
Chairman - Shares - Amt $0.086 $0.284 $0.300 $0.518 $0.552
Options - percentage 0.00 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000
Goodfellow, David Alan 1.84 21.57% 1.836 21.58% last report January 2009
10% Holder Director $14.869 $17.622
Jarislowsky, Stephen Arnold 1.07 12.53% 1.066 12.54% last report January 2009
10% Holder Director $8.639 $10.238
Total Insider Ownership 60.83% 26.49% 40.87% 0.00%
Increase in O/S Shares 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Yes 0
due to SO $0 $0.000 $0.000 $0.000
Book Value $0.000 $0.000 $0.000
Insider Buying $0.000 -$0.261 -$0.002 Yes 0
Insider Selling $0.025 $0.000 $0.000
Net Insider Selling $0.025 -$0.261 -$0.002
% of Market Cap 0.03% -0.34% $0.00
Directors 7 7 6 6
Women 0 0% 0 0% 0 0% 0 0%
Minorities 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 2 12.01% 2 12.01% 2 11.15% 1 9.42% 1 9.15%
Total Shares Held 1.022 12.01% 1.022 12.01% 0.949 11.15% 0.801 9.42% 0.779 9.15%
Increase/Decrease 0.000 0.00% 0.000 0.00% -0.048 -4.82% -0.002 -0.29% -0.002 -0.24%
Starting No. of Shares 1.022 1.022 0.997 0.804 0.781
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock