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/ |
|
|
|
|
|
|
|
|
|
|
|
TECSYS Inc |
|
|
|
|
TSX: |
TCS |
OTC: |
TCYSF |
https://www.tecsys.com/ |
|
|
Fiscal Yr: |
Apr 30 |
|
|
|
|
|
|
|
|
|
|
Year |
4/30/11 |
4/30/12 |
4/30/13 |
4/30/14 |
4/30/15 |
4/30/16 |
4/30/17 |
4/30/18 |
4/30/19 |
4/30/20 |
4/30/21 |
4/30/22 |
4/30/23 |
4/30/24 |
4/30/25 |
4/30/26 |
|
Value |
Description |
#Y |
Item |
Total G |
|
Accounting Rules |
C GAAP |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
|
|
|
|
Accounting Rules |
|
|
Split Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split Date |
|
|
Split |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
$26.245 |
$30.621 |
$39.008 |
$45.610 |
$49.949 |
$54.934 |
$63.241 |
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
16.67% |
27.39% |
16.92% |
9.51% |
9.98% |
15.12% |
|
|
|
|
|
|
|
|
|
|
Ratio |
|
|
|
|
|
|
0.38 |
0.43 |
0.51 |
0.43 |
0.41 |
0.40 |
0.41 |
|
|
|
|
|
|
|
|
|
|
Cost of Revenue |
|
|
|
|
|
|
$34.251 |
$35.843 |
$39.008 |
$54.537 |
$62.471 |
$76.890 |
$85.615 |
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
4.65% |
8.83% |
39.81% |
14.55% |
23.08% |
11.35% |
|
|
|
|
|
|
|
|
|
|
Ratio |
|
|
|
|
|
|
0.50 |
0.51 |
0.51 |
0.52 |
0.51 |
0.56 |
0.56 |
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
$60.496 |
$66.464 |
$78.016 |
$100.147 |
$112.420 |
$131.824 |
$148.856 |
|
|
|
|
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
9.87% |
17.38% |
28.37% |
12.25% |
17.26% |
12.92% |
|
|
|
|
|
|
|
|
|
|
Ratio |
|
|
|
|
|
|
0.88 |
0.94 |
1.02 |
0.96 |
0.91 |
0.96 |
0.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue* |
$35.654 |
$39.502 |
$43.759 |
$46.558 |
$57.284 |
$67.466 |
$68.447 |
$70.718 |
$76.449 |
$104.855 |
$123.101 |
$137.200 |
$152.424 |
$170 |
$188 |
|
|
248.33% |
<-Total Growth |
10 |
Revenue |
|
|
Increase |
-3.04% |
10.79% |
10.78% |
6.40% |
23.04% |
17.77% |
1.45% |
3.32% |
8.10% |
37.16% |
17.40% |
11.45% |
11.10% |
11.53% |
10.59% |
|
|
13.29% |
<-IRR #YR-> |
10 |
Revenue |
248.33% |
|
5 year Running Average |
$36.658 |
$38.350 |
$39.341 |
$40.449 |
$44.551 |
$50.914 |
$56.703 |
$62.095 |
$68.073 |
$77.587 |
$88.714 |
$102.465 |
$118.806 |
$137.516 |
$154.145 |
|
|
16.60% |
<-IRR #YR-> |
5 |
Revenue |
115.54% |
|
Revenue per Share |
$3.05 |
$3.40 |
$3.82 |
$4.04 |
$4.65 |
$5.48 |
$5.56 |
$5.41 |
$5.84 |
$7.27 |
$8.49 |
$9.42 |
$10.47 |
$11.67 |
$12.91 |
|
|
11.69% |
<-IRR #YR-> |
10 |
5 yr Running Average |
201.99% |
|
Increase |
1.50% |
11.51% |
12.27% |
5.70% |
15.14% |
17.77% |
1.45% |
-2.74% |
8.10% |
24.46% |
16.68% |
11.01% |
11.10% |
11.53% |
10.59% |
|
|
13.86% |
<-IRR #YR-> |
5 |
5 yr Running Average |
91.33% |
|
5 year Running Average |
$2.92 |
$3.14 |
$3.31 |
$3.47 |
$3.79 |
$4.28 |
$4.71 |
$5.03 |
$5.39 |
$5.91 |
$6.51 |
$7.29 |
$8.30 |
$9.46 |
$10.59 |
|
|
10.60% |
<-IRR #YR-> |
10 |
Revenue Per share |
173.86% |
|
P/S (Price/Sales) Med |
0.60 |
0.65 |
0.75 |
1.18 |
1.74 |
1.47 |
1.73 |
2.76 |
2.41 |
2.46 |
5.19 |
2.93 |
3.14 |
2.38 |
0.00 |
|
|
14.13% |
<-IRR #YR-> |
5 |
Revenue Per share |
93.63% |
|
P/S (Price/Sales) Close |
0.61 |
0.72 |
0.89 |
1.51 |
1.89 |
1.39 |
2.02 |
2.85 |
2.52 |
3.20 |
5.32 |
2.77 |
2.44 |
2.27 |
2.05 |
|
|
9.62% |
<-IRR #YR-> |
10 |
5 yr Running Average |
150.53% |
|
*Revenue in M CDN
$ |
|
|
|
|
|
|
|
|
P/S Med |
10 yr |
2.44 |
5 yr |
2.93 |
|
-6.75% |
Diff M/C |
|
10.55% |
<-IRR #YR-> |
5 |
5 yr Running Average |
65.09% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$43.8 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$152.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$70.7 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$152.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$39.3 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$118.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$62.1 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$118.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.82 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$5.41 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.31 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$8.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$5.03 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$8.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-split 98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS Basic |
$0.12 |
$0.09 |
$0.08 |
$0.16 |
$0.13 |
$0.39 |
$0.49 |
$0.30 |
-$0.06 |
$0.18 |
$0.50 |
$0.31 |
$0.14 |
|
|
|
|
75.00% |
<-Total Growth |
10 |
EPS Basic |
|
|
Pre-split 98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS Diluted* |
$0.12 |
$0.09 |
$0.08 |
$0.16 |
$0.13 |
$0.39 |
$0.49 |
$0.30 |
-$0.06 |
$0.18 |
$0.49 |
$0.30 |
$0.14 |
$0.27 |
$0.49 |
|
|
75.00% |
<-Total Growth |
10 |
EPS Diluted |
|
|
Increase |
-29.41% |
-25.00% |
-11.11% |
100.00% |
-18.75% |
200.00% |
25.64% |
-38.78% |
-120.00% |
-400.00% |
172.22% |
-38.78% |
-53.33% |
92.86% |
81.48% |
|
|
9 |
1 |
10 |
Years of Data, EPS P or N |
|
|
Earnings Yield |
6.4% |
3.7% |
2.3% |
2.6% |
1.5% |
5.1% |
4.4% |
1.9% |
-0.4% |
0.8% |
1.1% |
1.1% |
0.5% |
1.0% |
1.8% |
|
|
5.76% |
<-IRR #YR-> |
10 |
Earnings per Share |
75.00% |
|
5 year Running Average |
$0.09 |
$0.12 |
$0.12 |
$0.12 |
$0.12 |
$0.17 |
$0.25 |
$0.29 |
$0.25 |
$0.26 |
$0.28 |
$0.24 |
$0.21 |
$0.28 |
$0.34 |
|
|
-14.14% |
<-IRR #YR-> |
5 |
Earnings per Share |
-53.33% |
|
10 year Running Average |
-$0.03 |
$0.00 |
$0.05 |
$0.07 |
$0.08 |
$0.13 |
$0.18 |
$0.21 |
$0.19 |
$0.19 |
$0.23 |
$0.25 |
$0.25 |
$0.26 |
$0.30 |
|
|
6.11% |
<-IRR #YR-> |
10 |
5 yr Running Average |
81.03% |
|
* Diluted ESP per
share |
|
|
|
|
|
|
|
|
E/P |
10 Yrs |
1.31% |
5Yrs |
0.77% |
|
|
|
|
-6.51% |
<-IRR #YR-> |
5 |
5 yr Running Average |
-28.57% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.08 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.30 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.12 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.29 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend* |
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.300 |
|
|
|
|
Estimate |
|
Dividend* |
|
|
Increase |
|
|
|
|
|
|
|
|
|
|
|
|
|
7.14% |
|
|
|
|
Estimate |
|
Increase |
|
|
Payout Ratio EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
111.11% |
|
|
|
|
Estimate |
|
Payout Ratio EPS |
|
|
Switch in div, |
|
|
|
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
Dividend* |
$0.055 |
$0.060 |
$0.070 |
$0.075 |
$0.090 |
$0.100 |
$0.130 |
$0.185 |
$0.210 |
$0.230 |
$0.240 |
$0.270 |
$0.280 |
$0.300 |
$0.300 |
$0.300 |
|
300.00% |
<-Total Growth |
10 |
Dividends |
|
|
Increase |
10.00% |
9.09% |
16.67% |
7.14% |
20.00% |
11.11% |
30.00% |
42.31% |
13.51% |
9.52% |
4.35% |
12.50% |
3.70% |
7.14% |
0.00% |
0.00% |
|
|
Count |
15 |
Years of data |
|
|
Average Increases 5
Year Running |
|
|
12.15% |
13.58% |
12.58% |
12.80% |
16.98% |
22.11% |
23.39% |
21.29% |
19.94% |
16.44% |
8.72% |
7.44% |
5.54% |
4.67% |
|
16.71% |
<-Median-> |
10 |
Average Incr 5 Year Running |
|
Dividends 5 Yr Running |
|
$0.05 |
$0.06 |
$0.06 |
$0.07 |
$0.08 |
$0.09 |
$0.12 |
$0.14 |
$0.17 |
$0.20 |
$0.23 |
$0.25 |
$0.26 |
$0.28 |
$0.29 |
|
347.27% |
<-Total Growth |
10 |
Dividends 5 Yr Running |
|
|
Yield H/L Price |
3.01% |
2.71% |
2.43% |
1.57% |
1.11% |
1.24% |
1.35% |
1.24% |
1.49% |
1.28% |
0.55% |
0.98% |
0.85% |
1.08% |
|
|
|
1.24% |
<-Median-> |
10 |
Yield H/L Price |
|
|
Yield on High Price |
2.68% |
2.26% |
1.92% |
1.23% |
0.88% |
1.04% |
1.11% |
1.01% |
1.20% |
0.99% |
0.37% |
1.05% |
0.69% |
0.97% |
|
|
|
1.02% |
<-Median-> |
10 |
Yield on High
Price |
|
|
Yield on Low Price |
3.44% |
3.39% |
3.32% |
2.16% |
1.51% |
1.54% |
1.73% |
1.62% |
1.98% |
1.83% |
1.07% |
0.92% |
1.11% |
1.22% |
|
|
|
1.58% |
<-Median-> |
10 |
Yield on Low Price |
|
|
Yield on Close Price |
2.94% |
2.45% |
2.05% |
1.23% |
1.02% |
1.32% |
1.16% |
1.20% |
1.43% |
0.99% |
0.53% |
1.03% |
1.09% |
1.13% |
1.13% |
1.13% |
|
1.13% |
<-Median-> |
10 |
Yield on Close Price |
|
|
Payout Ratio EPS |
45.83% |
66.67% |
87.50% |
46.88% |
69.23% |
25.64% |
26.53% |
61.67% |
0.00% |
127.78% |
48.98% |
90.00% |
200.00% |
111.11% |
61.22% |
#DIV/0! |
|
55.32% |
<-Median-> |
10 |
DPR EPS |
|
|
DPR EPS 5 Yr Running |
|
41.53% |
47.41% |
50.00% |
60.34% |
46.47% |
37.20% |
39.46% |
57.20% |
65.77% |
71.07% |
93.80% |
117.14% |
95.65% |
82.25% |
#DIV/0! |
|
58.77% |
<-Median-> |
10 |
DPR EPS 5 Yr Running |
|
|
Payout Ratio CFPS |
33.59% |
42.43% |
-585.01% |
11.23% |
79.51% |
34.02% |
16.32% |
65.52% |
67.01% |
33.14% |
18.21% |
79.53% |
52.55% |
56.30% |
|
|
|
43.28% |
<-Median-> |
10 |
DPR CF |
|
|
DPR CF 5 Yr Running |
|
24.44% |
35.17% |
27.03% |
32.57% |
32.79% |
25.00% |
26.92% |
39.74% |
35.92% |
29.23% |
38.51% |
38.47% |
38.63% |
|
|
|
32.68% |
<-Median-> |
10 |
DPR CF 5 Yr Running |
|
|
Payout Ratio CFPS WC |
46.04% |
24.06% |
26.46% |
17.28% |
28.71% |
22.09% |
30.55% |
47.37% |
457.88% |
45.27% |
27.24% |
41.99% |
49.68% |
53.23% |
|
|
|
36.27% |
<-Median-> |
10 |
DPR CF WC |
|
|
DPR CF WC 5 Yr Running |
|
25.73% |
29.57% |
26.60% |
25.34% |
23.04% |
24.60% |
28.77% |
43.92% |
46.91% |
44.20% |
45.97% |
46.56% |
41.78% |
|
|
|
36.34% |
<-Median-> |
10 |
DPR CF WC 5 Yr Running |
|
|
Median Values |
10 Yr Med |
10 Yr Cl |
1.24% |
1.13% |
5 Yr Med |
5 Yr Cl |
0.98% |
1.03% |
5 Yr Med |
Payout |
90.00% |
52.55% |
45.27% |
|
|
|
|
8.64% |
<-IRR #YR-> |
5 |
Dividends |
51.35% |
|
* Dividends per
share |
10 Yr Med |
and Cur. |
-8.75% |
0.35% |
5 Yr Med |
and Cur. |
15.66% |
9.39% |
Last Div Inc ---> |
$0.7000 |
$0.7500 |
7.14% |
|
|
|
|
14.87% |
<-IRR #YR-> |
10 |
Dividends |
300.00% |
|
Dividends Growth 15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.85% |
<-IRR #YR-> |
15 |
Dividends |
600.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Growth 5 |
|
|
|
|
|
|
|
-$0.19 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.28 |
|
|
|
|
|
|
|
Dividends Growth 5 |
|
|
Dividends Growth 10 |
|
|
-$0.07 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.28 |
|
|
|
|
|
|
|
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 |
$0.28 |
|
|
|
|
|
|
|
Dividends Growth 15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical Dividends |
Historical |
High Div |
3.75% |
Low Div |
0.56% |
10 Yr High |
2.14% |
10 Yr Low |
0.40% |
Med Div |
1.35% |
Close Div |
1.23% |
|
|
|
|
|
|
|
Historical Dividends |
|
|
High/Ave/Median Values |
Curr diff |
Exp. |
-69.82% |
|
102.08% |
Exp. |
-47.12% |
|
182.91% |
Exp. |
-16.17% |
Exp. |
-7.96% |
|
|
|
|
|
|
|
High/Ave/Median |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future Dividend Yield |
|
|
|
|
Div Yield |
1.71% |
earning in |
5 |
Years |
at IRR of |
8.64% |
Div Inc. |
51.35% |
|
|
|
|
|
|
|
Future Dividend Yield |
|
|
Future Dividend Yield |
|
|
|
|
Div Yield |
2.59% |
earning in |
10 |
Years |
at IRR of |
8.64% |
Div Inc. |
129.07% |
|
|
|
|
|
|
|
Future Dividend Yield |
|
|
Future Dividend Yield |
|
|
|
|
Div Yield |
3.92% |
earning in |
15 |
Years |
at IRR of |
8.64% |
Div Inc. |
246.70% |
|
|
|
|
|
|
|
Future Dividend Yield |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future Dividend Paid |
|
|
|
|
Div Paid |
$0.45 |
earning in |
5 |
Years |
at IRR of |
8.64% |
Div Inc. |
51.35% |
|
|
|
|
|
|
|
Future Dividend Paid |
|
|
Future Dividend Paid |
|
|
|
|
Div Paid |
$0.69 |
earning in |
10 |
Years |
at IRR of |
8.64% |
Div Inc. |
129.07% |
|
|
|
|
|
|
|
Future Dividend Paid |
|
|
Future Dividend Paid |
|
|
|
|
Div Paid |
$1.04 |
earning in |
15 |
Years |
at IRR of |
8.64% |
Div Inc. |
246.70% |
|
|
|
|
|
|
|
Future Dividend Paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend Covering Cost |
|
|
|
|
Total Div |
$1.78 |
over |
5 |
Years |
at IRR of |
8.64% |
Div Cov. |
6.72% |
|
|
|
|
|
|
|
Dividend Covering Cost |
|
|
Dividend Covering Cost |
|
|
|
|
Total Div |
$4.03 |
over |
10 |
Years |
at IRR of |
8.64% |
Div Cov. |
15.19% |
|
|
|
|
|
|
|
Dividend Covering Cost |
|
|
Dividend Covering Cost |
|
|
|
|
Total Div |
$7.42 |
over |
15 |
Years |
at IRR of |
8.64% |
Div Cov. |
28.00% |
|
|
|
|
|
|
|
Dividend Covering Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I am earning GC |
|
|
|
|
Div Gr |
400.00% |
23/02/11 |
# yrs -> |
12 |
2011 |
$1.93 |
Cap Gain |
1273.58% |
|
|
|
|
|
|
|
I am earning GC |
|
|
I am earning Div |
|
|
|
|
org yield |
3.11% |
4/30/23 |
Pension |
Div G Yrly |
14.12% |
Div start |
$0.06 |
-3.11% |
15.54% |
|
|
|
|
|
|
I am earning Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yield if held 5 years |
3.41% |
4.40% |
4.42% |
5.26% |
4.75% |
5.48% |
5.88% |
6.42% |
4.39% |
2.84% |
2.98% |
2.81% |
1.88% |
2.13% |
1.67% |
0.68% |
|
4.57% |
<-Median-> |
10 |
Paid Median Price |
|
|
Yield if held 10 years |
0.49% |
3.20% |
6.06% |
3.73% |
5.22% |
6.19% |
9.52% |
11.67% |
14.74% |
12.14% |
13.15% |
12.22% |
9.72% |
6.27% |
3.70% |
3.72% |
|
10.70% |
<-Median-> |
10 |
Paid Median Price |
|
|
Yield if held 15 years |
|
|
|
1.70% |
0.40% |
0.89% |
6.93% |
16.02% |
10.45% |
13.33% |
14.86% |
19.78% |
17.67% |
21.05% |
15.83% |
16.44% |
|
11.89% |
<-Median-> |
10 |
Paid Median Price |
|
|
Yield if held 20 years |
|
|
|
|
|
|
|
|
4.77% |
1.03% |
2.13% |
14.40% |
24.24% |
14.93% |
17.39% |
18.58% |
|
4.77% |
<-Median-> |
5 |
Paid Median Price |
|
|
Yield if held 25 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
6.82% |
1.34% |
2.66% |
|
#NUM! |
<-Median-> |
0 |
Paid Median Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost covered if held 5
years |
11.46% |
17.95% |
17.35% |
21.75% |
18.47% |
21.64% |
21.04% |
20.14% |
14.94% |
10.56% |
12.34% |
11.80% |
8.25% |
9.39% |
7.75% |
3.29% |
|
16.71% |
<-Median-> |
10 |
Paid Median Price |
Item |
|
Cost covered if held 10
years |
1.64% |
13.07% |
27.27% |
19.40% |
27.83% |
35.91% |
52.01% |
53.94% |
71.93% |
63.59% |
76.16% |
72.40% |
62.85% |
42.53% |
27.72% |
30.32% |
|
58.40% |
<-Median-> |
10 |
Paid Median Price |
EPS |
|
Cost covered if held 15
years |
|
|
|
8.86% |
2.15% |
5.15% |
37.87% |
77.49% |
54.98% |
77.39% |
97.52% |
135.16% |
131.55% |
164.56% |
136.94% |
155.62% |
|
66.18% |
<-Median-> |
10 |
Paid Median Price |
CFPS |
|
Cost covered if held 20
years |
|
|
|
|
|
|
|
|
25.11% |
5.97% |
13.99% |
98.40% |
183.98% |
120.65% |
157.97% |
187.31% |
|
25.11% |
<-Median-> |
5 |
Paid Median Price |
FCF |
|
Cost covered if held 25
years |
|
|
|
|
|
|
|
|
|
|
|
|
|
55.11% |
12.19% |
26.87% |
|
#NUM! |
<-Median-> |
0 |
Paid Median Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yr |
Item |
Tot. Growth |
Revenue Growth |
|
|
|
|
|
|
|
$70.7 |
$76.4 |
$104.9 |
$123.1 |
$137.2 |
$152.4 |
$664.7 |
|
|
|
115.54% |
<-Total Growth |
5 |
Revenue Growth |
115.54% |
|
EPS Growth |
|
|
|
|
|
|
|
$0.30 |
-$0.06 |
$0.18 |
$0.49 |
$0.30 |
$0.14 |
$1.35 |
|
|
|
-53.33% |
<-Total Growth |
5 |
EPS Growth |
-53.33% |
|
Net Income Growth |
|
|
|
|
|
|
|
$3.9 |
-$0.7 |
$2.3 |
$7.2 |
$0.0 |
$3.1 |
$15.8 |
|
|
|
-22.21% |
<-Total Growth |
5 |
Net Income Growth |
-22.21% |
|
Cash Flow Growth |
|
|
|
|
|
|
|
$3.7 |
$4.1 |
$10.0 |
$19.1 |
$9.4 |
$8.2 |
$54.5 |
|
|
|
122.20% |
<-Total Growth |
5 |
Cash Flow Growth |
122.20% |
|
Dividend Growth |
|
|
|
|
|
|
|
$0.19 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$0.28 |
$1.42 |
|
|
|
51.35% |
<-Total Growth |
5 |
Dividend Growth |
51.35% |
|
Stock Price Growth |
|
|
|
|
|
|
|
$15.40 |
$14.70 |
$23.25 |
$45.12 |
$26.10 |
$25.58 |
|
|
|
|
66.10% |
<-Total Growth |
5 |
Stock Price Growth |
66.10% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue Growth |
|
|
$43.8 |
$46.6 |
$57.3 |
$67.5 |
$68.4 |
$70.7 |
$76.4 |
$104.9 |
$123.1 |
$137.2 |
$152.4 |
$948.3 |
|
|
|
248.33% |
<-Total Growth |
10 |
Revenue Growth |
248.33% |
|
EPS Growth |
|
|
$0.08 |
$0.16 |
$0.13 |
$0.39 |
$0.49 |
$0.30 |
-$0.06 |
$0.18 |
$0.49 |
$0.30 |
$0.14 |
$2.60 |
|
|
|
75.00% |
<-Total Growth |
10 |
EPS Growth |
75.00% |
|
Net Income Growth |
|
|
$0.9 |
$1.8 |
$1.5 |
$4.8 |
$6.0 |
$3.9 |
-$0.7 |
$2.3 |
$7.2 |
$4.5 |
$2.1 |
$34.3 |
|
|
|
136.05% |
<-Total Growth |
10 |
Net Income Growth |
136.05% |
|
Cash Flow Growth |
|
|
-$0.1 |
$7.7 |
$1.4 |
$3.6 |
$9.8 |
$3.7 |
$4.1 |
$10.0 |
$19.1 |
$4.9 |
$7.8 |
$72.0 |
|
|
|
5764.23% |
<-Total Growth |
10 |
Cash Flow Growth |
5764.23% |
|
Dividend Growth |
|
|
$0.07 |
$0.08 |
$0.09 |
$0.10 |
$0.13 |
$0.19 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$0.28 |
$1.88 |
|
|
|
300.00% |
<-Total Growth |
10 |
Dividend Growth |
300.00% |
|
Stock Price Growth |
|
|
$3.41 |
$6.10 |
$8.81 |
$7.59 |
$11.20 |
$15.40 |
$14.70 |
$23.25 |
$45.12 |
$26.10 |
$25.58 |
|
|
|
|
650.15% |
<-Total Growth |
10 |
Stock Price Growth |
650.15% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends on Shares |
|
|
|
$21.45 |
$25.74 |
$28.60 |
$37.18 |
$52.91 |
$60.06 |
$65.78 |
$68.64 |
$77.22 |
$80.08 |
$85.80 |
$85.80 |
$85.80 |
|
$517.66 |
No of Years |
10 |
Total Divs |
12/31/12 |
|
Paid |
|
|
$1,001.00 |
$1,615.90 |
$2,288.00 |
$2,107.82 |
$2,705.56 |
$4,799.08 |
$3,534.96 |
$6,111.82 |
$14,248.52 |
$14,051.18 |
$7,587.58 |
$7,581.86 |
$7,581.86 |
$7,581.86 |
|
$7,587.58 |
No of Years |
10 |
Worth |
$3.50 |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$8,105.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Graham No. |
$1.97 |
$1.65 |
$1.55 |
$2.28 |
$2.36 |
$4.42 |
$5.24 |
$4.72 |
$3.50 |
$4.14 |
$7.14 |
$5.64 |
$3.90 |
$5.42 |
$7.30 |
$0.00 |
|
151.96% |
<-Total Growth |
10 |
Graham Price |
|
|
Price/GP Ratio Med |
0.93 |
1.34 |
1.86 |
2.10 |
3.44 |
1.82 |
1.83 |
3.16 |
4.02 |
4.33 |
6.17 |
4.89 |
8.42 |
5.13 |
|
|
|
3.73 |
<-Median-> |
10 |
Price/GP Ratio |
|
|
Price/GP Ratio Hi |
1.04 |
1.61 |
2.36 |
2.68 |
4.35 |
2.18 |
2.24 |
3.90 |
5.00 |
5.61 |
9.18 |
4.57 |
10.39 |
5.72 |
|
|
|
4.46 |
<-Median-> |
10 |
Price/GP Ratio |
|
|
Price/GP Ratio Low |
0.81 |
1.07 |
1.36 |
1.52 |
2.53 |
1.47 |
1.43 |
2.42 |
3.04 |
3.04 |
3.15 |
5.22 |
6.45 |
4.55 |
|
|
|
2.78 |
<-Median-> |
10 |
Price/GP Ratio |
|
|
Price/GP Ratio Cl |
0.95 |
1.49 |
2.20 |
2.68 |
3.74 |
1.72 |
2.14 |
3.26 |
4.20 |
5.61 |
6.32 |
4.63 |
6.55 |
4.89 |
3.63 |
#DIV/0! |
|
3.97 |
<-Median-> |
10 |
Price/GP Ratio |
|
|
Prem/Disc CL |
-5.01% |
48.69% |
120.11% |
167.92% |
274.01% |
71.63% |
113.60% |
226.44% |
320.38% |
461.10% |
531.85% |
362.58% |
555.34% |
389.05% |
263.03% |
#DIV/0! |
|
297.20% |
<-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 |
|
24.00 |
<Count Years> |
|
Month, Year |
|
|
Price Close Dec |
$1.73 |
$2.23 |
$3.50 |
$5.65 |
$8.00 |
$7.37 |
$9.46 |
$16.78 |
$12.36 |
$21.37 |
$49.82 |
$49.13 |
$26.53 |
$26.51 |
$26.51 |
$26.51 |
|
658.00% |
<-Total Growth |
10 |
Stock Price |
|
|
Increase |
-15.61% |
28.90% |
56.95% |
61.43% |
41.59% |
-7.88% |
28.36% |
77.38% |
-26.34% |
72.90% |
133.13% |
-1.38% |
-46.00% |
-0.08% |
0.00% |
0.00% |
|
36.57 |
<-Median-> |
10 |
CAPE (10 Yr P/E) |
|
|
P/E |
14.42 |
24.78 |
43.75 |
35.31 |
61.54 |
18.90 |
19.31 |
55.93 |
-206.00 |
118.72 |
101.67 |
163.77 |
189.50 |
98.19 |
54.10 |
#DIV/0! |
|
9.59% |
<-IRR #YR-> |
5 |
Stock Price |
58.10% |
|
Trailing P/E |
10.18 |
18.58 |
38.89 |
70.63 |
50.00 |
56.69 |
24.26 |
34.24 |
41.20 |
-356.17 |
276.78 |
100.27 |
88.43 |
189.36 |
98.19 |
54.10 |
|
22.45% |
<-IRR #YR-> |
10 |
Stock Price |
658.00% |
|
CAPE (10 Yr P/E) |
-53.55 |
0.00 |
35.81 |
33.98 |
36.16 |
26.49 |
23.29 |
28.29 |
36.97 |
47.05 |
60.68 |
74.57 |
81.93 |
86.44 |
82.22 |
#DIV/0! |
|
10.81% |
<-IRR #YR-> |
5 |
Price & Dividend |
65.44% |
|
Median 10, 5 Yrs |
|
D. per yr |
1.92% |
1.21% |
% Tot Ret |
7.89% |
11.24% |
|
T P/E |
88.43 |
P/E: |
58.74 |
118.72 |
|
|
|
|
24.38% |
<-IRR #YR-> |
10 |
Price & Dividend |
709.71% |
|
Price 15 |
|
D. per yr |
1.93% |
|
% Tot Ret |
8.67% |
|
|
|
|
|
|
|
|
|
|
|
20.34% |
<-IRR #YR-> |
15 |
Stock Price |
1507.88% |
|
Price 20 |
|
D. per yr |
1.16% |
|
% Tot Ret |
6.56% |
|
|
|
|
|
|
|
|
|
|
|
16.55% |
<-IRR #YR-> |
20 |
Stock Price |
2039.52% |
|
Price 25 |
|
D. per yr |
0.57% |
|
% Tot Ret |
5.85% |
|
|
|
|
|
|
|
|
|
|
|
9.21% |
<-IRR #YR-> |
24 |
Stock Price |
|
|
Price & Dividend 15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.27% |
<-IRR #YR-> |
15 |
Price & Dividend |
1634.24% |
|
Price & Dividend 20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.71% |
<-IRR #YR-> |
20 |
Price & Dividend |
2210.89% |
|
Price & Dividend 25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.79% |
<-IRR #YR-> |
24 |
Price & Dividend |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price 5 |
|
|
|
|
|
|
|
-$16.78 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$26.53 |
|
|
|
|
|
|
|
Price 5 |
|
|
Price 10 |
|
|
-$3.50 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$26.53 |
|
|
|
|
|
|
|
Price 10 |
|
|
Price & Dividend 5 |
|
|
|
|
|
|
|
-$16.78 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$26.81 |
|
|
|
|
|
|
|
Price & Dividend 5 |
|
|
Price & Dividend 10 |
|
|
-$3.50 |
$0.08 |
$0.09 |
$0.10 |
$0.13 |
$0.19 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$26.81 |
|
|
|
|
|
|
|
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 |
$26.53 |
|
|
|
|
|
|
|
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 |
$26.53 |
|
|
|
|
|
|
|
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 |
$26.53 |
|
|
|
|
|
|
|
Price 25 |
|
|
Price & Dividend 15 |
$0.06 |
$0.06 |
$0.07 |
$0.08 |
$0.09 |
$0.10 |
$0.13 |
$0.19 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$26.81 |
|
|
|
|
|
|
|
Price & Dividend 15 |
|
|
Price & Dividend 20 |
$0.06 |
$0.06 |
$0.07 |
$0.08 |
$0.09 |
$0.10 |
$0.13 |
$0.19 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$26.81 |
|
|
|
|
|
|
|
Price & Dividend 20 |
|
|
Price & Dividend 25 |
$0.06 |
$0.06 |
$0.07 |
$0.08 |
$0.09 |
$0.10 |
$0.13 |
$0.19 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$26.81 |
|
|
|
|
|
|
|
Price & Dividend 25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Month, Year |
Apr-11 |
Apr-12 |
Apr-13 |
Apr-14 |
Apr-15 |
Apr-16 |
Apr-17 |
Apr-18 |
Apr-19 |
Apr-20 |
Apr-21 |
Apr-22 |
Apr-23 |
Apr-24 |
Apr-25 |
Apr-26 |
|
24.00 |
<Count Years> |
|
Month, Year |
|
|
Price Close Apr |
$1.87 |
$2.45 |
$3.41 |
$6.10 |
$8.81 |
$7.59 |
$11.20 |
$15.40 |
$14.70 |
$23.25 |
$45.12 |
$26.10 |
$25.58 |
$26.51 |
$26.51 |
$26.51 |
|
650.15% |
<-Total Growth |
10 |
Stock Price |
|
|
Increase |
-10.95% |
31.02% |
39.18% |
78.89% |
44.43% |
-13.85% |
47.56% |
37.50% |
-4.55% |
58.16% |
94.06% |
-42.15% |
-1.99% |
3.64% |
0.00% |
0.00% |
|
39.39 |
<-Median-> |
10 |
CAPE (10 Yr P/E) |
66.10% |
|
P/E |
15.58 |
27.22 |
42.63 |
38.13 |
67.77 |
19.46 |
22.86 |
51.33 |
-245.00 |
129.17 |
92.08 |
87.00 |
182.71 |
98.19 |
54.10 |
#DIV/0! |
|
10.68% |
<-IRR #YR-> |
5 |
Stock Price |
650.15% |
|
Trailing P/E |
11.00 |
20.42 |
37.89 |
76.25 |
55.06 |
58.38 |
28.72 |
31.43 |
49.00 |
-387.50 |
250.67 |
53.27 |
85.27 |
189.36 |
98.19 |
54.10 |
|
22.32% |
<-IRR #YR-> |
10 |
Stock Price |
74.09% |
|
CAPE (10 Yr P/E) |
-55.13 |
0.00 |
38.13 |
36.98 |
39.40 |
28.44 |
25.49 |
29.53 |
39.37 |
50.41 |
61.35 |
65.72 |
72.96 |
77.67 |
74.23 |
#DIV/0! |
|
11.98% |
<-IRR #YR-> |
5 |
Price & Dividend |
|
|
Median 10, 5 Yrs |
|
D. per yr |
1.98% |
1.30% |
% Tot Ret |
8.16% |
10.84% |
T P/E |
59.55 |
92.08 |
P/E: |
0.41 |
-0.02 |
|
|
|
|
24.31% |
<-IRR #YR-> |
10 |
Price & Dividend |
703.23% |
|
Price 15 |
|
D. per yr |
1.87% |
|
% Tot Ret |
8.78% |
|
|
|
|
|
CAPE Diff |
149.28% |
|
|
|
|
19.44% |
<-IRR #YR-> |
15 |
Stock Price |
1337.08% |
|
Price 20 |
|
D. per yr |
1.17% |
|
% Tot Ret |
6.74% |
|
|
|
|
|
|
|
|
|
|
|
16.11% |
<-IRR #YR-> |
20 |
Stock Price |
1882.95% |
|
Price 25 |
|
D. per yr |
0.52% |
|
% Tot Ret |
6.80% |
|
|
|
|
|
|
|
|
|
|
|
7.08% |
<-IRR #YR-> |
24 |
Stock Price |
|
|
Price & Dividend 15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.32% |
<-IRR #YR-> |
15 |
Price & Dividend |
1454.21% |
|
Price & Dividend 20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.27% |
<-IRR #YR-> |
20 |
Price & Dividend |
20.476744 |
|
Price & Dividend 25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.60% |
<-IRR #YR-> |
24 |
Price & Dividend |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price 5 |
|
|
|
|
|
|
|
-$15.40 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$25.58 |
|
|
|
|
|
|
|
Price 5 |
|
|
Price 10 |
|
|
-$3.41 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$25.58 |
|
|
|
|
|
|
|
Price 10 |
|
|
Price & Dividend 5 |
|
|
|
|
|
|
|
-$15.40 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$25.86 |
|
|
|
|
|
|
|
Price & Dividend 5 |
|
|
Price & Dividend 10 |
|
|
-$3.41 |
$0.08 |
$0.09 |
$0.10 |
$0.13 |
$0.19 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$25.86 |
|
|
|
|
|
|
|
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 |
$25.58 |
|
|
|
|
|
|
|
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 |
$25.58 |
|
|
|
|
|
|
|
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 |
$25.58 |
|
|
|
|
|
|
|
Price 25 |
|
|
Price & Dividend 15 |
$0.06 |
$0.06 |
$0.07 |
$0.08 |
$0.09 |
$0.10 |
$0.13 |
$0.19 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$25.86 |
|
|
|
|
|
|
|
Price & Dividend 15 |
|
|
Price & Dividend 20 |
$0.06 |
$0.06 |
$0.07 |
$0.08 |
$0.09 |
$0.10 |
$0.13 |
$0.19 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$25.86 |
|
|
|
|
|
|
|
Price & Dividend 20 |
|
|
Price & Dividend 25 |
$0.06 |
$0.06 |
$0.07 |
$0.08 |
$0.09 |
$0.10 |
$0.13 |
$0.19 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$25.86 |
|
|
|
|
|
|
|
Price & Dividend 25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price H/L Median |
$1.83 |
$2.21 |
$2.88 |
$4.79 |
$8.10 |
$8.07 |
$9.62 |
$14.92 |
$14.06 |
$17.93 |
$44.03 |
$27.60 |
$32.87 |
$27.82 |
|
|
|
1041.15% |
<-Total Growth |
10 |
Stock Price |
|
|
Increase |
-3.69% |
21.10% |
30.32% |
66.15% |
69.28% |
-0.43% |
19.28% |
55.04% |
-5.73% |
27.49% |
145.63% |
-37.33% |
19.10% |
-15.35% |
|
|
|
17.12% |
<-IRR #YR-> |
5 |
Stock Price |
120.35% |
|
P/E |
15.21 |
24.56 |
36.00 |
29.91 |
62.31 |
20.68 |
19.63 |
49.72 |
-234.33 |
99.58 |
89.86 |
91.98 |
234.75 |
103.04 |
|
|
|
27.57% |
<-IRR #YR-> |
10 |
Stock Price |
1041.15% |
|
Trailing P/E |
10.74 |
18.42 |
32.00 |
59.81 |
50.63 |
62.04 |
24.67 |
30.44 |
46.87 |
-298.75 |
244.61 |
56.32 |
109.55 |
198.71 |
|
|
|
18.32% |
<-IRR #YR-> |
5 |
Price & Dividend |
|
|
P/E on Run. 5 yr Ave |
19.84 |
18.73 |
24.83 |
38.59 |
69.83 |
47.44 |
38.48 |
50.73 |
56.24 |
68.94 |
157.25 |
114.03 |
156.50 |
100.80 |
|
|
|
29.56% |
<-IRR #YR-> |
10 |
Price & Dividend |
|
|
P/E on Run. 10 yr Ave |
-58.87 |
|
54.34 |
72.50 |
101.25 |
61.56 |
52.28 |
72.76 |
75.19 |
95.35 |
195.69 |
112.17 |
130.42 |
105.78 |
|
|
|
17.61 |
P/E Ratio |
|
Historical Median |
|
|
Median 10, 5 Yrs |
|
D. per yr |
1.99% |
1.20% |
% Tot Ret |
6.73% |
6.55% |
T P/E |
53.47 |
56.32 |
P/E: |
56.01 |
91.98 |
|
|
|
|
|
Count |
25 |
Years of data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price 5 |
|
|
|
|
|
|
|
-$14.92 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$32.87 |
|
|
|
|
|
|
|
Price 5 |
|
|
Price 10 |
|
|
-$2.88 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$32.87 |
|
|
|
|
|
|
|
Price 10 |
|
|
Price & Dividend 5 |
|
|
|
|
|
|
|
-$14.92 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$33.14 |
|
|
|
|
|
|
|
Price & Dividend 5 |
|
|
Price & Dividend 10 |
|
|
-$2.88 |
$0.08 |
$0.09 |
$0.10 |
$0.13 |
$0.19 |
$0.21 |
$0.23 |
$0.24 |
$0.27 |
$33.14 |
|
|
|
|
|
|
|
Price & Dividend 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High Months |
May 10 |
Jan 12 |
Nov 12 |
Mar 14 |
Mar 15 |
Jul 15 |
Apr 17 |
Jan 18 |
Aug 18 |
Apr 20 |
Feb 21 |
Apr 22 |
Aug 22 |
Jul 23 |
|
|
|
|
|
|
|
|
|
Price High |
$2.05 |
$2.65 |
$3.65 |
$6.10 |
$10.25 |
$9.63 |
$11.74 |
$18.39 |
$17.50 |
$23.25 |
$65.55 |
$25.76 |
$40.57 |
$31.00 |
|
|
|
1011.51% |
<-Total Growth |
10 |
Stock Price |
|
|
Increase |
-5.96% |
29.27% |
37.74% |
67.12% |
68.03% |
-6.05% |
21.91% |
56.64% |
-4.84% |
32.86% |
181.94% |
-60.70% |
57.49% |
-23.59% |
|
|
|
27.23% |
<-IRR #YR-> |
10 |
Stock Price |
1011.51% |
|
P/E |
17.08 |
29.44 |
45.63 |
38.13 |
78.85 |
24.69 |
23.96 |
61.30 |
-291.67 |
129.17 |
133.78 |
85.87 |
289.79 |
114.81 |
|
|
|
17.15% |
<-IRR #YR-> |
5 |
Stock Price |
120.61% |
|
Trailing P/E |
12.06 |
22.08 |
40.56 |
76.25 |
64.06 |
74.08 |
30.10 |
37.53 |
58.33 |
-387.50 |
364.17 |
52.57 |
135.23 |
221.43 |
|
|
|
22.22 |
P/E Ratio |
|
Historical Median |
|
|
Median 10, 5 Yrs |
|
|
|
|
|
|
|
T P/E |
61.20 |
58.33 |
P/E: |
70.07 |
129.17 |
|
|
|
|
84.46 |
P/E Ratio |
|
Historical High |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.65 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$40.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$18.39 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$40.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Low Months |
Dec 10 |
May 11 |
Aug 12 |
May 13 |
May 14 |
Mar 16 |
May 16 |
May 17 |
Jan 19 |
Aug 19 |
Jun 20 |
Mar 22 |
Apr 23 |
Jun 23 |
|
|
|
|
|
|
|
|
|
Price Low |
$1.60 |
$1.77 |
$2.11 |
$3.47 |
$5.95 |
$6.50 |
$7.50 |
$11.44 |
$10.62 |
$12.60 |
$22.51 |
$29.43 |
$25.16 |
$24.64 |
|
|
|
1092.42% |
<-Total Growth |
10 |
Stock Price |
|
|
Increase |
-0.62% |
10.63% |
19.21% |
64.45% |
71.47% |
9.24% |
15.38% |
52.53% |
-7.17% |
18.64% |
78.65% |
30.74% |
-14.51% |
-2.07% |
|
|
|
28.13% |
<-IRR #YR-> |
10 |
Stock Price |
1092.42% |
|
P/E |
13.33 |
19.67 |
26.38 |
21.69 |
45.77 |
16.67 |
15.31 |
38.13 |
-177.00 |
70.00 |
45.94 |
98.10 |
179.71 |
91.26 |
|
|
|
17.07% |
<-IRR #YR-> |
5 |
Stock Price |
119.93% |
|
Trailing P/E |
9.41 |
14.75 |
23.44 |
43.38 |
37.19 |
50.00 |
19.23 |
23.35 |
35.40 |
-210.00 |
125.06 |
60.06 |
83.87 |
176.00 |
|
|
|
13.33 |
P/E Ratio |
|
Historical Median |
|
|
Median 10, 5 Yrs |
|
|
|
|
|
|
|
T P/E |
40.28 |
60.06 |
P/E: |
41.95 |
70.00 |
|
|
|
|
-11.39 |
P/E Ratio |
|
Historical Low |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.11 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$25.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$11.44 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$25.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow WSJ |
|
|
|
|
|
|
|
|
$3.78 |
$8.29 |
$17.69 |
$3.76 |
$7.19 |
|
|
|
|
|
|
|
Free Cash Flow WSJ |
|
|
Change |
|
|
|
|
|
|
|
|
|
119.42% |
113.30% |
-78.72% |
91.02% |
|
|
|
|
|
|
|
Change |
|
|
Free Cash Flow MS |
$2.01 |
$0.04 |
-$1.17 |
$7.14 |
$0.59 |
$2.51 |
$9.00 |
$2.06 |
$3.54 |
$8.88 |
$17.33 |
$2.88 |
$7.19 |
$10.4 |
$13.8 |
|
|
714.53% |
<-Total Growth |
10 |
Free Cash Flow MS |
WSJ, MS |
|
Change |
|
-98.01% |
-3025.00% |
710.26% |
-91.74% |
325.42% |
258.57% |
-77.11% |
71.84% |
150.85% |
95.16% |
-83.38% |
149.65% |
44.65% |
32.69% |
|
|
28.40% |
<-IRR #YR-> |
5 |
Free Cash Flow MS |
Mk Sc |
|
FCF/CF from Op Ratio |
1.05 |
0.02 |
8.54 |
0.93 |
0.42 |
0.69 |
0.92 |
0.56 |
0.86 |
0.89 |
0.91 |
0.58 |
0.93 |
1.34 |
#VALUE! |
|
|
#NUM! |
<-IRR #YR-> |
10 |
Free Cash Flow MS |
Disagree |
|
Dividends paid |
$0.64 |
$0.70 |
$0.80 |
$0.86 |
$1.11 |
$1.23 |
$1.85 |
$2.49 |
$2.75 |
$3.01 |
$3.61 |
$3.93 |
$3.93 |
$4.37 |
$4.37 |
|
|
390.23% |
<-Total Growth |
10 |
Dividends paid |
|
|
Percentage paid |
|
|
|
|
|
49.08% |
20.52% |
120.68% |
77.60% |
33.89% |
20.81% |
136.42% |
54.65% |
42.01% |
31.66% |
|
|
$0.52 |
<-Median-> |
8 |
Percentage paid |
|
|
5 Year Coverage |
|
|
|
|
|
|
|
|
|
43.56% |
33.56% |
45.48% |
43.25% |
40.37% |
39.15% |
|
|
|
|
|
5 Year Coverage |
|
|
Dividend
Coverage Ratio |
|
|
|
|
|
2.04 |
4.87 |
0.83 |
1.29 |
2.95 |
4.80 |
0.73 |
1.83 |
2.38 |
3.16 |
|
|
1.93 |
<-Median-> |
8 |
Dividend Coverage Ratio |
|
|
5 Year of Coverage |
|
|
|
|
|
|
|
|
|
2.30 |
2.98 |
2.20 |
2.31 |
2.48 |
2.55 |
|
|
|
|
|
5 Year of Coverage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.06 |
0.00 |
0.00 |
0.00 |
0.00 |
7.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$1.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market Cap |
$21.839 |
$28.428 |
$39.043 |
$70.299 |
$108.498 |
$93.473 |
$137.932 |
$201.469 |
$192.311 |
$335.185 |
$654.470 |
$380.092 |
$372.519 |
$386.062 |
$386.062 |
$386.062 |
|
854.14% |
<-Total Growth |
10 |
Market Cap |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted # of Shares in
Million |
12.204 |
11.807 |
11.579 |
11.512 |
11.572 |
12.315 |
12.315 |
12.963 |
13.824 |
13.100 |
14.713 |
14.912 |
14.807 |
14.807 |
|
|
|
27.88% |
<-Total Growth |
10 |
Diluted |
|
|
Change |
-2.76% |
-3.25% |
-1.94% |
-0.58% |
0.53% |
6.42% |
0.00% |
5.26% |
6.64% |
-5.24% |
12.32% |
1.35% |
-0.70% |
0.00% |
|
|
|
0.01 |
<-Median-> |
10 |
Change |
|
|
Difference
Diluted/Basic |
-1.2% |
-1.2% |
-0.9% |
-0.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-1.9% |
-2.5% |
-1.6% |
-1.6% |
|
|
|
0.00 |
<-Median-> |
10 |
Difference Diluted/Basic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average # of Shares in
Million |
12.06 |
11.670 |
11.475 |
11.474 |
11.572 |
12.315 |
12.315 |
12.963 |
13.824 |
13.094 |
14.436 |
14.541 |
14.568 |
14.568 |
|
|
|
26.95% |
<-Total Growth |
10 |
Average |
|
|
Change |
-2.48% |
-3.20% |
-1.67% |
-0.01% |
0.85% |
6.42% |
0.00% |
5.26% |
6.64% |
-5.28% |
10.25% |
0.73% |
0.18% |
0.00% |
|
|
|
0.01 |
<-Median-> |
10 |
Change |
|
|
Difference
Basic/Outstanding |
-3.1% |
-0.6% |
-0.2% |
0.4% |
6.4% |
0.0% |
0.0% |
0.9% |
-5.4% |
10.1% |
0.5% |
0.1% |
0.0% |
0.0% |
|
|
|
0.00 |
<-Median-> |
10 |
Difference Basic/Outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-split 98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# of Share in Millions |
11.679 |
11.603 |
11.449 |
11.524 |
12.315 |
12.315 |
12.315 |
13.082 |
13.082 |
14.417 |
14.505 |
14.563 |
14.563 |
14.563 |
14.563 |
14.563 |
|
2.43% |
<-IRR #YR-> |
10 |
Shares |
27.19% |
|
Increase |
-4.47% |
-0.65% |
-1.33% |
0.66% |
6.86% |
0.00% |
0.00% |
6.23% |
0.00% |
10.20% |
0.61% |
0.40% |
0.00% |
0.00% |
0.00% |
0.00% |
|
2.17% |
<-IRR #YR-> |
5 |
Shares |
11.32% |
|
CF fr Op $M |
$1.912 |
$1.641 |
-$0.137 |
$7.700 |
$1.394 |
$3.620 |
$9.809 |
$3.694 |
$4.100 |
$10.006 |
$19.113 |
$4.944 |
$7.760 |
$7.760 |
<-12 mths |
|
|
5764.23% |
<-Total Growth |
10 |
Cash Flow |
|
|
Increase |
-15.70% |
-14.17% |
-108.35% |
5720.44% |
-81.90% |
159.68% |
170.97% |
-62.34% |
10.99% |
144.05% |
91.02% |
-74.13% |
56.96% |
0.00% |
<-12 mths |
|
|
S. Issues |
Buy Backs |
|
SO plan cancelled |
|
|
5 year Running Average |
$2.292 |
$2.466 |
$1.897 |
$2.677 |
$2.502 |
$2.844 |
$4.477 |
$5.243 |
$4.523 |
$6.246 |
$9.344 |
$8.371 |
$9.185 |
$9.917 |
<-12 mths |
|
|
384.27% |
<-Total Growth |
10 |
CF 5 Yr Running |
|
|
CFPS |
$0.16 |
$0.14 |
-$0.01 |
$0.67 |
$0.11 |
$0.29 |
$0.80 |
$0.28 |
$0.31 |
$0.69 |
$1.32 |
$0.34 |
$0.53 |
$0.53 |
<-12 mths |
|
|
4553.25% |
<-Total Growth |
10 |
Cash Flow per Share |
|
|
Increase |
-11.75% |
-13.62% |
-108.46% |
5683.86% |
-83.06% |
159.68% |
170.97% |
-64.55% |
10.99% |
121.46% |
89.85% |
-74.24% |
56.96% |
0.00% |
<-12 mths |
|
|
#NUM! |
<-IRR #YR-> |
10 |
Cash Flow |
5764.23% |
|
5 year Running Average |
$0.18 |
$0.20 |
$0.16 |
$0.23 |
$0.21 |
$0.24 |
$0.37 |
$0.43 |
$0.36 |
$0.48 |
$0.68 |
$0.59 |
$0.64 |
$0.68 |
<-12 mths |
|
|
16.00% |
<-IRR #YR-> |
5 |
Cash Flow |
110.07% |
|
P/CF on Med Price |
11.15 |
15.63 |
-240.69 |
7.16 |
71.56 |
27.44 |
12.08 |
52.82 |
44.86 |
25.83 |
33.41 |
81.28 |
61.68 |
52.21 |
<-12 mths |
|
|
#NUM! |
<-IRR #YR-> |
10 |
Cash Flow per Share |
4553.25% |
|
P/CF on Closing Price |
11.42 |
17.32 |
-284.98 |
9.13 |
77.83 |
25.82 |
14.06 |
54.54 |
46.91 |
33.50 |
34.24 |
76.88 |
48.01 |
49.75 |
<-12 mths |
|
|
13.54% |
<-IRR #YR-> |
5 |
Cash Flow per Share |
88.71% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27.11% |
Diff M/C |
|
15.12% |
<-IRR #YR-> |
10 |
CFPS 5 yr Running |
308.89% |
|
Excl.Working Capital CF |
-$0.517 |
$1.253 |
$3.166 |
-$2.697 |
$2.466 |
$1.954 |
-$4.568 |
$1.415 |
-$3.500 |
-$2.681 |
-$6.331 |
$4.421 |
$0.448 |
$0.448 |
<-12 mths |
|
|
8.22% |
<-IRR #YR-> |
5 |
CFPS 5 yr Running |
48.44% |
|
CF fr Op $M WC |
$1.395 |
$2.894 |
$3.029 |
$5.003 |
$3.860 |
$5.574 |
$5.241 |
$5.109 |
$0.600 |
$7.325 |
$12.782 |
$9.365 |
$8.208 |
$8.208 |
<-12 mths |
|
|
170.98% |
<-Total Growth |
10 |
Cash Flow less WC |
|
|
Increase |
16.44% |
107.46% |
4.66% |
65.17% |
-22.85% |
44.40% |
-5.97% |
-2.52% |
-88.26% |
1120.83% |
74.50% |
-26.73% |
-12.35% |
0.00% |
<-12 mths |
|
|
10.48% |
<-IRR #YR-> |
10 |
Cash Flow less WC |
170.98% |
|
5 year Running Average |
$1.811 |
$2.341 |
$2.201 |
$2.704 |
$3.236 |
$4.072 |
$4.541 |
$4.957 |
$4.077 |
$4.770 |
$6.211 |
$7.036 |
$7.656 |
$9.178 |
<-12 mths |
|
|
9.95% |
<-IRR #YR-> |
5 |
Cash Flow less WC |
60.66% |
|
CFPS Excl. WC |
$0.12 |
$0.25 |
$0.26 |
$0.43 |
$0.31 |
$0.45 |
$0.43 |
$0.39 |
$0.05 |
$0.51 |
$0.88 |
$0.64 |
$0.56 |
$0.56 |
<-12 mths |
|
|
13.28% |
<-IRR #YR-> |
10 |
CF less WC 5 Yr Run |
247.84% |
|
Increase |
21.89% |
108.80% |
6.07% |
64.10% |
-27.80% |
44.40% |
-5.97% |
-8.23% |
-88.26% |
1007.85% |
73.43% |
-27.02% |
-12.35% |
0.00% |
<-12 mths |
|
|
9.08% |
<-IRR #YR-> |
5 |
CF less WC 5 Yr Run |
54.44% |
|
5 year Running Average |
$0.14 |
$0.19 |
$0.19 |
$0.23 |
$0.28 |
$0.34 |
$0.38 |
$0.40 |
$0.33 |
$0.36 |
$0.45 |
$0.49 |
$0.53 |
$0.63 |
<-12 mths |
|
|
7.86% |
<-IRR #YR-> |
10 |
CFPS - Less WC |
113.05% |
|
P/CF on Med Price |
15.28 |
8.86 |
10.89 |
11.02 |
25.84 |
17.82 |
22.61 |
38.19 |
306.56 |
35.28 |
49.97 |
42.91 |
58.31 |
49.36 |
<-12 mths |
|
|
7.61% |
<-IRR #YR-> |
5 |
CFPS - Less WC |
44.32% |
|
P/CF on Closing Price |
15.66 |
9.82 |
12.89 |
14.05 |
28.11 |
16.77 |
26.32 |
39.43 |
320.52 |
45.76 |
51.20 |
40.59 |
45.38 |
47.03 |
<-12 mths |
|
|
11.00% |
<-IRR #YR-> |
10 |
CFPS 5 yr Running |
184.04% |
|
*Operational Cash Flow
per share |
|
|
CF/-WC |
P/CF Med |
10 yr |
39.14 |
5 yr |
44.86 |
P/CF Med |
10 yr |
36.74 |
5 yr |
49.97 |
|
28.04% |
Diff M/C |
|
5.55% |
<-IRR #YR-> |
5 |
CFPS 5 yr Running |
31.03% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-11.4 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
14.6 |
|
|
|
|
|
|
|
Shares |
|
|
|
|
|
|
|
|
|
|
-13.1 |
0.0 |
0.0 |
0.0 |
0.0 |
14.6 |
|
|
|
|
|
|
|
Shares |
|
|
|
|
|
$0.1 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$7.8 |
|
|
|
|
|
|
|
Cash Flow |
|
|
|
|
|
|
|
|
|
|
-$3.7 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$7.8 |
|
|
|
|
|
|
|
Cash Flow |
|
|
|
|
|
$0.01 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.53 |
|
|
|
|
|
|
|
Cash Flow per Share |
|
|
|
|
|
|
|
|
|
|
-$0.28 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.53 |
|
|
|
|
|
|
|
Cash Flow per Share |
|
|
|
|
|
-$0.16 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.64 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
|
|
|
|
|
|
|
|
|
-$0.43 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.64 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
|
|
|
|
-$3.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$8.2 |
|
|
|
|
|
|
|
Cash Flow less WC |
|
|
|
|
|
|
|
|
|
|
-$5.1 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$8.2 |
|
|
|
|
|
|
|
Cash Flow less WC |
|
|
|
|
|
-$2.2 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$7.7 |
|
|
|
|
|
|
|
CF less WC 5 Yr Run |
|
|
|
|
|
|
|
|
|
|
-$5.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$7.7 |
|
|
|
|
|
|
|
CF less WC 5 Yr Run |
|
|
|
|
|
-$0.26 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.56 |
|
|
|
|
|
|
|
CFPS - Less WC |
|
|
|
|
|
|
|
|
|
|
-$0.39 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.56 |
|
|
|
|
|
|
|
CFPS - Less WC |
|
|
|
|
|
-$0.19 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.53 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
|
|
|
|
|
|
|
|
|
-$0.40 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.53 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-cash working capital items related to operations |
|
|
-$3.17 |
$2.70 |
-$2.47 |
-$1.95 |
$4.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
accts Rec |
|
|
|
|
|
|
|
$0.279 |
$1.749 |
-$3.434 |
$1.552 |
-$0.270 |
-$5.915 |
|
|
|
|
|
|
|
|
|
|
Work in Progress |
|
|
|
|
|
|
|
-$0.005 |
-$0.129 |
-$0.027 |
$0.652 |
-$1.410 |
-$0.151 |
|
|
|
|
|
|
|
|
|
|
Other Rec |
|
|
|
|
|
|
|
-$0.346 |
$0.109 |
-$0.315 |
$0.289 |
$0.219 |
-$0.058 |
|
|
|
|
|
|
|
|
|
|
Tax Credits |
|
|
|
|
|
|
|
-$0.156 |
-$0.212 |
$0.103 |
-$0.724 |
-$0.397 |
-$0.114 |
|
|
|
|
|
|
|
|
|
|
Inventory |
|
|
|
|
|
|
|
-$0.231 |
$0.476 |
$0.038 |
$0.005 |
-$0.186 |
-$0.226 |
|
|
|
|
|
|
|
|
|
|
Prepaid Expenses |
|
|
|
|
|
|
|
$0.070 |
-$0.595 |
-$1.089 |
-$1.120 |
-$1.502 |
-$1.452 |
|
|
|
|
|
|
|
|
|
|
Contract Acq costs |
|
|
|
|
|
|
|
|
|
-$1.788 |
-$0.354 |
-$0.499 |
-$0.908 |
|
|
|
|
|
|
|
|
|
|
Accts Pay & Accrued Liab |
|
|
|
|
|
|
|
$0.294 |
$0.795 |
$7.285 |
$0.137 |
-$3.076 |
$2.663 |
|
|
|
|
|
|
|
|
|
|
Deferred Rev |
|
|
|
|
|
|
|
-$1.320 |
$1.307 |
$1.908 |
$5.894 |
$2.700 |
$5.713 |
|
|
|
|
|
|
|
|
|
|
Sum |
|
|
-$3.17 |
$2.70 |
-$2.47 |
-$1.95 |
$4.57 |
-$1.415 |
$3.500 |
$2.681 |
$6.331 |
-$4.421 |
-$0.448 |
|
|
|
|
|
|
|
|
|
|
Google --> TD 2017 |
|
|
-$3.17 |
$3.70 |
-$2.47 |
-$1.95 |
$4.57 |
-$1 |
$4 |
$3 |
$6 |
-$4 |
$0 |
|
|
|
|
|
|
|
|
|
|
Difference |
|
|
$0.00 |
-$1.00 |
$0.00 |
$0.00 |
$0.00 |
$0 |
-$1 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
TD |
|
|
|
$4 |
-$2 |
-$2 |
$5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Difference |
|
|
|
-$1 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPM |
3.91% |
7.33% |
6.92% |
10.75% |
6.74% |
8.26% |
7.66% |
7.22% |
0.78% |
6.99% |
10.38% |
6.83% |
5.38% |
4.83% |
|
|
|
-22.20% |
<-Total Growth |
10 |
OPM |
|
|
Increase |
20.10% |
87.25% |
-5.52% |
55.24% |
-37.29% |
22.61% |
-7.32% |
-5.65% |
-89.14% |
790.10% |
48.63% |
-34.26% |
-21.11% |
-10.34% |
|
|
|
|
Should increase |
|
or be stable. |
|
|
Diff from Ave |
-44.93% |
3.11% |
-2.58% |
51.24% |
-5.16% |
16.28% |
7.77% |
1.68% |
-88.95% |
-1.68% |
46.14% |
-3.93% |
-24.21% |
-32.05% |
|
|
|
0.00 |
<-Median-> |
10 |
OPM |
|
|
*Operational
Profit Margin (CF excl. WC/Revenue) Ratio |
|
|
|
|
|
|
OPM |
10 Yrs |
7.11% |
5 Yrs |
6.83% |
|
|
|
|
should be |
zero, it is a |
|
check on
calculations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long Term Debt |
|
|
|
|
$3.33 |
$1.89 |
$0.12 |
$0.07 |
$10.83 |
$9.60 |
$8.40 |
$7.20 |
$0.00 |
$0.00 |
|
|
|
|
|
|
Debt |
Type |
|
Change |
|
|
|
|
|
-43.32% |
-93.59% |
-38.84% |
14531.08% |
-11.33% |
-12.50% |
-14.29% |
-100.00% |
#DIV/0! |
|
|
|
-26.56% |
<-Median-> |
8 |
Change |
Lg Term R |
|
Ratio to Market Cap |
|
|
|
|
0.03 |
0.02 |
0.00 |
0.00 |
0.06 |
0.03 |
0.01 |
0.02 |
0.00 |
0.00 |
|
|
|
0.02 |
<-Median-> |
9 |
Debt/Market Cap Ratio |
Intang/GW |
|
Assets/Current
Liabilities Ratio |
|
|
|
|
2.33 |
2.29 |
2.45 |
3.19 |
2.75 |
2.90 |
2.94 |
2.89 |
2.40 |
2.40 |
|
|
|
2.75 |
<-Median-> |
9 |
Assets/Current Liabilities |
Liquidity |
|
Debt to Cash Flow
(Years) |
|
|
|
|
2.39 |
0.52 |
0.01 |
0.02 |
2.64 |
0.96 |
0.44 |
1.46 |
0.00 |
0.00 |
|
|
|
0.52 |
<-Median-> |
9 |
Debt to Cash Flow (Years) |
Liq. + CF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Ratio |
|
Intangibles |
|
|
|
$0.51 |
$2.18 |
$1.83 |
$1.52 |
$1.34 |
$14.71 |
$13.40 |
$12.19 |
$10.30 |
$9.29 |
$9.29 |
|
|
|
1728.15% |
<-Total Growth |
9 |
Intangibles |
Leverage |
|
Goodwill |
|
|
$2.24 |
$2.24 |
$3.60 |
$3.60 |
$3.60 |
$3.60 |
$17.46 |
$17.54 |
$17.42 |
$16.86 |
$17.47 |
$17.47 |
|
|
|
680.13% |
<-Total Growth |
10 |
Goodwill |
D/E Ratio |
|
Total |
|
|
$2.24 |
$2.75 |
$5.78 |
$5.43 |
$5.12 |
$4.94 |
$32.16 |
$30.94 |
$29.61 |
$27.16 |
$26.75 |
$26.75 |
|
|
|
1094.91% |
<-Total Growth |
10 |
Total |
|
|
Change |
|
|
|
22.69% |
110.41% |
-6.11% |
-5.68% |
-3.54% |
551.32% |
-3.80% |
-4.30% |
-8.26% |
-1.51% |
0.00% |
|
|
|
-3.67% |
<-Median-> |
10 |
Change |
|
|
Ratio to Market Cap |
|
|
0.06 |
0.04 |
0.05 |
0.06 |
0.04 |
0.02 |
0.17 |
0.09 |
0.05 |
0.07 |
0.07 |
0.07 |
|
|
|
0.06 |
<-Median-> |
10 |
Intangible/Market Cap Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets |
$20.891 |
$18.202 |
$21.103 |
$22.519 |
$32.345 |
$37.108 |
$34.615 |
$34.952 |
$38.491 |
$67.006 |
$75.792 |
$74.440 |
$76.792 |
$76.792 |
|
|
|
263.89% |
<-Total Growth |
10 |
Current Assets |
|
|
Current Liabilities |
$14.285 |
$12.594 |
$13.228 |
$14.732 |
$20.371 |
$23.059 |
$21.428 |
$19.908 |
$31.018 |
$42.919 |
$44.025 |
$43.522 |
$52.850 |
$52.850 |
|
|
|
299.53% |
<-Total Growth |
10 |
Current Liabilities |
|
|
Liquidity |
1.46 |
1.45 |
1.60 |
1.53 |
1.59 |
1.61 |
1.62 |
1.76 |
1.24 |
1.56 |
1.72 |
1.71 |
1.45 |
1.45 |
|
|
|
1.60 |
<-Median-> |
10 |
Ratio |
|
|
Liq. with CF aft div |
1.55 |
1.52 |
1.50 |
1.99 |
1.60 |
1.71 |
2.00 |
1.82 |
1.28 |
1.72 |
2.08 |
1.73 |
1.52 |
1.52 |
|
|
|
1.72 |
<-Median-> |
5 |
Ratio |
|
|
Liq. CF re Inv+Div |
1.48 |
1.45 |
1.27 |
1.73 |
1.28 |
1.58 |
1.91 |
1.15 |
0.94 |
1.31 |
1.58 |
1.64 |
1.49 |
1.52 |
|
|
|
1.49 |
<-Median-> |
5 |
Ratio |
|
|
Curr Long Term Db |
$6.344 |
$6.665 |
$0.000 |
$1.000 |
$1.456 |
$1.455 |
$0.069 |
$0.047 |
$1.022 |
$1.231 |
$1.216 |
$1.200 |
$0.000 |
$0.000 |
|
|
|
|
|
|
|
|
|
Liquidity Less CLTD |
2.63 |
3.07 |
1.60 |
1.64 |
1.71 |
1.72 |
1.62 |
1.76 |
1.28 |
1.61 |
1.77 |
1.76 |
1.45 |
1.45 |
|
|
|
1.61 |
<-Median-> |
5 |
Ratio |
|
|
Liq. with CF aft div |
2.79 |
3.23 |
1.50 |
2.14 |
1.73 |
1.83 |
2.00 |
1.82 |
1.33 |
1.77 |
2.14 |
1.78 |
1.52 |
1.52 |
|
|
|
1.77 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
$31.049 |
$28.150 |
$32.219 |
$34.125 |
$47.377 |
$52.690 |
$52.537 |
$63.417 |
$85.445 |
$124.433 |
$129.309 |
$125.844 |
$126.916 |
$126.916 |
|
|
|
293.92% |
<-Total Growth |
10 |
Assets |
|
|
Liabilities |
$14.285 |
$12.594 |
$16.953 |
$17.531 |
$24.015 |
$25.244 |
$21.826 |
$20.282 |
$45.947 |
$63.314 |
$62.219 |
$57.161 |
$56.478 |
$56.478 |
|
|
|
233.14% |
<-Total Growth |
10 |
Liabilities |
|
|
Debt Ratio |
2.17 |
2.24 |
1.90 |
1.95 |
1.97 |
2.09 |
2.41 |
3.13 |
1.86 |
1.97 |
2.08 |
2.20 |
2.25 |
2.25 |
|
|
|
2.08 |
<-Median-> |
10 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book Value |
$16.764 |
$15.556 |
$15.266 |
$16.594 |
$23.362 |
$27.446 |
$30.711 |
$43.135 |
$39.498 |
$61.119 |
$67.090 |
$68.683 |
$70.438 |
$70.438 |
$70.44 |
$70.44 |
|
361.40% |
<-Total Growth |
10 |
Book Value |
|
|
Book Value per share |
$1.44 |
$1.34 |
$1.33 |
$1.44 |
$1.90 |
$2.23 |
$2.49 |
$3.30 |
$3.02 |
$4.24 |
$4.63 |
$4.72 |
$4.84 |
$4.84 |
$4.84 |
$4.84 |
|
262.76% |
<-Total Growth |
10 |
Book Value per Share |
|
|
Change |
3.45% |
-6.60% |
-0.55% |
7.99% |
31.74% |
17.48% |
11.90% |
32.22% |
-8.43% |
40.42% |
9.10% |
1.97% |
2.56% |
0.00% |
0.00% |
0.00% |
|
159.38% |
P/B Ratio |
|
Current/Historical Median |
|
|
P/B Ratio (Median) |
1.27 |
1.65 |
2.16 |
3.32 |
4.27 |
3.62 |
3.86 |
4.52 |
4.66 |
4.23 |
9.52 |
5.85 |
6.79 |
5.75 |
0.00 |
0.00 |
|
2.11 |
P/B Ratio |
|
Historical Median |
|
|
P/B Ratio (Close) |
1.30 |
1.83 |
2.56 |
4.24 |
4.64 |
3.41 |
4.49 |
4.67 |
4.87 |
5.48 |
9.76 |
5.53 |
5.29 |
5.48 |
5.48 |
5.48 |
|
13.75% |
<-IRR #YR-> |
10 |
Book Value |
262.76% |
|
Change |
-13.92% |
40.28% |
39.95% |
65.65% |
9.63% |
-26.67% |
31.87% |
3.99% |
4.24% |
12.64% |
77.88% |
-43.27% |
-4.43% |
3.64% |
0.00% |
0.00% |
|
7.97% |
<-IRR #YR-> |
5 |
Book Value |
46.70% |
|
Leverage (A/BK) |
1.85 |
1.81 |
2.11 |
2.06 |
2.03 |
1.92 |
1.71 |
1.47 |
2.16 |
2.04 |
1.93 |
1.83 |
1.80 |
1.80 |
|
|
|
1.92 |
<-Median-> |
10 |
A/BV |
|
|
Debt/Equity Ratio |
0.85 |
0.81 |
1.11 |
1.06 |
1.03 |
0.92 |
0.71 |
0.47 |
1.16 |
1.04 |
0.93 |
0.83 |
0.80 |
0.80 |
|
|
|
0.92 |
<-Median-> |
10 |
Debt/Eq Ratio |
|
|
Book Value |
|
|
|
|
|
|
|
|
P/BV |
10 yr Med |
4.40 |
5 yr Med |
5.85 |
|
24.66% |
Diff M/C |
|
1.83 |
Historical |
27 |
A/BV |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.33 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.30 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income |
$1.44 |
$1.06 |
$0.89 |
$1.80 |
$1.61 |
$5.32 |
$5.11 |
$4.12 |
-$0.84 |
$2.97 |
$7.00 |
$2.82 |
$3.51 |
|
|
|
|
296.16% |
<-Total Growth |
10 |
Comprehensive Income |
|
|
Increase |
-33.87% |
-26.75% |
-16.27% |
102.82% |
-10.31% |
230.19% |
-3.84% |
-19.50% |
-120.29% |
455.57% |
135.70% |
-59.73% |
24.41% |
|
|
|
|
24.41% |
<-Median-> |
5 |
Comprehensive Income |
|
|
5 year Running Average |
$1.18 |
$1.50 |
$1.43 |
$1.47 |
$1.36 |
$2.13 |
$2.94 |
$3.59 |
$3.06 |
$3.34 |
$3.67 |
$3.21 |
$3.09 |
|
|
|
|
14.76% |
<-IRR #YR-> |
10 |
Comprehensive Income |
296.16% |
|
ROE |
8.6% |
6.8% |
5.8% |
10.8% |
6.9% |
19.4% |
16.6% |
9.5% |
-2.1% |
4.9% |
10.4% |
4.1% |
5.0% |
|
|
|
|
-3.15% |
<-IRR #YR-> |
5 |
Comprehensive Income |
-14.80% |
|
5Yr Median |
8.6% |
8.6% |
8.6% |
8.6% |
6.9% |
6.9% |
10.8% |
10.8% |
9.5% |
9.5% |
9.5% |
4.9% |
4.9% |
|
|
|
|
8.01% |
<-IRR #YR-> |
10 |
5 Yr Running Average |
116.05% |
|
% Difference from NI |
0.0% |
0.0% |
0.0% |
0.0% |
6.3% |
10.7% |
-14.8% |
4.2% |
12.7% |
26.6% |
-2.6% |
-37.1% |
67.8% |
|
|
|
|
-2.95% |
<-IRR #YR-> |
5 |
5 Yr Running Average |
-13.88% |
|
Median Values |
|
|
|
|
|
|
|
|
|
Diff |
5, 10 yr |
5.2% |
12.7% |
|
|
|
|
4.9% |
<-Median-> |
5 |
Return on Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.9 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$3.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.1 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$3.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.4 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$3.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.6 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$3.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liability
Coverage Ratio |
0.10 |
0.23 |
0.23 |
0.34 |
0.19 |
0.24 |
0.24 |
0.26 |
0.02 |
0.17 |
0.29 |
0.22 |
0.16 |
0.16 |
|
|
|
|
|
|
CFO / Current Liabilities |
|
|
5 year Median |
0.10 |
0.16 |
0.16 |
0.23 |
0.23 |
0.23 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.22 |
0.17 |
0.17 |
|
|
|
0.17 |
<-Median-> |
5 |
Current Liability Cov Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Efficiency Ratio |
4.49% |
10.28% |
9.40% |
14.66% |
8.15% |
10.58% |
9.98% |
8.06% |
0.70% |
5.89% |
9.88% |
7.44% |
6.47% |
6.47% |
|
|
|
|
|
|
CFO / Total Assets |
|
|
5 year Median |
4.49% |
7.91% |
7.91% |
9.40% |
9.40% |
10.28% |
9.98% |
9.98% |
8.15% |
8.06% |
8.06% |
7.44% |
6.47% |
6.47% |
|
|
|
6.5% |
<-Median-> |
5 |
Return on Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Assets ROA |
4.6% |
3.8% |
2.7% |
5.3% |
3.2% |
9.1% |
11.4% |
6.2% |
-0.9% |
1.9% |
5.6% |
3.6% |
1.6% |
3.1% |
|
|
|
Net |
Income/Assets |
|
Return on Assets |
|
|
5Yr Median |
4.6% |
4.6% |
4.6% |
4.6% |
3.8% |
3.8% |
5.3% |
6.2% |
6.2% |
6.2% |
5.6% |
3.6% |
1.9% |
3.1% |
|
|
|
4.4% |
<-Median-> |
10 |
Asset Efficiency Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity ROE |
8.6% |
6.8% |
5.8% |
10.8% |
6.5% |
17.5% |
19.5% |
9.2% |
-1.9% |
3.8% |
10.7% |
6.5% |
3.0% |
5.6% |
|
|
|
Net Inc/ |
Shareholders' equity |
|
Return on Equity |
|
|
5Yr Median |
8.6% |
8.6% |
8.6% |
8.6% |
6.8% |
6.8% |
10.8% |
10.8% |
9.2% |
9.2% |
9.2% |
6.5% |
3.8% |
5.6% |
|
|
|
7.8% |
<-Median-> |
10 |
Return on Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
$1.44 |
$1.06 |
$0.89 |
$1.80 |
$1.52 |
$4.80 |
$6.00 |
$3.95 |
-$0.74 |
$2.35 |
$7.19 |
$4.48 |
$2.09 |
$3.93 |
$7.14 |
|
|
136.05% |
<-Total Growth |
10 |
Net Income |
|
|
Increase |
-33.87% |
-26.75% |
-16.27% |
102.82% |
-15.60% |
217.10% |
24.85% |
-34.16% |
-118.76% |
-416.60% |
206.39% |
-37.70% |
-53.35% |
88.22% |
81.48% |
|
|
EPS/CF Ratio should not be higher than 1.00 |
|
|
5 Yr Running Average |
$1.18 |
$1.50 |
$1.43 |
$1.47 |
$1.34 |
$2.01 |
$3.00 |
$3.61 |
$3.11 |
$3.27 |
$3.75 |
$3.44 |
$3.07 |
$4.01 |
$4.96 |
|
|
8.97% |
<-IRR #YR-> |
10 |
Net Income |
136.05% |
|
Operating Cash Flow |
$1.91 |
$1.64 |
-$0.14 |
$7.70 |
$1.39 |
$3.62 |
$9.81 |
$3.69 |
$4.10 |
$10.01 |
$19.11 |
$4.94 |
$7.76 |
|
|
|
|
-11.96% |
<-IRR #YR-> |
5 |
Net Income |
-47.10% |
|
Investment Cash Flow |
-$0.65 |
-$0.65 |
-$2.59 |
-$2.22 |
-$5.17 |
-$1.91 |
-$0.96 |
-$11.60 |
-$11.55 |
-$13.25 |
-$13.75 |
-$2.39 |
-$1.11 |
|
|
|
|
7.94% |
<-IRR #YR-> |
10 |
5 Yr Running Ave. |
114.71% |
|
Total Accruals |
$0.18 |
$0.07 |
$3.61 |
-$3.69 |
$5.29 |
$3.10 |
-$2.86 |
$11.86 |
$6.71 |
$5.59 |
$1.83 |
$1.92 |
-$4.57 |
|
|
|
|
-3.19% |
<-IRR #YR-> |
5 |
5 Yr Running Ave. |
-14.95% |
|
Total Assets |
$31.05 |
$28.15 |
$32.22 |
$34.13 |
$47.38 |
$52.69 |
$52.54 |
$63.42 |
$85.45 |
$124.43 |
$129.31 |
$125.84 |
$126.92 |
|
|
|
|
|
Balance Sheet |
|
Assets |
|
|
Accruals Ratio |
0.59% |
0.24% |
11.20% |
-10.81% |
11.16% |
5.88% |
-5.44% |
18.70% |
7.85% |
4.49% |
1.41% |
1.52% |
-3.60% |
|
|
|
|
1.52% |
<-Median-> |
5 |
Ratio |
|
|
EPS/CF Ratio |
1.00 |
0.36 |
0.30 |
0.37 |
0.41 |
0.86 |
1.15 |
0.77 |
-1.31 |
0.35 |
0.56 |
0.47 |
0.25 |
|
|
|
|
0.44 |
<-Median-> |
10 |
EPS/CF Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.9 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.9 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.4 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$3.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.6 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$3.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chge in Close |
-10.95% |
31.02% |
39.18% |
78.89% |
44.43% |
-13.85% |
47.56% |
37.50% |
-4.55% |
58.16% |
94.06% |
-42.15% |
-1.99% |
3.64% |
0.00% |
0.00% |
|
|
Count |
26 |
Years of data |
|
|
up/down/neutral |
|
|
|
down |
up |
down |
down |
up |
down |
down |
|
|
|
|
|
|
|
|
Count |
14 |
53.85% |
|
|
Any Predictions? |
|
|
|
|
Yes |
Yes |
|
Yes |
Yes |
|
|
|
|
|
|
|
|
% right |
Count |
8 |
57.14% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Cash Flow |
-$2.11 |
-$2.11 |
$2.85 |
-$1.99 |
$5.75 |
-$2.82 |
-$5.08 |
$7.93 |
$8.87 |
$15.86 |
-$7.14 |
-$5.31 |
-$8.42 |
|
|
|
|
|
C F Statement |
|
Financial Cash Flow |
|
|
Total Accruals |
$2.30 |
$2.18 |
$0.75 |
-$1.70 |
-$0.46 |
$5.92 |
$2.23 |
$3.93 |
-$2.16 |
-$10.27 |
$8.96 |
$7.23 |
$3.86 |
|
|
|
|
|
|
|
Accruals |
|
|
Accruals Ratio |
7.39% |
7.74% |
2.34% |
-4.97% |
-0.97% |
11.23% |
4.24% |
6.20% |
-2.53% |
-8.25% |
6.93% |
5.74% |
3.04% |
|
|
|
|
3.04% |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
$6.40 |
$5.22 |
$5.35 |
$8.84 |
$10.82 |
$9.70 |
$13.48 |
$13.50 |
$14.91 |
$27.53 |
$25.75 |
$23.00 |
$21.24 |
$21.24 |
|
|
|
|
|
|
Cash |
|
|
Cash per share |
$0.55 |
$0.45 |
$0.47 |
$0.77 |
$0.88 |
$0.79 |
$1.09 |
$1.03 |
$1.14 |
$1.91 |
$1.78 |
$1.58 |
$1.46 |
$1.46 |
|
|
|
$1.58 |
<-Median-> |
5 |
Cash per Share |
|
|
Percentage of Stock
Price |
30.05% |
20.34% |
16.22% |
16.03% |
10.84% |
9.77% |
11.37% |
6.92% |
8.11% |
10.65% |
4.03% |
5.72% |
4.44% |
5.24% |
|
|
|
5.72% |
<-Median-> |
5 |
% of Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 12,
2023. Last estimates were for 2023 and
2024 of $148M, $165M for Revenue, $0.24 and $0.55 for EPS, $.28 and $.28 for
Dividends, $8.8M and $15.7M for FCF and $4.24M, $9.15M for Net Income. |
|
|
|
|
|
|
|
|
|
July 17,
2022. Last estimates were for 2022,
2023 and 2024 of $138M, $158M and $184M for Revenue, $0.45 and $0.74 for EPS
for 2022-23, $.26 for 2022 Dividends, $2.5M, $13.9M and $12M for FCF, and
$47.2M and $11.7M for net Income for 2022-23 |
|
|
|
|
July 18.
2021. Last estimates were for 2020 and
2021 of $116M, $127M for Revenue, $0.22 and 0.45 for EPS, $2.49M and $13.10M
for FCF and $2.1M and $4.6M for Net Income. |
|
|
|
|
|
|
|
|
|
|
|
July 21,
2020. Last estimates were for 2020 and
2021 of $95.7M, $109.0M for Revenue, $0.02 and $0.51 for EPS and $0.26M and
$7.10M for Net Income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
July 27,
2019. Last estimates were for 2019 and
2020 or $79.7M and $87.3M for Revenue, $0.52 and $0.65 for EPS and $6.09M and
$8.97M for Net Income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
July 25,
2018. Last estimates were for 2018,
2019 and 2020 of $75.7M, $84.8M and $100M for Revenue, $0.43, $0.60 and $0.96
for EPS and $5.74M and $7.8M for Net Income for 2018 and 2019. |
|
|
|
|
|
|
|
|
|
|
July 30,
2017. Last estimates were for 2017,
2018 and 2019 of $72.1M, $78.6M and $87.9M for Revenue, $0.38, $0.56 and
$0.84 for EPS and $4.56M and $6.88M for 2017 and 2018 for Net Income. |
|
|
|
|
|
|
|
|
|
July 30,
2016. Last estimates were for 2016,
2017 and 2018 of $64.8M, $72.3M and $76.4M for Revenue, $0.26, $0.47 and
$0.66 for EPS and $3.14M and $5.76M for 2016 and 2017 for Net Income. |
|
|
|
|
|
|
|
|
|
Augusst 14,
2015. Last estimates were for 2015 and 2016 of $55.1M and $62.1M for Revenue
$0.24 and $0.37 for EPS and $2.65M and $4.3M for Net Income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
August 17,
2014. Last estimates were for 2014 and
2015 of $47.8M and $54.1M for Revenue and $0.19 and $0.37 for EPS. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 2,
2013. Last estimates I got were for
2013 and 2014 of $43.3M and $45.8M for Revenue, $0.18 and $0.20 for earnings
per share. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 5,
2012. Last estimates I got was for
2012 of $0.25 for EPS and $40M for Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 9,
2011. When I last got estimates, I got
revenue estimates for 2011 and 2012 of $.11 and .$22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial
public offering on July 15, 1998. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Founded in 1983. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See About Us for
financial reports |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dave
Brereton is the founder and current Executive Chairman of the Board of
TECSYS Inc. Under his vision and leadership, TECSYS has grown |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from a
start-up company to a leading international provider of software solutions to
multinational corporations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Work in
progress is established for revenue based on the percentage completed in
excess of progress billings as of the reporting date. Any excess |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of progress
billings over revenue based on the percentage completed is deferred and
included in deferred revenue. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sector: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech New class |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Services, Industrial
Old class |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
What should
this stock accomplish? |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Would I buy
this company and Why. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yes, I still
like this company and I intend to hold on to my shares. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Why am I following this
stock. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I came across
this stock when I was looking for a dividend paying small cap stock as a
filler stock. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Why I bought this
stock. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This is a small cap
dividend paying stock that I like. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends
payments are now August, October, January and April starting in 2015. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends
payments are switching to quarterly as of August 2014. Cycle 2 of May,
August, November and February.
Dividends are declared in one month and paid in following month. |
|
|
|
|
|
|
|
|
|
|
|
For example,
the dividend declared on July 8, 2014 is for shareholders of record of July
22, 2014 and is pyable on August 6, 2014. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
It would
appear that only 3 dividends will be paid in 2014 financial year. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends
used to be paid semi-annually, payable near the end of March and around the
first part October. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
How they make their
money. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TECSYS Inc is engaged
in the development and sale of enterprise supply
chain management software for distribution, warehousing, transportation
logistics, point-of-use, and order |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
management. It also
provides related consulting, education, and
support services. Geographically, it
derives most of the revenue from the United States and has a presence in
Canada and Other Countries. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TECSYS is
publicly traded on the Toronto Stock Exchange. Major shareholders include the
Brereton family and institutional investors. Company was founded in 1983.
Their Headquarters are in Montreal, 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
http://www.cantechletter.com/2016/03/tecsys-has-big-upside-and-limited-downside-says-cantor-fitzgerald-canada/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
http://www.cantechletter.com/2015/02/tecsys-double-triple-says-cantor-fitzgerald/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
http://www.cantechletter.com/2014/06/strong-buy-tecsys-gets-price-target-raise-industrial-alliance/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
http://panorama-consulting.com/tecsys-positioned-in-the-visionaries-quadrant-of-the-magic-quadrant-for-warehouse-management-systems-evaluation-based-on-completeness-of-vision-and-ability-to-execute/ |
|
|
|
|
|
|
|
|
|
http://www.warehouse-management.net/vendor-reviews/tecsys-warehouse-management-review |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 5, 2012 By
Cantech |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
http://www.cantechletter.com/2012/11/industrial-alliance-analyst-li-maintains-top-pick-rating-on-tecsys/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sep 20140 item |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
http://www.cantechletter.com/2014/09/tecsys-gets-price-target-raise-paradigm/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
2015 |
Jul 30 |
2016 |
Jul 30 |
2017 |
Jul 25 |
2018 |
Jul 27 |
2019 |
Jul 22 |
2020 |
Jul 18 |
2021 |
Jul 17 |
2022 |
|
|
Jul 12 |
2023 |
|
|
|
|
Brereton, Peter |
3.82% |
0.463 |
3.76% |
0.433 |
3.31% |
0.357 |
2.73% |
0.357 |
2.47% |
0.349 |
2.41% |
0.320 |
2.20% |
0.310 |
2.13% |
|
|
0.300 |
2.06% |
|
|
-3.23% |
|
CEO - Shares - Amount |
$3.572 |
|
$5.181 |
|
$6.662 |
|
$5.243 |
|
$8.293 |
|
$15.743 |
|
$8.350 |
|
$7.928 |
|
|
|
$7.951 |
|
|
|
|
Options - percentage |
0.00% |
0.000 |
0.00% |
0.000 |
0.00% |
0.000 |
0.00% |
0.250 |
1.74% |
0.322 |
2.22% |
0.282 |
1.93% |
0.323 |
2.22% |
|
|
0.336 |
2.31% |
|
|
4.25% |
|
Options - amount |
$0.000 |
|
$0.000 |
|
$0.000 |
|
$0.000 |
|
$5.817 |
|
$14.537 |
|
$7.351 |
|
$8.256 |
|
|
|
$8.919 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cosgrove, Brian |
|
|
|
0.000 |
0.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
not found 2018 |
|
|
CFO - Shares - Amount |
|
|
|
|
$0.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options - percentage |
|
|
|
0.000 |
0.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options - amount |
|
|
|
|
$0.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bentler, Mark Joseph |
|
|
|
|
|
|
|
0.002 |
0.01% |
0.006 |
0.04% |
0.006 |
0.04% |
0.006 |
0.04% |
|
|
0.007 |
0.05% |
|
|
13.40% |
|
CFO - Shares - Amount |
|
|
|
|
|
|
|
|
$0.049 |
|
$0.254 |
|
$0.166 |
|
$0.162 |
|
|
|
$0.191 |
|
|
|
|
Options - percentage |
|
|
|
|
|
|
|
0.023 |
0.16% |
0.024 |
0.17% |
0.030 |
0.21% |
0.056 |
0.38% |
|
|
0.087 |
0.60% |
|
|
57.03% |
|
Options - amount |
|
|
|
|
|
|
|
|
$0.535 |
|
$1.090 |
|
$0.794 |
|
$1.423 |
|
|
|
$2.315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ho-Wo-Cheong, Berty |
0.45% |
0.045 |
0.37% |
|
|
0.020 |
0.15% |
0.020 |
0.14% |
0.020 |
0.14% |
0.020 |
0.14% |
0.020 |
0.14% |
|
|
|
|
|
Was CFO 2018 |
|
|
Officer - Shares -
Amount |
$0.418 |
|
$0.504 |
|
|
|
$0.294 |
|
$0.465 |
|
$0.903 |
|
$0.522 |
|
$0.512 |
|
|
|
|
|
now officer |
|
|
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% |
|
|
|
|
|
|
|
|
Options - amount |
$0.000 |
|
$0.000 |
|
|
|
$0.000 |
|
$0.000 |
|
$0.000 |
|
$0.000 |
|
$0.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calabretta, Vito |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
not found |
|
|
Officer - Shares -
Amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options - percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options - amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Booth, David Alan |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.010 |
0.07% |
|
|
0.027 |
0.19% |
|
|
188.71% |
|
Director - Shares -
Amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.243 |
|
|
|
$0.727 |
|
|
|
|
Options - percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.035 |
0.24% |
|
|
0.026 |
0.38% |
|
|
-27.93% |
|
Options - amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.908 |
|
|
|
$1.658 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bergandi, Frank J. |
0.00% |
0.000 |
0.00% |
0.000 |
0.00% |
|
|
0.002 |
0.02% |
0.002 |
0.02% |
0.002 |
0.02% |
|
|
|
|
|
|
|
Ceased insider Sep 2021 |
|
|
Director - Shares -
Amount |
$0.000 |
|
$0.000 |
|
$0.000 |
|
|
|
$0.051 |
|
$0.099 |
|
$0.057 |
|
|
|
|
|
|
|
|
|
|
Options - percentage |
0.04% |
0.000 |
0.00% |
0.013 |
0.10% |
|
|
0.018 |
0.12% |
0.023 |
0.16% |
0.023 |
0.16% |
|
|
|
|
|
|
|
|
|
|
Options - amount |
$0.038 |
|
$0.000 |
|
$0.204 |
|
|
|
$0.417 |
|
$1.036 |
|
$0.599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lobo, Vernon |
0.55% |
0.067 |
0.55% |
0.070 |
0.54% |
0.059 |
0.45% |
0.059 |
0.41% |
0.059 |
0.41% |
0.049 |
0.34% |
0.049 |
0.34% |
|
|
0.056 |
0.38% |
|
Site says Director 2018 |
13.36% |
|
Director - Shares -
Amount |
$0.512 |
|
$0.755 |
|
$1.081 |
|
$0.873 |
|
$1.381 |
|
$2.680 |
|
$1.289 |
|
$1.264 |
|
|
|
$1.485 |
|
|
|
|
Options - percentage |
0.00% |
0.000 |
0.00% |
0.000 |
0.00% |
0.000 |
0.00% |
0.018 |
0.12% |
0.023 |
0.16% |
0.029 |
0.20% |
0.035 |
0.24% |
|
|
0.037 |
0.25% |
|
|
3.99% |
|
Options - amount |
$0.000 |
|
$0.000 |
|
$0.000 |
|
$0.000 |
|
$0.417 |
|
$1.036 |
|
$0.764 |
|
$0.908 |
|
|
|
$0.978 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brereton, David |
27.32% |
2.904 |
23.58% |
2.732 |
20.88% |
2.265 |
17.31% |
2.115 |
14.67% |
1.887 |
13.01% |
1.512 |
10.38% |
1.412 |
9.70% |
|
|
1.051 |
7.22% |
|
|
-25.59% |
|
Chairman - Shares - Amt |
$25.535 |
|
$32.529 |
|
$42.072 |
|
$33.290 |
|
$49.165 |
|
$85.148 |
|
$39.467 |
|
$36.122 |
|
|
|
$27.858 |
|
|
|
|
Options - percentage |
0.00% |
0.000 |
0.00% |
0.000 |
0.00% |
0.000 |
0.00% |
0.215 |
1.49% |
0.161 |
1.11% |
0.181 |
1.24% |
0.201 |
1.38% |
|
|
0.228 |
1.57% |
|
|
13.19% |
|
Options - amount |
$0.000 |
|
$0.000 |
|
$0.000 |
|
$0.000 |
|
$5.001 |
|
$7.268 |
|
$4.720 |
|
$5.151 |
|
|
|
$6.042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brereton, Kathryn |
9.36% |
|
|
1.074 |
8.21% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
last reported in 2014 |
|
|
10% owner |
$8.747 |
|
|
|
$16.541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
report 2017 |
|
|
Options - percentage |
0.00% |
|
|
0.000 |
0.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options - amount |
$0.000 |
|
|
|
$0.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brereton family |
40.50% |
|
27.34% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in O/S Shares |
0.00% |
0.000 |
0.00% |
0.000 |
0.00% |
0.000 |
0.00% |
0.000 |
0.00% |
0.834 |
6.37% |
0.089 |
0.61% |
0.058 |
0.40% |
|
|
0.058 |
0.40% |
|
SO plan cancelled March |
|
|
due to SO |
$0.000 |
|
$0.000 |
|
$0.000 |
|
$0.000 |
|
$0.000 |
|
$12.260 |
|
$3.995 |
|
$1.509 |
|
|
|
$1.479 |
|
3, 2011. |
|
|
Book Value |
$0.000 |
|
$0.000 |
|
$0.000 |
|
$0.000 |
|
$0.000 |
|
$15.000 |
|
$1.799 |
|
$1.273 |
|
|
|
$1.273 |
|
|
|
|
Insider Buying |
$0.000 |
|
-$0.075 |
|
-$0.022 |
|
$0.000 |
|
-$0.121 |
|
-$0.040 |
|
-$0.050 |
|
-$0.078 |
|
|
|
-$0.044 |
|
|
|
|
Insider Selling |
$0.037 |
|
$2.824 |
|
$1.127 |
|
$1.965 |
|
$0.685 |
|
$2.885 |
|
$14.617 |
|
$3.885 |
|
|
|
$9.942 |
|
|
|
|
Net Insider Selling |
$0.037 |
|
$2.749 |
|
$1.105 |
|
$1.965 |
|
$0.564 |
|
$2.845 |
|
$14.567 |
|
$3.807 |
|
|
|
$9.898 |
|
|
|
|
% of Market Cap |
0.04% |
|
1.36% |
|
0.57% |
|
0.59% |
|
0.09% |
|
0.43% |
|
3.83% |
|
1.02% |
|
|
|
2.56% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors |
|
7 |
|
9 |
|
9 |
|
8 |
|
8 |
|
10 |
|
7 |
|
|
|
7 |
|
|
|
|
|
Women |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
2 |
20% |
2 |
29% |
|
|
2 |
29% |
|
|
|
|
Minorities |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
1 |
10% |
1 |
14% |
|
|
1 |
14% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Institutions/Holdings |
18.29% |
5 |
21.33% |
8 |
30.42% |
15 |
26.93% |
12 |
28.58% |
20 |
51.75% |
20 |
43.83% |
20 |
21.23% |
|
|
20 |
20.05% |
|
|
|
|
Total Shares Held |
18.29% |
2.627 |
21.33% |
3.980 |
30.42% |
3.523 |
24.44% |
3.739 |
25.78% |
6.770 |
46.68% |
6.357 |
43.66% |
3.092 |
21.23% |
|
|
2.924 |
20.08% |
|
|
|
|
Increase/Decrease 3
Mths |
-8.13% |
-0.218 |
-7.66% |
1.415 |
55.15% |
-0.935 |
-20.98% |
0.170 |
4.75% |
0.206 |
3.13% |
0.200 |
3.24% |
-0.385 |
-11.07% |
|
|
-0.134 |
-4.37% |
|
|
|
|
Starting No. of Shares |
|
2.845 |
|
2.565 |
|
4.459 |
|
3.570 |
|
6.565 |
|
6.158 |
|
3.477 |
|
|
|
3.057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Copyright ©
2008 Website of SPBrunner. All rights reserved. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
My stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|