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.														Estimates	Estimates	Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.														Q1 2023
See my website on stocks or see my blog at the following sites.							www.spbrunner.com/stocks.html				spbrunner.blogspot.com/			9/30/22
Absolute Software Corporation					TSX:	ABST	NASDAQ	ABST	https://www.absolute.com/			Fiscal Yr:	Dec 31
Year	6/30/10	6/30/11	6/30/12	6/30/13	6/30/14	6/30/15	6/30/16	6/30/17	6/30/18	6/30/19	6/30/20	6/30/21	6/30/22	6/30/23	6/30/24	7/1/25		Value	Description	#Y	Item	Total G	Curr
Accounting Rules						IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS					Accounting Rules
USD - CDN$	0.9946	1.0170	0.9949	1.0636	1.1601	1.2474	1.3009	1.2977	1.3168	1.3087	1.3628	1.2394	1.2886	1.3321	1.3321	1.3321			USD - CDN$		Pacific Exchange
Reporting in	CDN$	CDN$	US$	US$	US$	US$	US$	US$	US$	US$	US$	US$	US$	US$	US$	US$
Split Date
Split
Cost of Sales							$13.8	$14.5	$14.4	$13.0	$12.6	$15.9	$36.8					165.95%	<-Total Growth	6	Cost of Sales
Change								4.51%	-0.62%	-9.63%	-2.71%	25.67%	131.74%					1.95%	<-Median->	6	Change
Ratio							0.16	0.16	0.15	0.13	0.12	0.13	0.19					0.15	<-Median->	7	Ratio
Operating Expenses							$72.2	$78.7	$76.4	$75.0	$76.8	$99.3	$167.7					132.23%	<-Total Growth	6	Operating Expenses
Change								9.04%	-2.98%	-1.77%	2.33%	29.32%	68.89%					5.68%	<-Median->	6	Change
Ratio							0.81	0.86	0.82	0.76	0.73	0.82	0.85					0.82	<-Median->	7	Ratio
Total							$86.0	$93.2	$90.7	$88.0	$89.4	$115.2	$204.5					137.65%	<-Total Growth	6	Total
Change								8.31%	-2.61%	-3.01%	1.59%	28.80%	77.55%					4.95%	<-Median->	6	Change
Ratio							0.97	1.02	0.97	0.89	0.85	0.95	1.04					0.97	<-Median->	7	Ratio
														$215.6	<-12 mths	2.47%
														$207.1	<-12 mths	4.97%
Adjusted Revenue											$104.7	$120.8	$210.4
Revenue* US$	$64.4	$71.0	$74.6	$83.2	$91.0	$93.6	$88.8	$91.2	$93.6	$98.9	$104.7	$120.8	$197.3	$242	$282	$330		164.62%	<-Total Growth	10	Revenue		US$
Increase	26.70%	10.20%	5.03%	11.55%	9.38%	2.94%	-5.18%	2.72%	2.64%	5.65%	5.83%	15.39%	63.36%	22.65%	16.53%	17.02%		10.22%	<-IRR #YR->	10	Revenue	164.62%	US$
5 year Running Average	$35.3	$47.5	$58.3	$68.8	$76.8	$82.7	$86.2	$89.6	$91.7	$93.2	$95.4	$101.8	$123.1	$152.7	$189.4	$234.4		16.69%	<-IRR #YR->	5	Revenue	116.32%	US$
Revenue per Share	$1.38	$1.63	$1.70	$1.98	$2.08	$2.09	$2.28	$2.30	$2.33	$2.38	$2.46	$2.44	$3.86	$4.73	$5.52	$6.46		7.75%	<-IRR #YR->	10	5 yr Running Average	110.91%	US$
Increase	23.63%	18.14%	4.85%	16.08%	5.02%	0.49%	9.41%	0.64%	1.26%	2.04%	3.61%	-0.99%	58.44%	22.65%	16.53%	17.02%		6.56%	<-IRR #YR->	5	5 yr Running Average	37.40%	US$
5 year Running Average	$0.76	$1.04	$1.29	$1.56	$1.75	$1.89	$2.03	$2.15	$2.21	$2.27	$2.35	$2.38	$2.69	$3.17	$3.80	$4.60		8.52%	<-IRR #YR->	10	Revenue per Share	126.54%	US$
P/S (Price/Sales) Med	3.80	2.40	3.02	2.76	3.08	3.41	2.52	2.35	2.50	2.59	3.05	5.28	2.77	2.24	0.00	0.00		10.93%	<-IRR #YR->	5	Revenue per Share	67.95%	US$
P/S (Price/Sales) Close	2.81	2.58	2.90	3.29	3.11	2.47	2.33	2.30	2.25	2.53	4.08	5.94	2.24	2.53	2.17	1.85		7.61%	<-IRR #YR->	10	5 yr Running Average	108.22%	US$
*Revenue in M CDN $					P/S Med	20 yr	3.05	15 yr	3.02	10 yr	2.77	5 yr	2.77		-8.68%	Diff M/C		4.65%	<-IRR #YR->	5	5 yr Running Average	25.50%	US$
			-$74.6	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$197.3
								-$91.2	$0.0	$0.0	$0.0	$0.0	$197.3
			-$58.3	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$123.1
								-$89.6	$0.0	$0.0	$0.0	$0.0	$123.1
			-$1.70	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.86
								-$2.30	$0.00	$0.00	$0.00	$0.00	$3.86
			-$1.29	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.69
								-$2.15	$0.00	$0.00	$0.00	$0.00	$2.69
														$275.91	<-12 mths	8.52%
Adjusted Revenue											$142.7	$149.7	$271.1
Revenue* CDN$	$64.1	$72.2	$74.2	$88.5	$105.5	$116.8	$115.5	$118.4	$123.3	$129.4	$142.6	$149.7	$254.3	$322	$376	$440		242.73%	<-Total Growth	10	Revenue		CDN$
Increase	20.40%	12.68%	2.75%	19.25%	19.30%	10.68%	-1.11%	2.46%	4.15%	5.00%	10.20%	4.95%	69.84%	26.79%	16.53%	17.02%		13.11%	<-IRR #YR->	10	Revenue	242.73%	CDN$
5 year Running Average	$37.4	$49.5	$60.3	$70.4	$80.9	$91.4	$100.1	$108.9	$115.9	$120.7	$125.9	$132.7	$159.9	$199.7	$248.9	$308.3		16.52%	<-IRR #YR->	5	Revenue	114.81%	CDN$
Revenue per Share	$1.37	$1.65	$1.70	$2.10	$2.41	$2.60	$2.97	$2.98	$3.06	$3.11	$3.35	$3.02	$4.97	$6.31	$7.35	$8.60		10.24%	<-IRR #YR->	10	5 yr Running Average	165.09%	CDN$
Increase	17.48%	20.80%	2.57%	24.09%	14.55%	8.05%	14.10%	0.40%	2.75%	1.41%	7.89%	-9.95%	64.73%	26.79%	16.53%	17.02%		7.97%	<-IRR #YR->	5	5 yr Running Average	46.74%	CDN$
5 year Running Average	$0.81	$1.08	$1.33	$1.60	$1.85	$2.09	$2.36	$2.61	$2.81	$2.95	$3.10	$3.11	$3.50	$4.15	$5.00	$6.05		11.37%	<-IRR #YR->	10	Revenue per Share	193.42%	CDN$
P/S (Price/Sales) Med	4.00	3.21	2.98	2.65	2.86	3.26	2.45	2.39	2.41	2.60	3.13	5.47	2.72	2.27	0.00	0.00		10.77%	<-IRR #YR->	5	Revenue per Share	66.77%	CDN$
P/S (Price/Sales) Close	3.06	2.57	3.24	3.25	2.86	3.45	2.33	2.57	2.26	2.57	4.12	5.94	2.23	2.53	2.17	1.85		10.13%	<-IRR #YR->	10	5 yr Running Average	162.57%	CDN$
*Revenue in M CDN $					P/S Med	20 yr	3.06	15 yr	2.98	10 yr	2.69	5 yr	2.72		-6.05%	Diff M/C		6.03%	<-IRR #YR->	5	5 yr Running Average	34.04%	CDN$
			-$74.2	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$254.3
								-$118.4	$0.0	$0.0	$0.0	$0.0	$254.3
			-$60.3	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$159.9
								-$108.9	$0.0	$0.0	$0.0	$0.0	$159.9
			-$1.70	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.97
								-$2.98	$0.00	$0.00	$0.00	$0.00	$4.97
			-$1.33	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.50
								-$2.61	$0.00	$0.00	$0.00	$0.00	$3.50
														-$0.52	<-12 mths	-6.12%
EPS Basic US$	-$0.18	-$0.03	-$0.03	$0.04	$0.08	$0.10	$0.24	-$0.13	$0.08	$0.19	$0.25	$0.08	-$0.49					-1533.33%	<-Total Growth	10	EPS Basic		US$
EPS Diluted*	-$0.18	-$0.03	-$0.03	$0.04	$0.08	$0.10	$0.23	-$0.13	$0.08	$0.18	$0.24	$0.07	-$0.49	-$0.32	$0.05	$0.28		-1533.33%	<-Total Growth	10	EPS Diluted		US$
Increase	-278.82%	83.70%	-1.70%	233.33%	100.00%	25.00%	130.00%	-156.52%	161.54%	125.00%	33.33%	-70.83%	-800.00%	34.69%	115.63%	460.00%		8	2	10	Years of Data, EPS P or N	80.00%	US$
Earnings Yield	-4.32%	-0.69%	-0.55%	0.59%	1.16%	1.11%	3.33%	-1.69%	1.15%	2.26%	1.74%	0.39%	-4.41%	-2.01%	0.31%	1.76%		32.22%	<-IRR #YR->	10	Earnings per Share	-1533.33%	US$
5 year Running Average	-$0.12	-$0.11	-$0.09	-$0.05	-$0.02	$0.03	$0.08	$0.06	$0.07	$0.09	$0.12	$0.09	$0.02	-$0.06	-$0.09	-$0.08		30.39%	<-IRR #YR->	5	Earnings per Share	-276.92%	US$
10 year Running Average	-$0.09	-$0.09	-$0.08	-$0.07	-$0.06	-$0.04	-$0.01	-$0.01	$0.01	$0.03	$0.08	$0.09	$0.04	$0.00	$0.00	$0.02		#NUM!	<-IRR #YR->	10	5 yr Running Average	118.38%	US$
* Diluted ESP per share									E/P	10 Yrs	1.13%	5Yrs	1.15%					-24.21%	<-IRR #YR->	5	5 yr Running Average	-75.00%	US$
			$0.03	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	-$0.49
								$0.13	$0.00	$0.00	$0.00	$0.00	-$0.49
			$0.09	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.02
								-$0.06	$0.00	$0.00	$0.00	$0.00	$0.02
														-$0.69	<-12 mths	-9.70%
Pre-split 2008
EPS Basic CDN$	-$0.18	-$0.03	-$0.03	$0.04	$0.09	$0.12	$0.31	-$0.17	$0.11	$0.25	$0.34	$0.10	-$0.63					-2015.50%	<-Total Growth	10	EPS Basic		CDN$
Pre-split 2008
EPS Diluted*	-$0.18	-$0.03	-$0.03	$0.04	$0.09	$0.12	$0.30	-$0.17	$0.11	$0.24	$0.33	$0.09	-$0.63	-$0.43	$0.07	$0.37		-2015.50%	<-Total Growth	10	EPS Diluted		CDN$
Increase	-260.00%	83.33%	0.51%	242.54%	118.15%	34.41%	139.86%	-156.38%	162.44%	123.62%	38.85%	-73.47%	-827.79%	32.49%	115.63%	460.00%		8	2	10	Years of Data, EPS P or N	80.00%	CDN$
Earnings Yield	-4.30%	-0.71%	-0.54%	0.62%	1.35%	1.39%	4.33%	-2.20%	1.52%	2.95%	2.37%	0.48%	-5.69%	-2.68%	0.42%	2.34%		35.69%	<-IRR #YR->	10	Earnings per Share	-2015.50%	CDN$
5 year Running Average	-$0.13	-$0.11	-$0.09	-$0.05	-$0.02	$0.04	$0.11	$0.08	$0.09	$0.12	$0.16	$0.12	$0.02	-$0.08	-$0.12	-$0.11		30.21%	<-IRR #YR->	5	Earnings per Share	-274.28%	CDN$
10 year Running Average	-$0.11	-$0.10	-$0.09	-$0.08	-$0.06	-$0.04	$0.00	-$0.01	$0.02	$0.05	$0.10	$0.11	$0.05	$0.00	$0.00	$0.03		#NUM!	<-IRR #YR->	10	5 yr Running Average	126.25%	CDN$
* Diluted ESP per share									E/P	10 Yrs	1.37%	5Yrs	1.52%					-20.59%	<-IRR #YR->	5	5 yr Running Average	-68.43%	CDN$
			$0.03	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	-$0.63
								$0.17	$0.00	$0.00	$0.00	$0.00	-$0.63
			$0.09	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.02
								-$0.08	$0.00	$0.00	$0.00	$0.00	$0.02
														$12.65	<-12 mths	0.11%
Dividends Paid in  Millions  US$						$10.14	$9.26	$9.48	$10.07	$9.87	$10.03	$12.01	$12.64	$12.65	<-12 mths			36.45%	<-Total Growth	7	Dividends Paid in  Millions  US$
% of Net Income US$						219.73%	95.19%	-191.41%	323.64%	130.28%	96.82%	321.86%	-51.61%	-77.61%	<-12 mths						% of Net Income US$
Dividend*														$0.24					Estimate		Dividend*
Increase														-3.27%					Estimate		Increase
Payout Ratio EPS														-75.07%					Estimates		Payout Ratio EPS
Special Dividend US$				$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00		0.00%	<-Median->	10	Special Dividends		US$
Dividend* US$				$0.19	$0.20	$0.22	$0.24	$0.25	$0.24	$0.24	$0.23	$0.26	$0.25	$0.24	$0.24	$0.24		14.73%	<-Total Growth	9	Dividends		US$
Increase					5.43%	9.18%	10.09%	3.48%	-1.45%	0.62%	-3.97%	9.96%	-3.82%	-3.27%	0.00%	0.00%		10	0	10	Years of Data, EPS P or N	100.00%	US$
Average Increases 5 Year Running									5.35%	4.38%	1.75%	1.73%	0.27%	-0.10%	-0.22%	0.57%		1.75%	<-Median->	5	Average Incr 5 Year Running		US$
Dividends 5 Yr Running				$0.04	$0.08	$0.12	$0.17	$0.22	$0.23	$0.24	$0.24	$0.25	$0.25	$0.25	$0.24	$0.25		22.30%	<-Median->	10	Dividends 5 Yr Running		US$
Yield H/L Price				3.44%	3.10%	3.04%	4.14%	4.57%	4.17%	3.97%	3.13%	2.01%	2.32%	2.27%				3.29%	<-Median->	10	Dividends		US$
Yield on High  Price				2.61%	2.70%	2.53%	3.31%	3.87%	3.54%	3.51%	2.34%	1.59%	1.72%	1.93%				2.66%	<-Median->	10	Dividends		US$
Yield on Low Price				5.07%	3.62%	3.82%	5.52%	5.58%	5.06%	4.58%	4.75%	2.71%	3.58%	2.73%				4.67%	<-Median->	10	Dividends		US$
Yield on Close Price				2.89%	2.82%	4.20%	5.05%	4.52%	4.28%	3.68%	1.97%	2.74%	2.38%	2.01%	2.01%	2.15%		3.29%	<-Median->	10	Dividends		US$
Payout Ratio EPS				470.10%	247.82%	216.45%	103.61%	-189.68%	303.77%	135.84%	97.84%	368.84%	-50.68%	-75.07%	480.44%	85.79%		176.15%	<-Median->	10	DPR EPS		US$
DPR EPS 5 Yr Running				-75.75%	-320.64%	375.54%	200.25%	339.89%	317.39%	258.45%	201.20%	278.89%	1536.08%	-383.15%	-271.51%	-299.31%		268.67%	<-Median->	6	DPR EPS 5 Yr Running		US$
Payout Ratio CFPS				45.13%	56.13%	42.18%	190.11%	950.40%	77.89%	99.25%	40.02%	27.33%	31.90%	26.11%	19.69%	12.45%		50.63%	<-Median->	10	DPR CF		US$
DPR CF 5 Yr Running				11.52%	23.82%	30.19%	45.70%	75.83%	85.93%	97.23%	93.12%	58.00%	42.84%	35.27%	27.46%	21.18%		51.85%	<-Median->	10	DPR CF 5 Yr Running		US$
Payout Ratio CFPS WC				47.52%	43.96%	49.06%	111.73%	83.29%	58.15%	39.17%	32.41%	47.47%	30.77%	26.11%	19.69%	12.45%		47.50%	<-Median->	10	DPR CF WC		US$
DPR CF WC 5 Yr Running				21.15%	27.88%	32.78%	45.11%	60.52%	62.80%	59.66%	53.04%	47.07%	39.41%	33.87%	28.98%	22.64%		46.09%	<-Median->	6	DPR CF WC 5 Yr Running		US$
Median Values	10 Yr Med	10 Yr Cl	3.29%	3.29%	5 Yr Med	5 Yr Cl	3.13%	2.74%	5 Yr Med	Payout	135.84%	40.02%	39.17%					0.14%	<-IRR #YR->	5	Dividends	0.71%	US$
* Dividends per share	10 Yr Med	and Cur.	-38.92%	-38.91%	5 Yr Med	and Cur.	-35.89%	-26.80%	Last Div Inc --->		$0.05	$0.06	20.0%					3.14%	<-IRR #YR->	9	Dividends	#DIV/0!	US$
Dividends Growth 5								-$0.25	$0.00	$0.00	$0.00	$0.00	$0.25								Dividends Growth 5		US$
Dividends Growth 10				-$0.19	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.25								Dividends Growth 10		US$
Historical Dividends	Historical	High Div	5.57%	Low Div	1.61%	10 Yr High	5.57%	10 Yr Low	1.61%	Med Div	3.29%	Close Div	3.29%								Historical Dividends		US$
High/Ave/Median Values	Curr diff	Exp.	-63.94%		24.75%	Exp.	-63.94%		24.75%	Exp.	-38.95%	Exp.	-38.91%								High/Ave/Median		US$
Dividend*														$0.32				No estimate	Estimate		Dividend*
Increase														0.00%					Estimate		Increase
Payout Ratio EPS														-75.07%					Estimates		Payout Ratio EPS
Special Dividend CDN$				$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00		0.00%	<-Median->	10	Special Dividends		CDN$
Dividend* CDN$				$0.20	$0.23	$0.27	$0.31	$0.32	$0.32	$0.32	$0.32	$0.32	$0.32	$0.32	$0.32	$0.32		18.52%	<-Total Growth	9	Dividends		CDN$
Increase					15.00%	17.39%	14.81%	3.23%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%		10	0	10	Years of Data, EPS P or N	100.00%	CDN$
Average Increases 5 Year Running									10.09%	7.09%	3.61%	0.65%	0.00%	0.00%	0.00%	0.00%		3.61%	<-Median->	5	Average Incr 5 Year Running		CDN$
Dividends 5 Yr Running				$0.04	$0.09	$0.14	$0.20	$0.27	$0.29	$0.31	$0.32	$0.32	$0.32	$0.32	$0.32	$0.32		27.80%	<-Median->	10	Dividends 5 Yr Running		CDN$
Yield H/L Price				3.58%	3.34%	3.18%	4.26%	4.49%	4.33%	3.96%	3.05%	1.94%	2.36%	2.23%				3.46%	<-Median->	10	Dividends		CDN$
Yield on High  Price				2.71%	2.95%	2.55%	3.56%	3.85%	3.73%	3.46%	2.32%	1.55%	1.78%	1.90%				2.83%	<-Median->	10	Dividends		CDN$
Yield on Low Price				5.26%	3.84%	4.23%	5.30%	5.41%	5.18%	4.62%	4.45%	2.57%	3.50%	2.70%				4.53%	<-Median->	10	Dividends		CDN$
Yield on Close Price				2.93%	3.33%	3.00%	4.49%	4.17%	4.62%	4.01%	2.32%	1.78%	2.88%	2.01%	2.01%	2.01%		3.17%	<-Median->	10	Dividends		CDN$
Payout Ratio EPS				500.00%	287.50%	270.00%	134.78%	-246.15%	400.00%	177.78%	133.33%	457.14%	-65.31%	-100.00%	640.00%	114.29%		223.89%	<-Median->	10	DPR EPS		CDN$
DPR EPS 5 Yr Running				-80.87%	-411.50%	349.57%	190.76%	340.50%	319.81%	258.32%	199.13%	273.02%	1297.37%	-391.88%	-277.18%	-301.13%		265.67%	<-Median->	6	DPR EPS 5 Yr Running		CDN$
Payout Ratio CFPS				45.13%	56.13%	42.18%	190.11%	950.40%	77.89%	99.25%	40.02%	27.33%	31.90%	26.11%	19.69%	12.45%		50.63%	<-Median->	10	DPR CF		CDN$
DPR CF 5 Yr Running				11.92%	25.20%	31.68%	48.42%	78.71%	87.48%	98.09%	91.93%	58.45%	43.16%	35.38%	27.47%	21.06%		53.44%	<-Median->	10	DPR CF 5 Yr Running		CDN$
Payout Ratio CFPS WC				47.52%	43.96%	49.06%	111.73%	83.29%	58.15%	39.17%	32.41%	47.47%	30.77%	26.11%	19.69%	12.45%		47.50%	<-Median->	10	DPR CF WC		CDN$
DPR CF WC 5 Yr Running				21.89%	28.97%	34.21%	47.34%	61.69%	63.44%	59.71%	52.71%	46.88%	39.32%	33.73%	28.82%	22.42%		47.11%	<-Median->	6	DPR CF WC 5 Yr Running		CDN$
Median Values	10 Yr Med	10 Yr Cl	3.46%	3.17%	5 Yr Med	5 Yr Cl	3.05%	2.88%	5 Yr Med	Payout	177.78%	40.02%	39.17%					0.00%	<-IRR #YR->	5	Dividends	0.00%	CDN$
* Dividends per share	10 Yr Med	and Cur.	-41.94%	-36.60%	5 Yr Med	and Cur.	-34.09%	-30.32%	Last Div Inc --->		$0.08	$0.08	0.0%					5.36%	<-IRR #YR->	9	Dividends	#DIV/0!	CDN$
Dividends Growth 5								-$0.32	$0.00	$0.00	$0.00	$0.00	$0.32								Dividends Growth 5		CDN$
Dividends Growth 10				-$0.20	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.32								Dividends Growth 10		CDN$
Historical Dividends	Historical	High Div	5.39%	Low Div	1.58%	10 Yr High	5.39%	10 Yr Low	1.58%	Med Div	3.46%	Close Div	3.17%								Historical Dividends		CDN$
High/Ave/Median Values	Curr diff	Exp.	-62.73%		27.14%	Exp.	-62.73%		27.14%	Exp.	-41.94%	Exp.	-36.60%								High/Ave/Median		CDN$
Future Dividend Yield					Div Yd	2.01%	earning in	5.00	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Yield		CDN$
Future Dividend Yield					Div Yd	2.01%	earning in	10.00	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Yield		CDN$
Future Dividend Yield					Div Yd	2.01%	earning in	15.00	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Yield		CDN$
Future Dividend Paid					Div Paid	$0.32	earning in	5	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Paid
Future Dividend Paid					Div Paid	$0.32	earning in	10	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Paid
Future Dividend Paid					Div Paid	$0.32	earning in	15	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Paid
Dividend Covering Cost					Total Div	$1.60	over	5	Years	at IRR of	0.00%	Div Cov.	10.04%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$2.88	over	10	Years	at IRR of	0.00%	Div Cov.	18.08%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$4.16	over	15	Years	at IRR of	0.00%	Div Cov.	26.11%								Dividend Covering Cost
Yield if held 5 years				1.32%	2.83%	4.94%	5.84%	6.32%	5.73%	4.64%	3.77%	4.39%	4.49%	4.33%	3.96%	3.05%		4.57%	<-Median->	10	Paid Median Price		CDN$
Yield if held 10 years				75.47%	63.89%	40.45%	20.70%	4.65%	2.12%	3.93%	5.85%	6.03%	6.32%	5.73%	4.64%	3.77%		6.18%	<-Median->	10	Paid Median Price		CDN$
Yield if held 15 years						17.36%	43.66%	145.45%	120.75%	88.89%	47.94%	21.37%	4.65%	2.12%	3.93%	5.85%		45.80%	<-Median->	8	Paid Median Price		CDN$
Yield if held 20 years											20.58%	45.07%	145.45%	120.75%	88.89%	47.94%		45.07%	<-Median->	3	Paid Median Price		CDN$
Yield if held 25 years																20.58%		#NUM!	<-Median->	0	Paid Median Price		CDN$
Cost covered if held 5 years				1.32%	5.29%	12.80%	19.04%	26.28%	25.96%	22.35%	18.74%	21.96%	22.47%	21.67%	19.79%	15.24%		20.50%	<-Median->	10	Paid Median Price		CDN$
Cost covered if held 10 years				75.47%	119.44%	104.87%	67.45%	19.31%	10.93%	24.22%	41.86%	49.20%	57.91%	54.61%	45.57%	37.60%		53.55%	<-Median->	10	Paid Median Price		CDN$
Cost covered if held 15 years						45.02%	142.25%	604.55%	622.64%	547.22%	343.07%	174.29%	42.54%	21.53%	43.88%	71.12%		258.68%	<-Median->	8	Paid Median Price		CDN$
Cost covered if held 20 years											147.27%	367.61%	1331.82%	1226.42%	991.67%	582.77%		367.61%	<-Median->	3	Paid Median Price		CDN$
Cost covered if held 25 years																250.16%		#NUM!	<-Median->	0	Paid Median Price		CDN$
																				Yr	Item	Tot. Growth	Per Year
Revenue Growth								$91.2	$93.6	$98.9	$104.7	$120.8	$197.3	$706.5				116.32%	<-Total Growth	5	Revenue Growth	116.32%	16.69%
EPS Growth								-$0.13	$0.08	$0.18	$0.24	$0.07	-$0.49	-$0.05				-276.92%	<-Total Growth	5	EPS Growth	-276.92%	30.39%
Net Income Growth								-$5.0	$3.1	$7.6	$10.4	$3.7	-$24.5	-$4.6				-394.53%	<-Total Growth	5	Net Income Growth	-394.53%	14.40%
Cash Flow Growth								$1.0	$12.5	$10.3	$25.0	$46.8	$39.8	$135.4				3764.90%	<-Total Growth	5	Cash Flow Growth	3764.90%	107.70%
Dividend Growth								$0.25	$0.24	$0.24	$0.23	$0.26	$0.25	$1.48				0.71%	<-Total Growth	5	Dividend Growth	0.71%	0.14%
Stock Price Growth								$5.28	$5.24	$6.01	$10.05	$14.48	$8.65					63.83%	<-Total Growth	5	Stock Price Growth	63.83%	10.38%
Revenue Growth			$74.6	$83.2	$91.0	$93.6	$88.8	$91.2	$93.6	$98.9	$104.7	$120.8	$197.3	$1,137.7				164.62%	<-Total Growth	10	Revenue Growth	164.62%	10.22%
EPS Growth			-$0.03	$0.04	$0.08	$0.10	$0.23	-$0.13	$0.08	$0.18	$0.24	$0.07	-$0.49	$0.37				-1533.33%	<-Total Growth	10	EPS Growth	-1533.33%	32.22%
Net Income Growth			-$1.4	$1.7	$3.6	$4.6	$9.7	-$5.0	$3.1	$7.6	$10.4	$3.7	-$24.5	$13.6				-1629.31%	<-Total Growth	10	Net Income Growth	-1629.31%	4.24%
Cash Flow Growth			$18.9	$17.5	$15.5	$23.0	$4.9	$1.0	$12.5	$10.3	$25.0	$46.8	$39.8	$215.2				110.59%	<-Total Growth	10	Cash Flow Growth	110.59%	7.73%
Dividend Growth				$0.19	$0.20	$0.22	$0.24	$0.25	$0.24	$0.24	$0.23	$0.26	$0.25					32.06%	<-Total Growth	9	Dividend Growth	32.06%	3.14%
Stock Price Growth			$4.94	$6.50	$6.46	$5.15	$5.33	$5.28	$5.24	$6.01	$10.05	$14.48	$8.65					75.10%	<-Total Growth	10	Stock Price Growth	75.10%	5.76%
Dividends on Shares				$39.40	$45.31	$53.19	$61.07	$63.04	$63.04	$63.04	$63.04	$63.04	$63.04	$63.04	$63.04	$63.04		$577.21	No of Years	10	Total Divs	12/30/12
Paid			$1,004.70	$1,365.21	$1,599.64	$1,489.32	$1,256.86	$1,355.36	$1,524.78	$1,713.90	$2,984.55	$2,336.42	$2,785.58	$3,138.21	$3,138.21	$3,138.21		$2,785.58	No of Years	10	Worth	$5.10	196.08
Total																		$3,362.79			Total
Graham No.			$1.63	$1.63	$2.45	$2.73	$3.75	$2.03	$1.95	$2.92	$3.81	$2.76	$2.86	$2.75	$2.45	$5.79		76.12%	<-Total Growth	10	Graham Price		CDN$
Price/GP Ratio Med			3.11	3.43	2.81	3.11	1.94	3.52	3.78	2.77	2.76	6.00	4.73	5.21				3.27	<-Median->	10	Price/GP Ratio		CDN$
Price/GP Ratio High			4.10	4.53	3.18	3.88	2.33	4.11	4.40	3.16	3.62	7.48	6.27	6.12				3.99	<-Median->	10	Price/GP Ratio		CDN$
Price/GP Ratio Low			2.12	2.34	2.45	2.34	1.56	2.92	3.16	2.37	1.89	4.51	3.19	4.30				2.41	<-Median->	10	Price/GP Ratio		CDN$
Price/GP Ratio Close			3.38	4.20	2.82	3.30	1.84	3.79	3.55	2.73	3.62	6.50	3.88	5.79	6.51	2.75		3.59	<-Median->	10	Price/GP Ratio		CDN$
Prem/Disc Close			238.35%	320.01%	181.82%	229.58%	84.39%	279.17%	254.71%	173.15%	262.43%	550.48%	287.73%	478.87%	551.24%	175.20%		258.57%	<-Median->	10	Graham Price		CDN$
Month, Year CDN$	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		22.00	<Count Years>		Month, Year		CDN$
Price Close	$3.70	$4.94	$5.10	$6.93	$8.12	$7.56	$6.38	$6.88	$7.74	$8.70	$15.15	$11.86	$14.14	$15.93	$15.93	$15.93		177.25%	<-Total Growth	10	Stock Price		CDN$
Increase	-29.52%	33.51%	3.24%	35.88%	17.17%	-6.90%	-15.61%	7.84%	12.50%	12.40%	74.14%	-21.72%	19.22%	12.66%	0.00%	0.00%		2.17	<-Median->	10	CAPE (10 Yr P/E)		CDN$
P/E Ratio	-20.56	-164.67	-170.87	162.89	87.49	60.61	21.32	-40.78	73.47	36.93	46.32	136.70	-22.39	-37.37	239.17	42.71		15.50%	<-IRR #YR->	5	Stock Price	105.52%	CDN$
Trailing P/E Ratio	-74.00	-27.44	-170.00	-232.18	190.86	81.46	51.15	22.99	-45.88	82.59	64.31	36.26	162.98	-25.23	-37.37	239.17		10.74%	<-IRR #YR->	10	Stock Price	177.25%	CDN$
CAPE (10 Yr P/E)	-33.77	-41.52	-51.90	-71.35	-99.04	-157.37	-1,717.22	-734.02	303.74	134.34	77.60	75.68	181.86	2,271.44	5,832.85	444.09		19.09%	<-IRR #YR->	5	Price & Dividend	133.43%	CDN$
Median 10, 5 Yrs		D.  per yr	3.70%	3.59%	% Tot Ret	25.63%	18.81%		T P/E	64.31	P/E:	53.46	46.32					14.44%	<-IRR #YR->	10	Price & Dividend	234.71%	CDN$
Price 15		D.  per yr	1.22%		% Tot Ret	-243.27%						CAPE Diff	104710%					-1.72%	<-IRR #YR->	15	Stock Price	-22.90%	CDN$
Price  20		D.  per yr	3.42%		% Tot Ret	12.29%												24.38%	<-IRR #YR->	20	Stock Price	7871.88%	CDN$
Price  25		D.  per yr	2.09%		% Tot Ret	11.05%												16.85%	<-IRR #YR->	22	Stock Price	#DIV/0!	CDN$
Price & Dividend 15																		-0.50%	<-IRR #YR->	15	Price & Dividend	-6.92%	CDN$
Price & Dividend 20																		27.80%	<-IRR #YR->	20	Price & Dividend	9383.33%	CDN$
Price & Dividend 25																		18.94%	<-IRR #YR->	22	Price & Dividend	#DIV/0!	CDN$
Price  5								-$6.88	$0.00	$0.00	$0.00	$0.00	$14.14								Price  5
Price 10			-$5.10	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$14.14								Price 10
Price & Dividend 5								-$6.88	$0.32	$0.32	$0.32	$0.32	$14.46								Price & Dividend 5
Price & Dividend 10			-$5.10	$0.20	$0.23	$0.27	$0.31	$0.32	$0.32	$0.32	$0.32	$0.32	$14.46								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	$14.14								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	$14.14								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	$14.14								Price  25
Price & Dividend 15	$0.00	$0.00	$0.00	$0.20	$0.23	$0.27	$0.31	$0.32	$0.32	$0.32	$0.32	$0.32	$14.46								Price & Dividend 15
Price & Dividend 20	$0.00	$0.00	$0.00	$0.20	$0.23	$0.27	$0.31	$0.32	$0.32	$0.32	$0.32	$0.32	$14.46								Price & Dividend 20
Price & Dividend 25	$0.00	$0.00	$0.00	$0.20	$0.23	$0.27	$0.31	$0.32	$0.32	$0.32	$0.32	$0.32	$14.46								Price & Dividend 25
Month, Year CDN$	Jun-10	Jun-11	Jun-12	Jun-13	Jun-14	Jun-15	Jun-16	Jun-17	Jun-18	Jun-19	Jun-20	Jun-21	Jun-22	Jun-23	Jun-24	Jun-25		22.00	<Count Years>		Month, Year
Price Close	$4.19	$4.25	$5.50	$6.83	$6.90	$8.99	$6.91	$7.68	$6.93	$7.98	$13.81	$17.93	$11.10	$15.93	$15.93	$15.93		101.82%	<-Total Growth	10	Stock Price		CDN$
Increase	-25.97%	1.43%	29.41%	24.18%	1.02%	30.29%	-23.14%	11.14%	-9.77%	15.15%	73.06%	29.83%	-38.09%	43.51%	0.00%	0.00%		7.27%	<-IRR #YR->	10	Stock Price	101.82%	CDN$
P/E Ratio	-23.28	-141.67	-184.27	160.54	74.35	72.07	23.09	-45.52	65.78	33.88	42.22	206.67	-17.58	-37.37	239.17	42.71		7.64%	<-IRR #YR->	5	Stock Price	44.53%	CDN$
Trailing P/E Ratio	-83.80	-23.61	-183.33	-228.83	162.19	96.87	55.40	25.67	-41.08	75.75	58.62	54.82	127.94	-25.23	-37.37	239.17		11.16%	<-IRR #YR->	10	Price & Dividend	155.09%	CDN$
Median 10, 5 Yrs		D.  per yr	3.89%	3.63%	% Tot Ret	34.84%	32.21%		T P/E	58.62	P/E:	54.00	42.22					11.28%	<-IRR #YR->	5	Price & Dividend	69.53%	CDN$
			-$5.50	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$11.10
								-$7.68	$0.00	$0.00	$0.00	$0.00	$11.10
			-$5.50	$0.20	$0.23	$0.27	$0.31	$0.32	$0.32	$0.32	$0.32	$0.32	$11.42
								-$7.68	$0.32	$0.32	$0.32	$0.32	$11.42
Price H/L Median	$5.47	$5.31	$5.06	$5.59	$6.89	$8.49	$7.29	$7.12	$7.39	$8.09	$10.50	$16.53	$13.54	$14.34				167.59%	<-Total Growth	10	Stock Price		CDN$
Increase	-32.76%	-3.02%	-4.62%	10.38%	23.37%	23.15%	-14.14%	-2.26%	3.72%	9.48%	29.87%	57.38%	-18.06%	5.91%				10.34%	<-IRR #YR->	10	Stock Price	6.32%	CDN$
P/E Ratio	-30.39	-176.83	-169.53	131.28	74.24	68.02	24.35	-42.20	70.10	34.32	32.10	190.47	-21.44	-33.64				13.72%	<-IRR #YR->	5	Stock Price	0.00%	CDN$
Trailing P/E Ratio	-109.40	-29.47	-168.67	-187.12	161.95	91.43	58.40	23.80	-43.78	76.75	44.57	50.52	156.07	-22.71				14.12%	<-IRR #YR->	10	Price & Dividend	589.60%	CDN$
P/E on Running 5 yr Aveage	-43.41	-46.54	-53.85	-112.92	-329.68	211.87	68.80	91.14	81.44	67.81	65.75	140.99	548.95	-175.61				17.28%	<-IRR #YR->	5	Price & Dividend	326.77%	CDN$
P/E on Running 10 yr Aveage	-48.84	-51.76	-55.31	-73.75	-110.33	-197.44	-1796.64	-898.43	358.33	164.44	105.13	148.14	263.46	3179.04				-9.00	P/E Ratio		Historical Median		CDN$
Median 10, 5 Yrs		D.  per yr	3.78%	3.56%	% Tot Ret	26.77%	20.61%		T P/E	50.52	P/E:	51.17	34.32						Count	22	Years of data
			-$5.06	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$13.54
								-$7.12	$0.00	$0.00	$0.00	$0.00	$13.54
			-$5.06	$0.20	$0.23	$0.27	$0.31	$0.32	$0.32	$0.32	$0.32	$0.32	$13.86
								-$7.12	$0.32	$0.32	$0.32	$0.32	$13.86
High Months CDN$	Jan 10	Aug 10	May 12	May 13	Oct 13	Apr 15	Nov 15	Aug 16	Oct 17	Mar 19	Jun 20	Feb 21	Jul 21	Oct 22
Pre-split 08
Price High	$6.94	$7.48	$6.67	$7.37	$7.79	$10.58	$8.72	$8.32	$8.59	$9.24	$13.81	$20.61	$17.95	$16.84				169.12%	<-Total Growth	10	Stock Price		CDN$
Increase	-48.59%	7.78%	-10.83%	10.49%	5.70%	35.82%	-17.58%	-4.59%	3.25%	7.57%	49.46%	49.24%	-12.91%	-6.18%				10.41%	<-IRR #YR->	10	Stock Price	169.12%	CDN$
P/E Ratio	-38.56	-249.33	-223.47	173.23	83.94	84.82	29.14	-49.32	81.54	39.22	42.22	237.56	-28.43	-39.51				16.62%	<-IRR #YR->	5	Stock Price	115.75%	CDN$
Trailing P/E Ratio	-138.80	-41.56	-222.33	-246.93	183.10	114.00	69.91	27.81	-50.92	87.71	58.62	63.01	206.90	-26.67				-13.00	P/E Ratio		Historical Median		CDN$
Median 10, 5 Yrs									T P/E	63.01	P/E:	61.88	42.22					82.02	P/E Ratio		Historical High		CDN$
			-$6.67	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$17.95
								-$8.32	$0.00	$0.00	$0.00	$0.00	$17.95
Low Months CDN$	May 10	Apr 11	Aug 11	Nov 12	May 14	Oct 15	Feb  16	Nov 16	Mar 18	Jul 18	Mar 20	Nov 20	May 22	Nov 22
Pre-split 08
Price Low	$4.00	$3.13	$3.45	$3.80	$5.99	$6.39	$5.85	$5.92	$6.18	$6.93	$7.19	$12.44	$9.13	$11.84				164.64%	<-Total Growth	10	Stock Price		CDN$
Increase	44.40%	-21.75%	10.22%	10.14%	57.63%	6.68%	-8.45%	1.20%	4.39%	12.14%	3.75%	73.02%	-26.61%	29.68%				10.22%	<-IRR #YR->	10	Stock Price	164.64%	CDN$
P/E Ratio	-22.22	-104.33	-115.59	89.32	64.54	51.23	19.55	-35.09	58.66	29.42	21.98	143.39	-14.46	-27.78				9.05%	<-IRR #YR->	5	Stock Price	54.22%	CDN$
Trailing P/E Ratio	-80.00	-17.39	-115.00	-127.32	140.80	68.85	46.90	19.79	-36.63	65.78	30.52	38.03	105.24	-18.75				-3.00	P/E Ratio		Historical Median		CDN$
Median 10, 5 Yrs									T P/E	38.03	P/E:	40.32	29.42					-39.15	P/E Ratio		Historical Low		CDN$
			-$3.45	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$9.13
								-$5.92	$0.00	$0.00	$0.00	$0.00	$9.13
Stock Price based on Exchange Rate	$3.72	$4.86	$5.13	$6.52	$7.00	$6.06	$4.90	$5.30	$5.88	$6.65	$11.12	$9.57	$10.97	$11.96	$11.96	$11.96
Month, Year US$	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		21.00	<Count Years>		Month, Year
Price Close	$3.70	$4.94	$5.07	$6.50	$7.02	$5.15	$4.72	$5.45	$5.68	$6.64	$11.91	$9.41	$10.44	$11.96	$11.96	$11.15		105.92%	<-Total Growth	10	Stock Price		US$
Increase	-29.52%	33.51%	2.63%	28.21%	8.00%	-26.64%	-8.35%	15.47%	4.22%	16.90%	79.37%	-20.99%	10.95%	14.56%	0.00%	-6.77%		8.10	<-Median->	10	CAPE (10 Yr P/E)		US$
P/E Ratio	-20.44	-167.47	-169.00	162.50	87.75	51.50	20.52	-41.92	71.00	36.89	49.63	134.43	-21.31	-37.38	239.20	39.82		13.88%	<-IRR #YR->	5	Stock Price	91.56%	US$
Trailing P/E Ratio	-77.45	-27.30	-171.87	-216.67	175.50	64.38	47.20	23.70	-43.69	83.00	66.17	39.21	149.14	-24.41	-37.38	223.00		7.49%	<-IRR #YR->	10	Stock Price	105.92%	US$
CAPE (10 Yr P/E)	-39.62	-55.82	-61.36	-93.22	-120.19	-121.45	-404.10	-472.94	508.28	195.57	156.61	109.42	261.00	2,990.00	11,960.00	586.84		17.44%	<-IRR #YR->	5	Price & Dividend	118.63%	US$
Median 10, 5 Yrs		D.  per yr	3.35%	3.55%	% Tot Ret	30.89%	20.38%		T P/E	66.17	P/E:	50.56	49.63					10.84%	<-IRR #YR->	10	Price & Dividend	151.61%	US$
Price 15		D.  per yr	1.18%		% Tot Ret	-46.81%						CAPE Diff	36806.68%					-3.69%	<-IRR #YR->	15	Stock Price	143.08%	US$
Price  20		D.  per yr	3.40%		% Tot Ret	13.12%												22.51%	<-IRR #YR->	20	Stock Price	24666.67%	US$
Price  25		D.  per yr	2.93%		% Tot Ret	12.39%												20.72%	<-IRR #YR->	21	Stock Price	#DIV/0!	US$
Price & Dividend 15																		-2.51%	<-IRR #YR->	15	Price & Dividend	-$0.30	US$
Price & Dividend 20																		25.91%	<-IRR #YR->	20	Price & Dividend	69.869438	US$
Price & Dividend 25																		23.65%	<-IRR #YR->	21	Price & Dividend	#DIV/0!	US$
Price  5								-$5.45	$0.00	$0.00	$0.00	$0.00	$10.44								Price  5
Price 10			-$5.07	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$10.44								Price 10
Price & Dividend 5								-$5.45	$0.24	$0.24	$0.23	$0.26	$10.69								Price & Dividend 5
Price & Dividend 10			-$5.07	$0.19	$0.20	$0.22	$0.24	$0.25	$0.24	$0.24	$0.23	$0.26	$10.69								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	$10.44								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	$10.44								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	$10.44								Price  25
Price & Dividend 15	$0.00	$0.00	$0.00	$0.19	$0.20	$0.22	$0.24	$0.25	$0.24	$0.24	$0.23	$0.26	$10.69								Price & Dividend 15
Price & Dividend 20	$0.00	$0.00	$0.00	$0.19	$0.20	$0.22	$0.24	$0.25	$0.24	$0.24	$0.23	$0.26	$10.69								Price & Dividend 20
Price & Dividend 25	$0.00	$0.00	$0.00	$0.19	$0.20	$0.22	$0.24	$0.25	$0.24	$0.24	$0.23	$0.26	$10.69								Price & Dividend 25
Month, Year US$	Jun-10	Jun-11	Jun-12	Jun-13	Jun-14	Jun-15	Jun-16	Jun-17	Jun-18	Jun-19	Jun-20	Jun-21	Jun-22	Jun-23	Jun-24	Jun-25		18.00	<Count Years>		Month, Year
Price Close	$3.86	$4.19	$4.94	$6.50	$6.46	$5.15	$5.33	$5.28	$5.24	$6.01	$10.05	$14.48	$8.65	$11.96	$11.96	$11.96		75.10%	<-Total Growth	10	Stock Price		US$
Increase	-20.74%	8.55%	17.90%	31.58%	-0.62%	-20.28%	3.50%	-0.94%	-0.76%	14.69%	67.22%	44.08%	-40.26%	38.27%	0.00%	0.00%		5.76%	<-IRR #YR->	10	Stock Price	75.10%	US$
P/E Ratio	-21.44	-139.67	-165.51	152.78	69.61	51.50	23.17	-31.30	49.74	25.51	30.73	166.90	-13.70	-28.06	179.57	32.07		10.38%	<-IRR #YR->	5	Stock Price	63.83%	US$
Trailing P/E Ratio	-77.20	-23.28	-164.67	-217.78	151.84	64.38	53.30	17.65	-31.06	57.05	42.66	44.27	99.70	-18.94	-28.06	179.57		9.43%	<-IRR #YR->	10	Price & Dividend	121.99%	US$
Median 10, 5 Yrs		D.  per yr	3.67%	3.87%	% Tot Ret	38.90%	27.19%		T P/E	44.27	P/E:	40.23	76.60					14.25%	<-IRR #YR->	5	Price & Dividend	91.77%	US$
			-$4.94	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$8.65
								-$5.28	$0.00	$0.00	$0.00	$0.00	$8.65
			-$4.94	$0.19	$0.20	$0.22	$0.24	$0.25	$0.24	$0.24	$0.23	$0.26	$8.90
								-$5.28	$0.24	$0.24	$0.23	$0.26	$8.90
Price H/L Median US$	$5.23	$3.91	$5.15	$5.46	$6.41	$7.12	$5.76	$5.40	$5.83	$6.16	$7.50	$12.87	$10.70	$10.61				107.77%	<-Total Growth	10	Stock Price		US$
Increase	-27.53%	-25.26%	31.88%	6.02%	17.31%	11.16%	-19.17%	-6.17%	7.96%	5.57%	21.77%	71.65%	-16.83%	-0.89%				7.59%	<-IRR #YR->	10	Stock Price	107.77%	US$
P/E Ratio	-29.03	-130.17	-172.55	128.34	69.01	57.08	19.23	-32.01	55.34	26.13	22.92	148.29	-16.95	-24.88				14.66%	<-IRR #YR->	5	Stock Price	98.15%	US$
Trailing P/E Ratio	-104.50	-21.69	-171.67	-182.93	150.55	76.72	46.14	18.05	-34.56	58.43	31.82	39.33	123.33	-16.80				10.87%	<-IRR #YR->	10	Price & Dividend	152.75%	US$
P/E on Running 5 yr Aveage	-44.69	-36.37	-59.16	-109.97	-265.82	221.80	68.51	84.38	80.97	66.90	62.46	146.19	668.75	-165.70				18.20%	<-IRR #YR->	5	Price & Dividend	125.47%	US$
P/E on Running 10 yr Aveage	-55.95	-44.13	-62.33	-78.30	-109.66	-167.91	-492.71	-468.60	521.70	181.28	98.55	149.59	267.50	2651.25				-7.79	P/E Ratio		Historical Median		US$
Median 10, 5 Yrs		D.  per yr	3.28%	3.55%	% Tot Ret	30.21%	19.48%		T P/E	39.33	P/E:	40.74	26.13						Count	18	Years of data
			-$5.15	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$10.70
								-$5.40	$0.00	$0.00	$0.00	$0.00	$10.70
			-$5.15	$0.19	$0.20	$0.22	$0.24	$0.25	$0.24	$0.24	$0.23	$0.26	$10.95
								-$5.40	$0.24	$0.24	$0.23	$0.26	$10.95
High Months US$	Jan 10	Aug 10	May 12	May 13	Oct 13	May 15	Jul 15	Aug 16	Oct 17	Feb 19	Jun 20	Feb 21	Jul 21	Oct 22
Price High	$6.65	$4.52	$6.85	$7.21	$7.33	$8.57	$7.19	$6.38	$6.86	$6.97	$10.05	$16.19	$14.47	$12.42				111.24%	<-Total Growth	10	Stock Price		US$
Increase	-46.20%	-32.03%	51.55%	5.26%	1.66%	16.92%	-16.10%	-11.27%	7.52%	1.60%	44.19%	61.09%	-10.62%	-14.17%				7.77%	<-IRR #YR->	10	Stock Price	111.24%	US$
P/E Ratio	-36.94	-150.67	-229.50	169.47	78.98	68.70	24.03	-37.82	65.12	29.59	30.73	186.61	-22.92	-29.14				17.80%	<-IRR #YR->	5	Stock Price	126.80%	US$
Trailing P/E Ratio	-133.00	-25.11	-228.33	-241.57	172.29	92.34	57.64	21.32	-40.66	66.16	42.66	49.50	166.79	-19.67				-13.14	P/E Ratio		Historical Median		US$
Median 10, 5 Yrs									T P/E	49.50	P/E:	47.92	30.73					68.70	P/E Ratio		Historical High		US$
			-$6.85	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$14.47
								-$6.38	$0.00	$0.00	$0.00	$0.00	$14.47
Low Months US$	May 10	Apr 11	Aug 11	Nov 12	May 14	Oct 14	Feb 16	Nov 16	Mar 18	Jul 18	Mar 20	Nov 20	May 22	Oct 22
Price Low	$3.80	$3.29	$3.45	$3.71	$5.48	$5.67	$4.32	$4.42	$4.80	$5.34	$4.94	$9.54	$6.93	$8.79				100.87%	<-Total Growth	10	Stock Price		CDN$
Increase	84.47%	-13.42%	4.86%	7.54%	47.71%	3.47%	-23.81%	2.31%	8.60%	11.25%	-7.49%	93.12%	-27.36%	26.84%				7.22%	<-IRR #YR->	10	Stock Price	100.87%	CDN$
P/E Ratio	-21.11	-109.67	-115.59	87.20	59.05	45.45	14.44	-26.20	45.57	22.67	15.10	109.96	-10.98	-20.62				9.41%	<-IRR #YR->	5	Stock Price	56.79%	CDN$
Trailing P/E Ratio	-76.00	-18.28	-115.00	-124.30	128.81	61.09	34.63	14.77	-28.45	50.69	20.97	29.17	79.88	-13.92				-4.25	P/E Ratio		Historical Median		CDN$
Median 10, 5 Yrs									T P/E	29.17	P/E:	34.06	22.67					-41.20	P/E Ratio		Historical Low		CDN$
			-$3.45	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$6.93
								-$4.42	$0.00	$0.00	$0.00	$0.00	$6.93
														$52.9	<-12 mths	39.40%
Free Cash Flow MS US$		$12	$18	$8	$13	$20	$1	-$3	$9.6	$7.2	$21.1	$44.0	$38.0	$54.6	$62.2			110.83%	<-Total Growth	10	Free Cash Flow		US$
Change			50.00%	-55.56%	62.50%	53.85%	-95.00%	-400.00%	421.33%	-25.52%	193.87%	108.53%	-13.75%	43.87%	13.92%			#NUM!	<-IRR #YR->	5	Free Cash Flow MS	1365.00%	US$
FCF/CF from Op Ratio		147.91	238.50	98.49	182.70	452.12	13.43	-47.30	153.25	1657.54	8268.04	28686.74	46.63	94.31	#DIV/0!			7.74%	<-IRR #YR->	10	Free Cash Flow MS	110.83%	US$
Dividends paid				$7.91	$8.68	$10.14	$9.26	$9.48	$10.07	$9.87	$10.03	$12.01	$12.64	$12.28	$12.28			59.81%	<-Total Growth	9	Dividends paid		US$
Percentage paid							926.12%	-315.90%	104.44%	137.52%	47.56%	27.30%	33.30%	22.49%	19.74%			$0.48	<-Median->	7	Percentage paid		US$
5 Year Covrage											135.62%	65.21%	45.57%	34.48%	26.95%						5 Year Covrage		US$
Dividend Coverage Ratio							0.11	-0.32	0.96	0.73	2.10	3.66	3.00	4.45	5.07			0.96	<-Median->	7	Dividend Coverage Ratio		US$
5 Year of Covereage											0.74	1.53	2.19	2.90	3.71						5 Year of Coverage		US$
								$3	$0	$0	$0	$0	$38
			-$18	$0	$0	$0	$0	$0	$0	$0	$0	$0	$38
Market Cap US$	$180.8	$183.0	$216.2	$273.3	$282.9	$231.0	$207.2	$209.5	$210.8	$250.3	$427.5	$717.8	$442.1	$611.3	$611.3	$611.3		104.53%	<-Total Growth	10	Market Cap		US$
Market Cap CDN$	$196.2	$185.6	$240.7	$287.2	$302.2	$403.3	$268.7	$304.8	$278.8	$332.3	$587.4	$888.9	$567.3	$814.2	$814.2	$814.2		135.74%	<-Total Growth	10	Market Cap		CDN$
Pre-split 2008
Diluted # of Shares in Million	46.35	44.98	45.50	42.91	45.01	45.88	41.63	39.08	41.30	42.56	44.75	49.92	50.38	51.42				10.74%	<-Total Growth	10	Diluted
Change	-1.51%	-2.94%	1.14%	-5.69%	4.90%	1.92%	-9.26%	-6.11%	5.68%	3.05%	5.13%	11.55%	0.93%	2.06%				2.49%	<-Median->	10	Change
Difference Diluted/Basic	0.00%	0.00%	-4.54%	-1.31%	-4.37%	-3.49%	-2.74%	0.00%	-3.09%	-3.98%	-5.83%	-5.58%	0.00%	0.00%				-3.29%	<-Median->	10	Difference Diluted/Basic
Pre-split 2008
Basic # of Shares in Millions	46.35	44.98	43.43	42.35	43.05	44.27	40.49	39.08	40.03	40.87	42.14	47.13	50.38	51.42				16.01%	<-Total Growth	10	Average
Change	-1.51%	-2.94%	-3.46%	-2.49%	1.66%	2.85%	-8.56%	-3.47%	2.42%	2.10%	3.10%	11.85%	6.89%	2.06%				2.26%	<-Median->	10	Change
Difference Basic/Outstanding	1.04%	-2.90%	0.76%	-0.69%	1.74%	1.33%	-3.97%	1.53%	0.49%	1.90%	0.94%	5.18%	1.45%	-0.60%				1.39%	<-Median->	10	Difference Basic/Outstanding
														$55.6	<-12 mths	39.75%
Pre-split 2008
# of Share in Millions	46.829	43.680	43.758	42.052	43.796	44.862	38.881	39.682	40.224	41.646	42.535	49.574	51.112	51.112	51.112	51.112		1.57%	<-IRR #YR->	10	Shares	16.81%
Change	2.48%	-6.72%	0.18%	-3.90%	4.15%	2.43%	-13.33%	2.06%	1.37%	3.53%	2.14%	16.55%	3.10%	0.00%	0.00%	0.00%		5.19%	<-IRR #YR->	5	Shares	28.80%
CF fr Op $M US$	$6.5	$12.3	$18.9	$17.5	$15.5	$23.0	$4.9	$1.0	$12.5	$10.3	$25.0	$46.8	$39.8	$47.0	$62.4	$98.6		110.59%	<-Total Growth	10	Cash Flow		US$
Increase	-61.19%	90.51%	53.54%	-7.26%	-11.72%	48.80%	-78.83%	-78.87%	1118.92%	-18.25%	143.25%	87.67%	-15.04%	18.17%	32.61%	58.20%		SO	Buy Back, DRIP		S Iss
5 year Running Average	$13.7	$15.4	$15.8	$14.4	$14.1	$17.4	$16.0	$12.4	$11.4	$10.3	$10.7	$19.1	$26.9	$33.8	$44.2	$58.9		70.49%	<-Total Growth	10	CF 5 Yr Running		US$
CFPS US$	$0.14	$0.28	$0.43	$0.42	$0.35	$0.51	$0.13	$0.03	$0.31	$0.25	$0.59	$0.94	$0.78	$0.92	$1.22	$1.93		80.29%	<-Total Growth	10	Cash Flow per Share		US$
Increase	-62.13%	104.24%	53.26%	-3.50%	-15.23%	45.27%	-75.57%	-79.30%	1102.48%	-21.04%	138.16%	61.02%	-17.60%	18.17%	32.61%	58.20%		7.73%	<-IRR #YR->	10	Cash Flow	110.59%	US$
5 year Running Average	$0.29	$0.33	$0.35	$0.33	$0.32	$0.40	$0.37	$0.29	$0.27	$0.24	$0.26	$0.42	$0.57	$0.70	$0.89	$1.16		107.70%	<-IRR #YR->	5	Cash Flow	3764.90%	US$
P/CF on Med Price	37.88	13.86	11.93	13.10	18.13	13.88	45.91	208.13	18.69	24.98	12.77	13.62	13.74	11.53	0.00	0.00		6.07%	<-IRR #YR->	10	Cash Flow per Share	80.29%	US$
P/CF on Closing Price	27.98	14.87	11.44	15.60	18.29	10.04	42.52	203.50	16.80	24.40	17.13	15.33	11.11	13.00	9.80	6.20		97.44%	<-IRR #YR->	5	Cash Flow per Share	2900.60%	US$
															-18.77%	Diff M/C		5.19%	<-IRR #YR->	10	CFPS 5 yr Running	65.94%	US$
Excl.Working Capital CF	-$7.0	-$4.1	-$3.0	-$0.9	$4.3	-$3.2	$3.4	$10.7	$4.3	$15.7	$5.9	-$19.9	$1.5	$0.0	$0.0	$0.0		14.87%	<-IRR #YR->	5	CFPS 5 yr Running	99.97%	US$
CF fr Op $M WC US$	-$0.55	$8.18	$15.90	$16.64	$19.75	$19.79	$8.29	$11.75	$16.81	$26.00	$30.82	$26.96	$41.25	$47.02	$62.36	$98.65		159.37%	<-Total Growth	10	Cash Flow less WC		US$
Increase	73.45%	1584.56%	94.54%	4.62%	18.70%	0.21%	-58.10%	41.68%	43.09%	54.65%	18.55%	-12.53%	53.01%	13.99%	32.61%	58.20%		10.00%	<-IRR #YR->	10	Cash Flow less WC	159.37%	US$
5 year Running Average	-$2.2	$0.056	$4.1	$7.6	$12.0	$16.1	$16.1	$15.2	$15.3	$16.5	$18.7	$22.5	$28.4	$34.4	$41.7	$55.2		28.56%	<-IRR #YR->	5	Cash Flow less WC	251.13%	US$
CFPS Excl. WC US$	-$0.01	$0.19	$0.36	$0.40	$0.45	$0.44	$0.21	$0.30	$0.42	$0.62	$0.72	$0.54	$0.81	$0.92	$1.22	$1.93		21.32%	<-IRR #YR->	10	CF less WC 5 Yr Run	590.86%	US$
Increase	74.09%	1691.57%	94.20%	8.86%	13.98%	-2.17%	-51.66%	38.82%	41.16%	49.37%	16.07%	-24.95%	48.40%	13.99%	32.61%	58.20%		13.23%	<-IRR #YR->	5	CF less WC 5 Yr Run	86.09%	US$
5 year Running Average	-$0.049	$0.003	$0.095	$0.178	$0.277	$0.368	$0.373	$0.359	$0.364	$0.399	$0.455	$0.521	$0.624	$0.724	$0.843	$1.084		8.30%	<-IRR #YR->	10	CFPS - Less WC	122.05%	US$
P/CF on Med Price	-444.30	20.86	14.17	13.80	14.20	16.14	26.98	18.24	13.95	9.86	10.34	23.66	13.26	11.53	0.00	0.00		22.21%	<-IRR #YR->	5	CFPS - Less WC	172.61%	US$
P/CF on Closing Price	-328.23	22.39	13.59	16.43	14.32	11.67	24.99	17.83	12.54	9.63	13.87	26.62	10.72	13.00	9.80	6.20		20.72%	<-IRR #YR->	10	CFPS 5 yr Running	557.53%	US$
			CF/-WC	P/CF Med	10 yr	16.00	5 yr	13.74	P/CF Med	10 yr	14.08	5 yr	13.26		-18.77%	Diff M/C		11.65%	<-IRR #YR->	5	CFPS 5 yr Running	73.48%	US$
														$74.08	<-12 mths	44.46%
CF fr Op $Millon	$6.4	$12.5	$18.8	$18.6	$17.9	$28.7	$6.3	$1.3	$16.5	$13.4	$34.0	$58.0	$51.3	$62.6	$83.1	$131.4		172.76%	<-Total Growth	10	Cash Flow		CDN$
Increase	-63.12%	94.80%	50.20%	-0.86%	-3.71%	60.00%	-77.92%	-78.93%	1136.86%	-18.75%	153.31%	70.68%	-11.67%	22.16%	32.61%	58.20%		SO	Buy Back, DRIP		S Iss
5 year Running Average	$15.0	$16.7	$17.0	$14.8	$14.9	$19.3	$18.1	$14.6	$14.2	$13.3	$14.3	$24.7	$34.7	$44	$58	$77		103.42%	<-Total Growth	10	CF 5 Yr Running		CDN$
CFPS CDN$	$0.14	$0.29	$0.43	$0.44	$0.41	$0.64	$0.16	$0.03	$0.41	$0.32	$0.80	$1.17	$1.00	$1.23	$1.63	$2.57		133.51%	<-Total Growth	10	Cash Flow per Share		CDN$
Increase	-64.02%	108.84%	49.93%	3.16%	-7.54%	56.20%	-74.53%	-79.35%	1120.18%	-21.52%	148.01%	46.44%	-14.32%	22.16%	32.61%	58.20%		10.55%	<-IRR #YR->	10	Cash Flow	172.76%	CDN$
5 year Running Average	$0.32	$0.36	$0.37	$0.34	$0.34	$0.44	$0.42	$0.34	$0.33	$0.31	$0.35	$0.55	$0.74	$0.90	$1.16	$1.52		107.40%	<-IRR #YR->	5	Cash Flow	3737.79%	CDN$
P/CF on Med Price	39.87	18.51	11.78	12.60	16.81	13.26	44.68	211.47	17.98	25.08	13.13	14.11	13.50	11.70	0.00	0.00		8.85%	<-IRR #YR->	10	Cash Flow per Share	133.51%	CDN$
P/CF on Closing Price	30.54	14.83	12.80	15.41	16.84	14.04	42.38	228.10	16.87	24.75	17.27	15.31	11.06	13.00	9.80	6.20		97.17%	<-IRR #YR->	5	Cash Flow per Share	2879.56%	CDN$
															-15.94%	Diff M/C		7.12%	<-IRR #YR->	10	CFPS 5 yr Running	99.02%	CDN$
Excl.Working Capital CF	-$6.97	-$4.20	-$2.98	-$0.94	$4.97	-$4.03	$4.45	$13.91	$5.61	$20.60	$7.99	-$24.63	$1.88	$0.00	$0.00	$0.00		17.01%	<-IRR #YR->	5	CFPS 5 yr Running	119.37%	CDN$
CF fr Op $M WC CDN$	-$0.55	$8.31	$15.82	$17.70	$22.91	$24.69	$10.79	$15.25	$22.14	$34.02	$42.00	$33.42	$53.16	$62.64	$83.06	$131.41		235.94%	<-Total Growth	10	Cash Flow less WC		CDN$
Increase	74.77%	1617.99%	90.31%	11.84%	29.47%	7.75%	-56.31%	41.33%	45.20%	53.70%	23.45%	-20.45%	59.08%	17.84%	32.61%	58.20%		12.88%	<-IRR #YR->	10	Cash Flow less WC	235.94%	CDN$
5 year Running Average	-$2.4	$0.034	$4.1	$7.82	$13	$18	$18	$18	$19	$21	$25	$29	$37	$45	$55	$73		28.38%	<-IRR #YR->	5	Cash Flow less WC	248.67%	CDN$
CFPS Excl. WC CDN$	-$0.01	$0.19	$0.36	$0.42	$0.52	$0.55	$0.28	$0.38	$0.55	$0.82	$0.99	$0.67	$1.04	$1.23	$1.63	$2.57		24.72%	<-IRR #YR->	10	CF less WC 5 Yr Run	810.57%	CDN$
Increase	75.38%	1727.41%	89.98%	16.38%	24.32%	5.19%	-49.59%	38.48%	43.24%	48.45%	20.87%	-31.74%	54.29%	17.84%	32.61%	58.20%		15.13%	<-IRR #YR->	5	CF less WC 5 Yr Run	102.26%	CDN$
5 year Running Average	-$0.05	$0.003	$0.09	$0.18	$0.30	$0.41	$0.43	$0.43	$0.46	$0.52	$0.60	$0.68	$0.81	$0.95	$1.11	$1.43		11.14%	<-IRR #YR->	10	CFPS - Less WC	187.60%	CDN$
P/CF on Med Price	-467.66	27.87	13.99	13.27	13.17	15.42	26.26	18.53	13.42	9.90	10.63	24.52	13.02	11.70	0.00	0.00		22.04%	<-IRR #YR->	5	CFPS - Less WC	170.69%	CDN$
P/CF on Closing Price	-358.23	22.33	15.21	16.23	13.19	16.33	24.91	19.99	12.59	9.77	13.98	26.60	10.67	13.00	9.80	6.20		24.11%	<-IRR #YR->	10	CFPS 5 yr Running	767.39%	CDN$
*Operational Cash Flow per share			CF/-WC	P/CF Med	10 yr	15.46	5 yr	14.11	P/CF Med	10 yr	13.34	5 yr	13.02		-2.60%	Diff M/C		13.54%	<-IRR #YR->	5	CFPS 5 yr Running	88.72%	CDN$
			-43.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	51.1								Shares
								-39.7	0.0	0.0	0.0	0.0	51.1								Shares
			-$19	$0	$0	$0	$0	$0	$0	$0	$0	$0	$40								Cash Flow		US$
								-$1	$0	$0	$0	$0	$40								Cash Flow		US$
			-$0.43	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.78								Cash Flow per Share		US$
								-$0.03	$0.00	$0.00	$0.00	$0.00	$0.78								Cash Flow per Share		US$
			-$0.35	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.57								CFPS 5 yr Running		US$
								-$0.29	$0.00	$0.00	$0.00	$0.00	$0.57								CFPS 5 yr Running		US$
			-$15.90	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$41.25								Cash Flow less WC		US$
								-$11.75	$0.00	$0.00	$0.00	$0.00	$41.25								Cash Flow less WC		US$
			-$4.106	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$28.369								CF less WC 5 Yr Run		US$
								-$15.245	$0.000	$0.000	$0.000	$0.000	$28.369								CF less WC 5 Yr Run		US$
			-$0.36	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.81								CFPS - Less WC		US$
								-$0.30	$0.00	$0.00	$0.00	$0.00	$0.81								CFPS - Less WC		US$
			-$0.095	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.624								CFPS 5 yr Running		US$
								-$0.359	$0.000	$0.000	$0.000	$0.000	$0.624								CFPS 5 yr Running		US$
			-$18.80	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$51.28								Cash Flow		CDN$
								-$1.34	$0.00	$0.00	$0.00	$0.00	$51.28								Cash Flow		CDN$
			-$0.43	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.00								Cash Flow per Share		CDN$
								-$0.03	$0.00	$0.00	$0.00	$0.00	$1.00								Cash Flow per Share		CDN$
			-$0.37	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.74								CFPS 5 yr Running		CDN$
								-$0.34	$0.00	$0.00	$0.00	$0.00	$0.74								CFPS 5 yr Running		CDN$
			-$15.824	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$53.157								Cash Flow less WC		CDN$
								-$15.246	$0.000	$0.000	$0.000	$0.000	$53.157								Cash Flow less WC		CDN$
			-$4.058	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$36.947								CF less WC 5 Yr Run		CDN$
								-$18.267	$0.000	$0.000	$0.000	$0.000	$36.947								CF less WC 5 Yr Run		CDN$
			-$0.36	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.04								CFPS - Less WC		CDN$
								-$0.38	$0.00	$0.00	$0.00	$0.00	$1.04								CFPS - Less WC		CDN$
			-$0.094	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.814								CFPS 5 yr Running		CDN$
								-$0.431	$0.000	$0.000	$0.000	$0.000	$0.814								CFPS 5 yr Running		CDN$
Trade and other receivables					-$3.754	$1.110	-$0.237	$1.677	$2.158	-$4.891	-$6.796	$4.877	-$17.100
Income Tax Receivable.								-$3.451	-$0.262	-$0.363	$0.596	-$0.516	$0.738
Prepaid expenses and other					-$0.205	-$0.283	-$0.178	-$0.041	-$0.036	-$0.632	$0.547	-$1.692	-$3.562
Intangible assets – contract costs and brand additions					-$7.729	-$9.201	-$10.388	-$8.643	-$7.603	-$8.795	-$10.032	-$12.159	-$15.011
Trade and other payables					$1.140	$1.800	$1.620	-$0.801	$0.589	$3.915	$1.593	$10.869	-$3.337
Income tax payable						$2.042	$3.949	$0.000	$0.407	-$0.394	$0.368	-$0.363	$2.011
Accrued warranty					-$0.060	$0.010	$0.090	$0.110	-$0.300	$0.180	-$0.317
Deferred revenue					$6.326	$7.749	$1.727	$0.428	$0.784	-$4.759	$8.175	$17.579	$34.801
Current Income Tax												$0.765
Interest												$0.515
Sum				$0.884	-$4.281	$3.227	-$3.419	-$10.719	-$4.262	-$15.739	-$5.865	$19.875	-$1.460
Google -->td				$0.88	-$4.28	$3.23	-$3.42	-$10.72	-$4	-$16	-$6	$20	-$2
Difference				$0.00	$0.00	$0.00	$0.00	$0.00	$0	$0	$0	$0	$1
td					-$4	$3	-$3	-$11	-$4	-$15
Difference					$0	$0	$0	$0	in 2021	in 2021
OPM Ratio	10.03%	17.34%	25.34%	21.07%	17.00%	24.58%	5.49%	1.13%	13.40%	10.37%	23.84%	38.78%	20.17%	19.43%				-20.42%	<-Total Growth	10	OPM		CDN$
Increase	-69.37%	72.88%	46.18%	-16.86%	-19.28%	44.56%	-77.67%	-79.43%	1087.52%	-22.62%	129.86%	62.63%	-47.99%	-3.65%					Should increase		or be stable.		CDN$
Diff from Median	-46.0%	-6.7%	36.3%	13.4%	-8.5%	32.3%	-70.5%	-93.9%	-27.9%	-44.2%	28.3%	108.6%	8.5%	4.5%				0.00	<-Median->	10	OPM		CDN$
*Operational Profit Margin (CF/Revenue) Ratio									OPM	10 Yrs	18.59%	5 Yrs	20.17%					should be	zero, it is a		check on calculations		CDN$
Deferred Revenue - Long Term	$50.62	$53.09	$62.36	$62.54	$65.82	$66.57	$65.51	$66.04	$63.86	$58.12	$61.76	$66.88	$76.62	$72.67	$72.67	$72.67		22.87%	<-Total Growth	10	Deferred Rev - Long Term	See	US$
Deferred Revenue - Current	$52.70	$54.43	$63.17	$68.09	$71.48	$68.75	$72.46	$72.36	$75.33	$76.31	$80.84	$93.30	$133.85	$131.40	$131.40	$131.40		111.88%	<-Total Growth	10	Deferred Revenue - Current	Below	US$
Total Deferred Revenue	$103.32	$107.52	$125.53	$130.64	$137.30	$135.32	$137.97	$138.40	$139.19	$134.43	$142.60	$160.18	$210.47	$204.07	$204.07	$204.07		67.67%	<-Total Growth	10	Total Deferred Revenue		US$
% of Liabilites	80.96%	84.19%	93.35%	93.31%	92.91%	83.00%	87.12%	91.02%	90.65%	87.33%	82.31%	77.69%	38.10%	37.15%	#DIV/0!	#DIV/0!		-59.18%	<-Total Growth	10	% of Liabilites		US$
Book Value without Deferred Revenue	$100.68	$94.30	$120.79	$116.17	$125.72	$118.93	$81.11	$68.68	$64.78	$68.19	$83.92	$192.95	$214.59	$198.29	$204.07	$204.07		77.66%	<-Total Growth	10	BV without Deferred Rev		US$
BV per share without Deferred Rev	$2.15	$2.16	$2.76	$2.76	$2.87	$2.65	$2.09	$1.73	$1.61	$1.64	$1.97	$3.89	$4.20	$3.88	$3.99	$3.99		52.10%	<-Total Growth	10	BV per share w/o Def Rev		US$
Deferred Revenue US$	$50.62	$53.09	$62.36	$62.54	$65.82	$66.57	$65.51	$66.04	$63.86	$58.12	$61.76	$66.88	$76.62	$72.67				22.87%	<-Total Growth	10	Deferred Revenue	Balance	US$
Change	7.51%	4.88%	17.45%	0.30%	5.24%	1.14%	-1.59%	0.81%	-3.30%	-9.00%	6.27%	8.29%	14.56%	-5.15%				0.98%	<-Median->	10	Change	Sheet	US$
Ratio to Market Cap	0.28	0.29	0.29	0.23	0.23	0.29	0.32	0.32	0.30	0.23	0.14	0.09	0.17	0.12							Ratio to Market Cap		US$
Deferred Revenue CDN$	$50.35	$54.00	$62.04	$66.52	$76.36	$83.04	$85.22	$85.70	$84.09	$76.06	$84.17	$82.89	$98.73	$96.81				59.15%	<-Total Growth	10	Deferred Revenue		CDN$
Change	2.17%	7.25%	14.90%	7.22%	14.79%	8.76%	2.63%	0.56%	-1.88%	-9.56%	10.66%	-1.52%	19.11%	-1.95%				4.93%	<-Median->	10	Change		CDN$
Ratio to Market Cap	0.26	0.29	0.26	0.23	0.25	0.21	0.32	0.28	0.30	0.23	0.14	0.09	0.17	0.12				0.23	<-Median->	10	% of Market Cap		CDN$
Comments									Restated
Long Term Debt U$			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$264.23	$263.84							Debt
Change				0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-0.15%				0.00%	<-Median->	10	Change
Debt/Market Cap Ratio			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.60	0.43				0.00	<-Median->	10	Debt/Market Cap Ratio
Assets/Current Liabilities Ratio			1.79	1.63	1.68	1.55	1.23	1.14	1.08	1.08	1.36	1.78	3.19	3.07				1.46	<-Median->	10	Assets/Current Liab Ratio
Current Liabilities/Asset Ratio			0.56	0.61	0.59	0.64	0.81	0.87	0.92	0.93	0.74	0.56	0.31	0.33				0.69	<-Median->	10	Current Liab/Asset Ratio
Debt to Cash Flow (Years)			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	6.64	5.61				0.00	<-Median->	10	Debt to Cash Flow (Years)
Intangibles US$			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$117.54	$113.10				0.00%	<-Total Growth	10	Intangibles US$
Goodwill			$18.26	$21.93	$18.54	$14.30	$15.38	$14.89	$13.32	$1.10	$1.10	$1.10	$240.76	$240.76				1218.71%	<-Total Growth	10	Goodwill
Total			$18.26	$21.93	$18.54	$14.30	$15.38	$14.89	$13.32	$1.10	$1.10	$1.10	$358.29	$353.85				1862.50%	<-Total Growth	10	Total		US$
Change				20.14%	-15.49%	-22.84%	7.55%	-3.17%	-10.60%	-91.74%	0.00%	0.00%	32472.00%	-1.24%				-1.59%	<-Median->	10	Change		US$
Ratio to Market Cap			0.08	0.08	0.07	0.06	0.07	0.07	0.06	0.00	0.00	0.00	0.81	0.58				0.06	<-Median->	10	Ratio to Market Cap		US$
Intangibles CDN$	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$151.46	$150.66				0.00%	<-Total Growth	10	Intangibles CDN$
Goodwill	$20.48	$15.06	$18.16	$23.33	$21.50	$17.84	$20.01	$19.33	$17.53	$1.44	$1.50	$1.36	$310.24	$320.71				1608.00%	<-Total Growth	10	Goodwill
Total	$20.48	$15.06	$18.16	$23.33	$21.50	$17.84	$20.01	$19.33	$17.53	$1.44	$1.50	$1.36	$461.70	$471.36				2441.85%	<-Total Growth	10	Total		CDN$
Change	15926.45%	-26.45%	20.60%	28.44%	-7.83%	-17.03%	12.16%	-3.41%	-9.28%	-91.79%	4.13%	-9.05%	33765.00%	2.09%				-5.62%	<-Median->	10	Change		CDN$
Ratio to Market Cap	0.10	0.08	0.08	0.08	0.07	0.04	0.07	0.06	0.06	0.00	0.00	0.00	0.81	0.58				0.06	<-Median->	10	Ratio to Market Cap		CDN$
Current Assets US$	$63.8	$65.9	$74.2	$64.2	$82.4	$88.4	$58.2	$58.8	$54.4	$68.4	$68.4	$179.3	$136.4	$124.5				Liquidity ratio of 1.5 and up, best					US$
Current Liabilities	$69.0	$68.8	$72.4	$77.5	$82.0	$96.5	$92.9	$86.0	$89.7	$95.8	$95.8	$130.3	$174.3	$177.4				0.75	<-Median->	10	Ratio		US$
Liquidity Ratio	0.93	0.96	1.02	0.83	1.00	0.92	0.63	0.68	0.61	0.71	0.71	1.38	0.78	0.70				0.71	<-Median->	5	Ratio		US$
Deferred Revenue Current Portion	$52.7	$54.4	$63.2	$68.1	$71.5	$68.7	$72.5	$72.4	$75.3	$76.3	$80.8	$93.3	$133.9	$131.4
Liquidity Ratio	3.92	4.60	8.01	6.86	7.86	3.19	2.86	4.31	3.79	3.51	4.57	4.84	3.37	2.70
Assets US$	$125.0	$114.7	$129.7	$126.4	$137.8	$149.9	$114.7	$98.3	$97.0	$103.3	$130.2	$232.6	$555.6	$544.9				Debt Ratio of 1.5 and up, best					US$
Liabilities	$127.6	$127.7	$134.5	$140.0	$147.8	$163.0	$158.4	$152.1	$153.5	$153.9	$173.3	$206.2	$552.4	$549.3				0.83	<-Median->	10	Ratio		US$
Debt Ratio	0.98	0.90	0.96	0.90	0.93	0.92	0.72	0.65	0.63	0.67	0.75	1.13	1.01	0.99				0.75	<-Median->	5	Ratio		US$
Deferred Revenue	103.32	107.52	125.53	130.64	137.30	135.32	137.97	138.40	139.19	134.43	142.60	160.18	210.47	204.07
Debt Ratio	5.14	5.68	14.50	13.50	13.15	5.41	5.62	7.20	6.76	5.30	4.25	5.06	1.62	1.58
Net Book Value US$ less  Def Rev	$100.67	$94.52	$120.77	$117.03	$127.32	$122.18	$94.26	$84.68	$82.68	$83.81	$99.54	$186.62	$213.67	$199.73	199.73	199.73
Book Value US$	$100.67	$94.52	$120.77	$117.03	$127.32	$122.18	$94.26	$84.68	$82.68	$83.81	$99.54	$186.62	$213.67	$199.73	199.73	199.73		76.93%	<-Total Growth	10	Book Value less Def Rev		US$
Book Value per Share	$2.15	$2.16	$2.76	$2.78	$2.91	$2.72	$2.42	$2.13	$2.06	$2.01	$2.34	$3.76	$4.18	$3.91	3.91	3.91		51.47%	<-Total Growth	10	Book Value per Share		US$
Change	5.21%	0.66%	27.54%	0.84%	4.46%	-6.32%	-10.98%	-11.98%	-3.68%	-2.09%	16.28%	60.86%	11.05%	-6.52%	0.00%	0.00%		20.95%	P/B Ratio		Current/Historical Median		US$
P/B Ratio (Median)	2.43	1.80	1.87	1.96	2.20	2.61	2.37	2.53	2.84	3.06	3.20	3.42	2.56	2.71				2.53	P/B Ratio		Historical Median		US$
P/B Ratio (Close)	1.80	1.94	1.79	2.34	2.22	1.89	2.20	2.47	2.55	2.99	4.29	3.85	2.07	3.06	3.06	3.06		4.24%	<-IRR #YR->	10	Book Value per Share	51.47%	US$
Change	-24.67%	7.84%	-7.56%	30.48%	-4.86%	-14.90%	16.26%	12.55%	3.03%	17.14%	43.81%	-10.43%	-46.21%	47.92%	0.00%	0.00%		14.40%	<-IRR #YR->	5	Book Value per Share	95.90%	US$
Leverage (A/BK)	1.24	1.21	1.07	1.08	1.08	1.23	1.22	1.16	1.17	1.23	1.31	1.25	2.60	2.73				1.25	<-Median->	5	A/BV		US$
Debt/Equity Ratio	1.27	1.35	1.11	1.20	1.16	1.33	1.68	1.80	1.86	1.84	1.74	1.10	2.59	2.75				1.84	<-Median->	5	Debt/Eq Ratio		US$
Sharerholders Equity (Assets less liabilities)									P/BV	10 yr Med	2.59	5 yr Med	3.06		18.31%	Diff M/C		1.21	Historical	18	A/BV		US$
			-$2.76	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.18
								-$2.13	$0.00	$0.00	$0.00	$0.00	$4.18
Book Value US$	-$2.65	-$13.00	-$4.76	-$13.60	-$9.98	-$13.14	-$43.71	-$53.72	-$56.51	-$50.62	-$43.06	$26.44	$3.20	-$4.34	-$4.3	-$4.3		167.14%	<-Total Growth	10	Book Value		US$
Book Value per Share	-$0.06	-$0.30	-$0.11	-$0.32	-$0.23	-$0.29	-$1.12	-$1.35	-$1.40	-$1.22	-$1.01	$0.53	$0.06	-$0.08	-$0.08	-$0.08		157.48%	<-Total Growth	10	Book Value per Share		US$
Change	-245.31%	-426.92%	63.43%	-197.06%	29.58%	-28.55%	-283.92%	-20.43%	-3.77%	13.49%	16.70%	152.69%	-88.27%	-235.64%	0.00%	0.00%		2652.07%	P/B Ratio		Current/Historical Median		US$
P/B Ratio (Median)	-92.48	-13.12	-47.30	-16.88	-28.12	-24.32	-5.12	-3.99	-4.15	-5.06	-7.40	24.12	170.96	-124.92	0.00	0.00		-5.12	P/B Ratio		Historical Median		US$
P/B Ratio (Close)	-68.32	-14.07	-45.37	-20.10	-28.36	-17.59	-4.74	-3.90	-3.73	-4.94	-9.93	27.15	138.20	-140.88	-140.88	-140.88		#NUM!	<-IRR #YR->	10	Book Value per Share	157.48%	US$
Change	-154.54%	79.40%	-222.36%	55.71%	-41.12%	37.98%	73.04%	17.74%	4.36%	-32.57%	-100.76%	373.46%	409.09%	-201.94%	0.00%	0.00%		#NUM!	<-IRR #YR->	5	Book Value per Share	104.62%	US$
Leverage (A/BK)	-47.23	-8.82	-27.22	-9.29	-13.81	-11.41	-2.62	-1.83	-1.72	-2.04	-3.02	8.80	173.68	-125.59				-1.72	<-Median->	5	A/BV		US$
Debt/Equity Ratio	-48.23	-9.82	-28.22	-10.29	-14.81	-12.41	-3.62	-2.83	-2.72	-3.04	-4.02	7.80	172.68	-126.59				-2.72	<-Median->	5	Debt/Eq Ratio		US$
Sharerholders Equity (Assets less liabilities)									P/BV	10 yr Med	-5.09	5 yr Med	-4.15		2666.94%	Diff M/C		-1.77	Historical	24	A/BV		US$
			$0.11	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.06
								$1.35	$0.00	$0.00	$0.00	$0.00	$0.06
Current Assets CDN$	$63.5	$67.0	$73.79	$68.27	$95.55	$110.24	$75.77	$76.36	$71.68	$89.49	$93.19	$222.25	$175.74	$165.81				Liquidity ratio of 1.5 and up, best					CDN$
Current Liabilities	$68.6	$69.9	$72.07	$82.38	$95.08	$120.32	$120.80	$111.62	$118.09	$125.39	$130.57	$161.55	$224.63	$236.35				0.75	<-Median->	10	Ratio		CDN$
Liquidity Ratio	0.93	0.96	1.02	0.83	1.00	0.92	0.63	0.68	0.61	0.71	0.71	1.38	0.78	0.70				0.71	<-Median->	5	Ratio		CDN$
Liq. with CF aft div	1.02	1.14	1.28	0.96	1.08	1.05	0.62	0.62	0.67	0.74	0.88	1.58	0.94	0.90				0.88	<-Median->	5	Ratio		CDN$
Liq. CF re  Inv+Div	0.67	1.14	1.24	0.77	1.04	0.93	0.51	0.51	0.62	0.59	0.84	1.64	0.32	0.90				0.62	<-Median->	5	Ratio		CDN$
Curr Deferred Revenue	$52.4	$55.4	$55.9	$67.191	$78.996	$89.161	$89.431	$93.904	$99.189	$99.870	$110.174	$115.640	$172.482	$175.033									CDN$
Liquidity Less CLTD	3.92	4.60	4.57	4.49	5.94	3.54	2.42	4.31	3.79	3.51	4.57	4.84	3.37	2.70				3.79	<-Median->	5	Ratio		CDN$
Liq. with CF aft div	4.32	5.46	5.73	3.68	4.34	3.21	1.89	2.55	2.78	2.65	3.74	4.54	3.31	2.94				3.31	<-Median->	5	Ratio		CDN$
Assets CDN$	$124.3	$116.7	$129.05	$134.44	$159.86	$186.97	$149.16	$127.60	$127.77	$135.20	$177.42	$288.32	$715.97	$725.91				Debt Ratio of 1.5 and up, best
Liabilities	$126.9	$129.9	$133.79	$148.90	$171.44	$203.36	$206.02	$197.32	$202.18	$201.44	$236.11	$255.55	$711.85	$731.69				0.83	<-Median->	10	Ratio		CDN$
Debt Ratio	0.98	0.90	0.96	0.90	0.93	0.92	0.72	0.65	0.63	0.67	0.75	1.13	1.01	0.99				0.75	<-Median->	5	Ratio		CDN$
Check				-$14.5	-$11.6	-$16.4	-$56.9	-$69.7	-$74.4	-$66.2	-$58.7	$32.8	$4.1	-$5.8
Book Value	-$2.6	-$13.2	-$4.7	-$14.5	-$11.6	-$16.4	-$56.9	-$69.7	-$74.4	-$66.2	-$58.7	$32.8	$4.1	-$5.8	-$5.8	-$5.8		186.96%	<-Total Growth	10	Book Value		CDN$
Book Value per Share	-$0.06	-$0.30	-$0.11	-$0.34	-$0.26	-$0.37	-$1.46	-$1.76	-$1.85	-$1.59	-$1.38	$0.66	$0.08	-$0.11	-$0.11	-$0.11		174.45%	<-Total Growth	10	Book Value per Share		CDN$
Change	-238.09%	-438.79%	64.22%	-217.57%	23.19%	-38.22%	-300.39%	-20.13%	-5.29%	14.02%	13.26%	147.92%	-87.80%	-240.21%	0.00%	0.00%		3376.03%	P/B Ratio		Current/Historical Median		CDN$
P/B Ratio (Median)	-97.34	-17.52	-46.71	-16.23	-26.07	-23.23	-4.98	-4.05	-3.99	-5.08	-7.61	25.00	167.88	-126.81				-4.05	P/B Ratio		Historical Median		CDN$
P/B Ratio (Close)	-74.56	-14.04	-50.77	-19.85	-26.11	-24.61	-4.72	-4.37	-3.75	-5.02	-10.01	27.12	137.63	-140.87	-140.87	-140.87		#NUM!	<-IRR #YR->	10	Book Value per Share	174.45%	CDN$
Change	-153.61%	81.17%	-261.70%	60.90%	-31.52%	5.74%	80.80%	7.48%	14.30%	-33.93%	-99.52%	370.96%	407.44%	-202.35%	0.00%	0.00%		#NUM!	<-IRR #YR->	5	Book Value per Share	104.59%	CDN$
Leverage (A/BK)	-47.23	-8.82	-27.22	-9.29	-13.81	-11.41	-2.62	-1.83	-1.72	-2.04	-3.02	8.80	173.68	-125.59				-1.72	<-Median->	5	A/BV		CDN$
Debt/Equity Ratio	-48.23	-9.82	-28.22	-10.29	-14.81	-12.41	-3.62	-2.83	-2.72	-3.04	-4.02	7.80	172.68	-126.59				-2.72	<-Median->	5	Debt/Eq Ratio		CDN$
Sharerholders Equity (Assets less liabilities)									P/BV	10 yr Med	-5.03	5 yr Med	-3.99		2699.34%	Diff M/C		-1.77	Historical	24	A/BV		CDN$
			$0.11	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.08
								$1.76	$0.00	$0.00	$0.00	$0.00	$0.08
														-$26.0	<-12 mths	-6.18%
Comprehensive Income US$	-$8.20	-$1.13	-$1.42	$1.74	$3.57	$4.62	$9.73	-$4.95	$3.11	$7.58	$10.63	$3.92	-$24.49					-1629.31%	<-Total Growth	10	Comprehensive Income		US$
Increase	-279.87%	86.24%	-25.49%	222.78%	105.45%	29.22%	110.79%	-150.89%	162.83%	143.64%	40.32%	-63.14%	-724.62%					40.32%	<-Median->	5	Comprehensive Income		US$
5 Yr Running Average	-$5.27	-$4.82	-$3.91	-$2.23	-$1.09	$1.48	$3.65	$2.94	$3.22	$4.02	$5.22	$4.06	$0.15					32.98%	<-IRR #YR->	10	Comprehensive Income	-1629.31%	US$
ROE	309.8%	8.7%	29.7%	-12.8%	-35.8%	-35.1%	-22.3%	9.2%	-5.5%	-15.0%	-24.7%	14.8%	-765.4%					37.67%	<-IRR #YR->	5	Comprehensive Income	-394.53%	US$
5Yr Median	281.3%	281.3%	29.7%	8.7%	8.7%	-12.8%	-22.3%	-22.3%	-22.3%	-15.0%	-15.0%	-5.5%	-15.0%					#NUM!	<-IRR #YR->	10	5 Yr Running Average	103.88%	US$
% Difference from NI	0.00%	0.00%	0.00%	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	-2.60%	5.04%	0.00%					-44.71%	<-IRR #YR->	5	5 Yr Running Average	-94.83%	US$
Median Values										Diff	5, 10 yr	0.0%	0.0%					-15.0%	<-Median->	5	Return on Equity		US$
			$1.4	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	-$24.5
								$5.0	$0.0	$0.0	$0.0	$0.0	-$24.5
			$3.9	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.2
								-$2.9	$0.0	$0.0	$0.0	$0.0	$0.2
Current Liability Coverage Ratio			0.22	0.21	0.24	0.21	0.09	0.14	0.19	0.27	0.32	0.21	0.24	0.27							CFO / Current Liabilities		US$
5 year Median							0.21	0.21	0.19	0.19	0.19	0.21	0.24	0.27				21.1%	<-Median->	10	Current Liability Cov Ratio		US$
Asset Efficiency Ratio	-0.44%	7.13%	12.26%	13.16%	14.33%	13.21%	7.23%	11.95%	17.33%	25.17%	23.67%	11.59%	7.42%	8.63%							CFO / Total Assets		US$
5 year Median	-1.85%	-1.10%	-0.44%	7.13%	12.26%	13.16%	13.16%	13.16%	13.21%	13.21%	17.33%	17.33%	17.33%	11.59%				13.2%	<-Median->	10	Return on Assets		US$
Return on Assets ROA	-6.6%	-1.0%	-1.1%	1.4%	2.6%	3.1%	8.5%	-5.0%	3.2%	7.3%	8.0%	1.6%	-4.4%	-3.0%				Net	Income/Assets		Return on Assets		US$
5Yr Median	-8.1%	-6.6%	-1.9%	-1.1%	-1.0%	1.4%	2.6%	2.6%	3.1%	3.2%	7.3%	3.2%	3.2%	1.6%				3.2%	<-Median->	5	Return on Assets		US$
Return on Equity ROE	309.8%	8.7%	29.7%	-12.8%	-35.8%	-35.1%	-22.3%	9.2%	-5.5%	-15.0%	-24.1%	14.1%	-765.4%	375.7%				Net Inc/	Shareholders' equity		Return on Equity		US$
5Yr Median	289.5%	289.5%	29.7%	8.7%	8.7%	-12.8%	-22.3%	-22.3%	-22.3%	-15.0%	-15.0%	-5.5%	-15.0%	-15.0%				-15.0%	<-Median->	5	Return on Equity		US$
														-$26.4	<-12 mths	-7.83%
Net Income US$	-$8.20	-$1.13	-$1.42	$1.74	$3.57	$4.62	$9.73	-$4.95	$3.11	$7.58	$10.36	$3.73	-$24.49	-$16.30	-$3.33	$14.40		-1629.31%	<-Total Growth	10	Net Income		US$
Increase	-279.87%	86.24%	-25.49%	222.78%	105.46%	29.21%	110.79%	-150.89%	162.83%	143.64%	36.75%	-63.99%	-756.08%	33.43%	79.57%	532.43%		EPS/CF Ratio should not be higher than 1.00					US$
5 Yr Running Average	-$5.31	-$4.86	-$3.95	-$2.23	-$1.09	$1.48	$3.65	$2.94	$3.22	$4.02	$5.17	$3.97	$0.06	-$3.82	-$6.00	-$5.20		32.98%	<-IRR #YR->	10	Net Income	-1629.31%	US$
Operating Cash Flow	$6.5	$12.3	$18.9	$17.5	$15.5	$23.0	$4.9	$1.0	$12.5	$10.3	$25.0	$46.8	$39.8					37.67%	<-IRR #YR->	5	Net Income	-394.53%	US$
Investment Cash Flow	-$35.8	$2.7	-$2.4	-$17.8	-$3.6	-$13.0	-$13.0	-$13.0	-$2.9	-$19.8	-$3.8	$14.3	-$343.8					#NUM!	<-IRR #YR->	10	5 Yr Running Average	101.53%	US$
Total Accruals	$21.1	-$16.2	-$17.9	$2.0	-$8.3	-$5.4	$17.8	$7.0	-$6.5	$17.1	-$10.8	-$57.4	$279.6					-54.03%	<-IRR #YR->	5	5 Yr Running Average	-97.95%	US$
Total Assets	$125.0	$114.7	$129.7	$126.4	$137.8	$149.9	$114.7	$98.3	$97.0	$103.3	$130.2	$232.6	$555.6						Balance Sheet		Assets		US$
Accruals Ratio	16.92%	-14.10%	-13.80%	1.59%	-5.99%	-3.63%	15.54%	7.11%	-6.73%	16.55%	-8.27%	-24.66%	50.32%					-6.73%	<-Median->	5	Ratio		US$
			$1.4	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	-$24.5
								$5.0	$0.0	$0.0	$0.0	$0.0	-$24.5
			$4.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.1
								-$2.9	$0.0	$0.0	$0.0	$0.0	$0.1
														-$34.63	<-12 mths	-9.76%
Comprehensive Income CDN$	-$8.15	-$1.15	-$1.41	$1.85	$4.14	$5.76	$12.66	-$6.43	$4.10	$9.92	$14.49	$4.86	-$31.55					-2139.81%	<-Total Growth	10	Comprehensive Income		CDN$
Increase	-261.00%	85.93%	-22.77%	231.26%	124.09%	38.95%	119.83%	-150.77%	163.76%	142.14%	46.12%	-66.48%	-749.41%					46.12%	<-Median->	5	Comprehensive Income		CDN$
5 Yr Running Average	-$5.84	-$4.39	-$4.22	-$2.22	-$0.94	$1.84	$4.60	$3.60	$4.05	$5.20	$6.95	$5.39	$0.36					36.46%	<-IRR #YR->	10	Comprehensive Income	-2139.81%	CDN$
ROE	309.8%	8.7%	29.7%	-12.8%	-35.8%	-35.1%	-22.3%	9.2%	-5.5%	-15.0%	-24.7%	14.8%	-765.4%					37.48%	<-IRR #YR->	5	Comprehensive Income	-391.06%	CDN$
5Yr Median	155.6%	155.6%	29.7%	8.7%	8.7%	-12.8%	-22.3%	-22.3%	-22.3%	-15.0%	-15.0%	-5.5%	-15.0%					#NUM!	<-IRR #YR->	10	5 Yr Running Average	108.59%
% Difference from NI	0.00%	0.00%	0.00%	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	-2.60%	5.04%	0.00%					-36.78%	<-IRR #YR->	5	5 Yr Running Average	-89.90%
Median Values										Diff	5, 10 yr	0.0%	0.0%					-15.0%	<-Median->	5	Return on Equity		CDN$
			$1.4	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	-$31.6
								$6.4	$0.0	$0.0	$0.0	$0.0	-$31.6
			$4.2	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.4
								-$3.6	$0.0	$0.0	$0.0	$0.0	$0.4
Current Liability Coverage Ratio	-0.01	0.12	0.22	0.21	0.24	0.21	0.09	0.14	0.19	0.27	0.32	0.21	0.24	0.27							CFO / Current Liabilities		CDN$
5 year Median	-0.04	-0.02	-0.01	0.12	0.21	0.21	0.21	0.21	0.19	0.19	0.19	0.21	0.24	0.27				21.1%	<-Median->	10	Current Liability Cov Ratio		CDN$
Asset Efficiency Ratio	-0.44%	7.13%	12.26%	13.16%	14.33%	13.21%	7.23%	11.95%	17.33%	25.17%	23.67%	11.59%	7.42%	8.63%							CFO / Total Assets		CDN$
5 year Median	-1.85%	-1.10%	-0.44%	7.13%	12.26%	13.16%	13.16%	13.16%	13.21%	13.21%	17.33%	17.33%	17.33%	11.59%				13.2%	<-Median->	10	Return on Assets		CDN$
Return on Assets ROA	-6.6%	-1.0%	-1.1%	1.4%	2.6%	3.1%	8.5%	-5.0%	3.2%	7.3%	8.0%	1.6%	-4.4%	-3.0%				Net	Income/Assets		Return on Assets		CDN$
5Yr Median	-8.1%	-6.6%	-1.9%	-1.1%	-1.0%	1.4%	2.6%	2.6%	3.1%	3.2%	7.3%	3.2%	3.2%	1.6%				3.2%	<-Median->	5	Return on Assets		CDN$
Return on Equity ROE	309.8%	8.7%	29.7%	-12.8%	-35.8%	-35.1%	-22.3%	9.2%	-5.5%	-15.0%	-24.1%	14.1%	-765.4%	375.7%				Net Inc/	Shareholders' equity		Return on Equity		CDN$
5Yr Median	289.5%	289.5%	29.7%	8.7%	8.7%	-12.8%	-22.3%	-22.3%	-22.3%	-15.0%	-15.0%	-5.5%	-15.0%	-15.0%				-15.0%	<-Median->	5	Return on Equity		CDN$
														-$35.17	<-12 mths	-11.47%
Net Income CDN$	-$8.15	-$1.15	-$1.41	$1.85	$4.14	$5.76	$12.66	-$6.43	$4.10	$9.92	$14.13	$4.63	-$31.55	-$21.71	-$4.44	$19.18		-2139.81%	<-Total Growth	10	Net Income		CDN$
Increase	-261.00%	85.93%	-22.77%	231.26%	124.10%	38.94%	119.83%	-150.77%	163.76%	142.14%	42.41%	-67.25%	-782.13%	31.18%	79.57%	532.43%		EPS/CF Ratio should not be higher than 1.00					CDN$
5 Yr Running Average	-$5.7	-$5.2	-$4.3	-$2.2	-$0.9	$1.8	$4.6	$3.6	$4.0	$5.2	$6.9	$5.3	$0.2	-$4.9	-$7.8	-$6.8		36.46%	<-IRR #YR->	10	Net Income	-2139.81%	CDN$
Operating Cash Flow	$6.4	$12.5	$18.8	$18.6	$17.9	$28.7	$6.3	$1.3	$16.5	$13.4	$34.0	$58.0	$51.3					37.48%	<-IRR #YR->	5	Net Income	-391.06%	CDN$
Investment Cash Flow	-$36.0	$2.7	-$2.40	-$18.92	-$4.23	-$16.18	-$16.87	-$16.83	-$3.83	-$25.88	-$5.21	$17.68	-$443.07					#NUM!	<-IRR #YR->	10	5 Yr Running Average	105.68%	CDN$
Total Accruals	$21.4	-$16.4	-$17.8	$2.1	-$9.6	-$6.8	$23.2	$9.1	-$8.6	$22.4	-$14.7	-$71.1	$360.2					-41.67%	<-IRR #YR->	5	5 Yr Running Average	-93.25%	CDN$
Total Assets	$124.3	$116.7	$129.1	$134.4	$159.9	$187.0	$149.2	$127.6	$127.8	$135.2	$177.4	$288.3	$716.0						Balance Sheet		Assets		CDN$
Accruals Ratio	17.24%	-14.02%	-13.80%	1.59%	-5.99%	-3.63%	15.54%	7.11%	-6.73%	16.55%	-8.27%	-24.66%	50.32%					-6.73%	<-Median->	5	Ratio		CDN$
EPS/CF Ratio (WC)	15.39	-0.16	-0.08	0.10	0.18	0.23	1.08	-0.44	0.19	0.29	0.33	0.13	-0.61					0.18	<-Median->	10	EPS/CF Ratio		CDN$
			$1.4	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	-$31.6
								$6.4	$0.0	$0.0	$0.0	$0.0	-$31.6
			$4.3	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.2
								-$3.6	$0.0	$0.0	$0.0	$0.0	$0.2
Change in Close	-25.97%	1.43%	29.41%	24.18%	1.02%	30.29%	-23.14%	11.14%	-9.77%	15.15%	73.06%	29.83%	-38.09%	43.51%	0.00%	0.00%			Count	23	Years of data		CDN$
up/down	up	down	up	up		up		down	down	up	down	up	up	down					Count	21	91.30%		CDN$
Meet Prediction?			yes	yes		yes			Yes	Yes		Yes						% right	Count	8	38.10%		CDN$
Financial Cash Flow US$			-$0.8	-$13.7	-$1.7	-$6.6	-$49.1	-$8.2	-$8.2	-$5.7	-$9.7	$49.2	$227.9						C F Statement		Financial CF		US$
Financial Cash Flow	$1.6	-$13.1	-$0.8	-$14.6	-$2.0	-$8.2	-$63.9	-$10.6	-$10.7	-$7.4	-$13.3	$61.0	$293.7						C F Statement		Financial CF		CDN$
Total Accruals	$19.8	-$3.2	-$17.0	$16.7	-$7.6	$1.4	$87.1	$19.7	$2.1	$29.8	-$1.4	-$132.1	$66.6								Accruals		CDN$
Accruals Ratio	15.97%	-2.75%	-13.17%	12.43%	-4.74%	0.75%	58.37%	15.42%	1.68%	22.04%	-0.80%	-45.83%	9.30%					1.68%	<-Median->	5	Ratio		CDN$
Cash US$			$45.4	$31.1	$40.9	$40.9	$23.1	$32.5	$34.0	$18.7	$29.7	$140.2	$63.7	$67.2							Cash		US$
Cash	$28.1	$28.8	$45.2	$33.1	$47.5	$51.1	$30.0	$42.2	$44.7	$24.5	$40.5	$173.7	$82.0	$89.6							Cash		CDN$
Cash per Share	$0.60	$0.66	$1.03	$0.79	$1.08	$1.14	$0.77	$1.06	$1.11	$0.59	$0.95	$3.50	$1.61	$1.75				$1.11	<-Median->	5	Cash per Share		CDN$
Percentage of Stock Price	14.31%	15.52%	18.77%	11.52%	15.71%	12.66%	11.18%	13.84%	16.04%	7.36%	6.90%	19.54%	14.46%	11.00%				14.46%	<-Median->	5	% of Stock Price		CDN$
	TSX	ABT	OTC	ALSWF
Notes
January 22, 2023.  Last estimates were for 2022, 2023 and 2024 of $206M, $233M and $263M for Revenue, -$0.28 and -$0.01 for EPS 2022/3,
$0.25 and $0.25 for Dividends 2022/3, $33.6M, $45M for FCF 2022/3, $0.41, $0.82 and $1.10 for CFPS, and -$23.40M, -$8.77M and -$33M for Net Income.
January 23, 2021.  Last estimates were for 2021, and 2022 for $117M and $129M US$ for Revenue, $0.15, $0.16 US$ for EPS,
$0.32 and $0.32 CDN$ for Dividends, $26.7M, $30.7M US$ for FCF, $0.74 and $0.72 US$ for CFPS, 6.92M, $7.69M US$ for Net Income.
January 30, 2021.  Last estimates were for 2020, 2021 and 2022 of $104M, $112M and $122M US$ for Revenue,
$0.22, $0.23 and $0.28 US$ EPS, $0.49, $0.47 and $0.44 US$ for CFPSand $9.35M, $8.73M and $8.82M US$  for Net Income.
October 2020.  This company is now listed on NASDAQ.  Symbol changed from TSX-ABT, OTC-ALSWF to TSX-ABST and NASDAQ-ABST.
January 30, 2020.  Last estimates were for 2019, 2020 and 2021 of $98M, $105M and $226M for Revenue US$,
$0.15, $0.19 and $0.18 EPS US$, $0.33 CFPS for 2019 and $8.42M, $7.41M and $7.48M for Net Income.
February 9, 2019.  Last estimates were for 2018, 2019 and 2020 of $94.5M, $103M and $110M US$, $0.02, $0.10 and $0.35 EPS US$,
$0.32 and $0.33 for CFPS for 2018 and 2019 US$ and $1.06M, $3.56M for Net Income for 2018 and 2019 US$.
February 4, 2018.  Last estimates were for 2017and 2018 of $93M, $101M for Revenue US$, $-0.05, $0.03 and $0.27 for EPS for 2017, 2018 and 2019 US$,
$0.21, $0.45 for CFPS US$ and $104M, $167M for Net Income US$.
February 11, 2017.  Last estimates were for 2016, 2017 and 2018 of $89M, $92M and $98M US$ for Revenue, $0.18, $0.11 and $0.20 for EPS US$,
$0.39, $0.41 and $0.62 for CFPS US$, $9.2M, $3.8M and $9.7M for Net Income US$.
February 2016.  Last estimates were for 2015, 2016 and 2017 of $94.8M, $105M and $18M US$ for Revenue, $0.13, $0.19 and $.08 for EPS US$,
$0.54 and $0.72 for CFPS for 2015 and 2016 US$, $5.6M, $8.9M and $11.8M for Net Income US$.
January 2015.  It is interesting that this company says that they do not support the OTC code of ALSWF. Still true in Feb 2016.
Sector:
Tech
What should this stock accomplish?
Would I buy this company and Why.
I would not.  It has a negative book value and cannot afford to pay any dividends.
Why am I following this stock.
The <a href="http://www.fool.ca/2014/12/19/the-10-best-stocks-in-canada/" target="_top">Motley Fool</a> published an article by
Matt DiLallo in December 2014 called The 10 Best Stocks in Canada.  It is basically a list of the best-performing Canadian stocks of the past decade.
Dividends
Dividends are paid in Cycle 2 in August, November, February and May.
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.
For customers We help our customers to manage and secure millions of devices in highly regulated industries including Financial Services, Healthcare and Public Sector.
For employees We empower every employee to step forward with ideas and suggestions for improving our products.
For community: We are passionate about protecting the environment and supporting our community, locally and globally.
For investors
How they make their money.
Absolute Software Corp is engaged in the development, marketing, and provision of a cloud-based endpoint visibility and control platform that provides
management and security of computing devices. Geographically, it derives a majority of revenue from the United States and also has a presence in Canada and the Rest of world.
http://www.cantechletter.com/2015/05/absolute-software-is-still-undervalued-says-haywood/
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	Feb 13	2016	Feb 10	2017	Feb 4	2018	Feb 9	2019	Jan 30	2020	Jan 30	2021	Jan 23	2022			Jan 22	2023		2018 Interim CEO
Wyatt, Christy May								0.000	0.00%	0.052	0.12%	0.052	0.10%	0.103	0.20%			0.338	0.66%			227.57%
CEO - Shares - Amount									$0.000		$0.714		$0.927		$1.146				$5.387
Options - percentage								0.300	0.72%	0.556	1.31%	0.653	1.32%	0.805	1.57%			0.820	1.60%			1.91%
Options - amount									$2.394		$7.673		$11.700		$8.934				$13.066
Lejeal, Jim																					Not found Jan 2023
CFO - Shares - Amount
Options - percentage
Options - amount
Gatoof, Steven												0.000	0.00%	0.001	0.00%			0.016	0.03%		Last Report Mar 2022	1092.77%
CFO - Shares - Amount													$0.000		$0.015				$0.252
Options - percentage												0.153	0.31%	0.211	0.41%			0.187	0.37%			-11.33%
Options - amount													$2.739		$2.340				$2.978
Ramsden, Leigh Palmer										0.043	0.10%	0.013	0.03%								Says Interim CFO	#DIV/0!	Yes
CFO - Shares - Amount											$0.599		$0.236								Last reported Sep 2020
Options - percentage										0.038	0.09%	0.045	0.09%									#DIV/0!
Options - amount											$0.521		$0.803
Olsen, Errol	0.10%	0.070	0.18%	0.105	0.26%	0.120	0.30%	0.122	0.29%
CFO - Shares - Amount	$0.387		$0.487		$0.806		$0.831		$0.971
Options - percentage	0.56%	0.234	0.60%	0.506	1.27%	0.283	0.70%	0.359	0.86%
Options - amount	$2.270		$1.619		$3.885		$1.959		$2.862
Malli, Maninder										0.001	0.00%	0.008	0.02%	0.010	0.02%						Last report Dec 2020	-100.00%	Yes
Officer - Shares - Amount											$0.011		$0.149		$0.114						Ceased insider Feb 2022
Options - percentage										0.028	0.07%	0.041	0.08%	0.052	0.10%							-100.00%
Options - amount											$0.382		$0.727		$0.578
Grace, Mark		0.004	0.01%	0.009	0.02%	0.012	0.03%	0.002	0.00%	0.002	0.00%	0.002	0.00%	0.010	0.02%			0.096	0.19%		Reported last Dec 2022	882.59%
Officer - Shares - Amount			$0.029		$0.070		$0.082		$0.015		$0.027		$0.034		$0.109				$1.532
Options - percentage		0.092	0.24%	0.090	0.23%	0.105	0.26%	0.109	0.26%	0.385	0.91%	0.109	0.22%	0.110	0.22%			0.202	0.40%			83.11%
Options - amount			$0.635		$0.688		$0.728		$0.873		$5.321		$1.946		$1.225				$3.218
Monahan, Gregory Rush										0.079	0.19%	0.079	0.16%	0.079	0.15%			0.079	0.15%		Last Rept Dec 2020	0.00%
Director - Shares - Amount											$1.088		$1.413		$0.875				$1.255
Options - percentage										0.078	0.18%	0.074	0.15%	0.085	0.17%			0.099	0.19%			16.61%
Options - amount											$1.077		$1.332		$0.945				$1.581
Atchison, Rebecca Lynn										0.000	0.00%	0.000	0.00%	0.000	0.00%			0.000	0.00%			#DIV/0!
Director - Shares - Amount											$0.000		$0.000		$0.000				$0.000
Options - percentage										0.007	0.02%	0.021	0.04%	0.031	0.06%			0.044	0.09%			41.55%
Options - amount											$0.098		$0.373		$0.341				$0.694
Giffen, J. Ian	0.70%	0.069	0.18%	0.090	0.23%	0.101	0.25%
Director - Shares - Amount	$2.809		$0.475		$0.691		$0.702
Options - percentage	0.21%	0.084	0.22%	0.086	0.22%	0.091	0.23%
Options - amount	$0.832		$0.579		$0.657		$0.628
Rosenfeld, Eric Stuart	5.95%	2.285	5.88%	2.340	5.90%	2.346	5.83%	2.346	5.63%
Director - Shares - Amount	$24.009		$15.788		$17.969		$16.257		$18.720
Options - percentage	0.20%	0.097	0.25%	0.110	0.28%	0.117	0.29%	0.148	0.35%
Options - amount	$0.787		$0.669		$0.844		$0.808		$1.179
Vejvoda, Josef	1.27%	0.000	0.00%	0.000	0.00%	0.000	0.00%
Director - Shares - Amount	$5.135		$0.000		$0.000		$0.000
Options - percentage	0.22%	0.100	0.26%	0.113	0.28%	0.129	0.32%
Options - amount	$0.899		$0.691		$0.868		$0.895
Ryan, Daniel P	0.06%	0.038	0.10%	0.080	0.20%	0.116	0.29%	0.123	0.30%	0.115	0.27%	0.118	0.24%	0.133	0.26%			0.133	0.26%			0.00%
Chairman - Shares - Amt	$0.225		$0.259		$0.614		$0.806		$0.982		$1.590		$2.116		$1.476				$2.119
Options - percentage	0.32%	0.140	0.36%	0.111	0.28%	0.087	0.22%	0.088	0.21%	0.078	0.18%	0.081	0.16%	0.085	0.17%			0.099	0.19%			16.63%
Options - amount	$1.304		$0.967		$0.849		$0.605		$0.706		$1.077		$1.444		$0.945				$1.581
Increase in O/S Shares	3.64%	1.325	2.95%	1.045	2.69%	0.334	0.84%	0.158	0.39%	0.556	1.34%	0.540	1.27%	0.591	1.19%			1.190	2.33%
Due to SO	$11.012		$11.912		$7.218		$2.567		$1.095		$4.438		$7.462		$10.591				$13.204
Book Value	$8.617		$5.394		$6.486		$2.316		$0.901		$2.933		$2.697		$3.542				$7.441
Insider Buying	$0.000		-$0.554		-$0.740		-$0.027		-$0.105		-$0.040		$0.000		-$0.418				$0.000
Insider Selling	$1.745		$3.384		$0.042		$0.000		$1.397		$7.733		$2.264		$1.386				$0.059
Net Insider Selling	$1.745		$2.830		-$0.698		-$0.027		$1.292		$7.693		$2.264		$0.968				$0.059
% of Market Cap	0.43%		1.05%		-0.23%		-0.01%		0.39%		1.31%		0.25%		0.17%				0.01%
Directors		9		9		7		6		6		6		7				7
Women	0%	0	0%	0	0%	0	0%	2	33%	2	33%	2	33%	2	29%			2	29%
Minorities	0%	0	0%	0	0%	0	0%	0	0%	0	0%	0	0%	1	14%			1	14%
														Man of color				Man of color Andre Mintz
Institutions/Holdings	30.87%	28	52.67%	23	45.57%	19	60.75%	19	60.75%	20	55.66%	20	61.25%	20	57.58%			20	71.60%
Total Shares Held	30.32%	20.291	52.19%	17.808	44.88%	24.333	60.49%	0.000	0.00%	23.138	55.56%	29.879	60.27%	28.688	56.13%			37.409	73.19%
Increase/Decrease	5.44%	0.398	2.00%	0.913	5.41%	0.877	3.74%	0.877	-100.00%	-0.080	-0.34%	6.213	26.25%	0.791	2.84%			3.591	10.62%
Starting No. of Shares		19.893		16.894		23.457		-0.877		23.218	Top 20 MS	23.666	Top 20 MS	27.896	Top 20 MS			33.818	Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.