| This report should not be construed as providing investment
advice. It is for educational purposes only.
Before making any investment decision, you should always do your own
research or consult a investment professional. |
|
|
|
|
|
|
|
|
| While I try to
be accurate, I assume no responsibility for any figure in this spreadsheet. |
|
|
|
|
|
|
|
|
Estimates |
Estimates |
Estimates |
|
|
|
|
|
|
|
| See my website
on stocks or see my blog at the following sites. |
|
|
|
www.spbrunner.com/stocks.html |
|
www.spbrunner.blogspot.com/ |
|
|
|
|
|
|
|
|
|
|
| Sylogist Ltd |
|
|
|
|
TSXV |
SYZ |
OTC: |
SYZLF |
http://www.sylogist.com/ |
|
|
Fiscal Yr: |
Sep 30 |
|
|
|
|
|
|
|
|
|
|
| Year |
9/30/10 |
9/30/11 |
9/30/12 |
9/30/13 |
9/30/14 |
9/30/15 |
9/30/16 |
9/30/17 |
9/30/18 |
9/30/19 |
9/30/20 |
9/30/21 |
9/30/22 |
9/30/23 |
9/30/24 |
9/30/25 |
|
Value |
Description |
#Y |
Item |
Total G |
|
| Accounting Rules |
C GAAP |
C GAAP |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
|
|
|
|
Accounting Rules |
|
|
| Consolidation/Split |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue |
|
|
|
|
|
|
|
$32.928 |
$38.192 |
$37.612 |
$38.079 |
$38.675 |
$53.656 |
|
|
|
|
40.49% |
<-Total Growth |
5 |
Revenue |
|
|
| Cost of Goods Sold |
|
|
|
|
|
|
|
$12.110 |
$14.442 |
$12.863 |
$14.245 |
$17.379 |
$19.755 |
|
|
|
|
36.79% |
<-Total Growth |
5 |
Cost of Goods Sold |
|
|
| Increase |
|
|
|
|
|
|
|
|
19.26% |
-10.93% |
10.74% |
22.00% |
13.67% |
|
|
|
|
13.67% |
<-Median-> |
5 |
Increase |
|
|
| Ratio to Revenue |
|
|
|
|
|
|
|
0.37 |
0.38 |
0.34 |
0.37 |
0.45 |
0.37 |
|
|
|
|
0.37 |
<-Median-> |
6 |
Ratio to Revenue |
|
|
| Selling, general, and
admin Exp |
|
|
|
|
|
|
|
$11.072 |
$11.553 |
$11.695 |
$21.198 |
$14.295 |
$10.534 |
|
|
|
|
-8.82% |
<-Total Growth |
5 |
Selling, general, and admin Exp |
WSJ |
|
| Ratio to Revenue |
|
|
|
|
|
|
|
0.34 |
0.30 |
0.31 |
0.56 |
0.37 |
0.20 |
|
|
|
|
0.32 |
<-Median-> |
6 |
Ratio to Revenue |
|
|
| Research & Dev |
|
|
|
|
|
|
|
$1.453 |
$1.726 |
$1.923 |
$1.587 |
$2.586 |
$0.000 |
|
|
|
|
-100.00% |
<-Total Growth |
5 |
Research & Dev |
|
|
| Net |
|
|
|
|
|
|
|
$9.619 |
$9.827 |
$9.772 |
$19.611 |
$11.709 |
$10.534 |
|
|
|
|
7.19% |
<-Total Growth |
5 |
Net |
|
|
| Increase |
|
|
|
|
|
|
|
|
2.16% |
-0.56% |
100.69% |
-40.29% |
-10.04% |
|
|
|
|
-0.56% |
<-Median-> |
5 |
Increase |
|
|
| Ratio to Revenue |
|
|
|
|
|
|
|
0.29 |
0.26 |
0.26 |
0.52 |
0.30 |
0.20 |
|
|
|
|
0.28 |
<-Median-> |
6 |
Ratio to Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue* |
$9.693 |
$10.087 |
$9.267 |
$11.645 |
$17.523 |
$27.350 |
$35.848 |
$32.928 |
$38.192 |
$37.612 |
$38.079 |
$38.675 |
$53.656 |
$60.2 |
$66.4 |
$67.0 |
|
479.00% |
<-Total Growth |
10 |
Revenue |
|
|
| Increase |
5.03% |
4.06% |
-8.13% |
25.66% |
50.47% |
56.08% |
31.07% |
-8.15% |
15.99% |
-1.52% |
1.24% |
1.57% |
38.74% |
12.20% |
10.30% |
0.90% |
|
19.20% |
<-IRR #YR-> |
10 |
Revenue |
479.00% |
|
| 5 year Running Average |
$8.575 |
$8.800 |
$9.037 |
$9.984 |
$11.643 |
$15.174 |
$20.327 |
$25.059 |
$30.368 |
$34.386 |
$36.532 |
$37.097 |
$41.243 |
$45.644 |
$51.402 |
$57.186 |
|
10.26% |
<-IRR #YR-> |
5 |
Revenue |
62.95% |
|
| Revenue per Share |
$0.48 |
$0.51 |
$0.49 |
$0.58 |
$0.70 |
$1.11 |
$1.57 |
$1.47 |
$1.72 |
$1.59 |
$1.60 |
$1.62 |
$2.24 |
$2.52 |
$2.78 |
$2.80 |
|
16.39% |
<-IRR #YR-> |
10 |
5 yr Running Average |
356.40% |
|
| Increase |
-12.70% |
6.77% |
-4.69% |
19.02% |
20.72% |
57.50% |
41.44% |
-6.35% |
17.24% |
-7.74% |
0.98% |
0.98% |
38.65% |
12.20% |
10.30% |
0.90% |
|
10.48% |
<-IRR #YR-> |
5 |
5 yr Running Average |
64.58% |
|
| 5 year Running Average |
$0.491 |
$0.477 |
$0.485 |
$0.523 |
$0.554 |
$0.679 |
$0.890 |
$1.085 |
$1.313 |
$1.490 |
$1.589 |
$1.599 |
$1.754 |
$1.914 |
$2.152 |
$2.391 |
|
16.45% |
<-IRR #YR-> |
10 |
Revenue per Share |
358.45% |
|
| P/S (Price/Sales) Med |
3.50 |
3.97 |
4.62 |
8.61 |
12.64 |
7.69 |
5.60 |
6.33 |
6.58 |
8.03 |
5.83 |
8.50 |
4.15 |
2.11 |
0.20 |
0.00 |
|
8.87% |
<-IRR #YR-> |
5 |
Revenue per Share |
52.93% |
|
| P/S (Price/Sales) Close |
4.85 |
3.51 |
7.15 |
11.62 |
13.75 |
7.98 |
6.60 |
6.87 |
7.27 |
6.21 |
7.36 |
7.97 |
2.75 |
2.40 |
2.18 |
2.16 |
|
13.71% |
<-IRR #YR-> |
10 |
5 yr Running Average |
261.53% |
|
| *Revenue in M CDN
$ |
|
|
|
|
P/S Med |
20 yr |
4.38 |
15 yr |
5.83 |
10 yr |
7.13 |
5 yr |
6.58 |
|
-66.30% |
Diff M/C |
|
10.08% |
<-IRR #YR-> |
5 |
5 yr Running Average |
61.63% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.3 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$53.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$32.9 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$53.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$41.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$25.1 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$41.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.49 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.47 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.49 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.09 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EPS Basic |
$0.18 |
$0.09 |
$0.10 |
$0.22 |
$0.14 |
$0.10 |
$0.28 |
$0.32 |
$0.49 |
$0.44 |
$0.47 |
$0.25 |
$0.17 |
|
|
|
|
70.00% |
<-Total Growth |
10 |
AEPS |
|
|
| Adjusted EPS Diluted* |
$0.17 |
$0.09 |
$0.10 |
$0.21 |
$0.14 |
$0.10 |
$0.28 |
$0.32 |
$0.49 |
$0.44 |
$0.47 |
$0.25 |
$0.17 |
$0.19 |
$0.18 |
$0.27 |
|
70.00% |
<-Total Growth |
10 |
AEPS |
All From TD |
|
| Increase |
88.89% |
-47.06% |
11.11% |
110.00% |
-33.33% |
-28.57% |
180.00% |
14.29% |
53.13% |
-10.20% |
6.82% |
-46.81% |
-32.00% |
11.76% |
-5.26% |
50.00% |
|
10 |
0 |
10 |
Years of Data, EPS P or N |
100.00% |
|
| 5 year Running Average |
$0.01 |
$0.02 |
$0.04 |
$0.13 |
$0.14 |
$0.13 |
$0.17 |
$0.21 |
$0.27 |
$0.33 |
$0.40 |
$0.39 |
$0.36 |
$0.30 |
$0.25 |
$0.21 |
|
5.45% |
<-IRR #YR-> |
10 |
AEPS |
70.00% |
|
| AEPS Yield |
6.88% |
5.73% |
3.34% |
3.23% |
1.27% |
1.62% |
2.71% |
3.17% |
3.63% |
4.07% |
4.37% |
2.44% |
3.13% |
3.14% |
2.98% |
2.88% |
|
-11.88% |
<-IRR #YR-> |
5 |
AEPS |
-46.88% |
|
| Payout Ratio |
28.82% |
127.78% |
195.00% |
78.57% |
146.43% |
245.00% |
155.36% |
103.13% |
75.51% |
87.50% |
92.55% |
200.00% |
294.12% |
210.53% |
222.22% |
148.15% |
|
23.53% |
<-IRR #YR-> |
10 |
5 yr Running Average |
727.27% |
|
| 5 year Running Average |
5.76% |
31.32% |
70.32% |
86.03% |
115.32% |
158.56% |
164.07% |
145.70% |
145.08% |
133.30% |
102.81% |
111.74% |
149.94% |
176.94% |
203.88% |
215.00% |
|
11.63% |
<-IRR #YR-> |
5 |
5 yr Running Average |
73.33% |
|
| Price/AEPS Median |
9.91 |
22.67 |
22.60 |
23.88 |
63.46 |
85.15 |
31.30 |
29.03 |
23.08 |
28.98 |
19.89 |
55.00 |
54.74 |
27.97 |
3.06 |
0.00 |
|
30.17 |
<-Median-> |
10 |
Price/AEPS Median |
|
|
| Price/AEPS High |
15.35 |
28.44 |
29.90 |
33.81 |
83.00 |
108.50 |
40.54 |
34.13 |
28.00 |
33.41 |
25.32 |
71.00 |
77.53 |
32.89 |
0.00 |
0.00 |
|
37.33 |
<-Median-> |
10 |
Price/AEPS High |
|
|
| Price/AEPS Low |
4.47 |
16.89 |
15.30 |
13.95 |
43.93 |
61.80 |
22.07 |
23.94 |
18.16 |
24.55 |
14.47 |
39.00 |
31.94 |
23.05 |
0.00 |
0.00 |
|
24.24 |
<-Median-> |
10 |
Price/AEPS Low |
|
|
| Price/AEPS Close |
14.53 |
17.44 |
29.90 |
30.95 |
78.57 |
61.80 |
36.93 |
31.50 |
27.53 |
24.55 |
22.89 |
40.96 |
31.94 |
31.84 |
33.61 |
34.74 |
|
31.72 |
<-Median-> |
10 |
Price/AEPS Close |
|
|
| Trailing P/AEPS Close |
27.44 |
9.24 |
33.22 |
65.00 |
52.38 |
44.14 |
103.40 |
36.00 |
42.16 |
22.04 |
24.45 |
21.79 |
21.72 |
35.59 |
31.84 |
52.11 |
|
39.08 |
<-Median-> |
10 |
Trailing P/AEPS Close |
|
|
| Median Values |
|
DPR |
10 Yrs |
124.78% |
5 Yrs |
92.55% |
P/CF |
5 Yrs |
in order |
28.98 |
33.41 |
24.55 |
27.53 |
|
|
|
|
|
|
|
DPR 75% to 95% best |
|
|
| * Adjusted Earnings per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.10 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.32 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.04 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.21 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS Basic |
$0.18 |
$0.09 |
$0.10 |
$0.22 |
$0.14 |
$0.10 |
$0.28 |
$0.32 |
$0.59 |
$0.44 |
$0.08 |
$0.18 |
$0.12 |
|
|
|
|
20.00% |
<-Total Growth |
10 |
EPS Basic |
|
|
| EPS Diluted* |
$0.17 |
$0.09 |
$0.10 |
$0.21 |
$0.14 |
$0.10 |
$0.28 |
$0.32 |
$0.58 |
$0.44 |
$0.08 |
$0.18 |
$0.12 |
$0.14 |
$0.24 |
|
|
20.00% |
<-Total Growth |
10 |
EPS Diluted |
|
|
| Increase |
88.89% |
-47.06% |
11.11% |
110.00% |
-33.33% |
-28.57% |
180.00% |
14.29% |
81.25% |
-24.14% |
-81.82% |
125.00% |
-33.33% |
16.67% |
71.43% |
|
|
10 |
0 |
10 |
Years of Data, EPS P or N |
100.00% |
|
| Earnings Yield |
7.30% |
5.00% |
2.86% |
3.10% |
1.45% |
1.13% |
2.71% |
3.17% |
4.64% |
4.47% |
0.68% |
1.40% |
1.95% |
2.31% |
3.97% |
|
|
1.84% |
<-IRR #YR-> |
10 |
Earnings per Share |
20.00% |
|
| 5 year Running Average |
-$0.01 |
$0.01 |
$0.04 |
$0.13 |
$0.14 |
$0.13 |
$0.17 |
$0.21 |
$0.28 |
$0.34 |
$0.34 |
$0.32 |
$0.28 |
$0.19 |
$0.15 |
|
|
-17.81% |
<-IRR #YR-> |
5 |
Earnings per Share |
-62.50% |
|
| 10 year Running Average |
-$0.05 |
-$0.03 |
$0.05 |
$0.06 |
$0.06 |
$0.06 |
$0.09 |
$0.13 |
$0.21 |
$0.24 |
$0.23 |
$0.24 |
$0.25 |
$0.24 |
$0.25 |
|
|
20.33% |
<-IRR #YR-> |
10 |
5 yr Running Average |
536.36% |
|
| * Diluted ESP per
share |
|
|
|
|
|
|
|
|
E/P |
10 Yrs |
2.33% |
5Yrs |
1.95% |
|
|
|
|
5.92% |
<-IRR #YR-> |
5 |
5 yr Running Average |
33.33% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.10 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.32 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.04 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.21 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amount of Dividends
Paid |
|
|
$2.272 |
$3.226 |
$4.410 |
$6.331 |
$8.576 |
$7.473 |
$8.261 |
$8.669 |
$10.340 |
$11.917 |
$11.957 |
|
|
|
|
426.20% |
<-Total Growth |
10 |
Dividends |
|
|
| Increase |
|
|
|
41.95% |
36.71% |
43.56% |
35.46% |
-12.86% |
10.54% |
4.94% |
19.28% |
15.25% |
0.34% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividend* |
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.40 |
|
|
|
|
Estimates |
|
Dividend* |
|
|
| Increase |
|
|
|
|
|
|
|
|
|
|
|
|
|
-20.00% |
|
|
|
|
Estimates |
|
Increase |
|
|
| Payout Ratio EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
285.71% |
|
|
|
|
Estimates |
|
Payout Ratio EPS |
|
|
| Special Dividends |
$0.00 |
$0.03 |
$0.08 |
$0.00 |
$0.00 |
$0.00 |
$0.17 |
$0.05 |
$0.05 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
|
$0.00 |
<-Median-> |
10 |
Special Dividends |
|
|
| Dividend* |
$0.05 |
$0.09 |
$0.12 |
$0.17 |
$0.21 |
$0.25 |
$0.27 |
$0.28 |
$0.32 |
$0.39 |
$0.44 |
$0.50 |
$0.50 |
$0.40 |
$0.40 |
$0.40 |
|
316.67% |
<-Total Growth |
10 |
Dividends |
|
|
| Increase |
|
83.67% |
33.33% |
37.50% |
24.24% |
19.51% |
8.16% |
5.66% |
14.29% |
20.31% |
12.99% |
14.94% |
0.00% |
-20.00% |
0.00% |
0.00% |
|
11 |
0 |
12 |
Years of data, Count P, N |
91.67% |
|
| Average Increases 5
Year Running |
|
|
|
|
35.75% |
39.65% |
24.55% |
19.02% |
14.37% |
13.59% |
12.28% |
13.64% |
12.51% |
5.65% |
1.59% |
-1.01% |
|
14.37% |
<-Median-> |
9 |
Average Incr 5 Year Running |
|
|
| Dividends 5 Yr Running
Regu |
|
|
|
|
$0.13 |
$0.17 |
$0.20 |
$0.23 |
$0.26 |
$0.30 |
$0.34 |
$0.38 |
$0.43 |
$0.44 |
$0.45 |
$0.44 |
|
240.22% |
<-Total Growth |
8 |
Dividends 5 Yr Running |
|
|
| Dividends 5 Yr Running |
|
|
|
|
$0.15 |
$0.19 |
$0.25 |
$0.28 |
$0.32 |
$0.35 |
$0.39 |
$0.40 |
$0.44 |
$0.44 |
$0.45 |
$0.44 |
|
200.41% |
<-Total Growth |
8 |
Dividends 5 Yr Running |
|
|
| Yield H/L Price |
2.91% |
4.41% |
5.31% |
3.29% |
2.31% |
2.88% |
3.02% |
3.01% |
2.83% |
3.02% |
4.65% |
3.64% |
5.37% |
7.53% |
|
|
|
3.02% |
<-Median-> |
10 |
Yield H/L Price |
|
|
| Yield on High Price |
1.88% |
3.52% |
4.01% |
2.32% |
1.76% |
2.26% |
2.33% |
2.56% |
2.33% |
2.62% |
3.66% |
2.82% |
3.79% |
6.40% |
|
|
|
2.45% |
<-Median-> |
10 |
Yield on High
Price |
|
|
| Yield on Low Price |
6.45% |
5.92% |
7.84% |
5.63% |
3.33% |
3.96% |
4.29% |
3.66% |
3.60% |
3.56% |
6.40% |
5.13% |
9.21% |
9.13% |
|
|
|
4.13% |
<-Median-> |
10 |
Yield on Low Price |
|
|
| Yield on Close Price |
2.10% |
5.00% |
3.43% |
2.44% |
2.12% |
2.77% |
2.56% |
2.78% |
2.56% |
3.91% |
3.69% |
3.88% |
8.12% |
6.61% |
6.61% |
6.61% |
|
2.77% |
<-Median-> |
10 |
Yield on Close Price |
|
|
| Payout Ratio EPS
Regular Div |
28.82% |
100.00% |
120.00% |
78.57% |
146.43% |
245.00% |
94.64% |
87.50% |
55.17% |
87.50% |
543.75% |
277.78% |
416.67% |
285.71% |
166.67% |
#DIV/0! |
|
120.54% |
<-Median-> |
10 |
DPR EPS -Regular |
|
|
| DPR EPS 5 Yr Running |
0.00% |
0.00% |
0.00% |
0.00% |
88.59% |
128.91% |
120.48% |
110.48% |
92.61% |
86.92% |
99.12% |
120.00% |
152.86% |
231.25% |
294.08% |
#DIV/0! |
|
104.80% |
<-Median-> |
10 |
DPR EPS 5 Yr Running Reg |
|
|
| Payout Ratio EPS Both
Div |
28.82% |
127.78% |
195.00% |
78.57% |
146.43% |
245.00% |
155.36% |
103.13% |
63.79% |
87.50% |
543.75% |
277.78% |
416.67% |
285.71% |
166.67% |
#DIV/0! |
|
150.89% |
<-Median-> |
10 |
DPR EPS - Both |
|
|
| DPR EPS 5 Yr Running |
0.00% |
0.00% |
0.00% |
0.00% |
102.68% |
144.53% |
150.00% |
131.43% |
111.62% |
102.62% |
115.00% |
126.25% |
156.43% |
231.25% |
294.08% |
#DIV/0! |
|
120.63% |
<-Median-> |
10 |
DPR EPS 5 Yr Running |
|
|
| Payout Ratio CFPS |
22.52% |
53.90% |
96.23% |
131.01% |
85.95% |
71.69% |
93.20% |
61.50% |
53.62% |
51.60% |
266.41% |
64.17% |
92.01% |
147.17% |
177.15% |
#DIV/0! |
|
78.82% |
<-Median-> |
10 |
DPR CF |
|
|
| DPR CF 5 Yr Running |
0.00% |
0.00% |
0.00% |
0.00% |
73.04% |
82.43% |
90.51% |
80.73% |
69.71% |
63.46% |
75.11% |
69.29% |
74.95% |
88.66% |
112.68% |
#DIV/0! |
|
73.99% |
<-Median-> |
10 |
DPR CF 5 Yr Running |
|
|
| Payout Ratio CFPS WC |
28.65% |
56.31% |
93.31% |
67.69% |
100.35% |
66.47% |
76.94% |
55.63% |
48.01% |
50.42% |
131.18% |
76.49% |
92.01% |
147.17% |
177.15% |
#DIV/0! |
|
72.09% |
<-Median-> |
10 |
DPR CF WC |
|
|
| DPR CF WC 5 Yr Running |
0.00% |
0.00% |
0.00% |
0.00% |
70.62% |
75.21% |
78.25% |
69.86% |
63.35% |
57.65% |
64.64% |
64.89% |
71.50% |
86.58% |
110.30% |
#DIV/0! |
|
67.38% |
<-Median-> |
10 |
DPR CF WC 5 Yr Running |
|
|
| Median Values |
10 Yr Med |
10 Yr Cl |
3.02% |
2.77% |
5 Yr Med |
5 Yr Cl |
3.64% |
3.88% |
5 Yr Med |
Payout |
277.78% |
64.17% |
76.49% |
|
|
|
|
12.30% |
<-IRR #YR-> |
5 |
Dividends |
78.57% |
|
| * Dividends per
share |
10 Yr Med |
and Cur. |
118.82% |
138.29% |
5 Yr Med |
and Cur. |
81.82% |
70.45% |
Last Div Inc ---> |
$0.125 |
$0.100 |
-20.00% |
|
|
|
|
15.34% |
<-IRR #YR-> |
10 |
Dividends |
104.08% |
|
| Dividends Growth 15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.69% |
<-IRR #YR-> |
12 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends Growth 5 |
|
|
|
|
|
|
|
-$0.28 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.50 |
|
|
|
|
|
|
|
Dividends Growth 5 |
|
|
| Dividends Growth 10 |
|
|
-$0.12 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.50 |
|
|
|
|
|
|
|
Dividends Growth 10 |
|
|
| Dividends Growth 15 |
-$0.06 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.50 |
|
|
|
|
|
|
|
Dividends Growth 15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Historical Dividends |
Historical |
High Div |
8.66% |
Low Div |
1.81% |
10 Yr High |
8.93% |
10 Yr Low |
1.91% |
Med Div |
3.02% |
Close Div |
2.78% |
|
|
|
|
|
|
|
Historical Dividends |
|
|
| High/Ave/Median Values |
Curr diff |
Exp. |
-23.65% |
Cheap |
265.28% |
Exp. |
-25.96% |
|
246.16% |
Cheap |
118.93% |
Cheap |
138.02% |
|
|
|
|
|
|
|
High/Ave/Median |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Future Dividend Yield |
|
|
|
|
Div Yd |
11.81% |
earning in |
5 |
Years |
at IRR of |
12.30% |
Div Inc. |
78.57% |
|
|
|
|
|
|
|
Future Dividend Yield |
|
|
| Future Dividend Yield |
|
|
|
|
Div Yd |
21.08% |
earning in |
10 |
Years |
at IRR of |
12.30% |
Div Inc. |
218.88% |
|
|
|
|
|
|
|
Future Dividend Yield |
|
|
| Future Dividend Yield |
|
|
|
|
Div Yd |
37.65% |
earning in |
15 |
Years |
at IRR of |
12.30% |
Div Inc. |
469.42% |
|
|
|
|
|
|
|
Future Dividend Yield |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Div Paid |
$0.71 |
earning in |
5 |
Years |
at IRR of |
12.30% |
Div Inc. |
78.57% |
|
|
|
|
|
|
|
Future Dividend Paid |
|
|
|
|
|
|
|
Div Paid |
$1.28 |
earning in |
10 |
Years |
at IRR of |
12.30% |
Div Inc. |
218.88% |
|
|
|
|
|
|
|
Future Dividend Paid |
|
|
|
|
|
|
|
Div Paid |
$2.28 |
earning in |
15 |
Years |
at IRR of |
12.30% |
Div Inc. |
469.42% |
|
|
|
|
|
|
|
Future Dividend Paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Div |
$2.56 |
over |
5 |
Years |
at IRR of |
12.30% |
Div Cov. |
42.25% |
|
|
|
|
|
|
|
Dividend Covering Cost |
|
|
|
|
|
|
|
Total Div |
$6.41 |
over |
10 |
Years |
at IRR of |
12.30% |
Div Cov. |
105.89% |
|
|
|
|
|
|
|
Dividend Covering Cost |
|
|
|
|
|
|
|
Total Div |
$13.28 |
over |
15 |
Years |
at IRR of |
12.30% |
Div Cov. |
219.53% |
|
|
|
|
|
|
|
Dividend Covering Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield if held 5 years |
3.66% |
5.03% |
9.96% |
34.74% |
37.96% |
14.54% |
12.99% |
12.39% |
6.38% |
4.33% |
5.11% |
5.70% |
5.38% |
3.54% |
3.14% |
4.28% |
|
9.39% |
<-Median-> |
10 |
Paid Median Price |
|
|
| Yield if held 10 years |
0.35% |
0.70% |
15.19% |
82.50% |
36.28% |
18.28% |
14.80% |
23.24% |
67.37% |
71.30% |
25.82% |
24.51% |
22.12% |
7.98% |
4.50% |
4.70% |
|
25.16% |
<-Median-> |
10 |
Paid Median Price |
|
|
| Yield if held 15 years |
|
|
|
|
3.62% |
1.77% |
2.07% |
35.44% |
160.00% |
68.14% |
32.46% |
27.93% |
41.49% |
84.21% |
74.07% |
23.74% |
|
32.46% |
<-Median-> |
9 |
Paid Median Price |
|
|
| Yield if held 20 years |
|
|
|
|
|
|
|
|
|
6.79% |
3.14% |
3.90% |
63.29% |
200.00% |
70.80% |
29.85% |
|
5.35% |
<-Median-> |
4 |
Paid Median Price |
|
|
| Yield if held 25 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
5.52% |
7.05% |
2.89% |
|
#NUM! |
<-Median-> |
0 |
Paid Median Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost covered if held 5
years |
3.66% |
9.16% |
29.79% |
110.32% |
135.00% |
54.90% |
61.03% |
61.06% |
31.61% |
19.86% |
22.96% |
23.05% |
23.57% |
19.63% |
17.53% |
23.53% |
|
43.25% |
<-Median-> |
10 |
Paid Median Price |
|
|
| Cost covered if held 10
years |
0.35% |
1.28% |
45.44% |
262.00% |
129.03% |
72.69% |
78.72% |
144.32% |
444.00% |
461.85% |
170.92% |
160.05% |
157.96% |
75.87% |
45.02% |
48.80% |
|
159.01% |
<-Median-> |
10 |
Paid Median Price |
|
|
| Cost covered if held 15
years |
|
|
|
|
12.86% |
7.04% |
10.99% |
220.13% |
1054.50% |
441.42% |
218.58% |
191.56% |
326.06% |
911.37% |
875.74% |
301.48% |
|
218.58% |
<-Median-> |
9 |
Paid Median Price |
|
|
| Cost covered if held 20
years |
|
|
|
|
|
|
|
|
|
43.99% |
21.16% |
26.76% |
497.34% |
2164.50% |
836.99% |
382.76% |
|
35.37% |
<-Median-> |
4 |
Paid Median Price |
|
|
| Cost covered if held 25
years |
|
|
|
|
|
|
|
|
|
|
|
|
|
59.75% |
83.40% |
37.06% |
|
#NUM! |
<-Median-> |
0 |
Paid Median Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yr |
Item |
Tot. Growth |
|
| Revenue Growth |
|
|
|
|
|
|
|
$32.9 |
$38.2 |
$37.6 |
$38.1 |
$38.7 |
$53.7 |
$239.1 |
|
|
|
62.95% |
<-Total Growth |
5 |
Revenue Growth |
62.95% |
|
| AEPS Growth |
|
|
|
|
|
|
|
$0.32 |
$0.49 |
$0.44 |
$0.47 |
$0.25 |
$0.17 |
$2.14 |
|
|
|
-88.24% |
<-Total Growth |
5 |
AEPS Growth |
-88.24% |
|
| Net Income Growth |
|
|
|
|
|
|
|
$7.2 |
$13.2 |
$10.0 |
$1.9 |
$4.4 |
$2.9 |
$39.6 |
|
|
|
-151.45% |
<-Total Growth |
5 |
Net Income Growth |
-151.45% |
|
| Cash Flow Growth |
|
|
|
|
|
|
|
$12.0 |
$15.3 |
$17.7 |
$3.9 |
$18.6 |
$13.0 |
$80.6 |
|
|
|
7.90% |
<-Total Growth |
5 |
Cash Flow Growth |
7.90% |
|
| Dividend Growth |
|
|
|
|
|
|
|
$0.28 |
$0.32 |
$0.39 |
$0.44 |
$0.50 |
$0.50 |
$2.42 |
|
|
|
78.57% |
<-Total Growth |
5 |
Dividend Growth |
78.57% |
|
| Stock Price Growth |
|
|
|
|
|
|
|
$10.08 |
$13.49 |
$10.80 |
$10.76 |
$10.24 |
$5.43 |
|
|
|
|
-85.64% |
<-Total Growth |
5 |
Stock Price Growth |
-85.64% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Growth |
|
|
$9.3 |
$11.6 |
$17.5 |
$27.4 |
$35.8 |
$32.9 |
$38.2 |
$37.6 |
$38.1 |
$38.7 |
$53.7 |
$340.8 |
|
|
|
479.00% |
<-Total Growth |
10 |
Revenue Growth |
479.00% |
|
| AEPS Growth |
|
|
$0.10 |
$0.21 |
$0.14 |
$0.10 |
$0.28 |
$0.32 |
$0.49 |
$0.44 |
$0.47 |
$0.25 |
$0.17 |
$2.97 |
|
|
|
70.00% |
<-Total Growth |
10 |
AEPS Growth |
70.00% |
|
| Net Income Growth |
|
|
$2.0 |
$4.3 |
$3.1 |
$2.5 |
$6.6 |
$7.2 |
$13.2 |
$10.0 |
$1.9 |
$4.4 |
$2.9 |
$58.1 |
|
|
|
41.34% |
<-Total Growth |
10 |
Net Income Growth |
41.34% |
|
| Cash Flow Growth |
|
|
$3.8 |
$2.5 |
$5.9 |
$8.4 |
$10.7 |
$12.0 |
$15.3 |
$17.7 |
$3.9 |
$18.6 |
$13.0 |
$112.0 |
|
|
|
238.68% |
<-Total Growth |
10 |
Cash Flow Growth |
238.68% |
|
| Dividend Growth |
|
|
$0.12 |
$0.17 |
$0.21 |
$0.25 |
$0.27 |
$0.28 |
$0.32 |
$0.39 |
$0.44 |
$0.50 |
$0.50 |
|
|
|
|
316.67% |
<-Total Growth |
10 |
Dividend Growth |
316.67% |
|
| Stock Price Growth |
|
|
$2.99 |
$6.50 |
$11.00 |
$6.18 |
$10.34 |
$10.08 |
$13.49 |
$10.80 |
$10.76 |
$10.24 |
$5.43 |
|
|
|
|
81.61% |
<-Total Growth |
10 |
Stock Price Growth |
81.61% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends on 117 shares |
$5.73 |
$10.53 |
$14.04 |
$19.31 |
$23.99 |
$28.67 |
$31.01 |
$32.76 |
$37.44 |
$45.05 |
$50.90 |
$58.50 |
$58.50 |
$46.80 |
$46.80 |
$46.80 |
|
$416.40 |
Total Divs |
24 |
Total Dividends |
9/30/98 |
|
| Paid $1,000 for 1176
shares '98 |
$272.61 |
$210.60 |
$409.50 |
$792.09 |
$1,131.39 |
$1,034.28 |
$1,209.78 |
$1,179.36 |
$1,463.67 |
$1,152.45 |
$1,380.60 |
$1,508.13 |
$720.72 |
$707.85 |
$707.85 |
$707.85 |
|
$720.72 |
Worth |
24 |
Worth |
$8.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$1,137.12 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends on Shares |
|
|
|
$47.19 |
$58.63 |
$70.07 |
$75.79 |
$80.08 |
$91.52 |
$110.11 |
$124.41 |
$143.00 |
$143.00 |
$114.40 |
$114.40 |
$114.40 |
|
$943.80 |
Total Divs |
10 |
Total Dividends |
12/31/12 |
|
| Paid |
|
|
$1,001.00 |
$1,936.22 |
$2,765.62 |
$2,528.24 |
$2,957.24 |
$2,882.88 |
$3,577.86 |
$2,817.10 |
$3,374.80 |
$3,686.54 |
$1,761.76 |
$1,730.30 |
$1,730.30 |
$1,730.30 |
|
$1,761.76 |
Worth |
10 |
Worth |
$3.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$2,705.56 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham Number |
$1.87 |
$1.35 |
$1.28 |
$2.02 |
$2.73 |
$2.31 |
$3.49 |
$3.61 |
$5.05 |
$4.94 |
$1.98 |
$2.81 |
$2.16 |
$2.33 |
$3.05 |
$0.00 |
|
68.12% |
<-Total Growth |
10 |
Graham Number |
|
|
| Increase |
70.44% |
-27.88% |
-4.74% |
57.00% |
35.44% |
-15.49% |
51.15% |
3.52% |
40.02% |
-2.20% |
-59.90% |
41.90% |
-23.27% |
8.01% |
30.93% |
-100.00% |
|
19.48% |
<-Median-> |
10 |
Graham Price |
|
|
| Price/GP Ratio Med |
0.90 |
1.51 |
1.76 |
2.49 |
3.25 |
3.69 |
2.51 |
2.57 |
2.24 |
2.58 |
4.72 |
4.89 |
4.31 |
2.28 |
|
|
|
2.92 |
<-Median-> |
10 |
Price/GP Ratio Med |
|
|
| Price/GP Ratio High |
1.40 |
1.90 |
2.33 |
3.52 |
4.26 |
4.70 |
3.25 |
3.03 |
2.71 |
2.97 |
6.00 |
6.31 |
6.11 |
2.68 |
|
|
|
3.89 |
<-Median-> |
10 |
Price/GP Ratio High |
|
|
| Price/GP Ratio Low |
0.41 |
1.13 |
1.19 |
1.45 |
2.25 |
2.68 |
1.77 |
2.12 |
1.76 |
2.18 |
3.43 |
3.47 |
2.52 |
1.88 |
|
|
|
2.22 |
<-Median-> |
10 |
Price/GP Ratio Low |
|
|
| Price/GP Ratio Close |
1.25 |
1.34 |
2.73 |
3.36 |
3.54 |
3.83 |
2.97 |
2.79 |
2.48 |
1.99 |
5.95 |
4.58 |
2.85 |
2.60 |
1.98 |
#DIV/0! |
|
3.16 |
<-Median-> |
10 |
Price/GP Ratio Close |
|
|
| Prem/Disc Close |
24.69% |
33.55% |
172.62% |
235.88% |
254.23% |
283.20% |
196.53% |
179.25% |
147.51% |
99.27% |
495.29% |
358.25% |
185.41% |
159.52% |
98.21% |
#DIV/0! |
|
216.21% |
<-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 |
$2.33 |
$1.80 |
$3.50 |
$6.77 |
$9.67 |
$8.84 |
$10.34 |
$10.08 |
$12.51 |
$9.85 |
$11.80 |
$12.89 |
$6.16 |
$6.05 |
$6.05 |
$6.05 |
|
76.00% |
<-Total Growth |
10 |
Stock Price |
|
|
| Increase |
102.61% |
-22.75% |
94.44% |
93.43% |
42.84% |
-8.58% |
16.97% |
-2.51% |
24.11% |
-21.26% |
19.80% |
9.24% |
-52.21% |
-1.79% |
0.00% |
0.00% |
|
39.99 |
<-Median-> |
10 |
CAPE (10 Yr P/E) |
|
|
| P/E Ratio |
13.71 |
20.00 |
35.00 |
32.24 |
69.07 |
88.40 |
36.93 |
31.50 |
21.57 |
22.39 |
147.50 |
71.61 |
51.33 |
43.21 |
25.21 |
#DIV/0! |
|
-9.38% |
<-IRR #YR-> |
5 |
Stock Price |
-38.89% |
|
| Trailing P/E Ratio |
25.89 |
10.59 |
38.89 |
67.70 |
46.05 |
63.14 |
103.40 |
36.00 |
39.09 |
16.98 |
26.82 |
161.13 |
34.22 |
50.42 |
43.21 |
25.21 |
|
5.82% |
<-IRR #YR-> |
10 |
Stock Price |
76.00% |
|
| CAPE (10 Yr P/E) |
-18.13 |
-29.12 |
27.19 |
32.13 |
46.06 |
60.34 |
51.31 |
43.17 |
32.21 |
31.15 |
36.39 |
39.61 |
40.37 |
41.26 |
38.13 |
#DIV/0! |
|
-4.06% |
<-IRR #YR-> |
5 |
Price & Dividend |
-13.89% |
|
| Median 10, 5 Yrs |
|
D. per yr |
7.41% |
5.32% |
% Tot Ret |
56.04% |
0.00% |
T P/E |
42.57 |
34.22 |
P/E: |
44.13 |
51.33 |
|
|
|
|
13.23% |
<-IRR #YR-> |
10 |
Price & Dividend |
183.57% |
|
| Price 15 |
|
D. per yr |
12.29% |
|
% Tot Ret |
38.06% |
|
|
|
|
|
CAPE Diff |
8.06% |
|
|
|
|
20.00% |
<-IRR #YR-> |
15 |
Stock Price |
1440.00% |
|
| Price 20 |
|
D. per yr |
11.03% |
|
% Tot Ret |
29.74% |
|
|
|
|
|
|
|
|
|
|
|
26.06% |
<-IRR #YR-> |
20 |
Stock Price |
10166.67% |
|
| Price 25 |
|
D. per yr |
2.10% |
|
% Tot Ret |
282.06% |
|
|
|
|
|
|
|
|
|
|
|
-1.36% |
<-IRR #YR-> |
24 |
Stock Price |
#DIV/0! |
|
| Price & Dividend 15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32.28% |
<-IRR #YR-> |
15 |
Price & Dividend |
2422.25% |
|
| Price & Dividend 20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37.09% |
<-IRR #YR-> |
20 |
Price & Dividend |
16715.00% |
|
| Price & Dividend 25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.75% |
<-IRR #YR-> |
24 |
Price & Dividend |
#DIV/0! |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price 5 |
|
|
|
|
|
|
|
-$10.08 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.16 |
|
|
|
|
|
|
|
Price 5 |
|
|
| Price 10 |
|
|
-$3.50 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.16 |
|
|
|
|
|
|
|
Price 10 |
|
|
| Price & Dividend 5 |
|
|
|
|
|
|
|
-$10.08 |
$0.37 |
$0.39 |
$0.44 |
$0.50 |
$6.66 |
|
|
|
|
|
|
|
Price & Dividend 5 |
|
|
| Price & Dividend 10 |
|
|
-$3.50 |
$0.17 |
$0.21 |
$0.25 |
$0.44 |
$0.33 |
$0.37 |
$0.39 |
$0.44 |
$0.50 |
$6.66 |
|
|
|
|
|
|
|
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 |
$6.16 |
|
|
|
|
|
|
|
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 |
$6.16 |
|
|
|
|
|
|
|
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 |
$6.16 |
|
|
|
|
|
|
|
Price 25 |
|
|
| Price & Dividend 15 |
$0.05 |
$0.12 |
$0.20 |
$0.17 |
$0.21 |
$0.25 |
$0.44 |
$0.33 |
$0.37 |
$0.39 |
$0.44 |
$0.50 |
$6.66 |
|
|
|
|
|
|
|
Price & Dividend 15 |
|
|
| Price & Dividend 20 |
$0.05 |
$0.12 |
$0.20 |
$0.17 |
$0.21 |
$0.25 |
$0.44 |
$0.33 |
$0.37 |
$0.39 |
$0.44 |
$0.50 |
$6.66 |
|
|
|
|
|
|
|
Price & Dividend 20 |
|
|
| Price & Dividend 25 |
$0.05 |
$0.12 |
$0.20 |
$0.17 |
$0.21 |
$0.25 |
$0.44 |
$0.33 |
$0.37 |
$0.39 |
$0.44 |
$0.50 |
$6.66 |
|
|
|
|
|
|
|
Price & Dividend 25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Month, Year |
Sep-10 |
Sep-11 |
Sep-12 |
Sep-13 |
Sep-14 |
Sep-15 |
Sep-16 |
Sep-17 |
Sep-18 |
Sep-19 |
Sep-20 |
Sep-21 |
Sep-22 |
Sep-23 |
Sep-24 |
Sep-25 |
|
23.00 |
<Count Years> |
|
Month, Year |
|
|
| Price Close |
$2.47 |
$1.57 |
$2.99 |
$6.50 |
$11.00 |
$6.18 |
$10.34 |
$10.08 |
$13.49 |
$10.80 |
$10.76 |
$10.24 |
$5.43 |
$6.05 |
$6.05 |
$9.38 |
|
81.61% |
<-Total Growth |
10 |
Stock Price |
|
|
| Increase |
225.00% |
-36.44% |
90.45% |
117.39% |
69.23% |
-43.82% |
67.31% |
-2.51% |
33.83% |
-19.94% |
-0.37% |
-4.83% |
-46.97% |
11.42% |
0.00% |
55.04% |
|
6.15% |
<-IRR #YR-> |
10 |
Stock Price |
81.61% |
|
| P/E Ratio |
14.53 |
17.44 |
29.90 |
30.95 |
78.57 |
61.80 |
36.93 |
31.50 |
23.26 |
24.55 |
134.50 |
56.89 |
45.25 |
43.21 |
25.21 |
#DIV/0! |
|
-11.64% |
<-IRR #YR-> |
5 |
Stock Price |
-46.13% |
|
| Trailing P/E Ratio |
$27.44 |
$9.24 |
$33.22 |
$65.00 |
$52.38 |
$44.14 |
$103.40 |
$36.00 |
$42.16 |
$18.62 |
$24.45 |
$128.00 |
$30.17 |
$50.42 |
$43.21 |
$39.08 |
|
14.67% |
<-IRR #YR-> |
10 |
Price & Dividend |
207.53% |
|
| Median 10, 5 Yrs |
|
D. per yr |
8.52% |
5.62% |
% Tot Ret |
58.10% |
0.00% |
T P/E |
43.15 |
30.17 |
P/E: |
41.09 |
45.25 |
|
|
|
|
-6.01% |
<-IRR #YR-> |
5 |
Price & Dividend |
-21.13% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.99 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$10.08 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.99 |
$0.17 |
$0.21 |
$0.25 |
$0.44 |
$0.33 |
$0.37 |
$0.39 |
$0.44 |
$0.50 |
$5.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$10.08 |
$0.37 |
$0.39 |
$0.44 |
$0.50 |
$5.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price H/L Median |
$1.69 |
$2.04 |
$2.26 |
$5.02 |
$8.89 |
$8.52 |
$8.77 |
$9.29 |
$11.31 |
$12.75 |
$9.35 |
$13.75 |
$9.31 |
$5.32 |
55.04% |
|
|
311.73% |
<-Total Growth |
10 |
Stock Price |
|
|
| Increase |
212.04% |
21.07% |
10.78% |
121.90% |
77.17% |
-4.16% |
2.94% |
5.99% |
21.74% |
12.73% |
-26.67% |
47.06% |
-32.33% |
-42.88% |
6.61% |
|
|
15.20% |
<-IRR #YR-> |
10 |
Stock Price |
311.73% |
|
| P/E Ratio |
9.91 |
22.67 |
22.60 |
23.88 |
63.46 |
85.15 |
31.30 |
29.03 |
19.50 |
28.98 |
116.88 |
76.39 |
77.54 |
37.96 |
61.65% |
|
|
0.03% |
<-IRR #YR-> |
5 |
Stock Price |
0.16% |
|
| Trailing P/E Ratio |
18.72 |
12.00 |
25.11 |
50.15 |
42.31 |
60.82 |
87.65 |
33.18 |
35.34 |
21.98 |
21.25 |
171.88 |
51.69 |
44.29 |
|
|
|
26.68% |
<-IRR #YR-> |
10 |
Price & Dividend |
478.32% |
|
| P/E on Running 5 yr
Average |
-168.50 |
204.00 |
51.36 |
37.99 |
62.57 |
66.52 |
52.80 |
44.24 |
39.82 |
37.06 |
27.50 |
42.97 |
33.23 |
27.68 |
|
|
|
4.71% |
<-IRR #YR-> |
5 |
Price & Dividend |
27.29% |
|
| P/E on Running 10 yr
Average |
-35.10 |
-61.82 |
47.08 |
82.21 |
143.31 |
144.32 |
99.60 |
73.15 |
54.38 |
52.47 |
39.96 |
56.58 |
37.98 |
22.33 |
|
|
|
21.05 |
P/E Ratio |
|
Historical Median |
|
|
| Median 10, 5 Yrs |
|
D. per yr |
11.47% |
4.67% |
% Tot Ret |
43.01% |
99.31% |
T P/E |
46.23 |
35.34 |
P/E: |
47.38 |
76.39 |
|
|
|
|
|
Count |
24 |
Years of data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.26 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.29 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.26 |
$0.44 |
$0.33 |
$0.37 |
$0.39 |
$0.44 |
$0.50 |
$0.50 |
$0.40 |
$0.40 |
$9.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.29 |
$0.37 |
$0.39 |
$0.44 |
$0.50 |
$9.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| High Months |
Aug 10 |
Oct 10 |
Sep 12 |
Aug 13 |
Aug 14 |
Nov 14 |
Aug 16 |
Nov 16 |
Sep 17 |
Nov 18 |
Jul 20 |
Apr 21 |
Dec 21 |
Dec 22 |
|
|
|
|
|
|
|
|
|
| Price High |
$2.61 |
$2.56 |
$2.99 |
$7.10 |
$11.62 |
$10.85 |
$11.35 |
$10.92 |
$13.72 |
$14.70 |
$11.90 |
$17.75 |
$13.18 |
$6.25 |
|
|
|
340.80% |
<-Total Growth |
10 |
Stock Price |
|
|
| Increase |
234.62% |
-1.92% |
16.80% |
137.46% |
63.66% |
-6.63% |
4.61% |
-3.79% |
25.64% |
7.14% |
-19.05% |
49.16% |
-25.75% |
-52.58% |
|
|
|
15.99% |
<-IRR #YR-> |
10 |
Stock Price |
340.80% |
|
| P/E Ratio |
15.35 |
28.44 |
29.90 |
33.81 |
83.00 |
108.50 |
40.54 |
34.13 |
23.66 |
33.41 |
148.75 |
98.61 |
109.83 |
44.64 |
|
|
|
3.83% |
<-IRR #YR-> |
5 |
Stock Price |
20.70% |
|
| Trailing P/E Ratio |
29.00 |
15.06 |
33.22 |
71.00 |
55.33 |
77.50 |
113.50 |
39.00 |
42.88 |
25.34 |
27.05 |
221.88 |
73.22 |
52.08 |
|
|
|
26.05 |
P/E Ratio |
|
Historical Median |
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
T P/E |
63.17 |
42.88 |
P/E: |
61.77 |
98.61 |
|
|
|
|
89.24 |
P/E Ratio |
|
Historical High |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.99 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$13.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$10.92 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$13.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Low Months |
Oct 09 |
Sep 11 |
Oct 11 |
Oct 12 |
Oct 13 |
Sep 15 |
Oct 15 |
Apr 17 |
Feb 18 |
Sep 19 |
Mar 20 |
Nov 20 |
Sep 22 |
Nov 22 |
|
|
|
|
|
|
|
|
|
| Price Low |
$0.76 |
$1.52 |
$1.53 |
$2.93 |
$6.15 |
$6.18 |
$6.18 |
$7.66 |
$8.90 |
$10.80 |
$6.80 |
$9.75 |
$5.43 |
$4.38 |
|
|
|
254.90% |
<-Total Growth |
10 |
Stock Price |
|
|
| Increase |
153.33% |
100.00% |
0.66% |
91.50% |
109.90% |
0.49% |
0.00% |
23.95% |
16.19% |
21.35% |
-37.04% |
43.38% |
-44.31% |
-19.34% |
|
|
|
13.50% |
<-IRR #YR-> |
10 |
Stock Price |
254.90% |
|
| P/E Ratio |
4.47 |
16.89 |
15.30 |
13.95 |
43.93 |
61.80 |
22.07 |
23.94 |
15.34 |
24.55 |
85.00 |
54.17 |
45.25 |
31.29 |
|
|
|
-6.65% |
<-IRR #YR-> |
5 |
Stock Price |
-29.11% |
|
| Trailing P/E Ratio |
8.44 |
8.94 |
17.00 |
29.30 |
29.29 |
44.14 |
61.80 |
27.36 |
27.81 |
18.62 |
15.45 |
121.88 |
30.17 |
36.50 |
|
|
|
14.63 |
P/E Ratio |
|
Historical Median |
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
T P/E |
29.29 |
27.81 |
P/E: |
34.24 |
45.25 |
|
|
|
|
-0.70 |
P/E Ratio |
|
Historical Low |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.53 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$7.66 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Free Cash Flow MS |
|
$4 |
$4 |
$2 |
$5 |
$7 |
$9 |
$11 |
$15.30 |
$16.80 |
$2.53 |
$17.99 |
-$0.83 |
$16.2 |
$17.4 |
|
|
-120.75% |
<-Total Growth |
10 |
Free Cash Flow |
|
|
| Change |
|
|
0.00% |
-50.00% |
150.00% |
40.00% |
28.57% |
22.22% |
39.09% |
9.80% |
-84.94% |
611.07% |
-104.61% |
2051.81% |
7.41% |
|
|
#NUM! |
<-IRR #YR-> |
5 |
Free Cash Flow MS |
-107.55% |
|
| FCF/CF from Op Ratio |
|
0.95 |
1.04 |
0.79 |
0.84 |
0.83 |
0.84 |
0.91 |
1.00 |
0.95 |
0.65 |
0.97 |
-0.06 |
2.49 |
3.22 |
|
|
#NUM! |
<-IRR #YR-> |
10 |
Free Cash Flow MS |
-120.75% |
|
| Dividends paid |
|
|
$2.27 |
$3.23 |
$4.41 |
$6.33 |
$8.58 |
$7.47 |
$8.26 |
$8.67 |
$10.34 |
$11.92 |
$11.96 |
$9.57 |
$9.57 |
|
|
426.20% |
<-Total Growth |
10 |
Dividends paid |
|
|
| Percentage paid |
|
|
|
|
|
|
95.29% |
67.94% |
53.99% |
51.60% |
408.70% |
66.24% |
-1440.60% |
59.05% |
54.98% |
|
|
$0.66 |
<-Median-> |
7 |
Percentage paid |
|
|
| 5 Year Coverage |
|
|
|
|
|
|
|
|
|
|
79.30% |
73.34% |
98.75% |
99.54% |
100.11% |
|
|
|
|
|
5 Year Coverage |
|
|
| Dividend
Coverage Ratio |
|
|
|
|
|
|
1.05 |
1.47 |
1.85 |
1.94 |
0.24 |
1.51 |
-0.07 |
1.69 |
1.82 |
|
|
1.47 |
<-Median-> |
7 |
Dividend Coverage Ratio |
|
|
| 5 Year of Coverage |
|
|
|
|
|
|
|
|
|
|
1.26 |
1.36 |
1.01 |
1.00 |
1.00 |
|
|
|
|
|
5 Year of Coverage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$11 |
$0 |
$0 |
$0 |
$0 |
-$1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
-$1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Free Cash Flow WSJ |
|
|
|
|
|
$8.14 |
$10.45 |
$12.15 |
$15.60 |
$17.54 |
$3.87 |
$18.54 |
$11.76 |
$16.20 |
$17.40 |
|
|
44.41% |
<-Total Growth |
7 |
Free Cash Flow |
|
|
| Change |
|
|
|
|
|
|
28.37% |
16.27% |
28.32% |
12.47% |
-77.97% |
379.59% |
-36.56% |
37.77% |
7.41% |
|
|
-0.66% |
<-IRR #YR-> |
5 |
Free Cash Flow MS |
-3.25% |
|
| FCF/CF from Op Ratio |
|
|
|
|
|
0.96 |
0.98 |
1.01 |
1.02 |
0.99 |
1.00 |
1.00 |
0.90 |
2.49 |
3.22 |
|
|
5.39% |
<-IRR #YR-> |
7 |
Free Cash Flow MS |
#DIV/0! |
|
| Dividends paid |
|
|
|
|
|
$6.33 |
$8.58 |
$7.47 |
$8.26 |
$8.67 |
$10.34 |
$11.92 |
$11.96 |
$9.57 |
$9.57 |
|
|
88.86% |
<-Total Growth |
7 |
Dividends paid |
|
|
| Percentage paid |
|
|
|
|
|
77.75% |
82.04% |
61.49% |
52.97% |
49.42% |
267.53% |
64.29% |
101.68% |
59.05% |
54.98% |
|
|
$0.71 |
<-Median-> |
8 |
Percentage paid |
|
|
| 5 Year Coverage |
|
|
|
|
|
|
|
|
|
61.53% |
72.67% |
68.93% |
76.00% |
77.24% |
78.73% |
|
|
|
|
|
5 Year Coverage |
|
|
| Dividend
Coverage Ratio |
|
|
|
|
|
1.29 |
1.22 |
1.63 |
1.89 |
2.02 |
0.37 |
1.56 |
0.98 |
1.69 |
1.82 |
|
|
1.42 |
<-Median-> |
8 |
Dividend Coverage Ratio |
|
|
| 5 Year of Coverage |
|
|
|
|
|
|
|
|
|
1.63 |
1.38 |
1.45 |
1.32 |
1.29 |
1.27 |
|
|
|
|
|
5 Year of Coverage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$12 |
$0 |
$0 |
$0 |
$0 |
$12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$8 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market Cap in $M |
$47.0 |
$35.4 |
$66.3 |
$135.4 |
$241.0 |
$218.3 |
$236.6 |
$226.3 |
$277.8 |
$233.5 |
$280.4 |
$308.1 |
$147.3 |
$144.7 |
$144.7 |
$144.7 |
|
1.22 |
<-Total Growth |
10 |
Market Cap |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted # of Shares in
Million |
18.25 |
20.75 |
20.02 |
20.17 |
21.62 |
24.97 |
23.44 |
22.75 |
22.55 |
22.97 |
23.80 |
24.12 |
23.91 |
23.91 |
|
|
|
19.46% |
<-Total Growth |
10 |
Diluted |
|
|
| Change |
7.07% |
13.68% |
-3.53% |
0.77% |
7.18% |
15.50% |
-6.14% |
-2.95% |
-0.88% |
1.86% |
3.62% |
1.34% |
-0.85% |
0.00% |
|
|
|
1.79% |
<-IRR #YR-> |
10 |
Diluted |
|
|
| Difference
Diluted/Basic |
-4.46% |
-3.32% |
-1.43% |
-3.56% |
-1.12% |
-0.18% |
0.00% |
-0.33% |
-0.97% |
-1.57% |
-0.16% |
-1.12% |
-0.01% |
-0.01% |
|
|
|
1.00% |
<-IRR #YR-> |
5 |
Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-20.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
23.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-22.7 |
0.0 |
0.0 |
0.0 |
0.0 |
23.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average # of Shares in
Million |
17.44 |
20.06 |
19.73 |
19.46 |
21.38 |
24.93 |
23.44 |
22.67 |
22.33 |
22.61 |
23.76 |
23.85 |
23.91 |
23.91 |
|
|
|
21.18% |
<-Total Growth |
10 |
Basic |
|
|
| Change |
2.52% |
15.04% |
-1.64% |
-1.40% |
9.89% |
16.60% |
-5.97% |
-3.27% |
-1.52% |
1.24% |
5.12% |
0.36% |
0.27% |
0.00% |
|
|
|
0.31% |
<-Median-> |
10 |
Change |
|
|
| Difference
Basic/Outstanding |
15.58% |
-2.08% |
-4.04% |
2.76% |
16.56% |
-0.94% |
-2.37% |
-1.01% |
-0.56% |
4.85% |
0.00% |
0.22% |
0.01% |
0.01% |
|
|
|
0.01% |
<-Median-> |
10 |
Difference Basic/Outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-consolidation 02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| # of Share in Millions |
20.156 |
19.645 |
18.936 |
19.993 |
24.920 |
24.695 |
22.885 |
22.446 |
22.206 |
23.702 |
23.763 |
23.901 |
23.916 |
23.916 |
23.916 |
23.916 |
|
2.36% |
<-IRR #YR-> |
10 |
Shares |
26.30% |
|
| Increase |
20.32% |
-2.54% |
-3.61% |
5.58% |
24.64% |
-0.90% |
-7.33% |
-1.92% |
-1.07% |
6.74% |
0.26% |
0.58% |
0.06% |
0.00% |
0.00% |
0.00% |
|
1.28% |
<-IRR #YR-> |
5 |
Shares |
6.55% |
|
| CF fr Op $Millon |
$4.385 |
$4.192 |
$3.837 |
$2.518 |
$5.944 |
$8.439 |
$10.681 |
$12.044 |
$15.322 |
$17.686 |
$3.880 |
$18.624 |
$12.996 |
$6.500 |
$5.400 |
|
|
238.68% |
<-Total Growth |
10 |
Cash Flow |
|
|
| Increase |
103.32% |
-4.41% |
-8.46% |
-34.38% |
136.04% |
41.98% |
26.57% |
12.76% |
27.22% |
15.43% |
-78.06% |
380.00% |
-30.22% |
-49.98% |
-16.92% |
|
|
SO, Sh Issues |
Buy Backs |
|
Warrants |
|
|
| 5 year Running Average |
$0.744 |
$1.827 |
$2.741 |
$3.418 |
$4.175 |
$4.986 |
$6.284 |
$7.925 |
$10.486 |
$12.834 |
$11.923 |
$13.511 |
$13.702 |
$11.937 |
$9.480 |
|
|
399.79% |
<-Total Growth |
10 |
CF 5 Yr Running |
|
|
| CFPS |
$0.22 |
$0.21 |
$0.20 |
$0.13 |
$0.24 |
$0.34 |
$0.47 |
$0.54 |
$0.69 |
$0.75 |
$0.16 |
$0.78 |
$0.54 |
$0.27 |
$0.23 |
|
|
168.16% |
<-Total Growth |
10 |
Cash Flow per Share |
|
|
| Increase |
68.99% |
-1.92% |
-5.03% |
-37.85% |
89.37% |
43.27% |
36.58% |
14.97% |
28.59% |
8.14% |
-78.12% |
377.23% |
-30.26% |
-49.98% |
-16.92% |
|
|
12.97% |
<-IRR #YR-> |
10 |
Cash Flow |
238.68% |
|
| 5 year Running Average |
$0.04 |
$0.09 |
$0.14 |
$0.18 |
$0.20 |
$0.22 |
$0.28 |
$0.34 |
$0.45 |
$0.56 |
$0.52 |
$0.58 |
$0.58 |
$0.50 |
$0.40 |
|
|
1.53% |
<-IRR #YR-> |
5 |
Cash Flow |
7.90% |
|
| P/CF on Med Price |
7.74 |
9.56 |
11.15 |
39.82 |
37.25 |
24.92 |
18.78 |
17.31 |
16.39 |
17.09 |
57.26 |
17.65 |
17.12 |
19.56 |
2.44 |
|
|
10.37% |
<-IRR #YR-> |
10 |
Cash Flow per Share |
168.16% |
|
| P/CF on Closing Price |
10.71 |
8.44 |
17.27 |
53.75 |
40.54 |
25.87 |
22.15 |
18.79 |
18.13 |
13.20 |
72.27 |
16.54 |
11.34 |
22.26 |
26.79 |
|
|
0.25% |
<-IRR #YR-> |
5 |
Cash Flow per Share |
1.27% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.22% |
Diff M/C |
|
15.14% |
<-IRR #YR-> |
10 |
CFPS 5 yr Running |
309.62% |
|
| Excl.Working Capital CF |
-$0.938 |
-$0.180 |
$0.120 |
$2.356 |
-$0.853 |
$0.663 |
$2.258 |
$1.272 |
$1.790 |
$0.414 |
$4.000 |
-$3.000 |
$0.000 |
$0.000 |
$0.000 |
|
|
11.32% |
<-IRR #YR-> |
5 |
CFPS 5 yr Running |
70.93% |
|
| CF fr Op $M WC |
$3.447 |
$4.012 |
$3.957 |
$4.874 |
$5.091 |
$9.102 |
$12.939 |
$13.316 |
$17.112 |
$18.100 |
$7.880 |
$15.624 |
$12.996 |
$6.500 |
$5.400 |
|
|
228.39% |
<-Total Growth |
10 |
Cash Flow less WC |
|
|
| Increase |
80.00% |
16.37% |
-1.35% |
23.15% |
4.46% |
78.79% |
42.16% |
2.91% |
28.51% |
5.77% |
-56.46% |
98.27% |
-16.82% |
-49.98% |
-16.92% |
|
|
12.63% |
<-IRR #YR-> |
10 |
Cash Flow less WC |
228.39% |
|
| 5 year Running Average |
$0.946 |
$1.527 |
$2.520 |
$3.641 |
$4.276 |
$5.407 |
$7.193 |
$9.064 |
$11.512 |
$14.114 |
$13.869 |
$14.406 |
$14.342 |
$12.220 |
$9.680 |
|
|
-0.49% |
<-IRR #YR-> |
5 |
Cash Flow less WC |
-2.40% |
|
| CFPS Excl. WC |
$0.17 |
$0.20 |
$0.21 |
$0.24 |
$0.20 |
$0.37 |
$0.57 |
$0.59 |
$0.77 |
$0.76 |
$0.33 |
$0.65 |
$0.54 |
$0.27 |
$0.23 |
|
|
18.99% |
<-IRR #YR-> |
10 |
CF less WC 5 Yr Run |
469.07% |
|
| Increase |
49.61% |
19.40% |
2.34% |
16.64% |
-16.19% |
80.41% |
53.40% |
4.93% |
29.90% |
-0.90% |
-56.58% |
97.13% |
-16.87% |
-49.98% |
-16.92% |
|
|
9.61% |
<-IRR #YR-> |
5 |
CF less WC 5 Yr Run |
58.23% |
|
| 5 year Running Average |
$0.05 |
$0.08 |
$0.13 |
$0.19 |
$0.21 |
$0.25 |
$0.32 |
$0.40 |
$0.50 |
$0.61 |
$0.60 |
$0.62 |
$0.61 |
$0.51 |
$0.41 |
|
|
10.03% |
<-IRR #YR-> |
10 |
CFPS - Less WC |
160.01% |
|
| P/CF on Median Price |
9.85 |
9.99 |
10.81 |
20.57 |
43.49 |
23.10 |
15.50 |
15.66 |
14.68 |
16.70 |
28.20 |
21.03 |
17.12 |
19.56 |
2.44 |
|
|
-1.74% |
<-IRR #YR-> |
5 |
CFPS - Less WC |
-8.40% |
|
| P/CF on Closing Price |
13.62 |
8.81 |
16.75 |
27.77 |
47.33 |
23.98 |
18.29 |
16.99 |
16.23 |
12.90 |
35.58 |
19.72 |
11.34 |
22.26 |
26.79 |
|
|
16.64% |
<-IRR #YR-> |
10 |
CFPS 5 yr Running |
366.08% |
|
| *Operational Cash Flow. |
|
|
CF/-WC |
P/CF Med |
10 yr |
18.21 |
5 yr |
17.12 |
P/CF Med |
10 yr |
18.85 |
5 yr |
17.12 |
|
18.10% |
Diff M/C |
|
9.17% |
<-IRR #YR-> |
5 |
CFPS 5 yr Running |
55.07% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-18.9 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
23.9 |
|
|
|
|
|
|
|
Shares |
|
|
|
|
|
|
|
|
|
|
-22.4 |
0.0 |
0.0 |
0.0 |
0.0 |
23.9 |
|
|
|
|
|
|
|
Shares |
|
|
|
|
|
-$3.8 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$13.0 |
|
|
|
|
|
|
|
Cash Flow |
|
|
|
|
|
|
|
|
|
|
-$12.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$13.0 |
|
|
|
|
|
|
|
Cash Flow |
|
|
|
|
|
-$0.20 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.54 |
|
|
|
|
|
|
|
Cash Flow per Share |
|
|
|
|
|
|
|
|
|
|
-$0.54 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.54 |
|
|
|
|
|
|
|
Cash Flow per Share |
|
|
|
|
|
-$0.14 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.58 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
|
|
|
|
|
|
|
|
|
-$0.34 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.58 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
|
|
|
|
-$4.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$13.0 |
|
|
|
|
|
|
|
Cash Flow less WC |
|
|
|
|
|
|
|
|
|
|
-$13.3 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$13.0 |
|
|
|
|
|
|
|
Cash Flow less WC |
|
|
|
|
|
-$2.5 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$14.3 |
|
|
|
|
|
|
|
CF less WC 5 Yr Run |
|
|
|
|
|
|
|
|
|
|
-$9.1 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$14.3 |
|
|
|
|
|
|
|
CF less WC 5 Yr Run |
|
|
|
|
|
-$0.21 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.54 |
|
|
|
|
|
|
|
CFPS - Less WC |
|
|
|
|
|
|
|
|
|
|
-$0.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.54 |
|
|
|
|
|
|
|
CFPS - Less WC |
|
|
|
|
|
-$0.13 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.61 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
|
|
|
|
|
|
|
|
|
-$0.40 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.61 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
|
| Chges in non-cash
Operating A, L |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diffs from TD |
|
|
|
|
|
| Trade and other
receivables |
$0.098 |
-$0.393 |
$0.312 |
-$0.118 |
$0.031 |
-$0.190 |
-$1.902 |
$1.340 |
-$0.087 |
$1.110 |
-$0.890 |
$1.611 |
-$7.658 |
|
|
|
|
|
|
|
|
|
|
| Inventory |
$0.070 |
$0.020 |
$0.019 |
-$0.489 |
$0.351 |
$0.078 |
$0.036 |
$0.105 |
-$0.026 |
-$0.327 |
$0.115 |
$0.050 |
$0.087 |
|
|
|
|
|
|
|
|
|
|
| Prepaid expenses and
deposits |
-$0.076 |
$0.020 |
-$0.047 |
-$0.073 |
-$0.092 |
-$0.117 |
-$0.125 |
$0.800 |
-$0.533 |
$0.250 |
$0.030 |
$0.000 |
-$1.477 |
|
|
|
|
|
|
|
|
|
|
| Trade and other payable |
$0.155 |
$0.098 |
-$0.376 |
-$0.918 |
$1.289 |
-$1.570 |
$0.390 |
-$1.804 |
$0.190 |
-$0.111 |
$0.845 |
-$2.417 |
$1.514 |
|
|
|
|
|
|
|
|
|
|
| Deferred revenue,
deposits and retainers |
$0.691 |
$0.434 |
-$0.028 |
-$0.563 |
-$0.222 |
$1.471 |
-$0.438 |
$0.061 |
$0.039 |
$2.864 |
|
|
$7.671 |
|
|
|
|
|
|
|
|
|
|
| Other Assets/Liab |
|
|
|
|
|
|
|
|
|
|
-$0.630 |
$5.515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash taxes paid |
|
|
|
-$0.194 |
-$0.505 |
-$0.335 |
-$0.219 |
-$1.774 |
-$1.373 |
-$4.200 |
|
-$2.000 |
-$1.709 |
|
|
|
|
|
|
|
|
|
|
| Licenses for resale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Work in progress |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
$0.938 |
$0.180 |
-$0.120 |
-$2.356 |
$0.853 |
-$0.663 |
-$2.258 |
-$1.272 |
-$1.790 |
-$0.414 |
-$0.530 |
$2.759 |
-$1.572 |
|
|
|
|
|
|
|
|
|
|
| Google --> TD Bankd |
|
-$0.120 |
-$0.120 |
-$2.360 |
$1.37 |
-$0.66 |
-$2.26 |
-$1.27 |
-$2 |
$0 |
-$4 |
$3 |
|
|
|
|
|
|
|
|
|
|
|
| Differnce |
|
$0.300 |
$0.000 |
$0.004 |
-$0.52 |
$0.00 |
$0.00 |
$0.00 |
$0 |
$0 |
$3 |
$0 |
-$2 |
|
|
|
|
|
|
|
|
|
|
| TD Bank |
|
|
|
|
$1 |
-$1 |
-$2 |
-$1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Differnce |
|
|
|
|
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPM Ratio |
45.24% |
41.56% |
41.41% |
21.62% |
33.92% |
30.86% |
29.80% |
36.58% |
40.12% |
47.02% |
10.19% |
48.16% |
24.22% |
10.80% |
|
|
|
-41.51% |
<-Total Growth |
10 |
OPM |
|
|
| Increase |
93.58% |
-8.15% |
-0.36% |
-47.78% |
56.87% |
-9.03% |
-3.44% |
22.76% |
9.68% |
17.21% |
-78.33% |
372.60% |
-49.70% |
-55.42% |
|
|
|
|
Should increase |
|
or be stable. |
|
|
| Diff from Median |
39.7% |
28.3% |
27.9% |
-33.2% |
4.7% |
-4.7% |
-8.0% |
12.9% |
23.9% |
45.2% |
-68.5% |
48.7% |
-25.2% |
-66.7% |
|
|
|
0.00 |
<-Median-> |
10 |
OPM |
|
|
| *Operational
Profit Margin (CF/Revenue) Ratio |
|
|
|
|
|
|
OPM |
10 Yrs |
32.39% |
5 Yrs |
40.12% |
|
|
|
|
should be |
zero, it is a |
|
check on
calculations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt (Cr Facility) |
$0.144 |
$0.102 |
$0.060 |
$0.000 |
$0.138 |
$0.990 |
$0.060 |
$0.022 |
$0.000 |
$0.000 |
$0.118 |
$18.210 |
$25.710 |
$25.710 |
|
|
|
|
Yes 0 |
|
Debt |
Lease Inducements |
| Change |
-24.99% |
-29.27% |
-41.38% |
-100.00% |
0.00% |
619.24% |
-93.94% |
-63.33% |
-100.00% |
0.00% |
0.00% |
15332.20% |
41.19% |
0.00% |
|
|
|
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 |
0.00 |
0.06 |
0.17 |
0.18 |
|
|
|
0.00 |
<-Median-> |
10 |
Debt/Market Cap Ratio |
|
|
| Assets/Current
Liabilities Ratio |
6.33 |
5.42 |
4.60 |
4.25 |
5.81 |
5.81 |
4.47 |
5.00 |
4.19 |
4.51 |
4.26 |
2.60 |
1.93 |
1.93 |
|
|
|
4.37 |
<-Median-> |
10 |
Assets/Current Liab Ratio |
|
|
| Current
Liabilities/Asset Ratio |
0.16 |
0.18 |
0.22 |
0.24 |
0.17 |
0.17 |
0.22 |
0.20 |
0.24 |
0.22 |
0.23 |
0.39 |
0.52 |
0.52 |
|
|
|
0.23 |
<-Median-> |
10 |
Current Liab/Asset Ratio |
|
|
| Debt to Cash Flow
(Years) |
0.03 |
0.02 |
0.02 |
0.00 |
0.02 |
0.12 |
0.01 |
0.00 |
0.00 |
0.00 |
0.03 |
0.98 |
1.98 |
3.96 |
|
|
|
0.01 |
<-Median-> |
10 |
Debt to Cash Flow (Years) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangibles |
$1.551 |
$1.336 |
$1.119 |
$5.433 |
$18.070 |
$16.178 |
$14.471 |
$12.439 |
$17.342 |
$14.250 |
$14.061 |
$41.582 |
$50.369 |
$50.369 |
|
|
|
4402.91% |
<-Total Growth |
10 |
Intangibles |
|
|
| Goodwill |
$1.934 |
$1.934 |
$1.934 |
$1.934 |
$7.227 |
$7.227 |
$7.227 |
$7.227 |
$7.227 |
$7.227 |
$8.173 |
$21.271 |
$29.515 |
$29.515 |
|
|
|
1426.09% |
<-Total Growth |
10 |
Goodwill |
|
|
| Total |
$3.485 |
$3.270 |
$3.053 |
$7.367 |
$25.297 |
$23.405 |
$21.698 |
$19.666 |
$24.569 |
$21.477 |
$22.234 |
$62.853 |
$79.884 |
$79.884 |
|
|
|
2516.90% |
<-Total Growth |
10 |
Total |
|
|
| Change |
-4.57% |
-6.18% |
-6.63% |
141.32% |
243.40% |
-7.48% |
-7.29% |
-9.36% |
24.93% |
-12.58% |
3.52% |
182.69% |
27.10% |
0.00% |
|
|
|
14.23% |
<-Median-> |
10 |
Change |
|
|
| Intangible/Market Cap
Ratio |
0.07 |
0.09 |
0.05 |
0.05 |
0.10 |
0.11 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.20 |
0.54 |
0.55 |
|
|
|
0.09 |
<-Median-> |
10 |
Intangible/Market Cap Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current Assets |
$16.127 |
$16.503 |
$13.726 |
$12.747 |
$47.346 |
$46.587 |
$35.852 |
$33.571 |
$36.560 |
$56.572 |
$48.149 |
$33.567 |
$33.779 |
$33.779 |
|
|
|
146.10% |
<-Total Growth |
10 |
Current Assets |
|
|
| Current Liabilities |
$3.470 |
$4.003 |
$3.855 |
$5.491 |
$13.565 |
$13.020 |
$13.729 |
$10.812 |
$14.607 |
$17.340 |
$16.642 |
$37.774 |
$59.836 |
$59.836 |
|
|
|
1452.10% |
<-Total Growth |
10 |
Current Liabilities |
|
|
| Liquidity Ratio |
4.65 |
4.12 |
3.56 |
2.32 |
3.49 |
3.58 |
2.61 |
3.10 |
2.50 |
3.26 |
2.89 |
0.89 |
0.56 |
0.56 |
|
|
|
2.75 |
<-Median-> |
10 |
Ratio |
|
|
| Liq. with CF aft div |
5.63 |
4.60 |
3.60 |
2.18 |
3.55 |
3.76 |
2.66 |
3.53 |
2.99 |
3.76 |
2.51 |
1.07 |
0.58 |
0.51 |
|
|
|
2.51 |
<-Median-> |
5 |
Ratio |
|
|
| Liq. CF re Inv+Div |
5.08 |
1.63 |
3.60 |
1.36 |
2.06 |
3.46 |
2.49 |
3.48 |
2.62 |
3.76 |
1.98 |
0.53 |
0.45 |
0.51 |
|
|
|
1.98 |
<-Median-> |
5 |
Ratio |
|
|
| Curr Long Term Debt |
|
|
|
|
|
|
|
|
|
|
|
18.21 |
$49.460 |
|
|
|
|
$33.8 |
<-Median-> |
2 |
Curr Long Term Debt |
|
|
| Liquidity Less CLTD |
|
|
|
|
|
|
|
|
|
|
|
1.72 |
3.26 |
|
|
|
|
2.49 |
<-Median-> |
2 |
Liquidity Less CLTD |
|
|
| Liq. with CF aft div |
|
|
|
|
|
|
|
|
|
|
|
1.66 |
2.09 |
|
|
|
|
1.88 |
<-Median-> |
2 |
Liq. with CF aft div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets |
$21.974 |
$21.701 |
$17.744 |
$23.343 |
$78.815 |
$75.650 |
$61.356 |
$54.113 |
$61.258 |
$78.190 |
$70.956 |
$98.033 |
$115.430 |
$115.430 |
|
|
|
550.51% |
<-Total Growth |
10 |
Assets |
|
|
| Liabilities |
$3.572 |
$4.079 |
$3.873 |
$6.153 |
$19.862 |
$17.241 |
$17.188 |
$13.495 |
$17.790 |
$19.691 |
$19.084 |
$51.339 |
$74.167 |
$74.167 |
|
|
|
1815.11% |
<-Total Growth |
10 |
Liabilities |
|
|
| Debt Ratio |
6.15 |
5.32 |
4.58 |
3.79 |
3.97 |
4.39 |
3.57 |
4.01 |
3.44 |
3.97 |
3.72 |
1.91 |
1.56 |
1.56 |
|
|
|
3.76 |
<-Median-> |
10 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value |
$18.401 |
$17.622 |
$13.872 |
$17.190 |
$58.953 |
$58.409 |
$44.168 |
$40.618 |
$43.468 |
$58.499 |
$51.872 |
$46.694 |
$41.263 |
$41.263 |
$41.263 |
$41.263 |
|
197.46% |
<-Total Growth |
10 |
Book Value |
|
|
| Book Value per share |
$0.91 |
$0.90 |
$0.73 |
$0.86 |
$2.37 |
$2.37 |
$1.93 |
$1.81 |
$1.96 |
$2.47 |
$2.18 |
$1.95 |
$1.73 |
$1.73 |
$1.73 |
$1.73 |
|
135.53% |
<-Total Growth |
10 |
Book Value per Share |
|
|
| Increase |
53.79% |
-1.74% |
-18.34% |
17.37% |
175.15% |
-0.02% |
-18.40% |
-6.24% |
8.17% |
26.08% |
-11.56% |
-10.50% |
-11.69% |
0.00% |
0.00% |
0.00% |
|
-4.66% |
P/B Ratio |
|
Current/Historical Median |
|
|
| P/B Ratio (Median) |
1.85 |
2.27 |
3.09 |
5.83 |
3.76 |
3.60 |
4.54 |
5.13 |
5.78 |
5.17 |
4.28 |
7.04 |
5.39 |
3.08 |
0.32 |
0.00 |
|
3.68 |
P/B Ratio |
|
Historical Median |
|
|
| P/B Ratio (Close) |
2.55 |
2.01 |
4.78 |
7.87 |
4.09 |
3.74 |
5.36 |
5.57 |
6.39 |
3.99 |
5.41 |
6.60 |
3.57 |
3.51 |
3.51 |
3.51 |
|
8.94% |
<-IRR #YR-> |
10 |
Book Value per Share |
135.53% |
|
| Change |
31.74% |
-21.38% |
138.11% |
64.80% |
-48.09% |
-8.56% |
43.35% |
3.97% |
14.73% |
-37.55% |
35.45% |
22.06% |
-45.89% |
-1.79% |
0.00% |
0.00% |
|
-0.95% |
<-IRR #YR-> |
5 |
Book Value per Share |
-4.66% |
|
| Median 10 year P/B
Ratio |
1.77 |
1.77 |
2.06 |
2.39 |
2.39 |
2.63 |
2.68 |
3.34 |
3.68 |
4.15 |
4.41 |
4.84 |
5.15 |
4.84 |
4.84 |
4.84 |
|
4.41 |
<-Median-> |
5 |
Median 10 year P/B Ratio |
|
|
| Leverage (A/BK) |
1.19 |
1.23 |
1.28 |
1.36 |
1.34 |
1.30 |
1.39 |
1.33 |
1.41 |
1.34 |
1.37 |
2.10 |
2.80 |
2.80 |
|
|
|
1.41 |
<-Median-> |
5 |
A/BV |
|
|
| Debt/Equity Ratio |
0.19 |
0.23 |
0.28 |
0.36 |
0.34 |
0.30 |
0.39 |
0.33 |
0.41 |
0.34 |
0.37 |
1.10 |
1.80 |
1.80 |
|
|
|
0.41 |
<-Median-> |
5 |
Debt/Eq Ratio |
|
|
| Shareholders' Equity
(Assets less Liabilities) |
|
|
|
|
|
|
|
|
P/BV |
10 yr Med |
5.15 |
5 yr Med |
5.39 |
|
-31.91% |
Diff M/C |
|
1.33 |
Historical |
|
Leverage (A/BK) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.73 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.81 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Comprehensive Income |
$3.075 |
$1.894 |
$2.020 |
$4.283 |
$2.898 |
$2.144 |
$7.037 |
$7.235 |
$13.444 |
$10.457 |
$0.722 |
$5.780 |
$5.526 |
|
|
|
|
173.53% |
<-Total Growth |
10 |
Comprehensive Income |
|
|
| Increase |
108.30% |
-38.42% |
6.69% |
111.98% |
-32.32% |
-26.03% |
228.22% |
2.81% |
85.82% |
-22.22% |
-93.10% |
700.55% |
-4.39% |
|
|
|
|
-4.39% |
<-Median-> |
5 |
Comprehensive Income |
|
|
| 5 Yr Running Average |
-$0.195 |
$0.227 |
$0.893 |
$2.550 |
$2.834 |
$2.648 |
$3.676 |
$4.719 |
$6.552 |
$8.063 |
$7.779 |
$7.528 |
$7.186 |
|
|
|
|
10.59% |
<-IRR #YR-> |
10 |
Comprehensive Income |
173.53% |
|
| ROE |
16.7% |
10.7% |
14.6% |
24.9% |
4.9% |
3.7% |
15.9% |
17.8% |
30.9% |
17.9% |
1.4% |
12.4% |
13.4% |
|
|
|
|
-5.25% |
<-IRR #YR-> |
5 |
Comprehensive Income |
-23.62% |
|
| 5Yr Median |
-2.3% |
10.7% |
14.6% |
14.8% |
14.6% |
10.7% |
14.6% |
15.9% |
15.9% |
17.8% |
17.8% |
17.8% |
13.4% |
|
|
|
|
23.19% |
<-IRR #YR-> |
10 |
5 Yr Running Average |
705.03% |
|
| % Difference from NI |
0.00% |
0.00% |
-0.54% |
-0.06% |
-5.24% |
-15.86% |
6.04% |
0.22% |
2.06% |
4.48% |
-62.47% |
32.17% |
92.48% |
|
|
|
|
8.77% |
<-IRR #YR-> |
5 |
5 Yr Running Average |
52.26% |
|
| Median Values |
|
|
|
|
|
|
|
|
|
Diff |
5, 10 yr |
1.1% |
4.5% |
|
|
|
|
13.4% |
<-Median-> |
5 |
Return on Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$5.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$7.2 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$5.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.9 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$7.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.7 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$7.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current Liability
Coverage Ratio |
0.99 |
1.00 |
1.03 |
0.89 |
0.38 |
0.70 |
0.94 |
1.23 |
1.17 |
1.04 |
0.47 |
0.41 |
0.22 |
0.11 |
|
|
|
|
|
|
CFO / Current Liabilities |
|
|
| 5 year Median |
0.60 |
0.73 |
0.99 |
0.99 |
0.99 |
0.89 |
0.89 |
0.89 |
0.94 |
1.04 |
1.04 |
1.04 |
0.47 |
0.41 |
|
|
|
0.47 |
<-Median-> |
5 |
Current Liability Cov Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Asset Efficiency Ratio |
15.69% |
18.49% |
22.30% |
20.88% |
6.46% |
12.03% |
21.09% |
24.61% |
27.93% |
23.15% |
11.11% |
15.94% |
11.26% |
5.63% |
|
|
|
|
|
|
CFO / Total Assets |
|
|
| 5 year Median |
9.9% |
15.1% |
15.7% |
18.5% |
18.5% |
18.5% |
20.88% |
20.88% |
21.09% |
23.15% |
23.15% |
23.15% |
15.94% |
11.26% |
|
|
|
15.9% |
<-Median-> |
5 |
Return on Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Return on Assets ROA |
13.99% |
8.73% |
11.45% |
18.36% |
3.88% |
3.37% |
10.82% |
13.34% |
21.50% |
12.80% |
2.71% |
4.46% |
2.49% |
3.99% |
|
|
|
Net |
Income/Assets |
|
Return on Assets |
|
|
| 5Yr Median |
-1.92% |
8.73% |
11.45% |
11.61% |
11.45% |
8.73% |
10.82% |
10.82% |
10.82% |
12.80% |
12.80% |
12.80% |
4.46% |
3.99% |
|
|
|
4.5% |
<-Median-> |
5 |
Asset Efficiency Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Return on Equity ROE |
16.71% |
10.75% |
14.64% |
24.93% |
5.19% |
4.36% |
15.02% |
17.77% |
30.30% |
17.11% |
3.71% |
9.37% |
6.96% |
11.15% |
|
|
|
Net Inc/ |
Shareholders' equity |
|
Return on Equity |
|
|
| 5Yr Median |
-2.34% |
10.75% |
14.64% |
14.84% |
14.64% |
10.75% |
14.64% |
15.02% |
15.02% |
17.11% |
17.11% |
17.11% |
9.37% |
9.37% |
|
|
|
9.4% |
<-Median-> |
5 |
Return on Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$3.075 |
$1.894 |
$2.031 |
$4.285 |
$3.059 |
$2.548 |
$6.636 |
$7.219 |
$13.172 |
$10.009 |
$1.924 |
$4.373 |
$2.871 |
$4.6 |
$4.3 |
$6.5 |
|
41.34% |
<-Total Growth |
10 |
Net Income |
|
|
| Increase |
108.30% |
-38.42% |
7.28% |
110.96% |
-28.63% |
-16.69% |
160.44% |
8.79% |
82.46% |
-24.01% |
-80.78% |
127.29% |
-34.35% |
60.22% |
-6.52% |
51.16% |
|
EPS/CF Ratio should not be higher than 1.00 |
|
|
| 5 Yr Running Average |
-$0.195 |
$0.227 |
$0.895 |
$2.552 |
$2.869 |
$2.763 |
$3.712 |
$4.749 |
$6.527 |
$7.917 |
$7.792 |
$7.339 |
$6.470 |
$4.755 |
$3.614 |
$4.529 |
|
3.52% |
<-IRR #YR-> |
10 |
Net Income |
41.34% |
|
| Operating Cash Flow |
$4.385 |
$4.192 |
$3.837 |
$2.518 |
$5.944 |
$8.439 |
$10.681 |
$12.044 |
$15.322 |
$17.686 |
$3.880 |
$18.624 |
$12.996 |
|
|
|
|
-16.84% |
<-IRR #YR-> |
5 |
Net Income |
-60.23% |
|
| Investment Cash Flow |
-$0.371 |
-$7.313 |
$6.427 |
-$3.277 |
-$9.877 |
-$1.131 |
-$0.977 |
-$0.172 |
-$2.047 |
$0.000 |
-$4.364 |
-$38.413 |
-$17.439 |
|
|
|
|
21.88% |
<-IRR #YR-> |
10 |
5 Yr Running Average |
623.03% |
|
| Total Accruals |
-$0.940 |
$5.015 |
-$8.233 |
$5.044 |
$6.992 |
-$4.760 |
-$3.068 |
-$4.653 |
-$0.103 |
-$7.677 |
$2.408 |
$24.162 |
$7.314 |
|
|
|
|
6.38% |
<-IRR #YR-> |
5 |
5 Yr Running Average |
36.22% |
|
| Total Assets |
$22.0 |
$21.7 |
$17.7 |
$23.3 |
$78.8 |
$75.7 |
$61.4 |
$54.1 |
$61.3 |
$78.2 |
$71.0 |
$98.0 |
$115.4 |
|
|
|
|
|
Balance Sheet |
|
Assets |
|
|
| Accruals Ratio |
-4.28% |
23.11% |
-46.40% |
21.61% |
8.87% |
-6.29% |
-5.00% |
-8.60% |
-0.17% |
-9.82% |
3.39% |
24.65% |
6.34% |
|
|
|
|
3.39% |
<-Median-> |
5 |
Ratio |
|
|
| EPS/CF Ratio (WC) |
0.99 |
0.44 |
0.48 |
0.86 |
0.69 |
0.27 |
0.50 |
0.54 |
0.75 |
0.58 |
0.24 |
0.28 |
0.22 |
|
|
|
|
0.52 |
<-Median-> |
10 |
EPS/CF Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$7.2 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.9 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$6.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.7 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$6.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in Close |
102.61% |
-22.75% |
94.44% |
93.43% |
42.84% |
-8.58% |
16.97% |
-2.51% |
24.11% |
-21.26% |
19.80% |
9.24% |
-52.21% |
-1.79% |
0.00% |
0.00% |
|
|
Count |
25 |
Years of data |
|
|
| up/down |
|
|
Down |
Up |
Down |
Down |
Up |
up |
Up |
|
up |
|
Down |
Down |
|
|
|
|
Count |
17 |
68.00% |
|
|
| Meet Prediction? |
|
|
|
Yes |
|
Yes |
Yes |
|
Yes |
|
Yes |
|
Yes |
|
|
|
|
% right |
Count |
11 |
64.71% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financial Cash Flow |
$5.0 |
-$3.4 |
-$6.2 |
-$1.2 |
$36.5 |
-$7.9 |
-$22.8 |
-$11.5 |
-$10.9 |
$4.4 |
-$10.2 |
$7.99 |
-$5.69 |
|
|
|
|
|
C F Statement |
|
Financial Cash Flow |
|
|
| Total Accruals |
-$6.0 |
$8.4 |
-$2.0 |
$6.2 |
-$29.5 |
$3.1 |
$19.8 |
$6.9 |
$10.8 |
-$12.1 |
$12.6 |
$16.2 |
$13.0 |
|
|
|
|
|
|
|
Accruals |
|
|
| Accruals Ratio |
-27.26% |
38.79% |
-11.48% |
26.77% |
-37.41% |
4.14% |
32.21% |
12.66% |
17.65% |
-15.45% |
17.71% |
16.50% |
11.27% |
|
|
|
|
16.50% |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Change in Cash |
|
|
|
|
|
|
|
|
$31.4 |
$53.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
$14.1 |
$7.6 |
$11.7 |
$9.7 |
$42.1 |
$41.1 |
$28.4 |
$28.8 |
$31.4 |
$53.1 |
$42.8 |
$29.6 |
$19.4 |
$19.4 |
|
|
|
|
|
|
Cash |
|
|
| Cash per Share |
$0.70 |
$0.39 |
$0.62 |
$0.49 |
$1.69 |
$1.66 |
$1.24 |
$1.28 |
$1.41 |
$2.24 |
$1.80 |
$1.24 |
$0.81 |
$0.81 |
|
|
|
$1.41 |
<-Median-> |
5 |
Cash per Share |
|
|
| Percentage of Stock
Price |
30.11% |
21.53% |
17.61% |
7.17% |
17.46% |
18.82% |
11.99% |
12.71% |
11.29% |
22.74% |
15.26% |
9.60% |
13.14% |
13.38% |
|
|
|
13.14% |
<-Median-> |
5 |
% of Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 17,
2023. Last estimates were for 2022,
and 2023 $551.1M, $60.9M 2022-24 and $64.8M for Revenue, $0.20 and $0.37 for AEPS, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $0.18 and
$0.20 for EPS, $0.50 2022, $13.4M, $16.2M and $17.4M for 2022-24 for FCF, abd
/44.2M and $4.9M for Net Income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 16,
2022, Last estimates were for 2021 and 2022 of $42.7M and $48.6M for Revenue,
$0.49 and $0.56 for EPS, and $19.5M and $19M for
FCF. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 21,
2021 Last estimates were for 2020 and
2021 of $38.9M, $44.8M for Revenue, $0.45 and $0.38 for EPS. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| https://www.newswire.ca/news-releases/sylogist-q2-fiscal-2020-results-company-achieves-record-adjusted-ebitda-operating-earnings-and-cash-flow-increased-dividend-declared--828302906.html |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Newswire item
saying dividends increased for June 202 of $0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 18,
2020. Last estimates were for 2019 and
2020 of $40.6M, $46M for Revenue, $0.53 and $0.64 for
EPS, and $10.9M and $13.1M for Net Income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Got estimates
from Reuters Report from TD. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 20,
2019. Last estimates were for 2018 of
$32.9 for Revenue, $0.32 for EPS, $0.32 for CFPS. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 21,
2018. There was no estimates for this
stock. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Traded on
Toronto Venture Exchange. Some site
use SYZ.V as the symbol. Others use SYZ.X |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1998. The stock charts start around October 1998. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| March 1,
1993. was when the company was formed. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| There are no
financial statements online at this company's site. Used WSJ and TD to get values. Had troble finding
Comprehensive Income and TD and WSJ disagreed on WC. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| http://www.cantechletter.com/2012/12/cantech-letter-awards-tsx-venture-exchange-tech-of-the-year-the-finalists1212/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| December
2012, The Calgary-based company, which has grown through
acquisition, reminds some of a junior version of
Constellation Software. Sylogist provides intellectual property solutions to
a wide range of public |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| and private
sector customers and along the way has become that rarest
of birds; a TSXV technology stock that pays a dividend.
CEO Jim Wilson says the company’s practice is to pay out, over the year, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| less than
one-half of its expected annual operating cash flow. “Going forward,” he said in a press release last month that
announced a dividend increase “…cash flow, excluding the impact of
acquisitions, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| is anticipated to increase by at least 50%
over the prior fiscal year”. With its stock more
than doubling since June, those holding a ticket on Sylogist had their cake
and got to eat it in 2012./td>
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| http://www.cantechletter.com/2014/03/ten-tsx-venture-stocks-trading-near-52-week-lows/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| March
2014.. Stocks like FLYHT Aerospace
(TSXV:FLY) and Sylogist (TSXV:SYZ) have soared
this year. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other Notes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I put original spreadsheet in
old_Research_portfolio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sector: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Tech |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| What should
this stock accomplish? |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Would I buy
this company and Why. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Why am I
following this stock. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I learned
about this stock from the <a href=" http://www.cantechletter.com/
" target="_top">newsletter</a> I subscribe to. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends are
paid quarterly in Cycle 3 of December , March, June and September.
Dividends are declared in one month for
shareholders of record of the following month and paid in the next month. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For example,
the dividends declared on 28 October 2015 was for shareholders of record of
Novewmber 13, 2015 and paid on December 1, 2015. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For employees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For community |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For investors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| How they make their
money. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sylogist Ltd
is a software company that provides Enterprise Resource Planning solutions,
including fund accounting, grant management, and payroll to public service
organizations. |
|
|
|
|
|
|
|
|
|
|
|
| The only
segment is Public Sector. Geographically, the company offers its services to
the United States of America, Canada, and the United Kingdom region. The
majority of |
|
|
|
|
|
|
|
|
|
|
|
| the revenue
comes from the United States of America. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares; '%, Value $M |
Div. |
|
|
Shares |
%, Val $M |
Shares |
%, Val $M |
Shares |
%, Val $M |
Shares |
%, Val $M |
Shares |
%, Val $M |
Shares |
%, Val $M |
|
|
Shares |
%, Val $M |
|
|
Change |
|
| Date |
3.59% |
16.66% |
|
Jan 11 |
2017 |
Jan 21 |
2018 |
Jan 20 |
2019 |
Jan 18 |
2020 |
Jan 21 |
2021 |
Jan 16 |
2022 |
|
|
Jan 17 |
2023 |
|
|
|
|
| Wood, William Craig |
9.52% |
52.51% |
|
|
|
|
|
|
|
|
|
0.000 |
0.00% |
0.001 |
0.00% |
|
|
0.026 |
0.11% |
|
WSJ 2021 |
5175.00% |
|
| CEO - Shares - Amount |
3.55% |
34.47% |
|
|
|
|
|
|
|
|
|
|
$0.000 |
|
$0.003 |
|
|
|
$0.160 |
|
|
|
|
| Options - percentage |
0.86% |
2.78% |
|
|
|
|
|
|
|
|
|
0.600 |
2.51% |
0.600 |
2.51% |
|
|
0.510 |
2.13% |
|
|
-15.00% |
|
| Options - amount |
|
|
|
|
|
|
|
|
|
|
|
|
$7.734 |
|
$3.696 |
|
|
|
$3.086 |
|
|
|
|
|
Div. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Wilson, James D |
3.61% |
3.98% |
|
1.328 |
5.92% |
0.728 |
3.28% |
0.400 |
1.69% |
0.265 |
1.11% |
|
|
|
|
|
|
|
|
|
Ceased insider Oct 2020 |
|
|
| Chairman & CEO -
Shares - Amount |
7.37% |
31.33% |
|
|
$13.386 |
|
$9.107 |
|
$3.940 |
|
$3.121 |
|
|
|
|
|
|
|
|
|
|
|
|
| Options - percentage |
3.61% |
22.77% |
|
1.027 |
4.57% |
1.027 |
4.62% |
1.027 |
4.33% |
1.118 |
4.70% |
|
|
|
|
|
|
|
|
|
|
|
|
| Options - amount |
1.50% |
7.38% |
|
|
$10.350 |
|
$12.845 |
|
$10.114 |
|
$13.191 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1.15% |
1.82% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shorter, Xavier |
|
|
|
0.000 |
0.00% |
0.000 |
0.00% |
0.000 |
0.00% |
0.002 |
0.01% |
0.011 |
0.05% |
0.031 |
0.13% |
|
|
0.033 |
0.14% |
|
Ink Says Shorter |
5.77% |
|
| CFO - Shares - Amount |
Div. |
|
|
|
$0.000 |
|
$0.001 |
|
$0.001 |
|
$0.027 |
|
$0.144 |
|
$0.192 |
|
|
|
$0.200 |
|
Co. announced this in Aug 16 |
|
| Options - percentage |
3.96% |
9.91% |
|
0.050 |
0.22% |
0.075 |
0.34% |
0.075 |
0.32% |
0.075 |
0.32% |
0.095 |
0.40% |
0.025 |
0.10% |
|
|
0.025 |
0.10% |
|
WSJ 2021 |
0.00% |
|
| Options - amount |
5.61% |
23.22% |
|
|
$0.504 |
|
$0.938 |
|
$0.739 |
|
$0.885 |
|
$1.225 |
|
$0.154 |
|
|
|
$0.151 |
|
|
|
|
|
2.94% |
16.29% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Smiley, Donna |
1.73% |
10.51% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.005 |
0.02% |
|
|
|
|
| Officer - Shares -
Amount |
1.12% |
2.59% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.032 |
|
|
|
|
| Options - percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.040 |
0.17% |
|
|
|
|
| Options - amount |
Div. |
check |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.242 |
|
|
|
|
|
3.54% |
8.05% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Elder, David |
7.56% |
29.32% |
|
0.814 |
3.63% |
0.677 |
3.05% |
0.695 |
2.93% |
0.505 |
2.12% |
0.526 |
2.20% |
0.313 |
1.31% |
|
|
|
|
|
|
-100.00% |
|
| Officer - Shares -
Amount |
4.95% |
25.41% |
|
|
$8.210 |
|
$8.465 |
|
$6.849 |
|
$5.956 |
|
$6.775 |
|
$1.928 |
|
|
|
|
|
WSJ 2021 |
|
|
| Options - percentage |
2.53% |
16.83% |
|
0.504 |
2.25% |
0.504 |
2.27% |
0.504 |
2.13% |
0.550 |
2.31% |
0.550 |
2.30% |
0.550 |
2.30% |
|
|
|
|
|
|
-100.00% |
|
| Options - amount |
1.17% |
2.97% |
|
|
$5.085 |
|
$6.311 |
|
$4.969 |
|
$6.490 |
|
$7.090 |
|
$3.390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gray, Taylor |
Div. |
check |
|
|
|
|
|
|
|
0.013 |
0.06% |
0.013 |
0.06% |
0.014 |
0.06% |
|
|
0.018 |
0.07% |
|
|
23.61% |
|
| Director - Shares -
Amount |
5.32% |
-4.06% |
|
|
|
|
|
|
|
|
$0.158 |
|
$0.173 |
|
$0.089 |
|
|
|
$0.108 |
|
|
|
|
| Options - percentage |
7.41% |
13.23% |
|
|
|
|
|
|
|
0.075 |
0.32% |
0.100 |
0.42% |
0.100 |
0.42% |
|
|
0.100 |
0.42% |
|
|
0.00% |
|
| Options - amount |
12.29% |
32.28% |
|
|
|
|
|
|
|
|
$0.885 |
|
$1.289 |
|
$0.616 |
|
|
|
$0.605 |
|
|
|
|
|
11.03% |
37.09% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cherkas, Ronald |
2.10% |
0.75% |
|
0.375 |
1.67% |
0.375 |
1.69% |
0.348 |
1.47% |
0.415 |
1.75% |
|
|
|
|
|
|
|
|
|
Ceased Insider Aug 2020 |
|
|
| Director - Shares -
Amount |
|
|
|
|
$3.780 |
|
$4.691 |
|
$3.428 |
|
$4.897 |
|
|
|
|
|
|
|
|
|
|
|
|
| Options - percentage |
|
|
|
0.135 |
0.60% |
0.135 |
0.61% |
0.135 |
0.57% |
0.135 |
0.57% |
|
|
|
|
|
|
|
|
|
|
|
|
| Options - amount |
|
|
|
|
$1.361 |
|
$1.689 |
|
$1.330 |
|
$1.593 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Elliott, C. Fraser |
|
|
|
0.413 |
1.84% |
0.445 |
2.00% |
0.465 |
1.96% |
0.448 |
1.88% |
|
|
|
|
|
|
|
|
|
Ceased insider Aug 2020 |
|
|
| Director - Shares -
Amount |
|
|
|
|
$4.158 |
|
$5.564 |
|
$4.578 |
|
$5.283 |
|
|
|
|
|
|
|
|
|
|
|
|
| Options - percentage |
|
|
|
0.060 |
0.27% |
0.060 |
0.27% |
0.060 |
0.25% |
0.060 |
0.25% |
|
|
|
|
|
|
|
|
|
|
|
|
| Options - amount |
|
|
|
|
$0.605 |
|
$0.751 |
|
$0.591 |
|
$0.708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Foster, Barry D. A. |
|
|
|
|
|
|
|
|
|
0.688 |
2.90% |
0.704 |
2.94% |
0.704 |
2.94% |
|
|
0.704 |
2.94% |
|
WSJ 2021 |
0.00% |
|
| Chairman - Shares - Amt |
|
|
|
|
|
|
|
|
|
|
$8.118 |
|
$9.071 |
|
$4.335 |
|
|
|
$4.257 |
|
|
|
|
| Options - percentage |
|
|
|
|
|
|
|
|
|
0.060 |
0.25% |
0.125 |
0.52% |
0.125 |
0.52% |
|
|
0.125 |
0.52% |
|
|
0.00% |
|
| Options - amount |
|
|
|
|
|
|
|
|
|
|
$0.708 |
|
$1.611 |
|
$0.770 |
|
|
|
$0.756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase in O/S Shares |
|
|
|
0.076 |
0.33% |
0.013 |
0.06% |
0.020 |
0.09% |
1.688 |
7.12% |
0.000 |
0.00% |
0.253 |
1.06% |
|
|
0.015 |
0.06% |
|
|
|
|
| Due to SO |
|
|
|
|
$0.789 |
|
$0.128 |
|
$0.250 |
|
$16.627 |
|
$0.000 |
|
$3.265 |
|
|
|
$0.092 |
|
|
|
|
| Book Value |
|
|
|
|
$0.651 |
|
$0.117 |
|
$0.184 |
|
$15.534 |
|
$0.000 |
|
$2.641 |
|
|
|
$0.123 |
|
|
|
|
| Insider Buying |
|
|
|
|
-$1.057 |
|
-$1.283 |
|
-$1.169 |
|
-$0.197 |
|
-$1.114 |
|
-$0.488 |
|
|
|
-$0.502 |
|
|
|
|
| Insider Selling |
|
|
|
|
$0.509 |
|
$7.138 |
|
$0.000 |
|
$21.743 |
|
$1.672 |
|
$4.628 |
|
|
|
$0.102 |
|
|
|
|
| Net Insider Selling |
|
|
|
|
-$0.547 |
|
$5.855 |
|
-$1.169 |
|
$21.546 |
|
$0.558 |
|
$4.140 |
|
|
|
-$0.400 |
|
|
|
|
| Net Selling % of Market
Cap |
|
|
|
|
-0.24% |
|
2.11% |
|
-0.50% |
|
7.68% |
|
0.18% |
|
2.81% |
|
|
|
-0.27% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Directors |
|
|
|
4 |
|
5 |
|
5 |
|
6 |
|
6 |
|
7 |
|
|
|
6 |
|
|
|
|
|
| Women |
|
|
|
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
|
|
1 |
17% |
|
|
|
|
| Minorities |
|
|
|
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
|
|
0 |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Institutions/Holdings |
|
|
|
15 |
44.13% |
11 |
45.50% |
14 |
46.92% |
19 |
39.44% |
20 |
62.50% |
20 |
23.88% |
|
|
20 |
33.34% |
|
SYZ.V |
|
|
| Total Shares Held |
|
|
|
10.035 |
44.71% |
10.213 |
45.99% |
10.329 |
43.58% |
9.343 |
39.32% |
14.937 |
62.50% |
5.707 |
23.86% |
|
|
7.974 |
33.34% |
|
|
|
|
| Increase/Decrease 3
Mths |
|
|
|
-0.018 |
-0.18% |
-0.854 |
-7.72% |
-0.451 |
-4.18% |
0.023 |
0.25% |
0.692 |
4.86% |
0.066 |
1.18% |
|
|
0.631 |
8.60% |
|
|
|
|
| Starting No. of Shares |
|
|
|
10.052 |
|
11.067 |
|
10.779 |
|
9.319 |
Top 20 MS |
14.245 |
Top 20 MS |
5.640 |
Top 20 MS |
|
|
7.343 |
Top 20 MS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Copyright ©
2008 Website of SPBrunner. All rights reserved. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|