While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.
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
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q1 2024
Wild Brain Ltd TSX: WILD OTC: WLDBF https://www.wildbrain.com/ Fiscal Yr: Jun 30 9/30/24
Year 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 6/30/25 6/30/26 Value Description #Y Item Total G
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split
$511.7 <-12 mths -3.97%
Revenue* $54.7 $72.6 $97.3 $116.1 $264.0 $304.8 $298.7 $434.4 $439.8 $425.6 $452.5 $507.2 $532.9 $498.0 $544.0 $553.0 447.87% <-Total Growth 10 Revenue
Increase 35.10% 32.87% 33.88% 19.40% 127.36% 15.44% -2.00% 45.43% 1.24% -3.22% 6.32% 12.09% 5.06% -6.54% 9.24% 1.65% 18.54% <-IRR #YR-> 10 Revenue 447.87%
5 year Running Average $47.1 $56.4 $65.4 $76.2 $121.0 $171.0 $216.2 $283.6 $348.4 $380.7 $410.2 $451.9 $471.6 $483.3 $506.9 $527.0 4.17% <-IRR #YR-> 5 Revenue 22.66%
Revenue per Share $0.89 $1.37 $0.95 $0.97 $2.13 $2.28 $2.23 $3.23 $3.26 $2.49 $2.63 $2.93 $2.66 $2.49 $2.72 $2.77 21.84% <-IRR #YR-> 10 5 yr Running Average 621.06%
Increase 35.17% 54.22% -30.66% 2.14% 119.81% 6.92% -2.21% 45.18% 0.76% -23.60% 5.75% 11.27% -9.07% -6.54% 9.24% 1.65% 10.71% <-IRR #YR-> 5 5 yr Running Average 66.28%
5 year Running Average $0.99 $1.11 $1.05 $0.97 $1.26 $1.54 $1.71 $2.17 $2.63 $2.70 $2.77 $2.91 $2.80 $2.64 $2.69 $2.71 10.87% <-IRR #YR-> 10 Revenue per Share 180.69%
P/S (Price/Sales) Med 1.19 0.66 2.26 4.86 3.93 3.41 2.94 1.52 0.58 0.56 0.89 1.13 0.95 0.63 0.00 0.00 -3.81% <-IRR #YR-> 5 Revenue per Share -17.63%
P/S (Price/Sales) Close 1.01 0.81 3.38 6.92 4.38 2.90 2.58 0.84 0.52 0.52 1.06 0.84 0.60 0.46 0.42 0.88 10.27% <-IRR #YR-> 10 5 yr Running Average 165.88%
*Revenue in M CDN $  P/S Med 20 yr  1.29 15 yr  1.19 10 yr  1.32 5 yr  0.89 -65.41% Diff M/C 5.21% <-IRR #YR-> 5 5 yr Running Average 28.91%
-$97.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $532.9
-$434.4 $0.0 $0.0 $0.0 $0.0 $532.9
-$65.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $471.6
-$283.6 $0.0 $0.0 $0.0 $0.0 $471.6
-$0.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.66
-$3.23 $0.00 $0.00 $0.00 $0.00 $2.66
-$25.5 <-12 mths 45.29%
-$0.28 <-12 mths -7.69%
Adjusted Profit CDN$ $1.3 $3.0 $8.7 $11.3 $38.4 $32.8 $21.5 -$6.7 -$101.5 -$236.0 -$7.1 $5.6 -$17.5 -302.76% <-Total Growth 10 Adjusted Profit CDN$
Return on Equity ROE 1.60% 3.86% 5.31% 5.07% 14.66% 9.73% 6.52% -2.14% -41.76% -290.06% -16.54% 7.10% -23.07% 1.46% <-Median-> 10 Return on Equity ROE
5Yr Median 2.32% 3.04% 3.86% 5.07% 5.31% 6.52% 6.52% 6.52% -2.14% -16.54% -16.54% -23.07% 4.46% <-Median-> 10 5Yr Median
Basic $0.02 $0.05 $0.10 $0.10 $0.32 $0.26 $0.16 -$0.10 -$0.75 -$1.51 -$0.04 $0.03 -$0.26 -360.00% <-Total Growth 10 AEPS
AEPS* Dilued $0.02 $0.05 $0.10 $0.10 $0.31 $0.26 $0.16 -$0.10 -$0.75 -$1.51 -$0.04 -$0.01 -$0.26 -$0.06 $0.10 -360.00% <-Total Growth 10 AEPS
Increase 200.00% 150.00% 100.00% 0.00% 210.00% -16.13% -38.46% -162.50% -650.00% -101.33% 97.35% 75.00% -2500.00% 76.92% 266.67% 4 6 10 Years of Data, EPS P or N 40.00%
5 year Running Average $0.03 $0.05 $0.12 $0.16 $0.19 $0.15 -$0.02 -$0.39 -$0.45 -$0.48 -$0.51 -$0.38 -$0.05 #NUM! <-IRR #YR-> 10 AEPS -360.00%
AEPS Yield 2.22% 4.50% 3.12% 1.49% 3.32% 3.94% 2.79% -3.66% -44.64% -116.15% -1.44% -0.41% -16.35% -5.26% 8.77% 21.06% <-IRR #YR-> 5 AEPS -160.00%
Payout Ratio 0.00% 0.00% 22.00% 46.00% 17.42% 23.85% 46.25% N/C N/C N/C N/C N/C N/C N/C 0.00% #NUM! <-IRR #YR-> 10 5 yr Running Average -1706.25%
5 year Running Average 0.00% 2181.82% 149.93% 90.33% 104.06% 55.53% 4166.67% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% #NUM! <-IRR #YR-> 5 5 yr Running Average -452.05%
Price/AEPS Median 52.75 18.20 21.50 47.10 26.98 29.92 40.91 -49.20 -2.53 -0.92 -58.50 -330.00 -9.71 -26.08 0.00 -1.72 <-Median-> 10 Price/AEPS Median
Price/AEPS High 67.00 24.00 32.30 67.10 32.29 36.69 48.94 -71.10 -3.55 -1.33 -90.00 -415.00 -12.00 -32.17 0.00 -2.44 <-Median-> 10 Price/AEPS High
Price/AEPS Low 38.50 12.40 10.70 27.10 21.68 23.15 32.88 -27.30 -1.51 -0.50 -27.00 -245.00 -7.42 -20.00 0.00 -1.00 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 45.00 22.20 32.10 67.10 30.13 25.38 35.88 -27.30 -2.24 -0.86 -69.50 -246.00 -6.12 -19.00 11.40 -1.55 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close -45.00 55.50 64.20 67.10 93.40 21.29 22.08 17.06 -16.80 -1.73 -1.84 -61.50 -159.00 -4.38 -19.00 7.66 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 34.92% 5 Yrs   #NUM! P/CF 5 Yrs   in order -9.71 -12.00 -7.42 -6.12 95.64% Diff M/C DPR 75% to 95% best
* Adjusted Earnings per Share
-$0.28 <-12 mths -7.69%
EPS Basic $0.03 $0.05 $0.02 $0.07 $0.16 $0.22 -$0.03 -$0.10 -$0.75 -$1.51 -$0.04 $0.03 -$0.26 -1400.00% <-Total Growth 10 EPS Basic
EPS Diluted* $0.03 $0.05 $0.02 $0.07 $0.16 $0.22 -$0.03 -$0.10 -$0.75 -$1.51 -$0.04 -$0.01 -$0.26 -$0.01 $0.08 $0.05 -1400.00% <-Total Growth 10 EPS Diluted
Increase 250.00% 66.67% -60.00% 250.00% 128.57% 37.50% -113.64% -233.33% -650.00% -101.33% 97.35% 75.00% -2500.00% 96.15% 900.00% -37.50% 3 7 10 Years of Data, EPS P or N 30.00%
Earnings Yield 3.3% 4.5% 0.6% 1.0% 1.7% 3.3% -0.5% -3.7% -44.6% -116.2% -1.4% -0.4% -16.4% -0.9% 7.0% 2.1% #NUM! <-IRR #YR-> 10 Earnings per Share -1400.00%
5 year Running Average $0.00 $0.01 $0.02 $0.03 $0.07 $0.10 $0.09 $0.06 -$0.10 -$0.43 -$0.49 -$0.48 -$0.51 -$0.37 -$0.05 -$0.03 21.06% <-IRR #YR-> 5 Earnings per Share -160.00%
10 year Running Average $0.01 $0.03 $0.05 $0.05 $0.04 -$0.04 -$0.18 -$0.19 -$0.20 -$0.23 -$0.23 -$0.24 -$0.26 -2955.56% <-Total Growth 10 5 yr Running -878.79%
* Diluted ESP per share  E/P 10 Yrs -0.98% 5Yrs -16.35% #NUM! <-IRR #YR-> 5 5 yr Running -903.13%
-$0.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.26
$0.10 $0.00 $0.00 $0.00 $0.00 -$0.26
-$0.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.51
-$0.06 $0.00 $0.00 $0.00 $0.00 -$0.51
Dividend* $0.000 Estimates Dividend*
Increase 0.00% Estimates Increase
Payout Ratio EPS 0.00% Estimates Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Dividend* $0.022 $0.046 $0.054 $0.062 $0.074 $0.080 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 -100.00% <-Total Growth 10 Dividends
Increase 109.09% 17.39% 14.81% 19.35% 8.11% -100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5 1 10 Years of data, Count P, N 50.00%
Average Increases 5 Year Running 21.8% 25.3% 28.3% 32.1% 33.8% -8.1% -11.5% -14.5% -18.4% -20.0% 0.0% 0.0% 0.0% -4.03% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.05 $0.06 $0.05 $0.04 $0.03 $0.02 $0.00 $0.00 $0.00 $0.00 #DIV/0! <-Total Growth 6 Dividends 5 Yr Running
Yield H/L Price 1.02% 0.98% 0.65% 0.80% 1.13% 1.63% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.32% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 0.68% 0.69% 0.54% 0.65% 0.95% 1.13% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.27% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 2.06% 1.70% 0.80% 1.03% 1.41% 2.93% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.40% <-Median-> 10 Yield on Low Price AEPS
Yield on Close Price 0.69% 0.69% 0.58% 0.94% 1.29% 2.93% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.29% <-Median-> 10 Yield on Close Price CFPS
Payout Ratio EPS 110.00% 65.71% 33.75% 28.18% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 DPR EPS FCF 
DPR EPS 5 Yr Running 58.64% 98.75% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 7 DPR EPS 5 Yr Running
Payout Ratio CFPS -22.54% 89.08% 29.97% -38.96% -151.78% 80.39% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 0.00% 255.98% 67.20% 27.55% 9.88% 4.45% 0.00% 0.00% 0.00% 0.00% 9.88% <-Median-> 7 DPR CF 5 Yr Running
Payout Ratio CFPS WC 591.66% 47.86% 16.40% 190.45% 0.00% 24.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 81.32% 48.89% 24.39% 19.38% 9.56% 3.59% 0.00% 0.00% 0.00% 0.00% 19.38% <-Median-> 7 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 0.32% 0.29% 5 Yr Med 5 Yr Cl 0.00% 0.00% 5 Yr Med Payout 0.00% 0.00% 0.00% #NUM! <-IRR #YR-> 5 Dividends #DIV/0!
* Dividends per share  10 Yr Med and Cur. -100.00% -100.00% 5 Yr Med and Cur. #DIV/0! #DIV/0! Last Div Inc ---> $0.019 $0.020 5.3% #NUM! <-IRR #YR-> 10 Dividends -100.00%
-$0.08 $0.00 $0.00 $0.00 $0.00 $0.00
-$0.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Historical Dividends Historical High Div 2.76% Low Div 0.00% 10 Yr High 2.81% 10 Yr Low 0.00% Med Div 0.65% Close Div 0.58% Historical Dividends
High/Ave/Median Values Curr diff Exp. -100.00% #DIV/0! #DIV/0! Exp. -100.00% #DIV/0! Exp. -100.00% Exp. -100.00% High/Ave/Median 
Future Dividend Yield Div Yd 0.00% earning in 5 Years at IRR of 0.00% Div Inc. #DIV/0! Future Dividend Yield
Future Dividend Yield Div Yd 0.00% earning in 10 Years at IRR of 0.00% Div Inc. #DIV/0! Future Dividend Yield
Future Dividend Yield Div Yd 0.00% earning in 15 Years at IRR of 0.00% Div Inc. #DIV/0! Future Dividend Yield
Future Dividend Paid Div Paid #NUM! earning in 5 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Paid
Future Dividend Paid Div Paid #NUM! earning in 10 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Paid
Future Dividend Paid Div Paid #NUM! earning in 15 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Paid
Dividend Covering Cost Total Div #NUM! over 5 Years at IRR of #NUM! Div Cov. #NUM! Dividend Covering Cost
Dividend Covering Cost Total Div #NUM! over 10 Years at IRR of #NUM! Div Cov. #NUM! Dividend Covering Cost
Dividend Covering Cost Total Div #NUM! over 15 Years at IRR of #NUM! Div Cov. #NUM! Dividend Covering Cost
Yield if held 5 years 1.39% 4.95% 5.12% 5.88% 8.13% 3.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.86% <-Median-> 10 Paid Median Price
Yield if held 10 years 3.07% 4.82% 5.05% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 8 Paid Median Price
Yield if held 15 years 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 3 Paid Median Price
Yield if held 20 years #DIV/0! 0.00% #NUM! <-Median-> 0 Paid Median Price
Yield if held 25 years #DIV/0! #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 1.39% 7.31% 11.56% 17.44% 28.35% 14.70% 5.73% 2.58% 1.98% 1.22% 0.00% 0.00% 0.00% 0.00% 6.52% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 9.11% 16.81% 21.32% 36.34% 32.04% 32.04% 37.14% 14.70% 5.73% 2.58% 1.98% 26.68% <-Median-> 8 Paid Median Price
Cost covered if held 15 years 16.73% 22.02% 21.32% 36.34% 32.04% 32.04% 21.32% <-Median-> 3 Paid Median Price
Cost covered if held 20 years #DIV/0! 0.1673267 #NUM! <-Median-> 0 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $434.42 $439.80 $425.63 $452.53 $507.22 $532.87 $511.7 <-12 mths -3.97% 22.66% <-Total Growth 5 Revenue Growth  22.66%
EPS Growth -$0.10 -$0.75 -$1.51 -$0.04 -$0.01 -$0.26 -$0.28 <-12 mths 7.69% -160.00% <-Total Growth 5 EPS Growth -160.00%
Net Income Growth -$6.75 -$101.49 -$235.97 -$7.08 $5.64 -$17.54 -$25.5 <-12 mths 45.29% -159.91% <-Total Growth 5 Net Income Growth -159.91%
Cash Flow Growth $13.36 $44.53 $96.14 $105.68 $33.10 $94.19 $114.6 <-12 mths 21.62% 604.80% <-Total Growth 5 Cash Flow Growth 604.80%
Dividend Growth $0.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-12 mths #DIV/0! -100.00% <-Total Growth 5 Dividend Growth -100.00%
Stock Price Growth $4.50 $2.02 $1.57 $1.79 $3.44 $3.12 $1.14 <-12 mths -63.46% -44.23% <-Total Growth 5 Stock Price Growth -44.23%
Revenue Growth  $97.26 $116.13 $264.04 $304.82 $298.71 $434.42 $439.80 $425.63 $452.53 $507.22 $532.87 $511.7 <-12 mths -3.97% 447.87% <-Total Growth 10 Revenue Growth  447.87%
EPS Growth $0.02 $0.07 $0.16 $0.22 -$0.03 -$0.10 -$0.75 -$1.51 -$0.04 -$0.01 -$0.26 -$0.28 <-12 mths 7.69% -1400.00% <-Total Growth 10 EPS Growth -1400.00%
Net Income Growth $1.86 $7.81 $19.53 $27.69 -$3.63 -$6.75 -$101.49 -$235.97 -$7.08 $5.64 -$17.54 -$25.5 <-12 mths 45.29% -1042.96% <-Total Growth 10 Net Income Growth -1042.96%
Cash Flow Growth -$10.00 $6.19 $22.33 -$21.29 -$6.54 $13.36 $44.53 $96.14 $105.68 $33.10 $94.19 $114.6 <-12 mths 21.62% 1041.81% <-Total Growth 10 Cash Flow Growth 1041.81%
Dividend Growth $0.02 $0.05 $0.05 $0.06 $0.07 $0.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.0 <-12 mths #DIV/0! -100.00% <-Total Growth 10 Dividend Growth -100.00%
Stock Price Growth $1.71 $5.60 $9.71 $8.47 $7.05 $4.50 $2.02 $1.57 $1.79 $3.44 $3.12 $1.14 <-12 mths -63.46% 82.46% <-Total Growth 10 Stock Price Growth 82.46%
Dividends on Shares $26.91 $31.59 $36.27 $43.29 $46.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $184.86 No of Years 10 Total Dividends 12/31/12
Paid  $1,000.35 $3,276.00 $5,680.35 $4,954.95 $4,124.25 $2,632.50 $1,181.70 $918.45 $1,047.15 $2,012.40 $1,825.20 $666.90 $666.90 $666.90 $1,825.20 No of Years 10 Worth $1.71
Total $2,010.06
Dividends on Shares $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 No of Years 5 Total Dividends 12/31/17
Paid  $1,003.50 $450.46 $350.11 $399.17 $767.12 $695.76 $254.22 $254.22 $254.22 $695.76 No of Years 5 Worth $4.50
Total $695.76
$0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01
Graham No. $0.95 $1.29 $0.85 $1.71 $2.76 $3.53 $0.74 $0.73 $0.64 $0.33 $0.24 $0.32 $0.29 $0.29 $0.82 $0.65 -89.40% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.11 0.70 2.54 2.75 3.03 2.20 8.80 6.77 2.98 4.23 9.89 10.27 8.63 5.41 5.50 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.41 0.93 3.82 3.92 3.63 2.70 10.53 9.79 4.18 6.14 15.21 12.92 10.67 6.68 7.96 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.81 0.48 1.27 1.58 2.44 1.71 7.08 3.76 1.78 2.32 4.56 7.63 6.60 4.15 3.10 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.95 0.86 3.80 3.92 3.39 1.87 7.72 3.76 2.64 3.97 11.75 7.66 5.44 3.94 1.39 3.76 3.94 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -5.09% -14.17% 279.54% 291.54% 238.54% 86.95% 672.11% 275.74% 163.91% 297.27% 1074.70% 665.63% 443.61% 294.34% 39.42% 276.38% 294.40% <-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 Jan-26 17.00 <Count Years> Month, Year
Price Close $1.02 $0.73 $1.71 $5.60 $9.71 $8.47 $7.05 $4.50 $2.02 $1.57 $1.79 $3.44 $3.12 $1.14 $1.14 $1.14 -44.29% <-Total Growth 10 Stock Price
Increase 29.11% -28.43% 134.25% 227.49% 73.39% -12.77% -16.77% -36.17% -55.11% -22.28% 14.01% 92.18% -9.30% -63.46% 0.00% 0.00% 19.36 <-Median-> 10 CAPE (10 Yr P/E)
P/E 34.00 14.60 85.50 80.00 60.69 38.50 -235.00 -45.00 -2.69 -1.04 -44.75 -344.00 -12.00 -114.00 14.25 22.80 -7.06% <-IRR #YR-> 5 Stock Price -30.67%
Trailing P/E -51.00 24.33 34.20 280.00 138.71 52.94 32.05 -150.00 -20.20 -2.09 -1.19 -86.00 -312.00 -4.38 -114.00 14.25 6.20% <-IRR #YR-> 10 Stock Price 82.46%
CAPE (10 Yr P/E) 203.88 100.08 59.72 77.94 97.71 -118.86 -23.03 -22.59 -23.28 -21.01 -18.37 -14.21 -10.43 -7.06% <-IRR #YR-> 5 Price & Dividend -30.67%
Median 10, 5 Yrs D.  per yr 1.68% 0.00% % Tot Ret 21.29% 0.00% T P/E -1.64 -20.20 P/E:  -7.35 -12.00 7.87% <-IRR #YR-> 10 Price & Dividend 100.94%
Price 15 D.  per yr 0.95% % Tot Ret 21.19% CAPE Diff -688.94% 3.55% <-IRR #YR-> 15 Stock Price 68.65%
Price 30 1.97% <-IRR #YR-> 17 Stock Price
Price & Dividend 15 4.50% <-IRR #YR-> 15 Price & Dividend 86.92%
Price & Dividend 30 2.71% <-IRR #YR-> 17 Price & Dividend
Price  5 -$4.50 $0.00 $0.00 $0.00 $0.00 $3.12 Price  5
Price 10 -$1.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.12 Price 10
Price & Dividend 5 -$4.50 $0.00 $0.00 $0.00 $0.00 $3.12 Price & Dividend 5
Price & Dividend 10 -$1.71 $0.05 $0.05 $0.06 $0.07 $0.08 $0.00 $0.00 $0.00 $0.00 $3.12 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 $3.12 Price  15
Price 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.12 Price 30
Price & Dividend 15 $0.00 $0.00 $0.02 $0.05 $0.05 $0.06 $0.07 $0.08 $0.00 $0.00 $0.00 $0.00 $3.12 Price & Dividend 15
Price & Dividend 30 $0.00 $0.00 $0.02 $0.05 $0.05 $0.06 $0.07 $0.08 $0.00 $0.00 $0.00 $0.00 $3.12 Price & Dividend 30
Month, Year 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 Jul-26 18.00 <Count Years> Month, Year
Price Close $0.90 $1.11 $3.21 $6.71 $9.34 $6.60 $5.74 $2.73 $1.68 $1.30 $2.78 $2.46 $1.59 $1.14 $1.14 $2.43 -50.47% <-Total Growth 10 Stock Price
Increase 3.45% 23.33% 189.19% 109.03% 39.20% -29.34% -13.03% -52.44% -38.46% -22.62% 113.85% -11.51% -35.37% -28.30% 0.00% 113.42% 29.76 <-Median-> 10 CAPE (10 Yr P/E)
P/E 30.00 22.20 160.50 95.86 58.38 30.00 -191.33 -27.30 -2.24 -0.86 -69.50 -246.00 -6.12 -114.00 14.25 48.66 -10.25% <-IRR #YR-> 5 Stock Price -41.76%
Trailing P/E -45.00 37.00 64.20 335.50 133.43 41.25 26.09 -91.00 -16.80 -1.73 -1.84 -61.50 -159.00 -4.38 -114.00 30.41 -6.78% <-IRR #YR-> 10 Stock Price -50.47%
CAPE (10 Yr P/E) 838.75 359.23 122.22 119.58 66.59 -48.00 -7.07 -14.55 -12.49 -7.07 -4.89 -4.73 -9.43 -10.25% <-IRR #YR-> 5 Price & Dividend -41.76%
Median 10, 5 Yrs D.  per yr 1.19% 0.00% % Tot Ret 0.00% 0.00% T P/E -1.79 -16.80 P/E:  -4.18 -6.12 -5.59% <-IRR #YR-> 10 Price & Dividend -40.62%
Price 15 D.  per yr 1.43% % Tot Ret 89.39% CAPE Diff -483.06% 0.17% <-IRR #YR-> 15 Stock Price 2.58%
Price  20 D.  per yr 1.00% % Tot Ret -112.41% -1.89% <-IRR #YR-> 18 Stock Price
Price & Dividend 15 1.60% <-IRR #YR-> 15 Price & Dividend 24.39%
Price & Dividend 20 -0.89% <-IRR #YR-> 18 Price & Dividend
Price  5 -$2.73 $0.00 $0.00 $0.00 $0.00 $1.59 Price  5
Price 10 -$3.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.59 Price 10
Price & Dividend 5 -$2.73 $0.00 $0.00 $0.00 $0.00 $1.59 Price & Dividend 5
Price & Dividend 10 -$3.21 $0.05 $0.05 $0.06 $0.07 $0.08 $0.00 $0.00 $0.00 $0.00 $1.59 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 $1.59 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 $1.59 Price  20
Price & Dividend 15 $0.00 $0.00 $0.02 $0.05 $0.05 $0.06 $0.07 $0.08 $0.00 $0.00 $0.00 $0.00 $1.59 Price & Dividend 15
Price & Dividend 20 $0.00 $0.00 $0.02 $0.05 $0.05 $0.06 $0.07 $0.08 $0.00 $0.00 $0.00 $0.00 $1.59 Price & Dividend 20
Price H/L Median $1.06 $0.91 $2.15 $4.71 $8.37 $7.78 $6.55 $4.92 $1.90 $1.39 $2.34 $3.30 $2.53 $1.57 -46.39% <-Total Growth 10 Stock Price
Increase 0.00% -13.74% 136.26% 119.07% 77.60% -6.99% -15.87% -24.83% -61.48% -26.91% 68.95% 41.03% -23.48% -38.02% 1.62% <-IRR #YR-> 10 Stock Price 17.44%
P/E 35.17 18.20 107.50 67.29 52.28 35.36 -218.17 -49.20 -2.53 -0.92 -58.50 -330.00 -9.71 -156.50 -12.49% <-IRR #YR-> 5 Stock Price -48.68%
Trailing P/E -52.75 30.33 43.00 235.50 119.50 48.63 29.75 -164.00 -18.95 -1.85 -1.55 -82.50 -252.50 -6.02 3.08% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 263.75 113.75 119.44 157.00 126.74 74.81 74.38 76.88 -18.95 -3.19 -4.81 -6.85 -4.91 -4.28 -12.49% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 588.75 321.73 144.07 136.35 120.00 -54.14 -7.53 -12.25 -16.75 -11.22 -6.72 -1.72 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.46% 0.00% % Tot Ret 47.44% 0.00% T P/E -1.70 -18.95 P/E:  -6.12 -9.71 Count 18 Years of data
-$2.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.53
-$4.92 $0.00 $0.00 $0.00 $0.00 $2.53
-$2.15 $0.05 $0.05 $0.06 $0.07 $0.08 $0.00 $0.00 $0.00 $0.00 $2.53
-$4.92 $0.00 $0.00 $0.00 $0.00 $2.53
High Months Nov 10 Jun 12 Jun 13 Jun 14 Dec14 Jun 15 Aug 16 Sep 17 Jan 19 Oct 19 Feb 21 Nov 21 Dec 22 Aug 23
Price High $1.34 $1.20 $3.23 $6.71 $10.01 $9.54 $7.83 $7.11 $2.66 $2.01 $3.60 $4.15 $3.12 $1.93 -53.50% <-Total Growth 10 Stock Price
Increase -10.67% -10.45% 169.17% 107.74% 49.18% -4.70% -17.92% -9.20% -62.59% -24.44% 79.10% 15.28% -24.82% -38.14% -0.35% <-IRR #YR-> 10 Stock Price -3.41%
P/E 44.67 24.00 161.50 95.86 62.56 43.36 -261.00 -71.10 -3.55 -1.33 -90.00 -415.00 -12.00 -193.00 -15.19% <-IRR #YR-> 5 Stock Price -56.12%
Trailing P/E -67.00 40.00 64.60 335.50 143.00 59.63 35.59 -237.00 -26.60 -2.68 -2.38 -103.75 -312.00 -7.42 -2.44 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -2.53 -26.60 P/E:  -7.77 -12.00 69.30 P/E Ratio Historical High
-$3.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.12
-$7.11 $0.00 $0.00 $0.00 $0.00 $3.12
Low Months Feb 11 Dec 11 Aug 12 Aug 13 Jul 14 Jun 16 Mar 17 Jun 18 Sep 18 Apr 20 Sep 20 Jul 21 Nov 22 Nov 23
Price Low $0.77 $0.62 $1.07 $2.71 $6.72 $6.02 $5.26 $2.73 $1.13 $0.76 $1.08 $2.45 $1.93 $1.20 -28.78% <-Total Growth 10 Stock Price
Increase 26.23% -19.48% 72.58% 153.27% 147.97% -10.42% -12.62% -48.10% -58.61% -32.74% 42.11% 126.85% -21.22% -37.82% 6.08% <-IRR #YR-> 10 Stock Price 80.37%
P/E 25.67 12.40 53.50 38.71 42.00 27.36 -175.33 -27.30 -1.51 -0.50 -27.00 -245.00 -7.42 -120.00 -6.70% <-IRR #YR-> 5 Stock Price -29.30%
Trailing P/E -38.50 20.67 21.40 135.50 96.00 37.63 23.91 -91.00 -11.30 -1.01 -0.72 -61.25 -193.00 -4.62 -1.00 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -0.86 -11.30 P/E:  -4.46 -7.42 -33.20 P/E Ratio Historical Low
-$1.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.93
$18 <-12 mths 621.71%
Free Cash Flow MS $13.00 $13.20 -$13.34 $3.47 $16.87 -$41.57 -$16.49 $2.40 $38.33 $123.29 $99.43 $22.56 -$3.50 $16.4 $36.2 -200.86% <-Total Growth 10 Free Cash Flow
Change 1.54% -201.06% 126.01% 386.17% -346.41% 60.33% 114.55% 1497.08% 221.65% -19.35% -77.31% -115.51% 568.57% 120.73% #NUM! <-IRR #YR-> 5 Free Cash Flow MS -245.83%
FCF/CF from Op Ratio 1.09 0.93 1.33 0.56 0.76 1.95 2.52 0.18 0.86 1.28 0.94 0.68 -0.04 0.57 1.25 -12.52% <-IRR #YR-> 10 Free Cash Flow MS 73.76%
Dividends paid $2.25 $5.51 $6.45 $8.29 $8.77 $10.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -100.00% <-Total Growth 10 Dividends paid
Percentage paid -19.94% -53.18% 429.79% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% $0.00 <-Median-> 8 Percentage paid
5 Year Coverage 25.83% 7.73% 3.61% 0.00% 0.00% 0.00% 5 Year Coverage
Dividend Coverage Ratio -5.02 -1.88 0.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 8 Dividend Coverage Ratio
5 Year of Coverage 3.87 12.94 27.73 #DIV/0! #DIV/0! #DIV/0! 5 Year of Coverage
$77 <-12 mths 33.39%
Free Cash Flow WSJ, Mkt Sc $17.54 -$23.63 -$12.15 $10.94 $43.28 $90.55 $70.82 $3.85 $57.78 $16.4 $36.2 229.47% <-Total Growth 8 Free Cash Flow 21 WSJ, Mkt Sc Disagree
Change -234.73% 48.56% 190.00% 295.70% 109.20% -21.79% -94.57% 1401.17% -71.62% 120.73% 39.50% <-IRR #YR-> 5 Free Cash Flow WSK, Mkt Sc 428.25%
FCF/CF from Op Ratio 0.79 1.11 1.86 0.82 0.97 0.94 0.67 0.12 0.61 0.26 0.70 16.07% <-IRR #YR-> 8 Free Cash Flow WSK, Mkt Sc #DIV/0!
Dividends paid $6.45 $8.29 $8.77 $10.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -100.00% <-Total Growth 8 Dividends paid
Percentage paid 36.80% -35.07% -72.16% 94.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% $0.00 <-Median-> 9 Percentage paid
5 Year Coverage 94.02% 25.12% 9.38% 4.70% 0.00% 0.00% 0.00% 5 Year Coverage
Dividend Coverage Ratio -2.85 -1.39 1.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 8 Dividend Coverage Ratio
5 Year of Coverage 3.98 10.66 21.27 #DIV/0! #DIV/0! #DIV/0! 5 Year of Coverage
$13 <-12 mths -55.35%
Free Cash Flow company -$12.73 $10.44 $27.06 $31.49 -$17.4 $29.8 $16.4 $36.2 334.31% <-Total Growth 5 Free Cash Flow
Change 182.03% 159.20% 16.37% -155.24% 271.44% -45.00% 120.73% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 334.31%
FCF/CF from Op Ratio -3824.24 4355.92 166.45 341.02 -0.04 0.09 0.07 0.16 #NUM! <-IRR #YR-> 5 Free Cash Flow MS #DIV/0!
Dividends paid $10.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -100.00% <-Total Growth 5 Dividends paid
Percentage paid -81.05% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% $0.00 <-Median-> 6 Percentage paid
5 Year Coverage 26.54% 0.00% 0.00% 0.00% 5 Year Coverage
Dividend Coverage Ratio -1.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 6 Dividend Coverage Ratio
5 Year of Coverage 3.77 #DIV/0! #DIV/0! #DIV/0! 5 Year of Coverage
Market Cap $55.4 $58.9 $328.9 $803.7 $1,157.2 $882.9 $769.5 $366.6 $226.7 $222.2 $477.8 $425.8 $318.0 $228.0 $228.0 $486.6 -3.32% <-Total Growth 10 Market Cap
Change 3.40% 6.26% 458.36% 144.35% 43.98% -23.70% -12.84% -52.36% -38.17% -1.98% 115.00% -10.87% -25.33% -28.30% 0.00% 113.42% -11.85% <-Median-> 10 Change
Diluted # of Shares in Million 61.622 57.836 86.874 111.638 121.732 127.682 134.059 134.506 134.828 156.748 171.222 197.403 197.403 171.969 127.23% <-Total Growth 10 Diluted
Change 26.85% -6.14% 50.21% 28.51% 9.04% 4.89% 4.99% 0.33% 0.24% 16.26% 9.23% 15.29% 0.00% -12.88% 7.02% <-Median-> 10 Change
Difference Diluted/Basic 0.0% 0.0% 0.0% 0.0% 0.0% -1.2% 0.0% 0.0% 0.0% 0.0% 0.0% -12.6% -12.6% 0.0% 0.00% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 61.622 57.836 86.874 111.638 121.732 126.146 134.059 134.506 134.828 156.748 171.222 172.584 172.584 171.969 98.66% <-Total Growth 10 Average
Change 26.85% -6.14% 50.21% 28.51% 9.04% 3.63% 6.27% 0.33% 0.24% 16.26% 9.23% 0.80% 0.00% -0.36% 4.95% <-Median-> 10 Change
Difference Basic/Outstanding 0.0% -8.2% 17.9% 7.3% 1.8% 6.0% 0.0% -0.2% 0.1% 9.0% 0.4% 0.3% 15.9% 16.3% 1.07% <-Median-> 10 Difference Basic/Outstanding
$114.6 <-12 mths 21.62%
Variable Voting Shares 40.010 29.060 30.240 34.783 102.740 143.045 144.107 141.440 170.999 170.999 170.999 170.999 327.39% <-Total Growth 8 Shares Class A
Common Voting Shares 83.882 104.715 103.821 99.511 32.198 27.887 27.749 31.668 28.996 28.996 28.996 28.996 -65.43% <-Total Growth 8 Shares Class B
Non-Voting Shares 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 Non-Voting Shares Share capital
# of Share in M 61.597 53.070 102.465 119.776 123.892 133.775 134.062 134.294 134.938 170.932 171.856 173.109 199.994 199.994 199.994 199.994 6.92% <-IRR #YR-> 10 Shares 95.18%
Change -0.05% -13.84% 93.08% 16.89% 3.44% 7.98% 0.21% 0.17% 0.48% 26.67% 0.54% 0.73% 15.53% 0.00% 0.00% 0.00% 8.29% <-IRR #YR-> 5 Shares 48.92%
Cash Flow from Operations $M $11.9 $14.3 -$10.0 $6.2 $22.3 -$21.3 -$6.5 $13.4 $44.5 $96.1 $105.7 $33.1 $94.2 $64.0 $52.0 $56.0 1041.81% <-Total Growth 10 Cash Flow
Increase -27.37% 19.88% -170.16% 161.84% 260.97% -195.36% 69.30% 304.47% 233.20% 115.89% 9.93% -68.68% 184.56% -32.05% -18.75% 7.69% SO, ESPP Share Iss Buy Backs, S Cancelled
5 year Running Average $0.6 $7.6 $6.7 $7.7 $8.9 $2.3 -$1.9 $2.8 $10.5 $25.2 $50.6 $58.6 $74.7 $78.6 $69.8 $59.9 1022.06% <-Total Growth 10 CF 5 Yr Running
CFPS $0.19 $0.27 -$0.10 $0.05 $0.18 -$0.16 -$0.05 $0.10 $0.33 $0.56 $0.61 $0.19 $0.47 $0.32 $0.26 $0.28 582.52% <-Total Growth 10 Cash Flow per Share
Increase -27.33% 39.14% -136.34% 152.91% 248.98% -188.32% 69.37% 304.11% 231.61% 70.43% 9.34% -68.91% 146.31% -32.05% -18.75% 7.69% #NUM! <-IRR #YR-> 10 Cash Flow 1041.81%
5 year Running Average -$0.06 $0.12 $0.13 $0.14 $0.12 $0.05 -$0.01 $0.02 $0.08 $0.16 $0.31 $0.36 $0.43 $0.43 $0.37 $0.30 47.78% <-IRR #YR-> 5 Cash Flow 604.80%
P/CF on Med Price 5.47 3.39 -22.03 91.21 46.42 -48.88 -134.25 49.44 5.74 2.46 3.81 17.26 5.36 4.89 0.00 0.00 #NUM! <-IRR #YR-> 10 Cash Flow per Share 582.52%
P/CF on Closing Price 4.66 4.13 -32.89 129.94 51.83 -41.47 -117.73 27.43 5.09 2.31 4.52 12.87 3.38 3.56 4.38 8.69 36.47% <-IRR #YR-> 5 Cash Flow per Share 373.27%
-35.83% Diff M/C #DIV/0! <-Total Growth -1 CFPS 5 yr Running 264.10%
$75.51 <-12 mths -15.91%
Excl.Working Capital CF $6.4 $17.6 $10.4 $5.3 $18.5 $25.6 -$12.8 $31.3 $30.6 -$38.5 -$14.9 $48.4 -$4.4 $0.0 $0.0 $0.0 77.41% <-IRR #YR-> 5 CFPS 5 yr Running 1657.45%
Cash Flow from Operations $M WC $18.3 $31.8 $0.4 $11.5 $40.8 $4.4 -$19.4 $44.7 $75.1 $57.6 $90.8 $81.5 $89.8 $64.0 $52.0 $56.0 23466.67% <-Total Growth 10 Cash Flow less WC
Increase -14.06% 74.10% -98.80% 2921.78% 254.40% -89.33% -544.68% 330.74% 68.13% -23.33% 57.63% -10.22% 10.14% -28.72% -18.75% 7.69% 72.68% <-IRR #YR-> 10 Cash Flow less WC 23466.67%
5 year Running Average $28.2 $31.1 $23.2 $16.7 $20.6 $17.8 $7.5 $16.4 $29.1 $32.5 $49.8 $69.9 $79.0 $76.7 $75.6 $68.7 14.98% <-IRR #YR-> 5 Cash Flow less WC 100.93%
CFPS Excl. WC $0.30 $0.60 $0.00 $0.10 $0.33 $0.03 -$0.14 $0.33 $0.56 $0.34 $0.53 $0.47 $0.45 $0.32 $0.26 $0.28 13.05% <-IRR #YR-> 10 CF less WC 5 Yr Run 240.92%
Increase -14.02% 102.07% -99.38% 2485.06% 242.62% -90.11% -543.73% 330.35% 67.33% -39.47% 56.78% -10.87% -4.66% -28.72% -18.75% 7.69% 36.94% <-IRR #YR-> 5 CF less WC 5 Yr Run 381.58%
5 year Running Average $0.62 $0.64 $0.45 $0.27 $0.27 $0.21 $0.06 $0.13 $0.22 $0.22 $0.32 $0.45 $0.47 $0.42 $0.41 $0.36 61.50% <-IRR #YR-> 10 CFPS - Less WC 11974.15%
P/CF on Med Price 3.55 1.52 578.21 49.00 25.40 238.98 -45.31 14.79 3.40 4.11 4.43 7.01 5.62 4.89 0.00 0.00 6.17% <-IRR #YR-> 5 CFPS - Less WC 34.92%
P/CF on Closing Price 3.03 1.85 863.29 69.81 28.36 202.74 -39.74 8.20 3.02 3.86 5.26 5.22 3.54 3.56 4.38 8.69 0.46% <-IRR #YR-> 10 CFPS 5 yr Running 4.71%
*Operational Cash Flow per share CF/CF-WC P/CF Med 10 yr 5.55 5 yr  5.36 P/CF Med 10 yr 6.32 5 yr  4.43 -43.59% Diff M/C 29.37% <-IRR #YR-> 5 CFPS 5 yr Running 262.37%
$0.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.47 Cash Flow per Share
-$0.10 $0.00 $0.00 $0.00 $0.00 $0.47 Cash Flow per Share
-$0.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.4 CFPS 5 yr Running
$0.0 $0.0 $0.0 $0.0 $0.0 $0.4 CFPS 5 yr Running
-$0.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $89.8 Cash Flow less WC
-$44.7 $0.0 $0.0 $0.0 $0.0 $89.8 Cash Flow less WC
-$23.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $79.0 CF less WC 5 Yr Run
-$16.4 $0.0 $0.0 $0.0 $0.0 $79.0 CF less WC 5 Yr Run
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.45 CFPS - Less WC
-$0.33 $0.00 $0.00 $0.00 $0.00 $0.45 CFPS - Less WC
OPM 21.75% 19.62% -10.28% 5.33% 8.46% -6.98% -2.19% 3.08% 10.12% 22.59% 23.35% 6.53% 17.68% 12.85% 271.90% <-Total Growth 10 OPM
Increase -46.24% -9.77% -152.41% -151.80% 58.76% -182.61% -68.67% -240.60% 229.12% 123.08% 3.39% -72.06% 170.87% -27.30% Should increase  or be stable.
Diff from Median 190.3% 161.9% -237.3% -28.9% 12.9% -193.2% -129.2% -58.9% 35.2% 201.5% 211.8% -12.9% 136.0% 71.6% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 7.49% 5 Yrs 17.68% should be  zero, it is a   check on calculations
$97 <-12 mths -1.03%
Adjusted EBITDA $9.13 $13.59 $37.03 $90.21 $103.69 $87.33 $97.49 $79.57 $81.75 $83.06 $88.75 $97.91 $98 $105 $116 620.44% <-Total Growth 10
Change 48.85% 172.48% 143.61% 14.94% -15.77% 11.62% -18.38% 2.74% 1.59% 6.86% 10.32% 0.20% 7.03% 10.48%
Margin 12.57% 13.97% 31.89% 34.17% 34.02% 29.24% 22.44% 18.09% 19.21% 18.35% 17.50% 18.37% 19.70% 19.30% 20.98%
Long Term Debt $2.89 $3.85 $45.93 $61.92 $269.90 $280.51 $748.46 $746.05 $523.06 $502.01 $478.86 $477.80 $490.21 $364.41 967.24% <-Total Growth 10 Debt Type
Change 32.91% 1094.59% 34.80% 335.90% 3.93% 166.82% -0.32% -29.89% -4.03% -4.61% -0.22% 2.60% -25.66% 1.19% <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 0.05 0.07 0.14 0.08 0.23 0.32 0.97 2.03 2.31 2.26 1.00 1.12 1.54 1.60 1.54 <-Median-> 5 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 2.39 2.67 2.90 3.35 3.38 3.47 3.12 4.94 4.86 4.91 4.50 3.30 3.43 2.58 4.50 <-Median-> 5 Assets/Current Liab Ratio Liquidity
Current Liabilities/Asset Ratio 0.42 0.37 0.35 0.30 0.30 0.29 0.32 0.20 0.21 0.20 0.22 0.30 0.29 0.39 0.22 <-Median-> 5 Current Liab/Asset Ratio Liq. + CF
Debt to Cash Flow (Years) 0.24 0.27 0.00 10.01 12.09 0.00 0.00 55.83 11.75 5.22 4.53 14.44 5.20 5.69 5.22 <-Median-> 5 Debt to Cash Flow (Years) Debt Ratio
Leverage
Intangibles $3.55 $2.71 $27.96 $33.99 $127.40 $349.95 $240.53 $547.00 $465.83 $472.53 $433.60 $448.95 $447.75 $457.13 1501.64% <-Total Growth 10 Intangibles D/E Ratio
Goodwill $11.09 $11.80 $80.80 $103.48 $213.94 $205.34 $555.41 $240.81 $239.75 $55.34 $53.16 $54.03 $21.44 $27.54 -73.47% <-Total Growth 10 Goodwill
Total $14.64 $14.51 $108.76 $137.47 $341.34 $555.29 $795.94 $787.80 $705.59 $527.88 $486.76 $502.98 $469.19 $484.67 331.41% <-Total Growth 10 Total
Change -3.40% -0.86% 649.33% 26.40% 148.29% 62.68% 43.34% -1.02% -10.44% -25.19% -7.79% 3.33% -6.72% 3.30% 1.15% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.26 0.25 0.33 0.17 0.29 0.63 1.03 2.15 3.11 2.38 1.02 1.18 1.48 2.13 <--- 1.11 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $92.7 $110.1 $206.5 $268.6 $437.3 $512.3 $752.3 $492.7 $461.5 $434.1 $441.3 $490.5 $567.0 $548.0 Liquidity ratio of 1.5 and up, best
Current Liabilities $61.3 $50.5 $111.9 $126.8 $239.1 $259.6 $565.4 $298.7 $271.2 $233.3 $250.7 $368.9 $353.8 $467.1 1.73 <-Median-> 10 Ratio
Liquidity Ratio 1.51 2.18 1.84 2.12 1.83 1.97 1.33 1.65 1.70 1.86 1.76 1.33 1.60 1.17 1.70 <-Median-> 5 Ratio
Liq. with CF aft div 1.71 2.46 1.81 2.12 1.89 1.91 1.31 1.66 1.87 2.27 2.18 1.42 1.87 1.31 1.87 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.47 2.46 1.81 1.66 1.00 1.78 0.73 1.56 1.87 2.20 2.06 1.38 1.83 1.31 1.87 <-Median-> 5 Ratio
Curr Long Term Debt $0.000 $0.000 $3.977 $8.526 $12.916 $11.567 $234.876 $10.524 $11.007 $0.000 $3.532 $26.335 $3.773 $138.162
Liquidity Less CLTD 1.51 2.18 1.91 2.27 1.93 2.07 2.28 1.71 1.77 1.86 1.79 1.43 1.62 1.67 1.77 <-Median-> 5 Ratio
Liq. with CF aft div 1.71 2.46 1.87 2.28 2.00 2.00 2.21 1.72 1.94 2.27 2.21 1.53 1.89 1.86 1.94 <-Median-> 5 Ratio
Assets $146.5 $135.0 $324.4 $424.2 $808.2 $901.2 $1,761.7 $1,476.8 $1,319.0 $1,146.3 $1,127.9 $1,219.2 $1,214.0 $1,203.8 Debt Ratio of 1.5 and up, best
Liabilities $64.4 $56.1 $161.5 $200.9 $546.3 $564.3 $1,345.9 $1,076.0 $819.0 $804.8 $825.0 $903.8 $888.7 $871.8 1.40 <-Median-> 10 Ratio
Debt Ratio 2.27 2.41 2.01 2.11 1.48 1.60 1.31 1.37 1.61 1.42 1.37 1.35 1.37 1.38 1.37 <-Median-> 5 Ratio
Estimates BVPS $0.51 $0.72 $0.95 Estimates Estimates BVPS
Estimate Book Value $102.0 $144.0 $190.0 Estimates Estimate Book Value
P/B Ratio (Close) 2.24 1.58 2.56 Estimates P/B Ratio (Close)
Difference from 10 year median -25.49% Diff M/C Estimates Difference from 10 yr med.
Book Value $82.06 $78.90 $162.88 $223.35 $261.95 $336.84 $415.85 $400.79 $499.98 $341.49 $302.91 $315.40 $325.32 $332.09
Preferred Shares $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
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $86.56 $85.71 $256.95 $260.14 $260.14 $235.98 $249.28 $257.81
Book Value $82.06 $78.90 $162.88 $223.35 $261.95 $336.84 $329.30 $315.08 $243.03 $81.35 $42.78 $79.43 $76.04 $74.28 74.28 74.28 -53.31% <-Total Growth 10 Book Value
Book Value per Share $1.33 $1.49 $1.59 $1.86 $2.11 $2.52 $2.46 $2.35 $1.80 $0.48 $0.25 $0.46 $0.38 $0.37 $0.37 $0.37 -76.08% <-Total Growth 10 Book Value per Share
Change 2.39% 11.60% 6.92% 17.31% 13.39% 19.09% -2.45% -4.48% -23.23% -73.58% -47.70% 84.33% -17.13% -2.31% 0.00% 0.00% 84.68% P/B Ratio Current/Historical Median
P/B Ratio (Median) 0.79 0.61 1.35 2.53 3.96 3.09 2.66 2.10 1.05 2.91 9.40 7.19 6.64 4.21 0.00 0.00 1.66 P/B Ratio Historical Median
P/B Ratio (Close) 0.68 0.75 2.02 3.60 4.42 2.62 2.34 1.16 0.93 2.73 11.17 5.36 4.18 3.07 3.07 6.55 -13.33% <-IRR #YR-> 10 Book Value per Share -76.08%
Change 1.03% 10.51% 170.48% 78.19% 22.76% -40.66% -10.85% -50.21% -19.84% 192.84% 308.87% -51.99% -22.00% -26.61% 0.00% 113.42% -30.51% <-IRR #YR-> 5 Book Value per Share -83.79%
Leverage (A/BK) 1.79 1.71 1.99 1.90 3.09 2.68 5.35 4.69 5.43 14.09 26.37 15.35 15.96 16.21 5.39 <-Median-> 10 A/BV
Debt/Equity Ratio 0.79 0.71 0.99 0.90 2.09 1.68 4.09 3.42 3.37 9.89 19.29 11.38 11.69 11.74 3.75 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 3.00 5 yr Med 6.64 2.31% Diff M/C 2.68 Historical Leverage (A/BK)
-$1.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.38
-$2.35 $0.00 $0.00 $0.00 $0.00 $0.38
$25.56 <-12 mths 694.33%
Comprehensive Income $1.7 $3.74 -$1.17 $9.41 $12.38 $15.74 -$4.94 $0.23 -$84.05 -$189.70 -$10.74 $39.79 -$4.30
NCI $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
Shareholders $1.71 $3.74 -$1.17 $9.41 $12.38 $15.74 -$4.94 $0.23 -$84.05 -$189.70 -$10.74 $39.79 -$4.30 -266.89% <-Total Growth 10 Comprehensive Income
Increase 310.70% 118.10% -131.37% 902.73% 31.60% 27.11% -131.42% 104.65% -36642.17% -125.70% 94.34% 470.45% -110.81% -110.8% <-Median-> 5 Comprehensive Income
5 Yr Running Average $0.29 $0.80 $0.77 $2.57 $5.21 $8.02 $6.28 $6.56 -$12.13 -$52.54 -$57.84 -$48.89 -$49.80 13.88% <-IRR #YR-> 10 Comprehensive Income -266.89%
ROE 2.1% 4.7% -0.7% 4.2% 4.7% 4.7% -1.5% 0.1% -34.6% -233.2% -25.1% 50.1% -5.7% #NUM! <-IRR #YR-> 5 Comprehensive Income -1969.57%
5Yr Median 0.6% 0.6% 0.6% 2.1% 4.2% 4.7% 4.2% 4.2% 0.1% -1.5% -25.1% -25.1% -25.1% #NUM! <-IRR #YR-> 10 5 Yr Running Average -6585.96%
% Difference from NI 0.0% 22.6% -163.0% 20.4% -36.6% -43.2% 36.0% -103.4% -17.2% -19.6% 51.8% 605.5% -75.5% #NUM! <-IRR #YR-> 5 5 Yr Running Average -858.86%
Median Values Diff 5, 10 yr -18.4% -17.2% -25.1% <-Median-> 5 Return on Equity
$1.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$4.3
-$0.2 $0.0 $0.0 $0.0 $0.0 -$4.3
-$0.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$49.8
-$6.6 $0.0 $0.0 $0.0 $0.0 -$49.8
Current Liability Coverage Ratio 0.30 0.63 0.00 0.09 0.17 0.02 -0.03 0.15 0.28 0.25 0.36 0.22 0.25 0.14   CFO / Current Liabilities
5 year Median 0.43 0.50 0.43 0.30 0.17 0.09 0.02 0.09 0.15 0.15 0.25 0.25 0.25 0.25 0.25 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 12.48% 23.59% 0.12% 2.71% 5.05% 0.48% -1.10% 3.03% 5.70% 5.03% 8.05% 6.69% 7.40% 5.32% CFO / Total Assets
5 year Median 16.72% 23.59% 15.96% 12.48% 5.05% 2.71% 0.48% 2.71% 3.03% 3.03% 5.03% 5.70% 6.69% 6.69% 6.7% <-Median-> 5 Return on Assets 
Return on Assets ROA 1.17% 2.26% 0.57% 1.84% 2.42% 3.07% -0.21% -0.46% -7.70% -20.58% -0.63% 0.46% -1.44% -0.20% Net  Income/Assets Return on Assets
5Yr Median 0.25% 0.25% 0.57% 1.17% 1.84% 2.26% 1.84% 1.84% -0.21% -0.46% -0.63% -0.63% -1.44% -0.63% -1.4% <-Median-> 5 Asset Efficiency Ratio
Return on Equity ROE 2.09% 3.86% 1.14% 3.50% 7.46% 8.22% -1.10% -2.14% -41.76% -290.06% -16.54% 7.10% -23.07% -3.18% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 0.62% 0.62% 1.14% 2.09% 3.50% 3.86% 3.50% 3.50% -1.10% -2.14% -16.54% -16.54% -23.07% -16.54% -23.1% <-Median-> 5 Return on Equity
-$25.5 <-12 mths -45.29%
Net Income $1.71 $3.05 $1.86 $7.81 $19.53 $27.69 -$3.63 -$6.75 -$78.20 -$208.79 $23.11 $31.76 -$45.55
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.29 $27.18 $30.19 $26.12 -$28.01
Shareholders $1.71 $3.05 $1.86 $7.81 $19.53 $27.69 -$3.63 -$6.75 -$101.49 -$235.97 -$7.08 $5.64 -$17.54 -$2.4 $25.8 $11.0 -1042.96% <-Total Growth 10 Net Income
Increase -310.70% 77.88% -38.96% 319.95% 150.07% 41.75% -113.12% 85.69% 1404.06% 132.49% -97.00% -179.69% -410.98% -86.54% -1193.22% -57.36% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $0.3 $0.7 $1.2 $2.7 $6.8 $12.0 $10.7 $8.9 -$12.9 -$64.0 -$71.0 -$69.1 -$71.3 -$51.5 $0.9 $4.5 #NUM! <-IRR #YR-> 10 Net Income -1042.96%
Operating Cash Flow $11.9 $14.3 -$10.0 $6.2 $22.3 -$21.3 -$6.5 $13.4 $44.5 $96.1 $105.7 $33.1 $94.2 21.05% <-IRR #YR-> 5 Net Income -159.91%
Investment Cash Flow -$9.9 $1.8 $5.7 -$35.7 -$214.7 -$20.3 -$449.0 -$18.6 $4.4 -$7.5 -$15.2 -$10.8 -$8.4 #NUM! <-IRR #YR-> 10 5 Yr Running Ave. -5865.69%
Total Accruals -$0.3 -$13.0 $6.1 $37.3 $211.9 $69.3 $451.9 -$1.5 -$150.4 -$324.6 -$97.6 -$16.6 -$103.3 #NUM! <-IRR #YR-> 5 5 Yr Running Ave. -898.29%
Total Assets $146.5 $135.0 $324.4 $424.2 $808.2 $901.2 $1,761.7 $1,476.8 $1,319.0 $1,146.3 $1,127.9 $1,219.2 $1,214.0 Balance Sheet Assets
Accruals Ratio -0.17% -9.62% 1.89% 8.79% 26.22% 7.69% 25.65% -0.10% -11.40% -28.32% -8.65% -1.36% -8.51% -8.65% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.10 0.08 5.38 0.73 0.49 6.76 0.21 -0.30 -1.35 -4.48 -0.08 -0.02 -0.58 -0.05 <-Median-> 10 EPS/CF Ratio
-$1.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$17.5
$6.7 $0.0 $0.0 $0.0 $0.0 -$17.5
-$1.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$71.3
-$8.9 $0.0 $0.0 $0.0 $0.0 -$71.3
Chge in Close 3.45% 23.33% 189.19% 109.03% 39.20% -29.34% -13.03% -52.44% -38.46% -22.62% 113.85% -11.51% -35.37% -28.30% 0.00% 113.42% Count 19 Years of data
up/down/neutral up up down down down down up up up down Count 14 73.68%
Any Predictions? yes yes yes yes yes Yes % right Count 10 71.43%
Financial Cash Flow $0.8 -$16.4 -$2.3 $43.3 $208.0 $78.9 $437.3 -$10.9 -$55.3 -$45.6 -$79.2 -$46.1 -$73.3 C F Statement  Financial Cash Flow
Total Accruals -$1.0 $3.4 $8.5 -$6.0 $3.9 -$9.6 $14.6 $9.4 -$95.1 -$279.1 -$18.4 $29.5 -$30.1 Accruals
Accruals Ratio -0.70% 2.55% 2.61% -1.41% 0.48% -1.06% 0.83% 0.64% -7.21% -24.35% -1.63% 2.42% -2.48% -2.48% <-Median-> 5 Ratio
Cash $18.7 $19.2 $12.6 $26.7 $42.9 $80.4 $62.1 $62.1 $40.0 $84.5 $92.1 $68.7 $80.3 $70.8 Cash
Cash per Share $0.30 $0.36 $0.12 $0.22 $0.35 $0.60 $0.46 $0.46 $0.30 $0.49 $0.54 $0.40 $0.40 $0.35 $0.40 <-Median-> 5 Cash per Share
Percentage of Stock Price 33.66% 32.54% 3.84% 3.32% 3.71% 9.11% 8.08% 16.95% 17.64% 38.04% 19.27% 16.14% 25.27% 31.07% 19.27% <-Median-> 5 % of Stock Price
CanTech item Dec 2015
http://www.cantechletter.com/2015/12/dhx-medias-deal-with-dreamworks-animation-gets-thumbs-up-at-euro-pacific/
Notes:
November 18, 2023.  Last estimates were for 2023, 2024 and 2025 of $541M, $592M and $654M for Revenue, $0.07, $0.13 and $0.20 for EPS, $21.4M and $49.1M 2023/4 for FCF, 
$0.40, $0.43 and $0.52 for CFPS, $0.67, $1.03 and $1.46 for BVPS, and $20.3M, $35.2M and $36M for Net Income.
November 20, 2022.  The last estimates were for 2022, 2023 and 2024 of $490M, $546M and $633M for Revenue, -$0.09, $0.08 for EPS for 2022/23, 
$0 for dividends, $67.6M, $61.3M and $28M for FCF, $0.37, $0.49 and $0.51 for CFPS and -$31.3M, and $34.6M for Net Income for 2022/23.
November 27, 2021.  Last estimates were for 2021, 2022 and 2023 of $433M, $442M and $478M for Revenue, -$0.04, -$0.06, and $0.05 for EPS,
 $0, $0, $0 for dividends, $40.6M and $50.3M for 2021-22 for FCF, $0.35, 0.37 and $0.41 for CFPS, -$11M and -$18M for 2021-22 for Net Income.
November 28, 2020.  Last estimates were for 2020, 2021 and 2022 of $453M, $467M and $468M for Revenue
November 29, 2019.  Last estimates were for 2019, 2020 and 2021 of $445M, $470M and $497M for Revenue, -$0.04, $0.01 and $-$0.03 for EPS, 
$0.27 and $0.63 for CFPS for 2019 and 2020 and $35.3M for Net Income for 2019.
August 2019.  Dhx Media rebrands as WildBrian. 
December 3, 2018.  Last estimates were for 2018, 2019 and 2020 of 470M, $490M and $510M for Revenue, $0.18, $0.21 and $0.32 for EPS,
 $0.27, $0.44 and $0.63 for CFPS and $31.5M and $35.3M for Net Income for 2018 and 2019
May 31, 2018.  Common Shares and Variable Voting Shares are now trading under one symbol of DHX.  Common Shares usded to be DHX.B and Variable Voting DHX.A.
DHX.B Common shares were trading as DHXMF, now they are DMQHF
December 9, 2017.  Last estimates were for 2017, 2018 and 2019 of 335M, $359M and $390M, $0.36, 0.43 and $0.51 for EPS, $0.61, $0.77 and $0.89 for CFPS and $42.4M and $49.1M for Net Income for 2017 and 2018.
December 10, 2016.  Last estimates were for 2016, 2017 and 2018 of $304M, $329M and $334M for Revenue, $0.42, $0.52 and $0.62 for EPS, $0.59, $0.61 and $0.77 for CFPS and $46.3M and $58.1M for Net Income.
December 12, 2015.  Last estimates were for 2014, 2015 and 2016 of $117.7M, $246M and $268M for Revenue, $0.10, $0.31 and $0.37 for EPS, $0.17, $0.44 and $0.55 for CFPS, $9.3M, $35.M2 and $49.2M for net income.
September 14, 2010.  DHX Media acquired the American animation studio Wildbrain Entertainment.
September 8, 2010. all related subsidiaries and divisions were rebranded under the label DHX Media.
March 25, 2008.  DHX Media acquired Bulldog Interactive Fitness.
2006. This company was formed in 2006 by the merger of Decode Entertainment and Halifax Film Company.  It also went public on TSX in 2006.
Decode Entertainment was established 1997.  Halifax Film Company was established in May 2004
Share Changes:
On October 9, 2014
Oct 9. 2014, shares held by non-Canadians will trade under the ticker DHX.A (Variable Voting Shares), while shares held by Canadians will trade under the ticker DHX.B (Common Voting 
Shares). Both DHX.A and DHX.B shares may be purchased by anyone. Shareholders may be contacted by their intermediary or the transfer agent to confirm their status as a Canadian or 
a non-Canadian, otherwise, conversion of shares is automatic and no action by shareholders is required.
Canadian shareholders will receive an equivalent number of Common Voting Shares (“DHX.B” on the TSX) to replace their Common Shares.
Non-Canadian shareholders will receive an equivalent number of Variable Voting Shares (“DHX.A” on the TSX) to replace their Common Shares.
DHX.B is Commom shares
DHX.A is Variable Voting Shares
On June 23, 2015, the Variable Voting Shares were listed on the NASDAQ under the ticker symbol DHXM.
2016: Site are showing info only under DHX.A?  Maybe this is because the equivant of of only DHX.A are trading as DHXMF.
Non-Canadians own DHX.A and DHXMF.
Sector:
Consumer Discretionary, Consumer
What should this stock accomplish?
Would I buy this company and Why.
This company now has rising revenue, Earnings and Cash Flow.  It is trying to be a dividend growth stock, I presume.
It looks like the dividend can rise to and above 1%.  So I might be interested in this stock if I was looking for a median Caonsumer Discretionary stock.
Dividends
Dividends are paid in cycle 3, which is  October, December,  March and June. Dividends are declared in one month for shareholders of record and payble in the following month.
For example, the dividend for shareholders of records of February 28, 2014 is payable on March 21, 2014. 
Why am I following this stock. 
http://www.cantechletter.com/2014/05/investors-accumulate-dhx-media-aggressively-says-byron-capital/
In the CanTech Letter of May 2014, investors should accumulate DHX Media “aggressively”, says Byron Capital
In the CanTech Letter of <a href="https://www.cantechletter.com/2014/05/investors-accumulate-dhx-media-aggressively-says-byron-capital/" target="_top"> May 2014 </a> Byron Capital says investors should accumulate DHX Media aggressively.
http://stks.co/h0DPA
I also saw a report on this stock from Global Maxfin Capital who rates this stock a strong buy in January 2014.
I took a look at the stock after reading a favorable report at <a href="http://www.cantechletter.com/2014/05/investors-accumulate-dhx-media-aggressively-says-byron-capital/ " target="_top" >CANTECH</a>.  
There was also a favorable report from <a href="http://stks.co/h0DPA" target="_top" >Global Maxfin Capital</a>.  
How they make their money.
WildBrain Ltd is a children's content and brands company, recognized globally for properties such as Peanuts, Strawberry Shortcake, Caillou, Inspector Gadget, and Degrassi franchise. 
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 insiders have Class B shares Change
Date 2015 Dec 10 2016 Dec 9 2017 Dec 3 2018 Nov 29 2019 Nov 28 2020 Nov 27 2021 Nov 20 2022 Nov 18 2023
Scherba, Joshua Charles 0.537 0.27% 0.424 0.21% -21.13%
CEO - Shares - Amount $0.854 $0.483
Options - percentage 1.564 0.78% 2.012 1.01% 28.68%
Options - amount $2.486 $2.294
Ellenbogen, Eric 0.050 0.03% 0.555 0.32% 0.841 0.49% 1.530 0.77%
CEO - Shares - Amount $0.065 $1.543 $2.068 $2.433
Options - percentage 3.250 1.90% 2.843 1.65% 2.460 1.42% 4.632 2.32%
Options - amount $4.225 $7.903 $6.051 $7.364
Gawne, Nicholas John Murray 0.000 0.00% #DIV/0!
CFO- Shares - Amount $0.000
Options - percentage 0.140 0.07% #DIV/0!
Options - amount $0.160
Ames, Aaron 0.000 0.00% 0.035 0.02% 0.069 0.04% 0.113 0.07% 0.516 0.26% Ceased insider Feb 2013
CFO - Shares - Amount $0.000 $0.045 $0.192 $0.279 $0.820 On site in 2018
Options - percentage 0.000 0.00% 0.600 0.35% 1.149 0.67% 1.431 0.83% 1.466 0.73% Last filed Oct 2018
Options - amount $0.000 $0.780 $3.193 $3.521 $2.331 Was officer 2018
Lamb, Doughas 0.020 0.01% Filed Jan 2018
CFO - Shares - Amount $0.034
Options - percentage 0.470 0.35%
Options - amount $0.789
Bishop, James William 0.006 0.00% 0.007 0.00% 0.014 0.01% 0.146 0.07% 0.125 0.06% took from INK -14.57%
Officer - Shares - Amount $0.008 $0.020 $0.035 $0.233 $0.142
Options - percentage 0.000 0.00% 0.121 0.07% 0.352 0.20% 0.326 0.16% 0.406 0.20% 24.33%
Options - amount $0.000 $0.337 $0.866 $0.519 $0.463
Betts, Stephanie Jacklynn 0.130 0.07% 0.132 0.07% 1.26%
Officer - Shares - Amount $0.207 $0.151
Options - percentage 0.536 0.27% 0.595 0.30% 11.07%
Options - amount $0.852 $0.679
Neath, Danielle Louise 0.112 0.06% 0.089 0.04% -20.52%
Officer - Shares - Amount $0.178 $0.101
Options - percentage 0.221 0.11% 0.302 0.15% 36.24%
Options - amount $0.352 $0.344
Drisdell, Deborah Ann 0.054 0.03% 0.054 0.03% 0.054 0.03% 0.054 0.03% 0.00%
Director - Shares - Amount $0.149 $0.132 $0.085 $0.061
Options - percentage 0.525 0.31% 0.558 0.32% 0.609 0.30% 0.518 0.26% -14.91%
Options - amount $1.459 $1.373 $0.968 $0.591
Colville, Daivd 0.023 0.01% 0.033 0.02% Ceased Insider May 2021
Director - Shares - Amount $0.029 $0.091
Options - percentage 0.324 0.19% 0.465 0.27%
Options - amount $0.422 $1.293
Beale, Elizabeth Jane 0.009 0.01% 0.009 0.01% 0.025 0.02%
Director - Shares - Amount $0.049 $0.023 $0.043
Options - percentage 0.158 0.12% 0.247 0.18% 0.347 0.26%
Options - amount $0.905 $0.675 $0.583
Machum, Donald Geoffrey 0.165 0.08% 0.170 0.09% 3.02%
Director - Shares - Amount $0.263 $0.194
Options - percentage 0.640 0.32% 0.617 0.31% -3.70%
Options - amount $1.018 $0.703
Wright, Donald Arthur 0.284 0.17% 0.344 0.20% 0.344 0.20% 0.344 0.17% 0.344 0.17% 0.00%
Chairr - Shares - Amount $0.369 $0.955 $0.845 $0.546 $0.392
Options - percentage 0.312 0.18% 0.488 0.28% 0.522 0.30% 0.546 0.27% 0.569 0.28% 4.31%
Options - amount $0.406 $1.358 $1.284 $0.867 $0.649
Donovan, Michael Patrick 3.88% 5.026 3.75% 4.912 3.66% 5.246 3.89% now also CEO 2018
Exe Chairman & CEO - Shares - Amt $34.215 $28.847 $13.409 $8.813
Variable Voting Shares - percentage 100.000 100.00% P
Variable Voting Shares - amount $0.000 P
Options - percentage 0.07% 0.207 0.15% 0.357 0.27% 1.325 0.98%
Options - amount $0.660 $1.188 $0.975 $2.226
Increase in O/S Shares 1.21% 1.663 1.24% 0.060 0.04% 0.081 0.06% 0.544 0.40% 0.112 0.07% 0.238 0.14% 1.078 0.62% 6.890 3.44% Share capital
due to SO $10.053 $10.977 $0.344 $0.220 $0.914 $0.145 $0.660 $2.653 $10.955
Book Value $3.295 $3.995 $0.149 $0.229 $1.765 $0.383 $0.511 $1.125 $7.310
Insider Buying -$0.630 -$1.475 -$0.085 -$2.856 -$0.807 -$0.124 $0.000 -$0.022 -$0.013
Insider Selling $9.861 $2.256 $0.696 $0.618 $0.126 $0.012 $1.382 $1.317 $4.496
Net Insider Selling $9.231 $0.781 $0.610 -$2.238 -$0.681 -$0.113 $1.382 $1.295 $4.483
% of Market Cap 1.05% 0.10% 0.17% -0.99% -0.31% -0.02% 0.32% 0.41% 1.97%
Directors 10 9 9 9 11 10 11 10
Women 20% 3 30% 3 33% 2 22% 2 22% 3 27% 3 30% 4 36% 4 40%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 1 9% 1 10%
Institutions/Holdings 67.31% 46 62.50% 28 46.13% 56 71.41% 20 44.41% 20 13.21% 20 9.02% 20 7.04%
Total Shares Held 44.61% 67.473 64.99% 15.872 45.63% 96.308 71.37% 75.839 56.20% 22.728 13.13% 15.607 7.80% 14.103 7.05%
Increase/Decrease 3 Mths 3.48% 12.626 23.02% -10.332 -39.43% -9.650 -9.11% 1.345 1.80% -0.417 -1.80% 1.608 11.49% 0.080 0.57%
Starting No. of Shares 54.846 reuters "B" 26.204 reuters "A" 105.958 reuters  74.495 Top 20 MS 23.145 Top 20 MS 13.999 Top 20 MS 14.023 Top 20 MS
Institutions/Holdings 43 32.33% 67 117.24%
Amount $118.540 $260.520
Total Shares Held 29.000 21.59% 114.000 84.48%
Amount $79.170 $311.220
Increase/Decrease 3 Mths -1.000 -3.33% 50.000 78.13%
Starting No. of Shares 30.000 Morningstar 64.000 Morningstar
Copyright © 2008 Website of SPBrunner. All rights reserved.