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/ Q2 2020
Absolute Software Corporation  TSX: ABT OTC: ALSWF https://www.absolute.com/en Fiscal Yr: Dec 31 12/31/19
Year 6/30/07 6/30/08 6/30/09 6/30/10 6/30/11 6/30/12 6/30/13 6/30/14 6/30/15 6/30/16 6/30/17 6/30/18 6/30/19 6/29/20 6/29/21 Value Description #Y Item Total G Curr
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
USD - CDN$ 0.9881 1.2246 1.0466 0.9946 1.0170 0.9949 1.0636 1.1601 1.2474 1.3009 1.2977 1.3168 1.3087 1.329 1.329 1.329 USD - CDN$ Pacific Exchange <--Reset to
Reporting in  CDN$ CDN$ CDN$ CDN$ CDN$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$
Split Date 1/2/08
Split   2
$101.6 <-12 mths 2.73%
Revenue* US$ $20.4 $30.9 $50.8 $64.4 $71.0 $74.6 $83.2 $91.0 $93.6 $88.8 $91.2 $93.6 $98.9 $104 $112 $122 94.51% <-Total Growth 10 Revenue US$
Increase 103.12% 51.68% 64.50% 26.70% 10.20% 5.03% 11.55% 9.38% 2.94% -5.18% 2.72% 2.64% 5.65% 5.15% 7.69% 8.93% 6.88% <-IRR #YR-> 10 Revenue 94.51% US$
5 year Running Average $8.8 $15.0 $23.9 $35.3 $47.5 $58.3 $68.8 $76.8 $82.7 $86.2 $89.6 $91.7 $93.2 $95.3 $99.9 $106.1 1.69% <-IRR #YR-> 5 Revenue 8.72% US$
Revenue per Share $0.44 $0.65 $1.11 $1.38 $1.63 $1.70 $1.98 $2.08 $2.09 $2.28 $2.30 $2.33 $2.38 $2.46 $2.65 $2.88 14.58% <-IRR #YR-> 10 5 yr Running Average 290.05% US$
Increase 93.76% 46.28% 72.13% 23.63% 18.14% 4.85% 16.08% 5.02% 0.49% 9.41% 0.64% 1.26% 2.04% 3.52% 7.69% 8.93% 3.95% <-IRR #YR-> 5 5 yr Running Average 21.36% US$
5 year Running Average $0.21 $0.34 $0.52 $0.76 $1.04 $1.29 $1.56 $1.75 $1.89 $2.03 $2.15 $2.21 $2.27 $2.35 $2.42 $2.54 7.88% <-IRR #YR-> 10 Revenue per Share 113.42% US$
P/S (Price/Sales) Med 14.30 24.18 6.48 3.80 2.40 3.02 2.76 3.08 3.41 2.52 2.35 2.50 2.59 2.40 0.00 0.00 2.71% <-IRR #YR-> 5 Revenue per Share 14.33% US$
P/S (Price/Sales) Close 24.78 15.64 4.38 2.81 2.58 2.90 3.29 3.11 2.47 2.33 2.30 2.25 2.53 3.10 2.88 2.64 15.88% <-IRR #YR-> 10 5 yr Running Average 336.65% US$
*Revenue in M CDN $  P/S Med 20 yr  3.05 15 yr  3.08 10 yr  2.68 5 yr  2.52 15.82% Diff M/C 5.36% <-IRR #YR-> 5 5 yr Running Average 29.82% US$
-$50.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $98.9
-$91.0 $0.0 $0.0 $0.0 $0.0 $98.9
-$23.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $93.2
-$76.8 $0.0 $0.0 $0.0 $0.0 $93.2
-$1.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.38
-$2.08 $0.00 $0.00 $0.00 $0.00 $2.38
-$0.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.27
-$1.75 $0.00 $0.00 $0.00 $0.00 $2.27
$135.04 <-12 mths 4.32%
Revenue* CDN$ $20.1 $37.9 $53.2 $64.1 $72.2 $74.2 $88.5 $105.5 $116.8 $115.5 $118.4 $123.3 $129.4 $138 $149 $162 143.23% <-Total Growth 10 Revenue CDN$
Increase 72.23% 87.99% 40.59% 20.40% 12.68% 2.75% 19.25% 19.30% 10.68% -1.11% 2.46% 4.15% 5.00% 6.78% 7.69% 8.93% 9.30% <-IRR #YR-> 10 Revenue 143.23% CDN$
5 year Running Average $10.9 $17.2 $26.3 $37.4 $49.5 $60.3 $70.4 $80.9 $91.4 $100.1 $108.9 $115.9 $120.7 $125.0 $131.6 $140.4 4.17% <-IRR #YR-> 5 Revenue 22.64% CDN$
Revenue per Share $0.44 $0.79 $1.16 $1.37 $1.65 $1.70 $2.10 $2.41 $2.60 $2.97 $2.98 $3.06 $3.11 $3.27 $3.52 $3.83 16.46% <-IRR #YR-> 10 5 yr Running Average 358.99% CDN$
Increase 64.30% 81.29% 47.11% 17.48% 20.80% 2.57% 24.09% 14.55% 8.05% 14.10% 0.40% 2.75% 1.41% 5.12% 7.69% 8.93% 8.33% <-IRR #YR-> 5 5 yr Running Average 49.19% CDN$
5 year Running Average $0.27 $0.39 $0.57 $0.81 $1.08 $1.33 $1.60 $1.85 $2.09 $2.36 $2.61 $2.81 $2.95 $3.08 $3.19 $3.36 10.31% <-IRR #YR-> 10 Revenue per Share 166.87% CDN$
P/S (Price/Sales) Med 15.77 19.07 6.98 4.00 3.21 2.98 2.65 2.86 3.26 2.45 2.39 2.41 2.60 2.60 0.00 0.00 5.22% <-IRR #YR-> 5 Revenue per Share 28.98% CDN$
P/S (Price/Sales) Close 26.72 13.25 4.86 3.06 2.57 3.24 3.25 2.86 3.45 2.33 2.57 2.26 2.57 3.09 2.87 2.64 17.80% <-IRR #YR-> 10 5 yr Running Average 414.52% CDN$
*Revenue in M CDN $  P/S Med 20 yr  3.10 15 yr  3.21 10 yr  2.76 5 yr  2.45 12.23% Diff M/C 9.80% <-IRR #YR-> 5 5 yr Running Average 59.59% CDN$
-$53.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $129.4
-$105.5 $0.0 $0.0 $0.0 $0.0 $129.4
-$26.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $120.7
-$80.9 $0.0 $0.0 $0.0 $0.0 $120.7
-$1.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.11
-$2.41 $0.00 $0.00 $0.00 $0.00 $3.11
-$0.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.95
-$1.85 $0.00 $0.00 $0.00 $0.00 $2.95
$0.25 <-12 mths 38.89%
EPS Basic US$ -$0.13 -$0.15 -$0.05 -$0.18 -$0.03 -$0.03 $0.04 $0.08 $0.10 $0.24 -$0.13 $0.08 $0.19 497.71% <-Total Growth 10 EPS Basic US$
EPS Diluted* -$0.13 -$0.15 -$0.05 -$0.18 -$0.03 -$0.03 $0.04 $0.08 $0.10 $0.23 -$0.13 $0.08 $0.18 $0.22 $0.23 $0.28 476.78% <-Total Growth 10 EPS Diluted US$
Increase -70.35% -11.72% 67.50% -278.82% 83.70% -1.70% 233.33% 100.00% 25.00% 130.00% -156.52% 161.54% 125.00% 22.22% 4.55% 21.74% #NUM! <-IRR #YR-> 10 Earnings per Share 497.71% US$
Earnings Yield -1.13% -1.40% -0.84% -4.32% -0.69% -0.55% 0.59% 1.16% 1.11% 3.33% -1.69% 1.15% 2.26% 2.18% 2.27% 2.77% 17.61% <-IRR #YR-> 5 Earnings per Share 137.50% US$
5 year Running Average -$0.08 -$0.09 -$0.09 -$0.12 -$0.11 -$0.09 -$0.05 -$0.02 $0.03 $0.08 $0.06 $0.07 $0.09 $0.12 $0.12 $0.20 #NUM! <-IRR #YR-> 10 5 yr Running Average 199.22% US$
10 year Running Average -$0.09 -$0.08 -$0.09 -$0.09 -$0.08 -$0.07 -$0.06 -$0.04 -$0.01 -$0.01 $0.01 $0.03 $0.07 $0.10 $0.13 #NUM! <-IRR #YR-> 5 5 yr Running Average 481.82% US$
* Diluted ESP per share  E/P 10 Yrs 0.85% 5Yrs 1.15%
$0.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.18
-$0.08 $0.00 $0.00 $0.00 $0.00 $0.18
$0.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.09
$0.02 $0.00 $0.00 $0.00 $0.00 $0.09
$0.33 <-12 mths 33.62%
Pre-split 2008 -$0.26
EPS Basic CDN$ -$0.13 -$0.18 -$0.05 -$0.18 -$0.03 -$0.03 $0.04 $0.09 $0.12 $0.31 -$0.17 $0.11 $0.25 597.31% <-Total Growth 10 EPS Basic CDN$
Pre-split 2008 -$0.26
EPS Diluted* -$0.13 -$0.18 -$0.05 -$0.18 -$0.03 -$0.03 $0.04 $0.09 $0.12 $0.30 -$0.17 $0.11 $0.24 $0.29 $0.31 $0.37 571.13% <-Total Growth 10 EPS Diluted CDN$
Increase -44.44% -38.46% 72.22% -260.00% 83.33% 0.51% 242.54% 118.15% 34.41% 139.86% -156.38% 162.44% 123.62% 24.12% 4.55% 21.74% #NUM! <-IRR #YR-> 10 Earnings per Share 571.13% CDN$
Earnings Yield -1.11% -1.72% -0.88% -4.30% -0.71% -0.54% 0.62% 1.35% 1.39% 4.33% -2.20% 1.52% 2.95% 2.89% 3.02% 3.68% 20.48% <-IRR #YR-> 5 Earnings per Share 153.82% CDN$
5 year Running Average -$0.09 -$0.10 -$0.10 -$0.13 -$0.11 -$0.09 -$0.05 -$0.02 $0.04 $0.11 $0.08 $0.09 $0.12 $0.15 $0.15 $0.26 #NUM! <-IRR #YR-> 10 5 yr Running Average 214.65% CDN$
10 year Running Average -$0.11 -$0.11 -$0.11 -$0.10 -$0.09 -$0.08 -$0.06 -$0.04 $0.00 -$0.01 $0.02 $0.05 $0.10 $0.13 $0.17 #NUM! <-IRR #YR-> 5 5 yr Running Average 670.51% CDN$
* Diluted ESP per share  E/P 10 Yrs 0.98% 5Yrs 1.52%
$0.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24
-$0.09 $0.00 $0.00 $0.00 $0.00 $0.24
$0.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.12
$0.02 $0.00 $0.00 $0.00 $0.00 $0.12
Dividends Paid in  Millions  US$ $10.14 $9.26 $9.48 $10.07 $9.87
 % of Net Income US$ 219.73% 95.19% -191.41% 323.64% 130.28%
Special Dividend US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 7 Special Dividends US$ Paid 
Dividend* US$ $0.19 $0.20 $0.22 $0.24 $0.25 $0.24 $0.24 $0.24 $0.24 $0.24 23.33% <-Total Growth 6 Dividends US$ CDN$
Increase 5.43% 9.18% 10.09% 3.48% -1.45% 0.62% -1.53% 0.00% 0.00% Count 6 Years of data US$
Average Increases 5 Year Running 5.35% 4.38% 2.24% 0.22% -0.47% 4.86% <-Median-> 2 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.04 $0.08 $0.12 $0.17 $0.22 $0.23 $0.24 $0.24 $0.24 $0.24 16.82% <-Median-> 7 Dividends 5 Yr Running US$
Yield H/L Price 3.44% 3.10% 3.04% 4.14% 4.57% 4.17% 3.97% 4.09% 3.97% <-Median-> 7 Dividends US$
Yield on High  Price 2.61% 2.70% 2.53% 3.31% 3.87% 3.54% 3.51% 3.82% 3.31% <-Median-> 7 Dividends US$
Yield on Low Price 5.07% 3.62% 3.82% 5.52% 5.58% 5.06% 4.58% 4.40% 5.06% <-Median-> 7 Dividends US$
Yield on Close Price 2.89% 2.82% 4.20% 5.05% 4.52% 4.28% 3.68% 3.16% 3.16% 3.16% 4.20% <-Median-> 7 Dividends US$
Payout Ratio EPS 470.10% 247.82% 216.45% 103.61% -189.68% 303.77% 135.84% 109.45% 104.69% 85.99% 216.45% <-Median-> 7 DPR EPS US$
DPR EPS 5 Yr Running -75.75% -320.64% 375.54% 200.25% 339.89% 317.39% 258.45% 209.17% 209.60% 122.21% 258.45% <-Median-> 3 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 45.13% 56.13% 42.18% 190.11% 950.40% 77.89% 99.25% 49.14% 51.23% 54.72% 77.89% <-Median-> 7 DPR CF US$
DPR CF 5 Yr Running 11.52% 23.82% 30.19% 45.70% 75.83% 85.93% 97.23% 101.13% 78.72% 61.78% 45.70% <-Median-> 7 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 47.52% 43.96% 49.06% 111.73% 83.29% 58.15% 39.17% 49.14% 51.23% 54.72% 49.06% <-Median-> 7 DPR CF WC US$
DPR CF WC 5 Yr Running 21.15% 27.88% 32.78% 45.11% 60.52% 62.80% 59.66% 59.43% 52.90% 49.54% 45.11% <-Median-> 3 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 3.97% 4.20% 5 Yr Med 5 Yr Cl 4.14% 4.28% 5 Yr Med Payout 135.84% 99.25% 58.15% 4.28% <-IRR #YR-> 5 Dividends 23.33% US$
* Dividends per share  10 Yr Med and Cur. -20.46% -24.82% 5 Yr Med and Cur. -23.69% -26.14% Last Div Inc ---> $0.05 $0.06 20.0% 4.47% <-IRR #YR-> 6 Dividends #DIV/0! US$
Dividends Growth 5 -$0.20 $0.00 $0.00 $0.00 $0.00 $0.24 Dividends Growth 5 US$
Dividends Growth 10 -$0.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24 Dividends Growth 10 US$
Historical Dividends Historical High Div 5.54% Low Div 2.58% Ave Div 4.06% Med Div 3.97% Close Div 4.20% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -42.96%     22.48% Exp. -22.17% Exp. -20.41% Exp. -24.82% High/Ave/Median  US$
Special Dividend CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 7 Special Dividends CDN$ Paid 
Dividend* CDN$ $0.20 $0.23 $0.27 $0.31 $0.32 $0.32 $0.32 $0.32 $0.32 $0.32 39.13% <-Total Growth 6 Dividends CDN$ CDN$
Increase 15.00% 17.39% 14.81% 3.23% 0.00% 0.00% 0.00% 0.00% 0.00% Count 6 Years of data CDN$
Average Increases 5 Year Running 10.09% 7.09% 3.61% 0.65% 0.00% 8.59% <-Median-> 2 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.04 $0.09 $0.14 $0.20 $0.27 $0.29 $0.31 $0.32 $0.32 $0.32 20.20% <-Median-> 7 Dividends 5 Yr Running CDN$
Yield H/L Price 3.58% 3.34% 3.18% 4.26% 4.49% 4.33% 3.96% 3.76% 3.96% <-Median-> 7 Dividends CDN$
Yield on High  Price 2.71% 2.95% 2.55% 3.56% 3.85% 3.73% 3.46% 3.30% 3.46% <-Median-> 7 Dividends CDN$
Yield on Low Price 5.26% 3.84% 4.23% 5.30% 5.41% 5.18% 4.62% 4.37% 5.18% <-Median-> 7 Dividends CDN$
Yield on Close Price 2.93% 3.33% 3.00% 4.49% 4.17% 4.62% 4.01% 3.17% 3.17% 3.17% 4.01% <-Median-> 7 Dividends CDN$
Payout Ratio EPS 500.00% 287.50% 270.00% 134.78% -246.15% 400.00% 177.78% 145.45% 139.13% 114.29% 270.00% <-Median-> 7 DPR EPS CDN$
DPR EPS 5 Yr Running -80.87% -411.50% 349.57% 190.76% 340.50% 319.81% 258.32% 208.17% 207.72% 122.04% 258.32% <-Median-> 3 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 45.13% 56.13% 42.18% 190.11% 950.40% 77.89% 99.25% 49.14% 51.23% 54.72% 77.89% <-Median-> 7 DPR CF CDN$
DPR CF 5 Yr Running 11.92% 25.20% 31.68% 48.42% 78.71% 87.48% 98.09% 100.56% 78.33% 61.68% 48.42% <-Median-> 7 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 47.52% 43.96% 49.06% 111.73% 83.29% 58.15% 39.17% 49.14% 51.23% 54.72% 49.06% <-Median-> 7 DPR CF WC CDN$
DPR CF WC 5 Yr Running 21.89% 28.97% 34.21% 47.34% 61.69% 63.44% 59.71% 59.32% 52.85% 49.57% 47.34% <-Median-> 3 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 3.96% 4.01% 5 Yr Med 5 Yr Cl 4.26% 4.17% 5 Yr Med Payout 177.78% 99.25% 58.15% 6.83% <-IRR #YR-> 5 Dividends 39.13% CDN$
* Dividends per share  10 Yr Med and Cur. -20.03% -21.07% 5 Yr Med and Cur. -25.62% -24.04% Last Div Inc ---> $0.80 $0.08 -90.0% 8.15% <-IRR #YR-> 6 Dividends #DIV/0! CDN$
Dividends Growth 5 -$0.23 $0.00 $0.00 $0.00 $0.00 $0.32 Dividends Growth 5 CDN$
Dividends Growth 10 -$0.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.32 Dividends Growth 10 CDN$
Historical Dividends Historical High Div 5.34% Low Div 2.65% Ave Div 4.00% Med Div 3.96% Close Div 4.01% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -40.73% Cheap 19.44% Exp. -20.77% Exp. -20.07% Exp. -21.07% High/Ave/Median  CDN$
Future Dividend Yield Div Yd 6.37% earning in 5.00 Years at IRR of 15.00% Div Inc. 101.14% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 12.80% earning in 10.00 Years at IRR of 15.00% Div Inc. 304.56% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 25.76% earning in 15.00 Years at IRR of 15.00% Div Inc. 713.71% Future Dividend Yield CDN$
Yield if held 5 years 1.32% 2.83% 4.94% 5.84% 6.32% 5.73% 4.64% 3.77% 4.39% 4.49% 4.94% <-Median-> 7 Paid Median Price CDN$
Yield if held 10 years 75.47% 63.89% 40.45% 20.70% 4.65% 2.12% 3.93% 5.85% 6.03% 6.32% 20.70% <-Median-> 7 Paid Median Price CDN$
Yield if held 15 years 17.36% 43.66% 145.45% 120.75% 88.89% 47.94% 21.37% 4.65% 88.89% <-Median-> 5 Paid Median Price CDN$
Yield if held 20 years 20.58% 45.07% 145.45% #NUM! <-Median-> 0 Paid Median Price CDN$
Yield if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 5 years 1.32% 5.29% 12.80% 19.04% 26.28% 25.96% 22.35% 18.74% 21.96% 22.47% 19.04% <-Median-> 7 Paid Median Price CDN$
Cost covered if held 10 years 75.47% 119.44% 104.87% 67.45% 19.31% 10.93% 24.22% 41.86% 49.20% 57.91% 67.45% <-Median-> 7 Paid Median Price CDN$
Cost covered if held 15 years 45.02% 142.25% 604.55% 622.64% 547.22% 343.07% 174.29% 42.54% 547.22% <-Median-> 5 Paid Median Price CDN$
Cost covered if held 20 years 147.27% 367.61% 1331.82% #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price CDN$
Graham No. $1.63 $2.45 $2.73 $3.75 $2.03 $1.95 $2.92 $3.22 $4.57 $5.04 #DIV/0! <-Total Growth 6 Graham Price CDN$
Price/GP Ratio Med 3.43 2.81 3.11 1.94 3.52 3.78 2.77 2.65 3.11 <-Median-> 7 Price/GP Ratio CDN$
Price/GP Ratio High 4.53 3.18 3.88 2.33 4.11 4.40 3.16 3.01 3.88 <-Median-> 7 Price/GP Ratio CDN$
Price/GP Ratio Low 2.34 2.45 2.34 1.56 2.92 3.16 2.37 2.28 2.37 <-Median-> 7 Price/GP Ratio CDN$
Price/GP Ratio Close 4.20 2.82 3.30 1.84 3.79 3.55 2.73 3.14 2.21 2.01 3.30 <-Median-> 7 Price/GP Ratio CDN$
Prem/Disc Close 320.01% 181.82% 229.58% 84.39% 279.17% 254.71% 173.15% 214.37% 121.34% 100.61% 229.58% <-Median-> 7 Graham Price CDN$
Month, Year Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 19.00 <Count Years> Month, Year CDN$
Price Close $18.34 $3.31 $5.25 $3.70 $4.94 $5.10 $6.93 $8.12 $7.56 $6.38 $6.88 $7.74 $8.70 $10.11 $10.11 $10.11 65.71% <-Total Growth 10 Stock Price CDN$
Increase 318.72% -81.95% 58.61% -29.52% 33.51% 3.24% 35.88% 17.17% -6.90% -15.61% 7.84% 12.50% 12.40% 16.21% 0.00% 0.00% -73.63 <-Median-> 10 CAPE (10 Yr P/E) CDN$ P/E 5, 10 etc
P/E Ratio -141.08 -18.39 -105.00 -20.56 -164.67 -170.87 162.89 87.49 60.61 21.32 -40.78 73.47 36.93 34.58 33.07 27.17 1.39% <-IRR #YR-> 5 Stock Price 7.14% CDN$
Trailing P/E Ratio -203.78 -25.46 -29.17 -74.00 -27.44 -170.00 -232.18 190.86 81.46 51.15 22.99 -45.88 82.59 42.92 34.58 33.07 5.18% <-IRR #YR-> 10 Stock Price 65.71% CDN$
CAPE (10 Yr P/E) -29.04 -49.30 -33.04 -48.20 -55.75 -91.51 -130.03 -175.91 -1,573.44 -868.15 375.55 176.95 104.87 77.79 59.41 5.07% <-IRR #YR-> 5 Price & Dividend 28.94% CDN$ 60.61
Median 10, 5 Yrs D.  per yr 2.63% 3.68% % Tot Ret 33.69% 72.60% T P/E 51.15 P/E:  29.13 36.93 7.81% <-IRR #YR-> 10 Price & Dividend 103.24% CDN$ -20.56
Price 15 D.  per yr 3.45% % Tot Ret 12.04% CAPE Diff -242.43% 25.17% <-IRR #YR-> 15 Stock Price 2800.00% CDN$
Price  20 D.  per yr 2.00% % Tot Ret 10.66% 16.73% <-IRR #YR-> 19 Stock Price #DIV/0! CDN$
Price  25 D.  per yr #NUM! % Tot Ret #NUM! #NUM! <-IRR #YR-> 21 Stock Price #DIV/0! CDN$
Price & Dividend 15 28.61% <-IRR #YR-> 15 Price & Dividend 3456.67% CDN$ -25.43
Price & Dividend 20 18.73% <-IRR #YR-> 19 Price & Dividend #DIV/0! CDN$ -3.68
Price & Dividend 25 #NUM! <-IRR #YR-> 21 Price & Dividend #DIV/0! CDN$ 0.00
Price  5 -$8.12 $0.00 $0.00 $0.00 $0.00 $8.70 Price  5
Price 10 -$5.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.70 Price 10
Price & Dividend 5 -$8.12 $0.27 $0.31 $0.32 $0.32 $9.02 Price & Dividend 5
Price & Dividend 10 -$5.25 $0.00 $0.00 $0.00 $0.20 $0.23 $0.27 $0.31 $0.32 $0.32 $9.02 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 $8.70 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 $8.70 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 $8.70 Price  25
Price & Dividend 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.20 $0.23 $0.27 $0.31 $0.32 $0.32 $9.02 Price & Dividend 15
Price & Dividend 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.20 $0.23 $0.27 $0.31 $0.32 $0.32 $9.02 Price & Dividend 20
Price & Dividend 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.20 $0.23 $0.27 $0.31 $0.32 $0.32 $9.02 Price & Dividend 25
Month, Year Jun-07 Jun-08 Jun-09 Jun-10 Jun-11 Jun-12 Jun-13 Jun-14 Jun-15 Jun-16 Jun-17 Jun-18 Jun-19 Jun-20 Jun-21 Jun-22 19.00 <Count Years> Month, Year
Price Close $11.67 $10.49 $5.66 $4.19 $4.25 $5.50 $6.83 $6.90 $8.99 $6.91 $7.68 $6.93 $7.98 $10.11 $10.11 $10.11 40.99% <-Total Growth 10 Stock Price CDN$
Increase 678.00% -10.11% -46.04% -25.97% 1.43% 29.41% 24.18% 1.02% 30.29% -23.14% 11.14% -9.77% 15.15% 26.69% 0.00% 0.00% 3.49% <-IRR #YR-> 10 Stock Price 40.99% CDN$
P/E Ratio -89.77 -58.28 -113.20 -23.28 -141.67 -184.27 160.54 74.35 72.07 23.09 -45.52 65.78 33.88 34.58 33.07 27.17 2.95% <-IRR #YR-> 5 Stock Price 15.65% CDN$
Trailing P/E Ratio -129.67 -80.69 -31.44 -83.80 -23.61 -183.33 -228.83 162.19 96.87 55.40 25.67 -41.08 75.75 42.92 34.58 33.07 6.18% <-IRR #YR-> 10 Price & Dividend 75.80% CDN$
Median 10, 5 Yrs D.  per yr 2.69% 4.20% % Tot Ret 43.47% 58.75% T P/E 55.40 P/E:  28.49 49.83 7.15% <-IRR #YR-> 5 Price & Dividend 41.30% CDN$
-$5.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.98
-$6.90 $0.00 $0.00 $0.00 $0.00 $7.98
-$5.66 $0.00 $0.00 $0.00 $0.20 $0.23 $0.27 $0.31 $0.32 $0.32 $8.30
-$6.90 $0.27 $0.31 $0.32 $0.32 $8.30
Price H/L Median $6.89 $15.10 $8.14 $5.47 $5.31 $5.06 $5.59 $6.89 $8.49 $7.29 $7.12 $7.39 $8.09 $8.51 -0.61% <-Total Growth 10 Stock Price CDN$
Increase 359.93% 119.20% -46.12% -32.76% -3.02% -4.62% 10.38% 23.37% 23.15% -14.14% -2.26% 3.72% 9.48% 5.26% -0.06% <-IRR #YR-> 10 Stock Price 3.93% CDN$
P/E Ratio -52.98 -83.88 -162.70 -30.39 -176.83 -169.53 131.28 74.24 68.02 24.35 -42.20 70.10 34.32 29.11 3.25% <-IRR #YR-> 5 Stock Price 1.31% CDN$
Trailing P/E Ratio -76.53 -116.13 -45.19 -109.40 -29.47 -168.67 -187.12 161.95 91.43 58.40 23.80 -43.78 76.75 36.13 2.27% <-IRR #YR-> 10 Price & Dividend 225.89% CDN$
P/E on Running 5 yr Aveage -77.39 -148.01 -78.22 -43.41 -46.54 -53.85 -112.92 -329.68 211.87 68.80 91.14 81.44 67.81 55.71 7.44% <-IRR #YR-> 5 Price & Dividend 276.50% CDN$
P/E on Running 10 yr Aveage -132.43 -76.38 -48.84 -51.76 -55.31 -73.75 -110.33 -197.44 -1796.64 -898.43 358.33 164.44 88.27 -9.27 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 2.33% 4.19% % Tot Ret 102.72% 56.29% T P/E 58.40 P/E:  29.33 52.21 Count 19 Years of data
-$8.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.09
-$6.89 $0.00 $0.00 $0.00 $0.00 $8.09
-$8.14 $0.00 $0.00 $0.00 $0.20 $0.23 $0.27 $0.31 $0.32 $0.32 $8.41
-$6.89 $0.27 $0.31 $0.32 $0.32 $8.41
High Months May 07 Nov 07 Sep 08 Jan 10 Aug 10 May 12 May 13 Oct 13 Apr 15 Nov 15 Aug 16 Oct 17 Mar 19 Jan 20
Pre-split 08 $24.55 $39.83
Price High $12.28 $19.92 $13.50 $6.94 $7.48 $6.67 $7.37 $7.79 $10.58 $8.72 $8.32 $8.59 $9.24 $9.69 -31.56% <-Total Growth 10 Stock Price CDN$
Increase 515.29% 62.24% -32.21% -48.59% 7.78% -10.83% 10.49% 5.70% 35.82% -17.58% -4.59% 3.25% 7.57% 4.87% -3.72% <-IRR #YR-> 10 Stock Price -31.56% CDN$
P/E Ratio -94.42 -110.64 -270.00 -38.56 -249.33 -223.47 173.23 83.94 84.82 29.14 -49.32 81.54 39.22 33.14 3.47% <-IRR #YR-> 5 Stock Price 18.61% CDN$
Trailing P/E Ratio -136.39 -153.19 -75.00 -138.80 -41.56 -222.33 -246.93 183.10 114.00 69.91 27.81 -50.92 87.71 41.13 -14.54 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 69.91 P/E:  34.18 60.38 73.08 P/E Ratio Historical High CDN$
-$13.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.24
-$7.79 $0.00 $0.00 $0.00 $0.00 $9.24
Low Months Jul 06 Jun 08 Nov 08 May 10 Apr 11 Aug 11 Nov 12 May 14 Oct 15 Feb  16 Nov 16 Mar 18 Jul 18 Aug 19
Pre-split 08 $3.00
Price Low $1.50 $10.28 $2.77 $4.00 $3.13 $3.45 $3.80 $5.99 $6.39 $5.85 $5.92 $6.18 $6.93 $7.33 150.18% <-Total Growth 10 Stock Price CDN$
Increase 50.00% 585.33% -73.05% 44.40% -21.75% 10.22% 10.14% 57.63% 6.68% -8.45% 1.20% 4.39% 12.14% 5.77% 9.60% <-IRR #YR-> 10 Stock Price 150.18% CDN$
P/E Ratio -11.54 -57.11 -55.40 -22.22 -104.33 -115.59 89.32 64.54 51.23 19.55 -35.09 58.66 29.42 25.07 2.96% <-IRR #YR-> 5 Stock Price 15.69% CDN$
Trailing P/E Ratio -16.67 -79.08 -15.39 -80.00 -17.39 -115.00 -127.32 140.80 68.85 46.90 19.79 -36.63 65.78 31.12 -4.00 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 46.90 P/E:  24.49 44.04 -51.34 P/E Ratio Historical Low CDN$
-$2.77 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.93
-$5.99 $0.00 $0.00 $0.00 $0.00 $6.93
Month, Year US$ Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 18.00 <Count Years> Month, Year
Price Close $18.34 $3.31 $5.25 $3.70 $4.94 $5.07 $6.50 $7.02 $5.15 $4.72 $5.45 $5.68 $6.64 $7.62 $7.62 $7.62 26.48% <-Total Growth 10 Stock Price US$
Increase 318.72% -81.95% 58.61% -29.52% 33.51% 2.63% 28.21% 8.00% -26.64% -8.35% 15.47% 4.22% 16.90% 14.76% 0.00% 0.00% -77.29 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E Ratio -139.40 -22.52 -109.89 -20.44 -167.47 -169.00 162.50 87.75 51.50 20.52 -41.92 71.00 36.89 34.64 33.13 27.21 -1.11% <-IRR #YR-> 5 Stock Price -5.41% US$
Trailing P/E Ratio -237.46 -25.16 -35.72 -77.45 -27.30 -171.87 -216.67 175.50 64.38 47.20 23.70 -43.69 83.00 42.33 34.64 33.13 2.38% <-IRR #YR-> 10 Stock Price 26.48% US$
CAPE (10 Yr P/E) -37.82 -62.78 -39.62 -55.82 -61.36 -93.22 -120.19 -121.45 -404.10 -472.94 508.28 195.57 102.90 76.20 58.17 2.35% <-IRR #YR-> 5 Price & Dividend 14.35% US$
Median 10, 5 Yrs D.  per yr 2.50% 3.46% % Tot Ret 51.23% 147.10% T P/E 47.20 P/E:  28.71 36.89 4.87% <-IRR #YR-> 10 Price & Dividend 56.48% US$
Price 15 D.  per yr 3.42% % Tot Ret 12.98% CAPE Diff -233.14% 22.93% <-IRR #YR-> 15 Stock Price 9226.67% US$
Price  20 D.  per yr 2.66% % Tot Ret 11.03% 21.48% <-IRR #YR-> 18 Stock Price #DIV/0! US$
Price  25 D.  per yr #NUM! % Tot Ret #NUM! #NUM! <-IRR #YR-> 19 Stock Price #DIV/0! US$
Price & Dividend 15 26.35% <-IRR #YR-> 15 Price & Dividend $26.38 US$
Price & Dividend 20 24.14% <-IRR #YR-> 18 Price & Dividend #DIV/0! US$
Price & Dividend 25 #NUM! <-IRR #YR-> 19 Price & Dividend #DIV/0! US$
Price  5 -$7.02 $0.00 $0.00 $0.00 $0.00 $6.64 Price  5
Price 10 -$5.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.64 Price 10
Price & Dividend 5 -$7.02 $0.22 $0.24 $0.25 $0.24 $6.88 Price & Dividend 5
Price & Dividend 10 -$5.25 $0.00 $0.00 $0.00 $0.19 $0.20 $0.22 $0.24 $0.25 $0.24 $6.88 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 $6.64 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 $6.64 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 $6.64 Price  25
Price & Dividend 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.19 $0.20 $0.22 $0.24 $0.25 $0.24 $6.88 Price & Dividend 15
Price & Dividend 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.19 $0.20 $0.22 $0.24 $0.25 $0.24 $6.88 Price & Dividend 20
Price & Dividend 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.19 $0.20 $0.22 $0.24 $0.25 $0.24 $6.88 Price & Dividend 25
Month, Year US$ Jun-07 Jun-08 Jun-09 Jun-10 Jun-11 Jun-12 Jun-13 Jun-14 Jun-15 Jun-16 Jun-17 Jun-18 Jun-19 Jun-20 Jun-21 Jun-22 15.00 <Count Years> Month, Year
Price Close $10.95 $10.11 $4.87 $3.86 $4.19 $4.94 $6.50 $6.46 $5.15 $5.33 $5.28 $5.24 $6.01 $7.62 $7.62 $7.62 23.41% <-Total Growth 10 Stock Price US$
Increase 711.11% -7.67% -51.83% -20.74% 8.55% 17.90% 31.58% -0.62% -20.28% 3.50% -0.94% -0.76% 14.69% 26.79% 0.00% 0.00% 2.13% <-IRR #YR-> 10 Stock Price 23.41% US$
P/E Ratio -84.23 -56.17 -97.40 -21.44 -139.67 -165.51 152.78 69.61 51.50 23.17 -31.30 49.74 25.51 26.06 24.93 20.48 -1.43% <-IRR #YR-> 5 Stock Price -6.97% US$
Trailing P/E Ratio -121.67 -77.77 -27.06 -77.20 -23.28 -164.67 -217.78 151.84 64.38 53.30 17.65 -31.06 57.05 32.35 26.06 24.93 4.85% <-IRR #YR-> 10 Price & Dividend 55.75% US$
Median 10, 5 Yrs D.  per yr 2.72% 3.78% % Tot Ret 56.14% 161.09% T P/E 53.30 P/E:  24.34 37.63 2.35% <-IRR #YR-> 5 Price & Dividend 14.51% US$
-$4.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.01
-$6.46 $0.00 $0.00 $0.00 $0.00 $6.01
-$4.87 $0.00 $0.00 $0.00 $0.19 $0.20 $0.22 $0.24 $0.25 $0.24 $6.25
-$6.46 $0.22 $0.24 $0.25 $0.24 $6.25
Price H/L Median US$ $6.32 $15.63 $7.21 $5.23 $3.91 $5.15 $5.46 $6.41 $7.12 $5.76 $5.40 $5.83 $6.16 $5.89 -14.63% <-Total Growth 10 Stock Price US$
Increase 388.03% 147.31% -53.87% -27.53% -25.26% 31.88% 6.02% 17.31% 11.16% -19.17% -6.17% 7.96% 5.57% -4.31% -1.57% <-IRR #YR-> 10 Stock Price -14.63% US$
P/E Ratio -48.62 -86.83 -144.20 -29.03 -130.17 -172.55 128.34 69.01 57.08 19.23 -32.01 55.34 26.13 20.15 -0.79% <-IRR #YR-> 5 Stock Price -3.90% US$
Trailing P/E Ratio -70.22 -120.23 -40.06 -104.50 -21.69 -171.67 -182.93 150.55 76.72 46.14 18.05 -34.56 58.43 25.00 0.74% <-IRR #YR-> 10 Price & Dividend 7.21% US$
P/E on Running 5 yr Aveage -80.81 -174.03 -77.76 -44.69 -36.37 -59.16 -109.97 -265.82 221.80 68.51 84.38 80.97 66.90 50.78 2.97% <-IRR #YR-> 5 Price & Dividend 17.75% US$
P/E on Running 10 yr Aveage -178.61 -86.22 -55.95 -44.13 -62.33 -78.30 -109.66 -167.91 -492.71 -468.60 521.70 181.28 79.54 -11.09 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 2.31% 3.76% % Tot Ret 311.43% 126.69% T P/E 46.14 P/E:  22.68 40.74 Count 15 Years of data
-$7.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.16
-$6.41 $0.00 $0.00 $0.00 $0.00 $6.16
-$7.21 $0.00 $0.00 $0.00 $0.19 $0.20 $0.22 $0.24 $0.25 $0.24 $6.40
-$6.41 $0.22 $0.24 $0.25 $0.24 $6.40
High Months US$ May 07 Nov 07 Aug 08 Jan 10 Aug 10 May 12 May 13 Oct 13 May 15 Jul 15 Aug 16 Oct 17 Feb 19 "Feb 20
Price High $11.20 $21.15 $12.36 $6.65 $4.52 $6.85 $7.21 $7.33 $8.57 $7.19 $6.38 $6.86 $6.97 $6.31 -43.61% <-Total Growth 10 Stock Price US$
Increase 547.40% 88.84% -41.56% -46.20% -32.03% 51.55% 5.26% 1.66% 16.92% -16.10% -11.27% 7.52% 1.60% -9.47% -5.57% <-IRR #YR-> 10 Stock Price -43.61% US$
P/E Ratio -86.15 -117.50 -247.20 -36.94 -150.67 -229.50 169.47 78.98 68.70 24.03 -37.82 65.12 29.59 21.58 -1.00% <-IRR #YR-> 5 Stock Price -4.91% US$
Trailing P/E Ratio -124.44 -162.69 -68.67 -133.00 -25.11 -228.33 -241.57 172.29 92.34 57.64 21.32 -40.66 66.16 26.79 -16.18 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 57.64 P/E:  26.81 47.35 67.27 P/E Ratio Historical High US$
-$12.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.97
-$7.33 $0.00 $0.00 $0.00 $0.00 $6.97
Low Months US$ Jul 06 Jun 08 Nov 08 May 10 Apr 11 Aug 11 Nov 12 May 14 Oct 14 Feb 16 Nov 16 Mar 18 Jul 18 Aug 19
Price Low $1.44 $10.11 $2.06 $3.80 $3.29 $3.45 $3.71 $5.48 $5.67 $4.32 $4.42 $4.80 $5.34 $5.47 159.22% <-Total Growth 10 Stock Price CDN$
Increase 67.44% 602.08% -79.62% 84.47% -13.42% 4.86% 7.54% 47.71% 3.47% -23.81% 2.31% 8.60% 11.25% 2.43% 9.99% <-IRR #YR-> 10 Stock Price 159.22% CDN$
P/E Ratio -11.08 -56.17 -41.20 -21.11 -109.67 -115.59 87.20 59.05 45.45 14.44 -26.20 45.57 22.67 18.71 -0.52% <-IRR #YR-> 5 Stock Price -2.55% CDN$
Trailing P/E Ratio -16.00 -77.77 -11.44 -76.00 -18.28 -115.00 -124.30 128.81 61.09 34.63 14.77 -28.45 50.69 23.22 -6.90 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 34.63 P/E:  18.55 34.12 -50.18 P/E Ratio Historical Low CDN$
-$2.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.34
-$5.48 $0.00 $0.00 $0.00 $0.00 $5.34
Free Cash Flow $20 $1 -$3 $10 $7 -65.00% <-Total Growth 4 Free Cash Flow
Change -95.00% -400.00% 433.33% -30.00% -$0.63 <-Median-> 4 Change
FCF/CF from Op Ratio 0.87 0.21 -2.91 0.80 0.68 0.68 <-Median-> 5 FCF/CF from Op Ratio
Dividends paid $10.14 $9.26 $9.48 $10.07 $9.87 -2.64% <-Total Growth 4 Dividends paid
Percentage paid 50.71% 926.12% -315.90% 100.68% 141.05% $1.01 <-Median-> 5 Percentage paid
5 Year Covrage 139.49% 5 Year Covrage
Dividend Coverage Ratio 1.97 0.11 -0.32 0.99 0.71 0.71 <-Median-> 5 Dividend Coverage Ratio
5 Year of Caogerage 0.72 5 Year of Caogerage
Deferred Revenue - Long Term $29.11 $34.24 $47.08 $50.62 $53.09 $62.36 $62.54 $65.82 $66.57 $65.51 $66.04 $63.86 $58.12 $54.38 $54.38 $54.38 Deferred Rev - Long Term See US$
Deferred Revenue - Current $25.79 $30.64 $44.50 $52.70 $54.43 $63.17 $68.09 $71.48 $68.75 $72.46 $72.36 $75.33 $76.31 $73.94 $73.94 $73.94 Deferred Revenue - Current Below US$
Total Deferred Revenue $54.90 $64.89 $91.59 $103.32 $107.52 $125.53 $130.64 $137.30 $135.32 $137.97 $138.40 $139.19 $134.43 $128.32 $128.32 $128.32 Total Deferred Revenue US$
% of Liabilites 84.20% 75.01% 83.02% 80.96% 84.19% 93.35% 93.31% 92.91% 83.00% 87.12% 91.02% 90.65% 87.33% 84.62% #DIV/0! #DIV/0! % of Liabilites US$
Book Value without Deferred Revenue $53.45 $61.99 $93.45 $100.68 $94.30 $120.79 $116.17 $125.72 $118.93 $81.11 $68.68 $64.78 $68.19 $66.50 $128.32 $128.32 BV without Deferred Rev US$
BV per share without Deferred Rev $1.16 $1.30 $2.05 $2.15 $2.16 $2.76 $2.76 $2.87 $2.65 $2.09 $1.73 $1.61 $1.64 $1.57 $3.03 $3.03 BV per share w/o Def Rev US$
Deferred Revenue US$ $29.11 $34.24 $47.08 $50.62 $53.09 $62.36 $62.54 $65.82 $66.57 $65.51 $66.04 $63.86 $58.12 $54.38 Deferred Revenue  Balance US$
Change 136.84% 17.65% 37.50% 7.51% 4.88% 17.45% 0.30% 5.24% 1.14% -1.59% 0.81% -3.30% -9.00% -6.43% 0.98% <-Median-> 10 Change Sheet US$
Ratio to Market Cap 0.06 0.07 0.21 0.28 0.29 0.29 0.23 0.23 0.29 0.32 0.32 0.30 0.23 0.17 Ratio to Market Cap US$
Deferred Revenue CDN$ $28.76 $41.93 $49.28 $50.35 $54.00 $62.04 $66.52 $76.36 $83.04 $85.22 $85.70 $84.09 $76.06 $72.27 Deferred Revenue  CDN$
Change 100.83% 45.81% 17.51% 2.17% 7.25% 14.90% 7.22% 14.79% 8.76% 2.63% 0.56% -1.88% -9.56% -4.98% 4.93% <-Median-> 10 Change CDN$
Ratio to Market Cap 0.05 0.08 0.19 0.26 0.29 0.26 0.23 0.25 0.21 0.32 0.28 0.30 0.23 0.17 0.26 <-Median-> 10 % of Market Cap CDN$
Comments Restated
Goodwill and Intangibles $18.26 $21.93 $18.54 $14.30 $15.38 $14.89 $13.32 $1.10 $1.10 Intangibles Goodwill US$
Change 20.14% -15.49% -22.84% 7.55% -3.17% -10.60% -91.74% 0.00% -10.60% <-Median-> 7 Change US$
Ratio to Market Cap 0.08 0.08 0.07 0.06 0.07 0.07 0.06 0.00 0.00 0.07 <-Median-> 8 Ratio to Market Cap US$
Goodwill and Intangibles $0.38 $0.03 $0.13 $20.48 $15.06 $18.16 $23.33 $21.50 $17.84 $20.01 $19.33 $17.53 $1.44 $1.46 Intangibles Goodwill CDN$
Change -25.00% -93.33% 400.00% 15926.45% -26.45% 20.60% 28.44% -7.83% -17.03% 12.16% -3.41% -9.28% -91.79% 1.55% -5.62% <-Median-> 10 Change CDN$
Ratio to Market Cap 0.00 0.00 0.00 0.10 0.08 0.08 0.08 0.07 0.04 0.07 0.06 0.06 0.00 0.00 0.07 <-Median-> 10 Ratio to Market Cap CDN$
Market Cap US$ $504.9 $483.4 $222.5 $180.8 $183.0 $216.2 $273.3 $282.9 $231.0 $207.2 $209.5 $210.8 $250.3 $322.3 $322.3 $322.3 12.47% <-Total Growth 10 Market Cap US$
Market Cap CDN$ $538.1 $501.5 $258.6 $196.2 $185.6 $240.7 $287.2 $302.2 $403.3 $268.7 $304.8 $278.8 $332.3 $427.7 $427.7 $427.7 28.50% <-Total Growth 10 Market Cap CDN$
Pre-split 2008 22.5
Diluted # of Shares in Million 45.0 47.16 47.06 46.35 44.98 45.50 42.91 45.01 45.88 41.63 39.08 41.30 42.56 43.85 -9.55% <-Total Growth 10 Diluted
Change 5.08% 4.81% -0.22% -1.51% -2.94% 1.14% -5.69% 4.90% 1.92% -9.26% -6.11% 5.68% 3.05% 3.02% -0.19% <-Median-> 10 Change
Difference Diluted/Basic 0.00% 0.00% 0.00% 0.00% 0.00% -4.54% -1.31% -4.37% -3.49% -2.74% 0.00% -3.09% -3.98% -4.85% -2.91% <-Median-> 10 Difference Diluted/Basic
Pre-split 2008 22.5
Basic # of Shares in Millions 45.0 47.16 47.06 46.35 44.98 43.43 42.35 43.05 44.27 40.49 39.08 40.03 40.87 41.72 -13.15% <-Total Growth 10 Average
Change 5.08% 4.81% -0.22% -1.51% -2.94% -3.46% -2.49% 1.66% 2.85% -8.56% -3.47% 2.42% 2.10% 2.09% -2.00% <-Median-> 10 Change
Difference Basic/Outstanding 2.47% 1.38% -2.90% 1.04% -2.90% 0.76% -0.69% 1.74% 1.33% -3.97% 1.53% 0.49% 1.90% 1.38% 0.90% <-Median-> 10 Difference Basic/Outstanding
$14.0 <-12 mths 36.41%
Pre-split 2008 23.1
# of Share in Millions 46.109 47.812 45.694 46.829 43.680 43.758 42.052 43.796 44.862 38.881 39.682 40.224 41.646 42.301 42.301 42.301 -0.92% <-IRR #YR-> 10 Shares -8.86%
Change 4.83% 3.69% -4.43% 2.48% -6.72% 0.18% -3.90% 4.15% 2.43% -13.33% 2.06% 1.37% 3.53% 1.57% 0.00% 0.00% -1.00% <-IRR #YR-> 5 Shares -4.91%
CF fr Op $M US$ $17.1 $24.5 $16.6 $6.5 $12.3 $18.9 $17.5 $15.5 $23.0 $4.9 $1.0 $12.5 $10.3 $20.7 $19.9 $18.6 -38.37% <-Total Growth 10 Cash Flow US$
Increase 374.50% 43.31% -32.10% -61.19% 90.51% 53.54% -7.26% -11.72% 48.80% -78.83% -78.87% 1118.92% -18.25% 102.03% -4.08% -6.38% SO Buy Back, DRIP S Iss
5 year Running Average $3.7 $8.8 $12.6 $13.7 $15.4 $15.8 $14.4 $14.1 $17.4 $16.0 $12.4 $11.4 $10.3 $9.9 $12.9 $16.4 -17.91% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $0.37 $0.51 $0.36 $0.14 $0.28 $0.43 $0.42 $0.35 $0.51 $0.13 $0.03 $0.31 $0.25 $0.49 $0.47 $0.44 -32.38% <-Total Growth 10 Cash Flow per Share US$
Increase 352.65% 38.20% -28.95% -62.13% 104.24% 53.26% -3.50% -15.23% 45.27% -75.57% -79.30% 1102.48% -21.04% 98.90% -4.08% -6.38% -4.72% <-IRR #YR-> 10 Cash Flow -38.37% US$
5 year Running Average $0.07 $0.18 $0.27 $0.29 $0.33 $0.35 $0.33 $0.32 $0.40 $0.37 $0.29 $0.27 $0.24 $0.24 $0.31 $0.39 -7.89% <-IRR #YR-> 5 Cash Flow -33.68% US$
P/CF on Med Price 17.03 30.48 19.79 37.88 13.86 11.93 13.10 18.13 13.88 45.91 208.13 18.69 24.98 12.02 0.00 0.00 -3.84% <-IRR #YR-> 10 Cash Flow per Share -32.38% US$
P/CF on Closing Price 29.51 19.72 13.37 27.98 14.87 11.44 15.60 18.29 10.04 42.52 203.50 16.80 24.40 15.55 16.21 17.32 -6.95% <-IRR #YR-> 5 Cash Flow per Share -30.26% US$
-15.53% Diff M/C -1.04% <-IRR #YR-> 10 CFPS 5 yr Running -9.92% US$
Excl.Working Capital CF -$21.5 -$25.4 -$18.7 -$7.0 -$4.1 -$3.0 -$0.9 $4.3 -$3.2 $3.4 $10.7 $4.3 $15.7 $0.0 $0.0 $0.0 -5.49% <-IRR #YR-> 5 CFPS 5 yr Running -24.59% US$
CF fr Op $M WC US$ -$4.35 -$0.92 -$2.07 -$0.55 $8.18 $15.90 $16.64 $19.75 $19.79 $8.29 $11.75 $16.81 $26.00 $20.73 $19.88 $18.61 1353.35% <-Total Growth 10 Cash Flow less WC US$
Increase -37.11% 78.75% -124.52% 73.45% 1584.56% 94.54% 4.62% 18.70% 0.21% -58.10% 41.68% 43.09% 54.65% -20.27% -4.08% -6.38% #NUM! <-IRR #YR-> 10 Cash Flow less WC 1353.35% US$
5 year Running Average -$2.9 -$2.5 -$2.5 -$2.2 $0.056 $4.1 $7.6 $12.0 $16.1 $16.1 $15.2 $15.3 $16.5 $16.7 $19.0 $20.4 5.65% <-IRR #YR-> 5 Cash Flow less WC 31.63% US$
CFPS Excl. WC US$ -$0.09 -$0.02 -$0.05 -$0.01 $0.19 $0.36 $0.40 $0.45 $0.44 $0.21 $0.30 $0.42 $0.62 $0.49 $0.47 $0.44 #NUM! <-IRR #YR-> 10 CF less WC 5 Yr Run 765.73% US$
Increase -30.79% 79.51% -134.92% 74.09% 1691.57% 94.20% 8.86% 13.98% -2.17% -51.66% 38.82% 41.16% 49.37% -21.51% -4.08% -6.38% 6.64% <-IRR #YR-> 5 CF less WC 5 Yr Run 37.92% US$
5 year Running Average -$0.074 -$0.061 -$0.055 -$0.049 $0.003 $0.095 $0.178 $0.277 $0.368 $0.373 $0.359 $0.364 $0.399 $0.408 $0.460 $0.488 #NUM! <-IRR #YR-> 10 CFPS - Less WC 1475.21% US$
P/CF on Med Price -67.03 -808.86 -158.83 -444.30 20.86 14.17 13.80 14.20 16.14 26.98 18.24 13.95 9.86 12.02 0.00 0.00 6.72% <-IRR #YR-> 5 CFPS - Less WC 38.42% US$
P/CF on Closing Price -116.13 -523.20 -107.28 -328.23 22.39 13.59 16.43 14.32 11.67 24.99 17.83 12.54 9.63 15.55 16.21 17.32 #NUM! <-IRR #YR-> 10 CFPS 5 yr Running 821.23% US$
CF/-WC P/CF Med 10 yr 18.41 5 yr  24.98 P/CF Med 10 yr 14.19 5 yr  16.14 9.63% Diff M/C 7.54% <-IRR #YR-> 5 CFPS 5 yr Running 43.82% US$
$18.60 <-12 mths 38.53%
CF fr Op $Millon $16.9 $30.0 $17.4 $6.4 $12.5 $18.8 $18.6 $17.9 $28.7 $6.3 $1.3 $16.5 $13.4 $27.5 $26.4 $24.7 -22.93% <-Total Growth 10 Cash Flow CDN$
Increase 302.35% 77.61% -41.97% -63.12% 94.80% 50.20% -0.86% -3.71% 60.00% -77.92% -78.93% 1136.86% -18.75% 105.16% -4.08% -6.38% SO Buy Back, DRIP S Iss
5 year Running Average $3.6 $9.9 $14.0 $15.0 $16.7 $17.0 $14.8 $14.9 $19.3 $18.1 $14.6 $14.2 $13.3 $13 $17 $22 -5.07% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $0.37 $0.63 $0.38 $0.14 $0.29 $0.43 $0.44 $0.41 $0.64 $0.16 $0.03 $0.41 $0.32 $0.65 $0.62 $0.58 -15.44% <-Total Growth 10 Cash Flow per Share CDN$
Increase 283.82% 71.28% -39.28% -64.02% 108.84% 49.93% 3.16% -7.54% 56.20% -74.53% -79.35% 1120.18% -21.52% 101.98% -4.08% -6.38% -2.57% <-IRR #YR-> 10 Cash Flow -22.93% CDN$
5 year Running Average $0.07 $0.21 $0.30 $0.32 $0.36 $0.37 $0.34 $0.34 $0.44 $0.42 $0.34 $0.33 $0.31 $0.32 $0.41 $0.52 -5.64% <-IRR #YR-> 5 Cash Flow -25.19% CDN$
P/CF on Med Price 18.79 24.04 21.34 39.87 18.51 11.78 12.60 16.81 13.26 44.68 211.47 17.98 25.08 13.07 0.00 0.00 -1.66% <-IRR #YR-> 10 Cash Flow per Share -15.44% CDN$
P/CF on Closing Price 31.83 16.71 14.84 30.54 14.83 12.80 15.41 16.84 14.04 42.38 228.10 16.87 24.75 15.52 16.19 17.29 -4.68% <-IRR #YR-> 5 Cash Flow per Share -21.32% CDN$
-14.91% Diff M/C 0.44% <-IRR #YR-> 10 CFPS 5 yr Running 4.45% CDN$
Excl.Working Capital CF -$21.20 -$31.15 -$19.59 -$6.97 -$4.20 -$2.98 -$0.94 $4.97 -$4.03 $4.45 $13.91 $5.61 $20.60 $0.00 $0.00 $0.00 -1.65% <-IRR #YR-> 5 CFPS 5 yr Running -7.99% CDN$
CF fr Op $M WC CDN$ -$4.30 -$1.13 -$2.17 -$0.55 $8.31 $15.82 $17.70 $22.91 $24.69 $10.79 $15.25 $22.14 $34.02 $27.55 $26.42 $24.74 1667.23% <-Total Growth 10 Cash Flow less WC CDN$
Increase -16.26% 73.66% -91.88% 74.77% 1617.99% 90.31% 11.84% 29.47% 7.75% -56.31% 41.33% 45.20% 53.70% -19.04% -4.08% -6.38% #NUM! <-IRR #YR-> 10 Cash Flow less WC 1667.23% CDN$
5 year Running Average -$3.3 -$2.8 -$2.7 -$2.4 $0.034 $4.1 $7.82 $13 $18 $18 $18 $19 $21 $22 $25 $27 8.23% <-IRR #YR-> 5 Cash Flow less WC 48.49% CDN$
CFPS Excl. WC CDN$ -$0.09 -$0.02 -$0.05 -$0.01 $0.19 $0.36 $0.42 $0.52 $0.55 $0.28 $0.38 $0.55 $0.82 $0.65 $0.62 $0.58 #NUM! <-IRR #YR-> 10 CF less WC 5 Yr Run 891.43% CDN$
Increase -10.90% 74.60% -100.77% 75.38% 1727.41% 89.98% 16.38% 24.32% 5.19% -49.59% 38.48% 43.24% 48.45% -20.29% -4.08% -6.38% 10.73% <-IRR #YR-> 5 CF less WC 5 Yr Run 66.48% CDN$
5 year Running Average -$0.09 -$0.07 -$0.06 -$0.05 $0.003 $0.09 $0.18 $0.30 $0.41 $0.43 $0.43 $0.46 $0.52 $0.54 $0.61 $0.65 #NUM! <-IRR #YR-> 10 CFPS - Less WC 1819.60% CDN$
P/CF on Med Price -73.92 -638.01 -171.23 -467.66 27.87 13.99 13.27 13.17 15.42 26.26 18.53 13.42 9.90 13.07 0.00 0.00 9.32% <-IRR #YR-> 5 CFPS - Less WC 56.15% CDN$
P/CF on Closing Price -125.25 -443.30 -119.13 -358.23 22.33 15.21 16.23 13.19 16.33 24.91 19.99 12.59 9.77 15.52 16.19 17.29 #NUM! <-IRR #YR-> 10 CFPS 5 yr Running 956.78% CDN$
*Operational Cash Flow per share  CF/-WC P/CF Med 10 yr 18.24 5 yr  25.08 P/CF Med 10 yr 13.71 5 yr  15.42 13.27% Diff M/C 11.69% <-IRR #YR-> 5 CFPS 5 yr Running 73.77% CDN$
OPM Ratio 83.95% 79.31% 32.74% 10.03% 17.34% 25.34% 21.07% 17.00% 24.58% 5.49% 1.13% 13.40% 10.37% 19.93% -68.32% <-Total Growth 10 OPM CDN$
Increase 133.61% -5.52% -58.72% -69.37% 72.88% 46.18% -16.86% -19.28% 44.56% -77.67% -79.43% 1087.52% -22.62% 92.14% Should increase  or be stable. CDN$
Diff from Median 452.1% 421.6% 115.3% -34.0% 14.0% 66.7% 38.6% 11.8% 61.7% -63.9% -92.6% -11.8% -31.8% 31.1% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 15.20% 5 Yrs 10.37% should be  zero, it is a   check on calculations CDN$
Current Assets US$ $54.7 $69.3 $91.4 $63.8 $65.9 $74.2 $64.2 $82.4 $88.4 $58.2 $58.8 $54.4 $68.4 $62.7 Liquidity ratio of 1.5 and up, best US$
Current Liabilities $32.6 $43.6 $57.5 $69.0 $68.8 $72.4 $77.5 $82.0 $96.5 $92.9 $86.0 $89.7 $95.8 $89.4 0.87 <-Median-> 10 Ratio US$
Liquidity Ratio 1.68 1.59 1.59 0.93 0.96 1.02 0.83 1.00 0.92 0.63 0.68 0.61 0.71 0.70 0.68 <-Median-> 5 Ratio US$
Deferred Revenue Current Portion $25.8 $30.6 $44.5 $52.7 $54.4 $63.2 $68.1 $71.5 $68.7 $72.5 $72.4 $75.3 $76.3 $73.9
Assets US$ $63.7 $84.1 $112.1 $125.0 $114.7 $129.7 $126.4 $137.8 $149.9 $114.7 $98.3 $97.0 $103.3 $105.1 Debt Ratio of 1.5 and up, best US$
Liabilities $65.2 $86.5 $110.3 $127.6 $127.7 $134.5 $140.0 $147.8 $163.0 $158.4 $152.1 $153.5 $153.9 $151.6 0.90 <-Median-> 10 Ratio US$
Debt Ratio 0.98 0.97 1.02 0.98 0.90 0.96 0.90 0.93 0.92 0.72 0.65 0.63 0.67 0.69 0.67 <-Median-> 5 Ratio US$
Book Value US$ -$1.5 -$2.4 $1.8 -$2.6 -$13.0 -$4.8 -$13.6 -$10.0 -$13.1 -$43.7 -$53.7 -$56.5 -$50.6 -$46.5 -$46.5 -$46.5 -2948.88% <-Total Growth 10 Book Value US$
Book Value per Share -$0.03 -$0.05 $0.04 -$0.06 -$0.30 -$0.11 -$0.32 -$0.23 -$0.29 -$1.12 -$1.35 -$1.40 -$1.22 -$1.10 -$1.10 -$1.10 -3225.84% <-Total Growth 10 Book Value per Share US$
Change -248.82% -55.38% 178.53% -245.31% -426.92% 63.43% -197.06% 29.58% -28.55% -283.92% -20.43% -3.77% 13.49% 9.53% 0.00% 0.00% -24.00% P/B Ratio Current/Historical Median US$
P/B Ratio (Median) -$198.34 -$315.68 $185.43 -$92.48 -$13.12 -$47.30 -$16.88 -$28.12 -$24.32 -$5.12 -$3.99 -$4.15 -$5.06 -$5.36 $0.00 $0.00 -9.12 P/B Ratio Historical Median US$
P/B Ratio (Close) -$343.65 -$204.19 $125.25 -$68.32 -$14.07 -$45.37 -$20.10 -$28.36 -$17.59 -$4.74 -$3.90 -$3.73 -$4.94 -$6.93 -$6.93 -$6.93 #NUM! <-IRR #YR-> 10 Book Value per Share -3225.84% US$
Change -645.03% 40.58% 161.34% -154.54% 79.40% -222.36% 55.71% -41.12% 37.98% 73.04% 17.74% 4.36% -32.57% -40.14% 0.00% 0.00% 39.78% <-IRR #YR-> 5 Book Value per Share -433.57% US$
Leverage (A/BK) -$43.37 -$35.54 $63.09 -$47.23 -$8.82 -$27.22 -$9.29 -$13.81 -$11.41 -$2.62 -$1.83 -$1.72 -$2.04 -$2.26 -2.04 <-Median-> 5 A/BV US$
Debt/Equity Ratio -$44.37 -$36.54 $62.09 -$48.23 -$9.82 -$28.22 -$10.29 -$14.81 -$12.41 -$3.62 -$2.83 -$2.72 -$3.04 -$3.26 -3.04 <-Median-> 5 Debt/Eq Ratio US$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med -15.00 5 yr Med -5.06 -53.80% Diff M/C -1.83 Historical 21 A/BV US$
-$0.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$1.22
$0.23 $0.00 $0.00 $0.00 $0.00 -$1.22
Current Assets CDN$ $54.1 $84.8 $95.6 $63.5 $67.0 $73.79 $68.27 $95.55 $110.24 $75.77 $76.36 $71.68 $89.49 $83.35 Liquidity ratio of 1.5 and up, best CDN$
Current Liabilities $32.2 $53.4 $60.2 $68.6 $69.9 $72.07 $82.38 $95.08 $120.32 $120.80 $111.62 $118.09 $125.39 $118.79 0.87 <-Median-> 10 Ratio CDN$
Liquidity Ratio 1.68 1.59 1.59 0.93 0.96 1.02 0.83 1.00 0.92 0.63 0.68 0.61 0.71 0.70 0.68 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 2.20 2.15 1.88 1.02 1.14 1.28 0.96 1.08 1.05 0.62 0.62 0.67 0.74 0.84 0.67 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  1.49 2.15 1.88 0.67 1.14 1.24 0.77 1.04 0.93 0.51 0.51 0.62 0.59 0.82 0.59 <-Median-> 5 Ratio CDN$
Curr Deferred Revenue $25.5 $37.5 $46.6 $52.4 $55.4 $55.9 $67.191 $78.996 $89.161 $89.431 $93.904 $99.189 $99.870 $98.264 CDN$
Liquidity Less CLTD 8.00 5.36 7.01 3.92 4.60 4.57 4.49 5.94 3.54 2.42 4.31 3.79 3.51 4.06 3.54 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 10.50 7.25 8.29 4.32 5.46 5.73 3.68 4.34 3.21 1.89 2.55 2.78 2.65 3.26 2.65 <-Median-> 5 Ratio CDN$
Assets CDN$ $63.0 $103.0 $117.3 $124.3 $116.7 $129.05 $134.44 $159.86 $186.97 $149.16 $127.60 $127.77 $135.20 $139.71 Debt Ratio of 1.5 and up, best
Liabilities $64.4 $105.9 $115.5 $126.9 $129.9 $133.79 $148.90 $171.44 $203.36 $206.02 $197.32 $202.18 $201.44 $201.52 0.90 <-Median-> 10 Ratio CDN$
Debt Ratio 0.98 0.97 1.02 0.98 0.90 0.96 0.90 0.93 0.92 0.72 0.65 0.63 0.67 0.69 0.67 <-Median-> 5 Ratio CDN$
Check -$2.9 -$14.5 -$11.6 -$16.4 -$56.9 -$69.7 -$74.4 -$66.2 -$61.8
Book Value -$1.5 -$2.9 $1.9 -$2.6 -$13.2 -$4.7 -$14.5 -$11.6 -$16.4 -$56.9 -$69.7 -$74.4 -$66.2 -$61.8 -$61.8 -$61.8 -3662.32% <-Total Growth 10 Book Value CDN$
Book Value per Share -$0.03 -$0.06 $0.04 -$0.06 -$0.30 -$0.11 -$0.34 -$0.26 -$0.37 -$1.46 -$1.76 -$1.85 -$1.59 -$1.46 -$1.46 -$1.46 -4008.65% <-Total Growth 10 Book Value per Share CDN$
Change -226.19% -92.58% 167.12% -238.09% -438.79% 64.22% -217.57% 23.19% -38.22% -300.39% -20.13% -5.29% 14.02% 8.13% 0.00% 0.00% 53.16% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) -218.76 -249.00 199.91 -97.34 -17.52 -46.71 -16.23 -26.07 -23.23 -4.98 -4.05 -3.99 -5.08 -5.82 -4.52 P/B Ratio Historical Median CDN$
P/B Ratio (Close) -370.65 -173.01 139.09 -74.56 -14.04 -50.77 -19.85 -26.11 -24.61 -4.72 -4.37 -3.75 -5.02 -6.92 -6.92 -6.92 #NUM! <-IRR #YR-> 10 Book Value per Share -4008.65% CDN$
Change -716.53% 53.32% 180.39% -153.61% 81.17% -261.70% 60.90% -31.52% 5.74% 80.80% 7.48% 14.30% -33.93% -37.90% 0.00% 0.00% 43.19% <-IRR #YR-> 5 Book Value per Share -501.92% CDN$
Leverage (A/BK) -$43.37 -$35.54 $63.09 -$47.23 -$8.82 -$27.22 -$9.29 -$13.81 -$11.41 -$2.62 -$1.83 -$1.72 -$2.04 -$2.26 -2.04 <-Median-> 5 A/BV CDN$
Debt/Equity Ratio -$44.37 -$36.54 $62.09 -$48.23 -$9.82 -$28.22 -$10.29 -$14.81 -$12.41 -$3.62 -$2.83 -$2.72 -$3.04 -$3.26 -3.04 <-Median-> 5 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med -16.88 5 yr Med -4.98 -59.01% Diff M/C -1.83 Historical 21 A/BV CDN$
-$0.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$1.59
$0.26 $0.00 $0.00 $0.00 $0.00 -$1.59
$10.7 <-12 mths 41.36%
Comprehensive Income US$  -$6.85 -$2.16 -$8.20 -$1.13 -$1.42 $1.74 $3.57 $4.62 $9.73 -$4.95 $3.11 $7.58 451.19% <-Total Growth 10 Comprehensive Income US$
Increase 68.51% -279.87% 86.24% -25.49% 222.78% 105.45% 29.22% 110.79% -150.89% 162.83% 143.64% 110.79% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average -$3.95 -$2.23 -$1.09 $1.48 $3.65 $2.94 $3.22 $4.02 #NUM! <-IRR #YR-> 9 Comprehensive Income 771.76% US$
ROE 289.5% -121.5% 309.8% 8.7% 29.7% -12.8% -35.8% -35.1% -22.3% 9.2% -5.5% -15.0% 16.24% <-IRR #YR-> 5 Comprehensive Income 112.21% US$
5Yr Median 29.7% 8.7% 8.7% -12.8% -22.3% -22.3% -22.3% -15.0% #NUM! <-IRR #YR-> 7 5 Yr Running Average 201.67% US$
% Difference from NI 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% #NUM! <-IRR #YR-> 5 5 Yr Running Average 469.70% US$
Median Values Diff 5, 10 yr 0.0% 0.0% -15.0% <-Median-> 5 Return on Equity US$
$8.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $7.6
-$3.6 $0.0 $0.0 $0.0 $0.0 $7.6
$4.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4.0
$1.1 $0.0 $0.0 $0.0 $0.0 $4.0
Current Liability Coverage Ratio 0.22 0.21 0.24 0.21 0.09 0.14 0.19 0.27 0.23   CFO / Current Liabilities US$
5 year Median 0.21 0.21 0.19 0.19 0.19 21.0% <-Median-> 8 Current Liability Cov Ratio US$
Asset Efficiency Ratio -6.82% -1.10% -1.85% -0.44% 7.13% 12.26% 13.16% 14.33% 13.21% 7.23% 11.95% 17.33% 25.17% 19.72% CFO / Total Assets US$
5 year Median -9.91% -6.82% -1.85% -1.10% -0.44% 7.13% 12.26% 13.16% 13.16% 13.16% 13.21% 13.21% 17.33% 12.7% <-Median-> 10 Return on Assets  US$
Return on Assets ROA -9.3% -8.1% -1.9% -6.6% -1.0% -1.1% 1.4% 2.6% 3.1% 8.5% -5.0% 3.2% 7.3% 8.9% Net  Income/Assets Return on Assets US$
5Yr Median -11.3% -10.0% -9.3% -8.1% -6.6% -1.9% -1.1% -1.0% 1.4% 2.6% 2.6% 3.1% 3.2% 7.3% 3.2% <-Median-> 5 Return on Assets US$
Return on Equity ROE 404.7% 289.5% -121.5% 309.8% 8.7% 29.7% -12.8% -35.8% -35.1% -22.3% 9.2% -5.5% -15.0% -20.1% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median -229.0% -81.1% -81.1% 289.5% 289.5% 29.7% 8.7% 8.7% -12.8% -22.3% -22.3% -22.3% -15.0% -15.0% -15.0% <-Median-> 5 Return on Equity US$
$10.7 <-12 mths 41.36%
Net Income US$ -$5.95 -$6.85 -$2.16 -$8.20 -$1.13 -$1.42 $1.74 $3.57 $4.62 $9.73 -$4.95 $3.11 $7.58 $9.35 $8.73 $8.82 451.19% <-Total Growth 10 Net Income US$
Increase -75.85% -15.24% 68.51% -279.87% 86.24% -25.49% 222.78% 105.46% 29.21% 110.79% -150.89% 162.83% 143.64% 23.36% -6.63% 1.03% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average -$3.13 -$3.88 -$4.10 -$5.31 -$4.86 -$3.95 -$2.23 -$1.09 $1.48 $3.65 $2.94 $3.22 $4.02 $4.96 $4.76 $7.52 #NUM! <-IRR #YR-> 10 Net Income 451.19% US$
Operating Cash Flow $17.1 $24.5 $16.6 $6.5 $12.3 $18.9 $17.5 $15.5 $23.0 $4.9 $1.0 $12.5 $10.3 16.24% <-IRR #YR-> 5 Net Income 112.19% US$
Investment Cash Flow -$15.3 $8.2 $1.0 -$35.8 $2.7 -$2.4 -$17.8 -$3.6 -$13.0 -$13.0 -$13.0 -$2.9 -$19.8 #NUM! <-IRR #YR-> 10 5 Yr Running Average 197.99% US$
Total Accruals -$7.8 -$39.5 -$19.8 $21.1 -$16.2 -$17.9 $2.0 -$8.3 -$5.4 $17.8 $7.0 -$6.5 $17.1 #NUM! <-IRR #YR-> 5 5 Yr Running Average 469.71% US$
Total Assets $63.7 $84.1 $112.1 $125.0 $114.7 $129.7 $126.4 $137.8 $149.9 $114.7 $98.3 $97.0 $103.3 Balance Sheet Assets US$
Accruals Ratio -12.17% -46.98% -17.68% 16.92% -14.10% -13.80% 1.59% -5.99% -3.63% 15.54% 7.11% -6.73% 16.55% 7.11% <-Median-> 5 Ratio US$
$2.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $7.6
-$3.6 $0.0 $0.0 $0.0 $0.0 $7.6
$4.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4.0
$1.1 $0.0 $0.0 $0.0 $0.0 $4.0
$14.24 <-12 mths 43.56%
Comprehensive Income CDN$ -$8.39 -$2.26 -$8.15 -$1.15 -$1.41 $1.85 $4.14 $5.76 $12.66 -$6.43 $4.10 $9.92 539.14% <-Total Growth 10 Comprehensive Income CDN$
Increase 73.08% -261.00% 85.93% -22.77% 231.26% 124.09% 38.95% 119.83% -150.77% 163.76% 142.14% 119.83% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average -$4.27 -$2.22 -$0.94 $1.84 $4.60 $3.60 $4.05 $5.20 #NUM! <-IRR #YR-> 9 Comprehensive Income 964.43% CDN$
ROE 289.5% -121.5% 309.8% 8.7% 29.7% -12.8% -35.8% -35.1% -22.3% 9.2% -5.5% -15.0% 19.08% <-IRR #YR-> 5 Comprehensive Income 139.39% CDN$
5Yr Median 289.5% 84.0% 289.5% 149.1% 29.7% 8.7% 8.7% -12.8% -22.3% -22.3% -22.3% -15.0% #NUM! <-IRR #YR-> 7 5 Yr Running Average #DIV/0!
% Difference from NI 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% #NUM! <-IRR #YR-> 5 5 Yr Running Average 651.20%
Median Values Diff 5, 10 yr 0.0% 0.0% -15.0% <-Median-> 5 Return on Equity CDN$
$8.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $9.9
-$4.1 $0.0 $0.0 $0.0 $0.0 $9.9
$4.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $5.2
$0.9 $0.0 $0.0 $0.0 $0.0 $5.2
Current Liability Coverage Ratio -0.13 -0.02 -0.04 -0.01 0.12 0.22 0.21 0.24 0.21 0.09 0.14 0.19 0.27 0.23   CFO / Current Liabilities CDN$
5 year Median -0.23 -0.22 -0.13 -0.04 -0.02 -0.01 0.12 0.21 0.21 0.21 0.21 0.19 0.19 0.19 19.6% <-Median-> 10 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio -6.82% -1.10% -1.85% -0.44% 7.13% 12.26% 13.16% 14.33% 13.21% 7.23% 11.95% 17.33% 25.17% 19.72% CFO / Total Assets CDN$
5 year Median -11.18% -9.91% -6.82% -1.85% -1.10% -0.44% 7.13% 12.26% 13.16% 13.16% 13.16% 13.21% 13.21% 17.33% 12.7% <-Median-> 10 Return on Assets  CDN$
Return on Assets ROA -9.3% -8.1% -1.9% -6.6% -1.0% -1.1% 1.4% 2.6% 3.1% 8.5% -5.0% 3.2% 7.3% 8.9% Net  Income/Assets Return on Assets CDN$
5Yr Median -11.3% -10.0% -9.3% -8.1% -6.6% -1.9% -1.1% -1.0% 1.4% 2.6% 2.6% 3.1% 3.2% 7.3% 3.2% <-Median-> 5 Return on Assets CDN$
Return on Equity ROE 404.7% 289.5% -121.5% 309.8% 8.7% 29.7% -12.8% -35.8% -35.1% -22.3% 9.2% -5.5% -15.0% -20.1% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median -229.0% -81.1% -81.1% 289.5% 289.5% 29.7% 8.7% 8.7% -12.8% -22.3% -22.3% -22.3% -15.0% -15.0% -15.0% <-Median-> 5 Return on Equity CDN$
$14.24 <-12 mths 43.56%
Net Income CDN$ -$5.9 -$8.39 -$2.26 -$8.15 -$1.15 -$1.41 $1.85 $4.14 $5.76 $12.66 -$6.43 $4.10 $9.92 $12.43 $11.60 $11.72 539.14% <-Total Growth 10 Net Income CDN$
Increase -49.11% -42.82% 73.08% -261.00% 85.93% -22.77% 231.26% 124.10% 38.94% 119.83% -150.77% 163.76% 142.14% 25.28% -6.63% 1.03% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average -$3.5 -$4.4 -$4.6 -$5.7 -$5.2 -$4.3 -$2.2 -$0.9 $1.8 $4.6 $3.6 $4.0 $5.2 $6.5 $6.3 $10.0 #NUM! <-IRR #YR-> 10 Net Income 539.14% CDN$
Operating Cash Flow $16.9 $30.0 $17.4 $6.4 $12.5 $18.8 $18.6 $17.9 $28.7 $6.3 $1.3 $16.5 $13.4 19.07% <-IRR #YR-> 5 Net Income 139.37% CDN$
Investment Cash Flow -$15.5 $6.7 $1.0 -$36.0 $2.7 -$2.40 -$18.92 -$4.23 -$16.18 -$16.87 -$16.83 -$3.83 -$25.88 #NUM! <-IRR #YR-> 10 5 Yr Running Average 213.16% CDN$
Total Accruals -$7.3 -$45.1 -$20.7 $21.4 -$16.4 -$17.8 $2.1 -$9.6 -$6.8 $23.2 $9.1 -$8.6 $22.4 #NUM! <-IRR #YR-> 5 5 Yr Running Average 651.24% CDN$
Total Assets $63.0 $103.0 $117.3 $124.3 $116.7 $129.1 $134.4 $159.9 $187.0 $149.2 $127.6 $127.8 $135.2 Balance Sheet Assets CDN$
Accruals Ratio -11.59% -43.75% -17.60% 17.24% -14.02% -13.80% 1.59% -5.99% -3.63% 15.54% 7.11% -6.73% 16.55% 7.11% <-Median-> 5 Ratio CDN$
EPS/CF Ratio (WC) 1.40 7.61 1.05 15.39 -0.16 -0.08 0.10 0.18 0.23 1.08 -0.44 0.19 0.29 0.18 <-Median-> 10 EPS/CF Ratio CDN$
$2.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $9.9
-$4.1 $0.0 $0.0 $0.0 $0.0 $9.9
$4.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $5.2
$0.9 $0.0 $0.0 $0.0 $0.0 $5.2
Change in Close 678.00% -10.11% -46.04% -25.97% 1.43% 29.41% 24.18% 1.02% 30.29% -23.14% 11.14% -9.77% 15.15% 26.69% 0.00% 0.00% Count 20 Years of data CDN$
up/down down up up up down up up up down down up down Count 18 90.00% CDN$
Meet Prediction? yes yes yes Yes Yes % right Count 7 38.89% CDN$
Financial Cash Flow US$ -$0.8 -$13.7 -$1.7 -$6.6 -$49.1 -$8.2 -$8.2 -$5.7 C F Statement  Financial CF US$
Financial Cash Flow $2.4 $2.0 -$8.8 $1.6 -$13.1 -$0.8 -$14.6 -$2.0 -$8.2 -$63.9 -$10.6 -$10.7 -$7.4 C F Statement  Financial CF CDN$
Total Accruals -$9.7 -$47.1 -$11.9 $19.8 -$3.2 -$17.0 $16.7 -$7.6 $1.4 $87.1 $19.7 $2.1 $29.8 Accruals CDN$
Accruals Ratio -15.36% -45.69% -10.12% 15.97% -2.75% -13.17% 12.43% -4.74% 0.75% 58.37% 15.42% 1.68% 22.04% 15.42% <-Median-> 5 Ratio CDN$
Cash US$ $45.4 $31.1 $40.9 $40.9 $23.1 $32.5 $34.0 $18.7 $19.0 Cash US$
Cash $7.8 $46.5 $56.1 $28.1 $28.8 $45.2 $33.1 $47.5 $51.1 $30.0 $42.2 $44.7 $24.5 $25.2 Cash CDN$
Cash per Share $0.17 $0.97 $1.23 $0.60 $0.66 $1.03 $0.79 $1.08 $1.14 $0.77 $1.06 $1.11 $0.59 $0.60 $1.06 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 1.45% 9.26% 21.68% 14.31% 15.52% 18.77% 11.52% 15.71% 12.66% 11.18% 13.84% 16.04% 7.36% 5.89% 12.66% <-Median-> 5 % of Stock Price CDN$
Notes
January 30, 2020.  Last estimates were for 2019, 2020 and 2021 of $98M, $105M and $226M for Revenue US$, 
$0.15, $0.19 and $0.18 EPS US$, $0.33 CFPS for 2019 and $8.42M, $7.41M and $7.48M for Net Income.
February 9, 2019.  Last estimates were for 2018, 2019 and 2020 of $94.5M, $103M and $110M US$, $0.02, $0.10 and $0.35 EPS US$, 
$0.32 and $0.33 for CFPS for 2018 and 2019 US$ and $1.06M, $3.56M for Net Income for 2018 and 2019 US$.
February 4, 2018.  Last estimates were for 2017and 2018 of $93M, $101M for Revenue US$, $-0.05, $0.03 and $0.27 for EPS for 2017, 2018 and 2019 US$, 
$0.21, $0.45 for CFPS US$ and $104M, $167M for Net Income US$.
February 11, 2017.  Last estimates were for 2016, 2017 and 2018 of $89M, $92M and $98M US$ for Revenue, $0.18, $0.11and $0.20 for EPS US$, 
$0.39, $0.41 and $0.62 for CFPS US$, $9.2M, $3.8M and $9.7M for Net Income US$.
February 2016.  Last estimates were for 2015, 2016 and 2017 of $94.8M, $105M and $18M US$ for Revenue, $0.13, $0.19 style='display:none'>and $.08 for EPS US$, 
$0.54 and $0.72 for CFPS for 2015 and 2016 US$, $5.6M, $8.9M and $11.8M for Net Income US$.
January 2015.  It is interesting that this company says that they do not support the OTC code of ALSWF. Still true in Feb 2016.
Sector:
Tech
What should this stock accomplish?
Would I buy this company and Why.
I would not.  It has a negative book value and cannot afford to pay any dividends.  
Why am I following this stock. 
The <a href="http://www.fool.ca/2014/12/19/the-10-best-stocks-in-canada/" target="_top">Motley Fool</a> published an article by 
Matt DiLallo in December 2014 called The 10 Best Stocks in Canada.  It is basically a list of the best-performing Canadian stocks of the past decade.
Dividends
Dividends are paid in Cycle 2 in August, November, February and May.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers We help our customers to manage and secure millions of devices in highly regulated industries including Financial Services, Healthcare and Public Sector.
For employees We empower every employee to step forward with ideas and suggestions for improving our products.
For community: We are passionate about protecting the environment and supporting our community, locally and globally. 
For investors 
How they make their money.
Absolute Software Corp provides endpoint security and data risk management solutions for commercial, healthcare, education, and government customers. 
Its products and solutions include endpoint security, industry solutions, application resiliency, endpoint data discovery, professional services, and investigations. 
http://www.cantechletter.com/2015/05/absolute-software-is-still-undervalued-says-haywood/ 
Shares; '%, Value $M Cap Gain Div. CDN$ Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date 2.24% 3.97% 6.21% 2014 Jan 05 2015 Feb 13 2016 Feb 10 2017 Feb 4 2018 Feb 9 2019 Jan 30 2020 2018 Interim CEO
Wyatt, Christy May 8.87% 2.69% 11.56% 0.000 0.00% 0.052 0.12%
CEO - Shares - Amount 22.25% 2.62% 24.87% $0.000 $0.522
Options - percentage 16.98% 1.85% 18.83% 0.300 0.72% 0.556 1.31%
Options - amount $2.394 $5.617
Munford, Steve 0.000 0.00%
CEO - Shares - Amount $0.000
Options - percentage 0.000 0.00%
Options - amount $0.000
Haydon, William Geoffrey 0.000 0.00% 0.052 0.13% 0.053 0.13%
CEO - Shares - Amount $0.000 $0.356 $0.411
Options - percentage 0.500 1.11% 0.772 1.99% 0.931 2.35%
Options - amount $4.495 $5.337 $7.153
Ramsden, Leigh Cap Gain Div. US$ 0.043 0.10% Says Interim CFO
CFO - Shares - Amount -2.66% 3.70% 1.04% $0.438
Options - percentage 5.55% 2.67% 8.22% 0.038 0.09%
Options - amount 19.76% 2.71% 22.47% $0.382
21.76% 2.52% 24.27%
Olsen, Errol 0.043 0.10% 0.070 0.18% 0.105 0.26% 0.120 0.30% 0.122 0.29%
CFO - Shares - Amount Cap Gain Div. CDN$ $0.387 $0.487 $0.806 $0.831 $0.971
Options - percentage 1.39% 3.68% 5.07% 0.253 0.56% 0.234 0.60% 0.506 1.27% 0.283 0.70% 0.359 0.86%
Options - amount 5.18% 2.63% 7.81% $2.270 $1.619 $3.885 $1.959 $2.862
25.17% 3.45% 28.61%
Malli, Maninder 16.73% 2.00% 18.73% 0.001 0.00% Used, Reported in 2020
Officer - Shares - Amount $0.008
Options - percentage Cap Gain Div. US$ 0.028 0.07%
Options - amount -1.11% 3.46% 2.35% $0.280
2.38% 2.50% 4.87%
Grace, Mark 22.93% 3.42% 26.35% 0.004 0.01% 0.009 0.02% 0.012 0.03% 0.002 0.00% 0.002 0.00% Reported last Nov 2019
Officer - Shares - Amount 21.48% 2.66% 24.14% $0.029 $0.070 $0.082 $0.015 $0.019
Options - percentage 0.092 0.24% 0.090 0.23% 0.105 0.26% 0.109 0.26% 0.385 0.91%
Options - amount $0.635 $0.688 $0.728 $0.873 $3.895
Bestmann, Martin 0.105 0.23%
Officer - Shares - Amount $0.944
Options - percentage 0.093 0.21%
Options - amount $0.832
Atchison, Lynn 0.000 0.00%
Director - Shares - Amount $0.000
Options - percentage 0.007 0.02%
Options - amount $0.071
Giffen, J. Ian 0.313 0.70% 0.069 0.18% 0.090 0.23% 0.101 0.25%
Director - Shares - Amount $2.809 $0.475 $0.691 $0.702
Options - percentage 0.093 0.21% 0.084 0.22% 0.086 0.22% 0.091 0.23%
Options - amount $0.832 $0.579 $0.657 $0.628
Rosenfeld, Eric Stuart 2.671 5.95% 2.285 5.88% 2.340 5.90% 2.346 5.83% 2.346 5.63%
Director - Shares - Amount $24.009 $15.788 $17.969 $16.257 $18.720
Options - percentage 0.088 0.20% 0.097 0.25% 0.110 0.28% 0.117 0.29% 0.148 0.35%
Options - amount $0.787 $0.669 $0.844 $0.808 $1.179
Vejvoda, Josef 0.571 1.27% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Director - Shares - Amount $5.135 $0.000 $0.000 $0.000
Options - percentage 0.100 0.22% 0.100 0.26% 0.113 0.28% 0.129 0.32%
Options - amount $0.899 $0.691 $0.868 $0.895
Ryan, Daniel P 0.025 0.06% 0.038 0.10% 0.080 0.20% 0.116 0.29% 0.123 0.30% 0.115 0.27%
Chairman - Shares - Amt $0.225 $0.259 $0.614 $0.806 $0.982 $1.164
Options - percentage 0.145 0.32% 0.140 0.36% 0.111 0.28% 0.087 0.22% 0.088 0.21% 0.078 0.18%
Options - amount $1.304 $0.967 $0.849 $0.605 $0.706 $0.788
Increase in O/S Shares 0.941 2.15% 1.596 3.64% 1.325 2.95% 1.045 2.69% 0.334 0.84% 0.158 0.39% 1.331 3.20%
Due to SO $6.491 $11.012 $11.912 $7.218 $2.567 $1.095 $10.622
Book Value $5.609 $8.617 $5.394 $6.486 $2.316 $0.901 $7.907
Insider Buying $0.000 -$0.554 -$0.740 -$0.027 -$0.105 -$0.040
Insider Selling $1.745 $3.384 $0.042 $0.000 $1.397 $7.733
Net Insider Selling $1.745 $2.830 -$0.698 -$0.027 $1.292 $7.693
% of Market Cap 0.43% 1.05% -0.23% -0.01% 0.39% 1.80%
Directors 9 9 9 7 6 6
Women 0 0% 0 0% 0 0% 0 0% 2 33% 2 33%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 24 30.87% 28 52.67% 23 45.57% 19 60.75% 19 60.75% 20 55.66%
Total Shares Held 13.603 30.32% 20.291 52.19% 17.808 44.88% 24.333 60.49% 0.000 0.00% 23.138 55.56%
Increase/Decrease 0.701 5.44% 0.398 2.00% 0.913 5.41% 0.877 3.74% 0.877 -100.00% -0.080 -0.34%
Starting No. of Shares 12.902 19.893 16.894 23.457 -0.877 23.218 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.