This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.														Estimates	Estimates	Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.														Q1 2023
See my website on stocks or see my blog at the following sites.							https://spbrunner.com/stocks.html				https://spbrunner.blogspot.com/
McCoy Global Inc					TSX:	MCB	OTC:	MCCRF	https://www.mccoyglobal.com/			Fiscal Yr:	Dec 31
Year	12/31/11	12/31/12	12/31/13	12/31/14	12/31/15	12/31/16	12/31/17	12/31/18	12/31/19	12/31/20	12/31/21	12/31/22	12/31/23	12/31/24	12/31/25	12/31/26		Value	Description	#Y	Item	Total G
Accounting Rules	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS					Accounting Rules
Comments			Ass. Sale
														$77.7	<-12 mths	11.44%			estimate		last year
Revenue*	$153.8	$179.4	$101.8	$120.6	$81.8	$27.0	$40.0	$49.1	$53.4	$38.7	$32.8	$52.4	$69.7	$77.7	<-12 mths			-31.57%	<-Total Growth	10	Revenue
Increase	40.16%	16.63%	-43.22%	18.43%	-32.20%	-66.98%	48.32%	22.55%	8.79%	-27.57%	-15.20%	59.86%	32.92%	11.44%	<-12 mths			-3.72%	<-IRR #YR->	10	Revenue	-31.57%
5 year Running Average	$138.1	$141.8	$128.5	$133.1	$127.5	$102.1	$74.3	$63.7	$50.3	$41.6	$42.8	$45.3	$49.4	$54.2	<-12 mths			7.27%	<-IRR #YR->	5	Revenue	42.00%
Revenue per Share	$5.80	$6.73	$3.72	$4.36	$2.95	$0.97	$1.45	$1.79	$1.93	$1.39	$1.16	$1.85	$2.59	$2.88	<-12 mths			-9.11%	<-IRR #YR->	10	5 yr Running Average	-61.55%
Increase	39.99%	15.92%	-44.74%	17.19%	-32.23%	-66.98%	48.43%	23.44%	8.22%	-28.01%	-16.47%	58.92%	40.01%	11.44%	<-12 mths			-4.96%	<-IRR #YR->	5	5 yr Running Average	-22.46%
5 year Running Average	$5.15	$5.34	$4.81	$4.95	$4.71	$3.74	$2.69	$2.30	$1.82	$1.51	$1.54	$1.62	$1.78	$1.97	<-12 mths			-3.56%	<-IRR #YR->	10	Revenue per Share	-30.43%
P/S (Price/Sales) Med	0.62	0.56	1.53	1.26	1.19	1.98	1.30	0.73	0.43	0.36	0.60	0.51	0.60	0.68	<-12 mths			7.68%	<-IRR #YR->	5	Revenue per Share	44.80%
P/S (Price/Sales) Close	0.53	0.66	1.84	0.96	0.72	2.02	0.96	0.56	0.31	0.35	0.57	0.53	0.80	0.73	<-12 mths			-9.45%	<-IRR #YR->	10	5 yr Running Average	-62.96%
*Revenue in M CDN $					P/S Med	20 yr	0.65	15 yr	0.61	10 yr	0.64	5 yr	0.53		19.16%	Diff M/C		-4.98%	<-IRR #YR->	5	5 yr Running Average	-22.55%
			-$101.8	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$69.7
								-$49.1	$0.0	$0.0	$0.0	$0.0	$69.7
			-$128.5	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$49.4
								-$63.7	$0.0	$0.0	$0.0	$0.0	$49.4
			-$3.72	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.59
								-$1.79	$0.00	$0.00	$0.00	$0.00	$2.59
			-$4.81	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.78
								-$2.30	$0.00	$0.00	$0.00	$0.00	$1.78
														$0.24	<-12 mths	4.35%			estimate		last year
Difference Basic and Diluted	2.22%	0.00%	2.70%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	6.67%	0.00%	0.00%					0.00	<-Median->	10	Difference Basic and Diluted
EPS Basic	$0.45	$0.44	$0.37	$0.65	-$0.40	-$1.30	-$0.59	-$0.14	$0.01	-$0.08	$0.15	$0.31	$0.23					-37.84%	<-Total Growth	10	EPS Basic	estimates from two
EPS Diluted*	$0.44	$0.44	$0.36	$0.65	-$0.40	-$1.30	-$0.59	-$0.14	$0.01	-$0.08	$0.14	$0.31	$0.23	$0.24	<-12 mths			-36.11%	<-Total Growth	10	EPS Diluted	sites, added divided by 2
Increase	144.44%	0.00%	-18.18%	80.56%	-161.54%	-225.00%	54.62%	76.27%	107.14%	-900.00%	275.00%	121.43%	-25.81%	4.35%	<-12 mths			5	5	10	Years of Data, EPS P or N	50.00%
Earnings Yield	14.2%	9.9%	5.3%	15.5%	-18.9%	-66.0%	-42.4%	-14.0%	1.7%	-16.7%	21.2%	31.6%	11.1%	11.4%	<-12 mths			-4.38%	<-IRR #YR->	10	Earnings per Share	-36.11%
5 year Running Average	$0.05	$0.07	$0.18	$0.41	$0.30	-$0.05	-$0.26	-$0.36	-$0.48	-$0.42	-$0.13	$0.05	$0.12	$0.17	<-12 mths			29.51%	<-IRR #YR->	5	Earnings per Share	264.29%
10 year Running Average	$0.10	$0.16	$0.19	$0.24	$0.17	$0.00	-$0.09	-$0.09	-$0.04	-$0.06	-$0.09	-$0.10	-$0.12	-$0.16	<-12 mths			-4.03%	<-IRR #YR->	10	5 yr Running Average	-33.70%
* Diluted ESP per share									E/P	10 Yrs	-6.17%	5Yrs	11.06%					#NUM!	<-IRR #YR->	5	5 yr Running Average	134.27%
			-$0.36	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.23
								$0.14	$0.00	$0.00	$0.00	$0.00	$0.23
			-$0.18	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.12
								$0.36	$0.00	$0.00	$0.00	$0.00	$0.12
Dividend*													$0.00						Estimates		Dividend*
Increase													0.00%						Estimates		Increase
Payout Ratio EPS													0.00%						Estimates		Payout Ratio EPS
Special Dividend	$0.04	$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 Dividend
Yield H/L Price	1.12%	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%	#DIV/0!					Yield H/L Price
Dividend*	$0.06	$0.18	$0.20	$0.20	$0.10	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.02	$0.08	$0.08	$0.08		-90.00%	<-Total Growth	10	Dividends
Increase	0.00%	200.00%	11.11%	0.00%	-50.00%	-100.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	300.00%	0.00%	0.00%		6	4	19	Years of data, Count P, N	31.58%
Average Increases 5 Year Running	-3.33%	11.67%	7.22%	22.22%	32.22%	12.22%	-27.78%	-30.00%	-30.00%	-20.00%	-20.00%	0.00%	0.00%	60.00%	60.00%	60.00%		-10.00%	<-Median->	10	Average Incr 5 Year Running
Dividends 5 Yr Running	$0.06	$0.08	$0.10	$0.13	$0.15	$0.14	$0.10	$0.06	$0.02	$0.00	$0.00	$0.00	$0.00	$0.02	$0.04	#DIV/0!		-95.84%	<-Total Growth	10	Dividends 5 Yr Running
Yield H/L Price	1.68%	4.80%	3.51%	3.65%	2.85%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.30%	4.11%	73.04%	#DIV/0!		0.00%	<-Median->	10	Yield H/L Price	Item
Yield on High  Price	1.34%	4.02%	2.77%	2.65%	2.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%				0.00%	<-Median->	10	Yield on High  Price	EPS
Yield on Low Price	2.26%	5.96%	4.82%	5.88%	4.95%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%				0.00%	<-Median->	10	Yield on Low Price	CFPS
Yield on Close Price	1.94%	4.06%	2.93%	4.76%	4.72%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.96%	3.81%	3.81%	3.43%		0.00%	<-Median->	10	Yield on Close Price	FCF
Payout Ratio EPS	22.73%	40.91%	55.56%	30.77%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	8.70%	33.33%	#VALUE!	#DIV/0!		0.00%	<-Median->	10	DPR EPS
DPR EPS 5 Yr Running	124.48%	111.45%	52.30%	31.46%	50.42%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	3.28%	11.90%	#VALUE!	#DIV/0!		0.00%	<-Median->	10	DPR EPS 5 Yr Running
Payout Ratio CFPS	14.58%	90.22%	44.97%	45.45%	36.26%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	8.00%	21.15%	#VALUE!	#DIV/0!		0.00%	<-Median->	10	DPR CF
DPR CF 5 Yr Running	11.96%	17.49%	20.83%	27.61%	36.72%	61.81%	58.50%	131.45%	259.71%	0.00%	0.00%	0.00%	2.06%	9.11%	#VALUE!	#DIV/0!		32.16%	<-Median->	10	DPR CF 5 Yr Running
Payout Ratio CFPS WC	11.99%	20.99%	20.84%	20.31%	40.86%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	4.32%	21.15%	#VALUE!	#DIV/0!		0.00%	<-Median->	10	DPR CF WC
DPR CF WC 5 Yr Running	13.67%	15.08%	15.41%	16.16%	19.36%	32.03%	71.62%	0.00%	0.00%	0.00%	0.00%	0.00%	1.93%	7.73%	#VALUE!	#DIV/0!			<-Median->	6	DPR CF WC 5 Yr Running
Median Values	10 Yr Med	10 Yr Cl	0.00%	0.00%	5 Yr Med	5 Yr Cl	0.00%	0.00%	5 Yr Med	Payout	0.00%	0.00%	0.00%					0.00%	<-IRR #YR->	5	Dividends	#DIV/0!
* Dividends per share	10 Yr Med	and Cur.	#DIV/0!	#DIV/0!	5 Yr Med	and Cur.	#DIV/0!	#DIV/0!	Last Div Inc --->		$0.010	$0.020	100.0%					-20.57%	<-IRR #YR->	10	Dividends	-60.00%
Dividends Growth 15																		-11.26%	<-IRR #YR->	15	Dividends	166.67%
Dividends Growth 20																		3.72%	<-IRR #YR->	19	Dividends	700.00%
																					#DIV/0!
Dividends Growth 5								$0.00	$0.00	$0.00	$0.00	$0.00	$0.02								Dividends Growth 5
Dividends Growth 10			-$0.20	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.02								Dividends Growth 10
Dividends Growth 15	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.02								Dividends Growth 15
Dividends Growth 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	$0.02								Dividends Growth 20
Historical Dividends	Historical	High Div	5.95%	Low Div	0.00%	10 Yr High	5.79%	10 Yr Low	0.00%	Med Div	0.53%	Close Div	0.57%					2.13%	<- Historical M		Historical Dividends
High/Ave/Median Values	Curr diff	Exp.	-35.97%	#DIV/0!	#DIV/0!	Exp.	-34.21%		#DIV/0!	Cheap	618.78%	Cheap	573.10%					78.85%	Cheap		High/Ave/Median
Future Dividend Yield					Div Yd	3.81%	earning in	5	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Yield
Future Dividend Yield					Div Yd	3.81%	earning in	10	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Yield
Future Dividend Yield					Div Yd	$0.04	earning in	15	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Yield
Future Dividend Paid					Div Paid	$0.08	earning in	5	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Paid
Future Dividend Paid					Div Paid	$0.08	earning in	10	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Paid
Future Dividend Paid					Div Paid	$0.08	earning in	15	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Paid
Dividend Covering Cost					Total Div	$0.40	over	5	Years	at IRR of	0.00%	Div Cov.	19.05%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$0.72	over	10	Years	at IRR of	0.00%	Div Cov.	34.29%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$1.04	over	15	Years	at IRR of	0.00%	Div Cov.	49.52%								Dividend Covering Cost
I am earning GC					Div Gr	100.00%	2/17/11	# yrs ->	12	2011	$4.04	Cap Gain	-48.02%								I am earning GC
I am earning Div					org yield	0.99%	12/31/14	TFSA	Div G Yrly	19.61%	Div start	$0.04	-0.99%	1.98%							I am earning Div
Yield if held 5 yrs	0.76%	3.85%	7.18%	15.63%	3.94%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.54%	9.70%	16.16%	11.51%		0.00%	<-Median->	10	Paid Median Price
Yield if held 10 yrs	3.95%	36.00%	61.54%	10.00%	1.85%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.35%	1.46%	2.28%	4.16%		0.00%	<-Median->	10	Paid Median Price
Yield if held 15 yrs			7.77%	8.89%	5.15%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.72%	6.25%	3.16%	2.24%		0.00%	<-Median->	10	Paid Median Price
Yield if held 20 yrs								0.00%	0.00%	0.00%	0.00%	0.00%	6.15%	4.00%	1.48%	1.02%		0.00%	<-Median->	6	Paid Median Price
Cost covered if held 5 years	4.32%	9.20%	18.31%	53.13%	30.77%	19.05%	13.33%	5.27%	1.82%	0.00%	0.00%	0.00%	1.54%	12.12%	36.36%	37.41%		3.55%	<-Median->	10	Paid Median Price
Cost covered if held 10 years	27.63%	120.00%	246.15%	49.50%	19.63%	12.95%	19.89%	29.08%	60.94%	30.77%	19.05%	13.33%	5.62%	3.65%	5.14%	13.51%		19.76%	<-Median->	10	Paid Median Price
Cost covered if held 15 years			31.07%	44.44%	56.70%	72.37%	220.00%	338.46%	54.50%	19.63%	12.95%	19.89%	29.80%	68.75%	37.87%	26.33%		49.47%	<-Median->	10	Paid Median Price
Cost covered if held 20 years							35.48%	42.72%	48.89%	56.70%	72.37%	220.00%	344.62%	59.50%	22.96%	16.25%		56.70%	<-Median->	7	Paid Median Price
																				Yr	Item	Tot. Growth
Revenue Growth								$49.1	$53.4	$38.7	$32.8	$52.4	$69.7	$77.7	<-12 mths	11.44%		42.00%	<-Total Growth	5	Revenue Growth	42.00%
EPS Growth								-$0.14	$0.01	-$0.08	$0.14	$0.31	$0.23	$0.24	<-12 mths	4.35%		264.29%	<-Total Growth	5	EPS Growth	264.29%
Net Income Growth								-$3.8	-$3.8	-$2.2	$4.1	$8.8	$6.5	$7.1	<-12 mths	8.50%		272.22%	<-Total Growth	5	Net Income Growth	272.22%
Cash Flow Growth								-$5.0	$6.9	$8.8	$1.5	$2.9	$6.7	$10.2	<-12 mths	51.24%		234.93%	<-Total Growth	5	Cash Flow Growth	234.93%
Dividend Growth								$0.00	$0.00	$0.00	$0.00	$0.00	$0.02	$0.08	<-12 mths	300.00%		#DIV/0!	<-Total Growth	5	Dividend Growth	#DIV/0!
Stock Price Growth								$1.00	$0.60	$0.48	$0.66	$0.98	$2.08	$2.10	<-12 mths	0.96%		108.00%	<-Total Growth	5	Stock Price Growth	108.00%
Revenue Growth			$101.8	$120.6	$81.8	$27.0	$40.0	$49.1	$53.4	$38.7	$32.8	$52.4	$69.7	$77.7	<-this year	11.44%		-31.57%	<-Total Growth	10	Revenue Growth	-31.57%
EPS Growth			$0.36	$0.65	-$0.40	-$1.30	-$0.59	-$0.14	$0.01	-$0.08	$0.14	$0.31	$0.23	$0.24	<-this year	4.35%		-36.11%	<-Total Growth	10	EPS Growth	-36.11%
Net Income Growth			$9.8	$18.0	-$11.0	-$35.9	-$16.3	-$3.8	-$3.8	-$2.2	$4.1	$8.8	$6.5	$7.1	<-this year	8.50%		-33.68%	<-Total Growth	10	Net Income Growth	-33.68%
Cash Flow Growth			$12.2	$12.2	$7.6	-$7.2	-$1.3	-$5.0	$6.9	$8.8	$1.5	$2.9	$6.7	$10.2	<-this year	51.24%		-44.69%	<-Total Growth	10	Cash Flow Growth	-44.69%
Dividend Growth			$0.20	$0.20	$0.10	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.02		<-this year	-100.00%		-90.00%	<-Total Growth	10	Dividend Growth	-90.00%
Stock Price Growth			$6.83	$4.20	$2.12	$1.97	$1.39	$1.00	$0.60	$0.48	$0.66	$0.98	$2.08	$2.10	<-this year	0.96%		-69.55%	<-Total Growth	10	Stock Price Growth	-69.55%
Dividends on Shares				$29.40	$14.70	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.94	$11.76	$11.76	$11.76		$47.04	No of Years	10	Total Divs	12/31/13
Paid			$1,004.01	$617.40	$311.64	$289.59	$204.33	$147.00	$88.20	$70.56	$97.02	$144.06	$305.76	$308.70	$308.70	$342.51		$305.76	No of Years	10	Worth	$6.83
Total																		$352.80
Dividends on Shares									$0.00	$0.00	$0.00	$0.00	$20.00	$80.00	$80.00	$80.00		$20.00	No of Years	5	Total Divs	12/31/18
Paid								$1,000.00	$600.00	$480.00	$660.00	$980.00	$2,080.00	$2,100.00	$2,100.00	$2,330.00		$2,080.00	No of Years	5	Worth	$1.00
Total																		$2,100.00
Graham No. 3 Yrs Trailing	$1.55	$1.62	$4.99	$5.86	$6.19	$3.14	$2.61	$1.66	$1.60	$0.31	$0.33	$0.98	$2.36	$3.15				-52.80%	<-Total Growth	10	Based on EPS 3 yrs trailing
Price/GP Ratio Med	2.31	2.32	1.14	0.93	0.57	0.61	0.72	0.78	0.51	1.60	2.13	0.97	0.65	0.62				0.75	<-Median->	10	Price/GP Ratio
Price/GP Ratio Hi	2.90	2.77	1.45	1.29	0.81	0.78	0.92	0.96	0.76	2.10	2.76	1.26	0.88	0.65				0.94	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	1.71	1.87	0.83	0.58	0.33	0.45	0.53	0.60	0.27	1.10	1.50	0.67	0.42	0.59				0.55	<-Median->	10	Price/GP Ratio
Price/GP Ratio Cl	2.01	2.74	1.37	0.72	0.34	0.63	0.53	0.60	0.37	1.55	2.02	1.00	0.88	0.67				0.67	<-Median->	10	Price/GP Ratio
Prem /Disc. Cl	100.56%	173.94%	36.74%	-28.37%	-65.73%	-37.31%	-46.73%	-39.77%	-62.56%	55.10%	102.42%	0.22%	-11.77%	-33.25%				-32.84%	<-Median->	10	Graham Price
Graham No.	$5.13	$5.36	$5.04	$7.35	$7.17	$5.62	$0.58	$0.58	$0.56	$2.01	$2.11	$3.56	$3.22	$3.24				-36.15%	<-Total Growth	10	Graham Price
Price/GP Ratio Med	0.70	0.70	1.13	0.75	0.49	0.34	3.26	2.25	1.49	0.25	0.33	0.27	0.48	0.60				0.48	<-Median->	10	Price/GP Ratio
Price/GP Ratio Hi	0.88	0.84	1.43	1.03	0.70	0.44	4.15	2.76	2.18	0.32	0.43	0.35	0.65	0.63				0.67	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	0.52	0.56	0.82	0.46	0.28	0.25	2.37	1.74	0.79	0.17	0.23	0.19	0.31	0.57				0.30	<-Median->	10	Price/GP Ratio
Price/GP Ratio Cl	0.60	0.83	1.35	0.57	0.30	0.35	2.40	1.74	1.08	0.24	0.31	0.27	0.65	0.65				0.46	<-Median->	10	Price/GP Ratio
Prem /Disc. Cl	-39.53%	-17.40%	35.47%	-42.88%	-70.45%	-64.94%	140.19%	73.87%	8.08%	-76.07%	-68.77%	-72.51%	-35.39%	-35.13%				-53.91%	<-Median->	10	Graham Price
Price Close	$3.10	$4.43	$6.83	$4.20	$2.12	$1.97	$1.39	$1.00	$0.60	$0.48	$0.66	$0.98	$2.08	$2.10	$2.10	$2.33		-69.55%	<-Total Growth	10	Stock Price
Increase	-16.22%	42.90%	54.18%	-38.51%	-49.52%	-7.08%	-29.44%	-28.06%	-40.00%	-20.00%	37.50%	48.48%	112.24%	0.96%	0.00%	10.95%		-8.65	<-Median->	10	CAPE (10 Yr P/E)
P/E	7.05	10.07	18.97	6.46	-5.30	-1.52	-2.36	-7.14	60.00	-6.00	4.71	3.16	9.04	8.75	#VALUE!	#DIV/0!		15.77%	<-IRR #YR->	5	Stock Price	108.00%
Trailing P/E	17.22	10.07	15.52	11.67	3.26	-4.93	-1.07	-1.69	-4.29	48.00	-8.25	7.00	6.71	9.13	8.75	#VALUE!		-11.21%	<-IRR #YR->	10	Stock Price	-69.55%
CAPE (10 Yr P/E)	31.96	28.04	36.14	17.43	12.47	0.00	-15.11	-11.63	-17.14	-7.87	-7.25	-9.42	-17.78	-13.29	#VALUE!	#DIV/0!		16.00%	<-IRR #YR->	5	Price & Dividend	110.00%
Median 10, 5 Yrs		D.  per yr	0.55%	0.22%	% Tot Ret	-5.18%	0.20%	T P/E	$1.10	$6.71	P/E:	$0.82	$4.71					-10.66%	<-IRR #YR->	10	Price & Dividend	-61.93%
Price  15		D.  per yr	4.05%		% Tot Ret	58.06%						CAPE Diff	-201.20%					2.92%	<-IRR #YR->	15	Stock Price	54.07%
Price  20		D.  per yr	10.66%		% Tot Ret	52.51%												9.64%	<-IRR #YR->	20	Stock Price	530.30%
Price  25		D.  per yr	2.15%		% Tot Ret	93.20%												0.16%	<-IRR #YR->	25	Stock Price
Price  30		D.  per yr	1.61%		% Tot Ret	-773.98%												-1.82%	<-IRR #YR->	26	Stock Price
Price & Dividend 15																		6.97%	<-IRR #YR->	15	Price & Dividend	124.44%
Price & Dividend 20																		20.30%	<-IRR #YR->	20	Price & Dividend	869.70%
Price & Dividend 25																		2.31%	<-IRR #YR->	25	Price & Dividend
Price & Dividend 30																		-0.21%	<-IRR #YR->	26	Price & Dividend
Price  5								-$1.00	$0.00	$0.00	$0.00	$0.00	$2.08								Price  5
Price 10			-$6.83	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.08								Price 10
Price & Dividend 5								-$1.00	$0.00	$0.00	$0.00	$0.00	$2.10								Price & Dividend 5
Price & Dividend 10			-$6.83	$0.20	$0.10	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.10								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	$2.08								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	$2.08								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	$2.08								Price  25
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	$2.08								Price  30
Price & Dividend 15	$0.10	$0.18	$0.20	$0.20	$0.10	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.10								Price & Dividend 15
Price & Dividend 20	$0.10	$0.18	$0.20	$0.20	$0.10	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.10								Price & Dividend 20
Price & Dividend 25	$0.10	$0.18	$0.20	$0.20	$0.10	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.10								Price & Dividend 25
Price & Dividend 30	$0.10	$0.18	$0.20	$0.20	$0.10	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.10								Price & Dividend 30
Price Med H/L	$3.57	$3.75	$5.69	$5.48	$3.51	$1.93	$1.89	$1.30	$0.83	$0.50	$0.70	$0.95	$1.54	$1.95	10.95%			-72.93%	<-Total Growth	10	Stock Price
Increase	40.83%	5.04%	51.73%	-3.69%	-36.04%	-45.08%	-2.08%	-31.30%	-36.29%	-40.00%	40.40%	35.97%	62.96%	26.30%	3.81%			-12.25%	<-IRR #YR->	10	Stock Price	-72.93%
P/E	8.11	8.52	15.81	8.43	-8.76	-1.48	-3.19	-9.25	82.50	-6.19	4.96	3.05	6.70	8.10	14.76%			3.53%	<-IRR #YR->	5	Stock Price	18.92%
Trailing P/E	19.83	8.52	12.93	15.22	5.39	-4.81	-1.45	-2.19	-5.89	49.50	-8.69	6.75	4.97	8.46				-11.57%	<-IRR #YR->	10	Price & Dividend
P/E on Running 5 yr Average	71.40	52.08	30.92	13.24	11.76	-38.50	-7.36	-3.64	-1.70	-1.18	-5.27	19.69	12.62	11.58				3.79%	<-IRR #YR->	5	Price & Dividend
P/E on Running 10 yr Average	36.80	23.73	30.11	22.74	20.62		-20.49	-15.06	-23.57	-8.11	-7.64	-9.09	-13.16	-12.31				6.70	P/E Ratio		Historical Median
Median 10, 5 Yrs		D.  per yr	0.68%	0.27%	% Tot Ret	-5.87%	7.05%	T P/E	1.76	4.97	P/E:	0.78	4.96						Count	26	Years of data
			-$5.69	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.54
								-$1.30	$0.00	$0.00	$0.00	$0.00	$1.54
			-$5.69	$0.20	$0.10	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.56
								-$1.30	$0.00	$0.00	$0.00	$0.00	$1.56
High Months	Mar	Dec	Oct	Jan	Jun	Mar	Jun	Jan	Feb	Jan	Jun	Aug	Dec	Feb
Price High	$4.49	$4.48	$7.23	$7.56	$4.99	$2.45	$2.40	$1.59	$1.21	$0.65	$0.90	$1.23	$2.08	$2.04				-71.23%	<-Total Growth	10	Stock Price
Increase	16.62%	-0.22%	61.38%	4.56%	-33.99%	-50.90%	-2.04%	-33.75%	-23.90%	-46.28%	38.46%	36.67%	69.11%	-1.92%				-11.71%	<-IRR #YR->	10	Stock Price	-71.23%
P/E	10.20	10.18	20.08	11.63	-12.48	-1.88	-4.07	-11.36	121.00	-8.13	6.43	3.97	9.04	8.50				5.52%	<-IRR #YR->	5	Stock Price	30.82%
Trailing P/E	24.94	10.18	16.43	21.00	7.68	-6.13	-1.85	-2.69	-8.64	65.00	-11.25	8.79	6.71	8.87				10.00	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	2.43	6.71	P/E:	1.04	6.43					22.63	P/E Ratio		Historical High
			-$7.23	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.08
								-$1.59	$0.00	$0.00	$0.00	$0.00	$2.08
Low Months	Oct	Jan	Mar	Dec	Dec	Nov	Dec	Dec	Sep	Apr	Jan	Jan	Jan	Apr
Price Low	$2.65	$3.02	$4.15	$3.40	$2.02	$1.40	$1.37	$1.00	$0.44	$0.34	$0.49	$0.66	$1.00	$1.85				-75.90%	<-Total Growth	10	Stock Price
Increase	117.21%	13.96%	37.42%	-18.07%	-40.59%	-30.69%	-2.14%	-27.01%	-56.00%	-22.73%	44.12%	34.69%	51.52%	85.00%				-13.26%	<-IRR #YR->	10	Stock Price	-75.90%
P/E	6.02	6.86	11.53	5.23	-5.05	-1.08	-2.32	-7.14	44.00	-4.25	3.50	2.13	4.35	7.71				0.00%	<-IRR #YR->	5	Stock Price	0.00%
Trailing P/E	14.72	6.86	9.43	9.44	3.11	-3.50	-1.05	-1.69	-3.14	34.00	-6.13	4.71	3.23	8.04				3.29	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	1.03	3.23	P/E:	0.53	3.50					-3.52	P/E Ratio		Historical Low
			-$4.15	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.00
								-$1.00	$0.00	$0.00	$0.00	$0.00	$1.00
														$2	<-12 mths	0.00%			estimate		last year
Free Cash Flow MS	$12.895	-$4.690	$3.609	$0.595	$0.684	-$8.114	-$3.196	-$6.197	$3.298	$5.030	-$2.497	$0.973	$2.198	$2.198	<-12 mths			-39.10%	<-Total Growth	10	Free Cash Flow
Change						-1286.26%	60.61%	-93.90%	153.22%	52.52%	-149.64%	138.97%	125.90%	0.00%	<-12 mths			#NUM!	<-IRR #YR->	5	Free Cash Flow MS	135.47%
FCF/CF from Op Ratio					0.09	1.13	2.51	1.24	0.48	0.57	-1.71	0.34	0.33	0.22	<-12 mths			-4.84%	<-IRR #YR->	10	Free Cash Flow MS	-39.10%
Dividends paid	$2.65	$4.78	$5.39	$5.53	$2.77	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.56	$0.00	<-12 mths			-89.71%	<-Total Growth	10	Dividends paid
Percentage paid					404.97%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	25.25%	0.00%	<-12 mths			$0.00	<-Median->	9	Percentage paid
5 Year Coverage									-20.48%	0.00%	0.00%	0.00%	6.17%	7.02%	<-12 mths						5 Year Coverage
Dividend Coverage Ratio					0.25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.96	0.00	<-12 mths			0.00	<-Median->	9	Dividend Coverage Ratio
5 Year of Coverage									-4.88	0.00	0.00	0.00	16.22	14.24	<-12 mths						5 Year of Coverage
								$6.197	$0.000	$0.000	$0.000	$0.000	$2.198
			-$3.609	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$2.198
												$0	<-12 mths	0.00%
Free Cash Flow WSJ					$2.189	-$8.062	-$2.495	-$5.999	$5.500	$7.284	-$0.446	$0.973	$2.291	$2.291	<-12 mths			4.66%	<-Total Growth	8	Free Cash Flow
Change						-468.30%	69.05%	-140.44%	191.68%	32.44%	-106.12%	318.16%	135.46%	0.00%	<-12 mths			#NUM!	<-IRR #YR->	5	Free Cash Flow MS
FCF/CF from Op Ratio					0.29	1.12	1.96	1.20	0.80	0.83	-0.31	0.73	3.96	-12.48	<-12 mths			0.57%	<-IRR #YR->	8	Free Cash Flow MS
Dividends paid					$2.77	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.56	$0.00	<-12 mths			#DIV/0!	<-Total Growth	8	Dividends paid
Percentage paid					126.54%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	24.23%	0.00%	<-12 mths			$0.00	<-Median->	9	Percentage paid
5 Year Coverage					126.54%	-47.16%	-33.10%	-19.28%	-31.24%	0.00%	0.00%	0.00%	3.56%	4.48%	<-12 mths						5 Year Coverage
Dividend Coverage Ratio					0.79	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.13	0.00	<-12 mths			0.00	<-Median->	9	Dividend Coverage Ratio
5 Year of Coverage					0.79	-2.12	-3.02	-5.19	-3.20	0.00	0.00	0.00	28.11	22.33	<-12 mths						5 Year of Coverage
								$5.999	$0.000	$0.000	$0.000	$0.000	$2.291
					-$2.189	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$0.000	$2.291
Market Cap	$82.179	$118.152	$187.171	$116.316	$58.733	$54.577	$38.481	$27.486	$16.579	$13.345	$18.628	$27.824	$56.066	$56.605	$56.605	$62.805		-70.05%	<-Total Growth	10	Market Cap
Diluted # of Shares in Million	26.83	26.87	27.33	27.74	27.70	27.70	27.68	27.49	27.92	27.70	28.36	28.72	28.57	28.57				4.55%	<-Total Growth	10	Diluted
Change	1.31%	0.14%	1.69%	1.52%	-0.16%	0.02%	-0.07%	-0.72%	1.56%	-0.76%	2.38%	1.25%	-0.50%	0.00%				-0.03%	<-Median->	10	Change
Difference Diluted/Basic	-1.25%	-1.24%	-1.75%	-0.45%	0.00%	0.00%	0.00%	0.00%	-1.43%	0.00%	-1.23%	-1.36%	-1.67%	-1.67%				-0.23%	<-Median->	10	Difference Diluted/Basic
Basic # of Shares in Millions	26.50	26.54	26.85	27.62	27.70	27.70	27.68	27.49	27.52	27.70	28.01	28.32	28.09	28.09				4.64%	<-Total Growth	10	Basic
Change	0.09%	0.15%	1.17%	2.86%	0.29%	0.02%	-0.07%	-0.72%	0.11%	0.67%	1.12%	1.11%	-0.81%	0.00%				0.20%	<-Median->	10	Change
Difference Basic/Outstanding	0.0%	0.5%	2.1%	0.3%	0.0%	0.0%	0.0%	0.0%	0.4%	0.4%	0.8%	0.2%	-4.1%	-4.1%				0.13%	<-Median->	10	Difference Basic/Outstanding
														$10.20	<-12 mths	51.24%			estimate		last year
# of Share in Millions	26.509	26.671	27.404	27.694	27.704	27.704	27.684	27.486	27.631	27.802	28.225	28.392	26.955	26.955	26.955	26.955		-0.17%	<-IRR #YR->	10	Shares	-1.64%
Change	0.13%	0.61%	2.75%	1.06%	0.04%	0.00%	-0.07%	-0.72%	0.53%	0.62%	1.52%	0.59%	-5.06%	0.00%	0.00%	0.00%		-0.39%	<-IRR #YR->	5	Shares	-1.93%
Cash Flow from Operations $M	$18.181	$5.321	$12.19	$12.19	$7.64	-$7.20	-$1.27	-$5.00	$6.92	$8.81	$1.46	$2.87	$6.74	$10.20	<-12 mths			-44.69%	<-Total Growth	10	Cash Flow
Increase	16.75%	-70.73%	129.05%	0.00%	-37.32%	-194.24%	82.32%	-292.46%	238.47%	27.41%	-83.45%	96.78%	134.80%	51.24%	<-12 mths				SO, Buy backs		S. Issues
5 year Running Average	$13.920	$12.160	$12.329	$12.690	$11.104	$6.027	$4.709	$1.272	$0.218	$0.453	$2.184	$3.013	$5.361	$6.016	<-12 mths			-56.52%	<-Total Growth	10	CF 5 Yr Running
CFPS	$0.69	$0.20	$0.44	$0.44	$0.28	-$0.26	-$0.05	-$0.18	$0.25	$0.32	$0.05	$0.10	$0.25	$0.38	<-12 mths			-43.77%	<-Total Growth	10	Cash Flow per Share
Increase	16.61%	-70.91%	122.93%	-1.05%	-37.34%	-194.24%	82.31%	-295.29%	237.74%	26.62%	-83.69%	95.62%	147.31%	51.24%	<-12 mths			-5.75%	<-IRR #YR->	10	Cash Flow	-44.69%
5 year Running Average	$0.52	$0.46	$0.46	$0.47	$0.41	$0.22	$0.17	$0.05	$0.01	$0.02	$0.08	$0.11	$0.19	$0.22	<-12 mths			#NUM!	<-IRR #YR->	5	Cash Flow	234.93%
P/CF on Med Price	5.21	18.80	12.79	12.45	12.71	-7.41	-40.99	-7.12	3.30	1.56	13.45	9.35	6.16	5.14	<-12 mths			-5.59%	<-IRR #YR->	10	Cash Flow per Share	-43.77%
P/CF on Closing Price	4.52	22.20	15.36	9.54	7.69	-7.58	-30.23	-5.50	2.40	1.51	12.77	9.69	8.32	5.55	<-12 mths			#NUM!	<-IRR #YR->	5	Cash Flow per Share	237.59%
															17.47%	Diff M/C		-8.31%	<-IRR #YR->	10	CFPS 5 yr Running	-58.00%
														$13.64	<-12 mths	9.24%			estimate		last year
Excl.Working Capital CF	$3.93	$17.55	$14.11	$15.09	-$0.86	-$18.40	-$14.43	$4.58	-$3.49	-$7.36	$1.94	$5.04	$5.75	$0.0	<-12 mths			33.57%	<-IRR #YR->	5	CFPS 5 yr Running	325.15%
CF fr Op $M WC	$22.11	$22.87	$26.30	$27.27	$6.78	-$25.60	-$15.70	-$0.42	$3.43	$1.46	$3.40	$7.91	$12.49	$10.2	<-12 mths			-52.52%	<-Total Growth	10	Cash Flow less WC
Increase	112.59%	3.47%	14.99%	3.69%	-75.14%	-477.60%	38.68%	97.34%	922.06%	-57.47%	132.85%	133.02%	57.86%	-18.36%	<-12 mths			-7.18%	<-IRR #YR->	10	Cash Flow less WC	-52.52%
5 year Running Average	$12.193	$14.131	$16.752	$21.791	$21.067	$11.526	$3.811	-$1.533	-$6.302	-$7.366	-$1.567	$3.155	$5.736	$7.089	<-12 mths			#NUM!	<-IRR #YR->	5	Cash Flow less WC	3094.72%
CFPS Excl. WC	$0.83	$0.86	$0.96	$0.98	$0.24	-$0.92	-$0.57	-$0.02	$0.12	$0.05	$0.12	$0.28	$0.46	$0.38	<-12 mths			-10.16%	<-IRR #YR->	10	CF less WC 5 Yr Run	-65.76%
Increase	112.32%	2.84%	11.91%	2.61%	-75.15%	-477.60%	38.64%	97.32%	917.75%	-57.73%	129.37%	131.65%	66.27%	-18.36%	<-12 mths			#NUM!	<-IRR #YR->	5	CF less WC 5 Yr Run	474.27%
5 year Running Average	$0.46	$0.53	$0.62	$0.81	$0.78	$0.42	$0.14	-$0.06	-$0.23	-$0.27	-$0.06	$0.11	$0.21	$0.26	<-12 mths			-7.02%	<-IRR #YR->	10	CFPS - Less WC	-51.73%
P/CF on Med Price	4.28	4.37	5.93	5.56	14.32	-2.08	-3.32	-85.36	6.65	9.44	5.78	3.39	3.32	5.14	<-12 mths			100.67%	<-IRR #YR->	5	CFPS - Less WC	3153.72%
P/CF on Closing Price	3.72	5.17	7.12	4.26	8.66	-2.13	-2.45	-65.91	4.84	9.15	5.49	3.52	4.49	5.55	<-12 mths			-10.42%	<-IRR #YR->	10	5 yr Running	-66.74%
*Operational Cash Flow per share			CF/-WC	P/CF Med	10 yr	4.73	5 yr	6.16	P/CF Med	10 yr	4.48	5 yr	5.78		23.99%	Diff M/C		#NUM!	<-IRR #YR->	5	5 yr Running	475.29%
			-27.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	27.0								Shares
								-27.5	0.0	0.0	0.0	0.0	27.0								Shares
			-$12.2	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$6.7								Cash Flow
								$5.0	$0.0	$0.0	$0.0	$0.0	$6.7								Cash Flow
			-$0.44	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.25								Cash Flow per Share
								$0.18	$0.00	$0.00	$0.00	$0.00	$0.25								Cash Flow per Share
			-$0.46	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.19								CFPS 5 yr Running
								-$0.05	$0.00	$0.00	$0.00	$0.00	$0.19								CFPS 5 yr Running
			-$26.3	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$12.5								Cash Flow less WC
								$0.4	$0.0	$0.0	$0.0	$0.0	$12.5								Cash Flow less WC
			-$16.8	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$5.7								CF less WC 5 Yr Run
								$1.5	$0.0	$0.0	$0.0	$0.0	$5.7								CF less WC 5 Yr Run
			-$0.96	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.46								CFPS - Less WC
								$0.02	$0.00	$0.00	$0.00	$0.00	$0.46								CFPS - Less WC
			-$0.62	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.21								CFPS 5 yr Running
								$0.06	$0.00	$0.00	$0.00	$0.00	$0.21								CFPS 5 yr Running
Changes in non-cash working capital balances				-$14.95	$4.021																Changes in non-cash working capital balances
Trade and other Rec						$3.976	-$3.248	-$2.889	$3.092	$5.262	-$2.407	-$6.281	$2.308
Inventories						$14.336	$10.510	-$6.260	$4.993	$6.901	$0.336	-$5.238	-$9.013
Other Current Assets						$1.998	$0.805	$0.070	$0.041	-$0.033	-$0.196	-$0.213	$0.099
Other non-current receivables								-$0.462	$0.142	$0.286	$0.000		0.039
Trad and other Payables						-$2.729	$2.040	$3.401	-$4.621	-$2.067	$0.791	$4.941	$1.962
Costomer Deposits						-$0.817	$1.286	0.531	0.546	-1.952	0.585	2.526	-0.174
Provisions, Excluding Restructuring								-$0.431	-$0.034	-$0.049	-$0.266	-$0.063	$0.299
Income taxes paid, net				-$0.09	-$2.897	$1.723	$3.218	$1.721	$0.000	-$0.009	$0.000	-$0.013	-$0.534								Income taxes paid, net
Finance costs paid, net				-$0.04	-$0.264	-$0.086	-$0.186	-$0.260	-$0.669	-$0.983	-$0.779	-$0.699	-$0.733								Finance costs paid, net
Total				-$15.09	$0.86	$18.40	$14.43	-$4.579	$3.490	$7.356	-$1.936	-$5.040	-$5.747								Total
Google Finance --> TD				-$15.09	$0.86	$18.40	$14	-$5	$4	$7	-$2	-$5	-$6								Google Finance
Difference				$0.01	$0.00	$0.00	$0	$0	-$1	$0	$0	$0	$0								Difference
TD				-$15	$1	$18	$14
Difference				$0	$0	$0	$0
OPM	11.82%	2.97%	11.97%	10.10%	9.34%	-26.67%	-3.18%	-10.18%	12.96%	22.79%	4.45%	5.48%	9.67%	13.13%				-19.17%	<-Total Growth	10	OPM
Increase	-16.70%	-74.91%	303.41%	-15.56%	-7.54%	-385.44%	-88.08%	220.24%	-227.28%	75.89%	-80.48%	23.09%	76.64%	35.71%					Should increase		or be stable.
Diff from Ave	59.5%	-60.0%	61.5%	36.4%	26.1%	-459.9%	-142.9%	-237.4%	74.9%	207.6%	-40.0%	-26.1%	30.6%	77.2%				0.00	<-Median->	10	OPM
*Operational Profit Margin (CF/Revenue) Ratio									OPM	10 Yrs	7.41%	5 Yrs	9.67%					should be	zero, it is a		check on calculations
Adjusted EBITDA			$17.014	$20.986	$3.768	-$13.192	-$3.296	$0.205	$4.352	$3.766	$3.437	$8.537	$13.125					-29.63%	<-Total Growth	10	Adjusted EBITDA
Change				23.35%	-82.05%	-450.11%	75.02%	106.22%	2022.93%	-13.47%	-8.74%	148.39%	53.74%					38.54%	<-Median->	10	Change
Margin			16.71%	17.40%	4.61%	-48.86%	-8.23%	0.42%	8.15%	9.74%	10.48%	16.28%	18.83%					8.94%	<-Median->	10	Margin
Basic per Share			$0.63	$0.76	$0.14	-$0.48	-$0.12	$0.01	$0.16	$0.14	$0.12	$0.30	$0.47					-34.04%	<-Total Growth	10	Basic per Share
Diluted per Share			$0.62	$0.76	$0.14	-$0.48	-$0.12	$0.01	$0.16	$0.14	$0.04	$0.30	$0.46					-34.78%	<-Total Growth	10	Diluted per Share
Long Term Debt				$0.666	$3.955	$3.630	$0.666	$3.955	$5.657	$6.081	$3.690	$2.252	$0.000	$0.000							Debt	Type
Change					493.84%	-8.22%	-81.65%	493.84%	43.03%	7.50%	-39.32%	-38.97%	-100.00%	#DIV/0!				-0.08	<-Median->	9	Change	Lg Term R
Long Term Debt/Market Cap Ratio				0.01	0.07	0.07	0.02	0.14	0.34	0.46	0.20	0.08	0.00	0.00				0.07	<-Median->	10	Debt/Market Cap Ratio	Intang/GW
Assets/Current Liabilities				5.18	8.74	10.82	3.69	3.88	4.29	7.09	6.60	4.01	3.85	4.68				4.73	<-Median->	10	Assets/Current Liabilities	Liquidity
Debt to Cash Flow (Years)				0.05	0.52	-0.50	-0.52	-0.79	0.82	0.69	2.53	0.78	0.00	0.00				0.29	<-Median->	10	Debt to Cash Flow (Years)	Liq. + CF
																						Debt Ratio
Intangibles	$12.74	$13.94	$14.66	$14.44	$6.90	$1.44	$1.29	$0.01	$4.57	$5.82	$7.07	$7.18	$5.31	$6.75				-175.97%	<-Total Growth	10	Intangibles	Leverage
Goodwill	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.55	$3.48	$3.47	$3.70	$3.62	$3.70				#DIV/0!	<-Total Growth	10	Goodwill	D/E Ratio
Total	$12.74	$13.94	$14.66	$14.44	$6.90	$1.44	$1.29	$0.01	$8.12	$9.30	$10.54	$10.88	$8.93	$10.45				64.19%	<-Total Growth	10	Total
Change		9.44%	5.14%	-1.46%	-52.25%	-79.13%	-10.35%	-99.30%	90100%	15%	13%	3%	-18%	17.04%				-5.91%	<-Median->	10	Change
Intangible/Market Cap Ratio	0.16	0.12	0.08	0.12	0.12	0.03	0.03	0.00	0.49	0.70	0.57	0.39	0.16	0.18				0.14	<-Median->	10	Intangible/Market Cap Ratio
Current Assets	$72.05	$76.75	$89.14	$97.02	$87.63	$61.21	$46.53	$51.43	$41.37	$32.85	$34.45	$58.46	$57.75	$52.70				Liq ratio of 1.5 and up, best			Assets
Current Liabilities	$29.71	$29.12	$32.55	$25.49	$12.64	$6.46	$15.57	$15.38	$13.90	$7.43	$8.36	$19.40	$20.05	$15.32				3.58	<-Median->	10	Liabilities
Liquidity	2.43	2.64	2.74	3.81	6.93	9.48	2.99	3.34	2.98	4.42	4.12	3.01	2.88	3.44				3.01	<-Median->	5	Ratio
Liq. with CF aft div	2.95	2.65	2.95	4.07	7.32	8.36	2.91	3.02	3.47	5.61	4.30	3.16	3.19	3.97				3.47	<-Median->	5	Ratio
Liq. CF re  Inv+Div	2.72	1.96	2.38	4.07	6.32	8.36	1.91	2.84	2.10	3.77	2.97	3.16	2.60	3.06				2.97	<-Median->	5	Ratio
Assets	$109.52	$117.68	$120.47	$131.94	$110.57	$69.90	$57.44	$59.74	$59.63	$52.66	$55.14	$77.79	$77.24	$71.74				Debt Ratio of 1.5 and up, best			Assets
Liabilities	$39.15	$40.19	$34.46	$29.57	$13.10	$10.09	$16.23	$19.34	$21.78	$17.15	$15.13	$26.08	$23.26	$19.43				3.43	<-Median->	10	Liabilities
Debt Ratio	2.80	2.93	3.50	4.46	8.44	6.93	3.54	3.09	2.74	3.07	3.64	2.98	3.32	3.69				3.07	<-Median->	5	Ratio
Book Value	$70.37	$77.50	$86.00	$102.37	$97.47	$59.81	$41.21	$40.41	$37.85	$35.50	$40.01	$51.71	$53.98	$52.32	$52.32	$52.32		-37.23%	<-Total Growth	10	Book Value
Book Value per share	$2.65	$2.91	$3.14	$3.70	$3.52	$2.16	$1.49	$1.47	$1.37	$1.28	$1.42	$1.82	$2.00	$1.94	$1.94	$1.94		-36.18%	<-Total Growth	10	Book Value per Share
Change	23.68%	9.46%	8.01%	17.79%	-4.82%	-38.64%	-31.05%	-1.23%	-6.82%	-6.78%	11.00%	28.49%	9.95%	-3.09%	0.00%	0.00%		31.16%	P/B Ratio		Current/10 Year Median
P/B Ratio (Median)	1.34	1.29	1.81	1.48	1.00	0.89	1.27	0.88	0.60	0.39	0.49	0.52	0.77	1.00	0.06	0.00		1.22	P/B Ratio		Historical Median
P/B Ratio (Close)	1.17	1.52	2.18	1.14	0.60	0.91	0.93	0.68	0.44	0.38	0.47	0.54	1.04	1.08	1.08	1.20		-4.39%	<-IRR #YR->	10	Book Value per share	-36.18%
Change	-32.26%	30.55%	42.75%	-47.79%	-46.97%	51.45%	2.33%	-27.16%	-35.61%	-14.18%	23.87%	15.56%	93.03%	4.18%	0.00%	10.95%		6.38%	<-IRR #YR->	5	Book Value per share	36.23%
Leverage (A/BK)	1.56	1.52	1.40	1.29	1.13	1.17	1.39	1.48	1.58	1.48	1.38	1.50	1.43	1.37				1.41	<-Median->	10	A/BV
Debt/Equity Ratio	0.56	0.52	0.40	0.29	0.13	0.17	0.39	0.48	0.58	0.48	0.38	0.50	0.43	0.37				0.41	<-Median->	10	Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities)									P/BV	10 yr Med	0.82	5 yr Med	0.52		31.16%	Diff M/C		1.52	Historical	27	Leverage (A/BK)
			-$3.14	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.00
								-$1.47	$0.00	$0.00	$0.00	$0.00	$2.00
														$6.24	<-12 mths	17.23%			estimate		last year
Comprehensive Income	$12.31	$11.10	$12.00	$20.43	-$2.71	-$37.98	-$18.79	-$0.63	-$2.76	-$2.60	$4.10	$11.49	$5.32					-55.65%	<-Total Growth	10	Comprehensive Income
Increase	192.89%	-9.85%	8.11%	70.25%	-113.28%	-1300.26%	50.53%	96.66%	-339.71%	5.77%	257.93%	179.94%	-53.67%					5.77%	<-Median->	5	Comprehensive Income
5 Yr Running Average	$0.82	$1.89	$4.86	$12.01	$10.62	$0.57	-$5.41	-$7.93	-$12.57	-$12.55	-$4.13	$1.92	$3.11					-7.81%	<-IRR #YR->	10	Comprehensive Income	-55.65%
ROE	17.5%	14.3%	14.0%	20.0%	-2.8%	-63.5%	-45.6%	-1.6%	-7.3%	-7.3%	10.3%	22.2%	9.9%					#NUM!	<-IRR #YR->	5	Comprehensive Income	948.64%
5Yr Median	7.4%	7.4%	14.0%	14.3%	14.3%	14.0%	-2.8%	-2.8%	-7.3%	-7.3%	-7.3%	-1.6%	9.9%					-4.36%	<-IRR #YR->	10	5 Yr Running Average	-35.99%
% Difference from NI	3.2%	-5.7%	21.9%	13.4%	-75.3%	5.7%	15.1%	-83.5%	-27.3%	19.4%	0.0%	31.1%	-18.5%					#NUM!	<-IRR #YR->	5	5 Yr Running Average	139.21%
Median values										Diff	5, 10 yr	2.9%	0.0%					9.9%	<-Median->	5	Return on Equity
			-$12.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$5.3
								$0.6	$0.0	$0.0	$0.0	$0.0	$5.3
			-$4.9	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$3.1
								$7.9	$0.0	$0.0	$0.0	$0.0	$3.1
Current Liability Coverage Ratio	0.74	0.79	0.81	1.07	0.54	-3.96	-1.01	-0.03	0.25	0.20	0.41	0.41	0.62	0.67							CFO / Current Liabilities
5 year Median	0.57	0.61	0.74	0.79	0.79	0.79	0.54	-0.03	-0.03	-0.03	0.20	0.25	0.41	0.41				0.33	<-Median->	10	Current Liability Cov Ratio
Asset Efficiency Ratio	20.18%	19.44%	21.83%	20.67%	6.13%	-36.63%	-27.33%	-0.70%	5.75%	2.77%	6.16%	10.17%	16.17%	14.21%							CFO / Total Assets
5 year Median	12.55%	13.12%	19.44%	20.18%	20.18%	19.44%	6.13%	-0.70%	-0.70%	-0.70%	2.77%	5.75%	6.16%	10.17%				5.9%	<-Median->	10	Return on Assets
Return on Assets ROA	10.89%	10.00%	8.17%	13.65%	-9.93%	-51.40%	-28.41%	-6.35%	-6.36%	-4.13%	7.44%	11.26%	8.45%	9.9%				Net	Income/Assets		Return on Assets
5Yr Median	5.86%	5.86%	8.17%	10.00%	10.00%	8.17%	-9.93%	-9.93%	-9.93%	-6.36%	-6.35%	-4.13%	7.44%	8.5%				-5.2%	<-Median->	10	Asset Efficiency Ratio
Return on Equity ROE	16.94%	15.19%	11.45%	17.59%	-11.26%	-60.07%	-39.60%	-9.38%	-10.02%	-6.13%	10.25%	16.95%	12.09%	13.5%				Net Inc/	Shareholders' equity		Return on Equity
5Yr Median	8.55%	8.55%	11.45%	15.19%	15.19%	11.45%	-11.26%	-11.26%	-11.26%	-10.02%	-9.38%	-6.13%	10.25%	12.1%				-7.8%	<-Median->	10	Return on Equity
														$7.08	<-12 mths	8.50%			estimate		last year
Income	$11.92	$11.77	$9.84	$18.01	-$10.98	-$35.93	-$16.32	-$3.79	-$3.79	-$2.18	$4.10	$8.76	$6.53					-33.68%	<-Total Growth	10	Income
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								NCI
Net Income	$11.92	$11.77	$9.84	$18.01	-$10.98	-$35.93	-$16.32	-$3.79	-$3.79	-$2.18	$4.10	$8.76	$6.53	$7.08	<-12 mths			-33.68%	<-Total Growth	10	Net Income
Increase	145.50%	-1.27%	-16.38%	82.92%	-160.96%	227.28%	-54.58%	-76.77%	0.00%	-42.63%	-288.64%	113.58%	-25.49%	8.50%	<-12 mths			EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average	$1.35	$1.97	$5.05	$11.28	$8.11	-$1.46	-$7.07	-$9.80	-$14.16	-$12.40	-$4.39	$0.62	$2.69	$4.86	<-12 mths			-4.02%	<-IRR #YR->	10	Net Income	-33.68%
Operating Cash Flow	$18.18	$5.32	$12.19	$12.19	$7.64	-$7.20	-$1.27	-$5.00	$6.92	$8.81	$1.46	$2.87	$6.74	$10.20	<-12 mths			#NUM!	<-IRR #YR->	5	Net Income	272.22%
Investment Cash Flow	-$2.50	-$10.40	-$7.76	$13.74	-$2.00	$1.49	-$8.08	-$0.97	-$9.06	-$3.63	-$3.72	$6.91	-$4.51	-$4.51	<-12 mths			-6.11%	<-IRR #YR->	10	5 Yr Running Average	-46.78%
Total Accruals	-$3.76	$16.85	$5.42	-$7.92	-$16.62	-$30.21	-$6.97	$2.18	-$1.65	-$7.36	$6.36	-$1.02	$4.29	$1.39	<-12 mths			#NUM!	<-IRR #YR->	5	5 Yr Running Average	127.40%
Total Assets	$109.52	$117.68	$120.47	$131.94	$110.57	$69.90	$57.44	$59.74	$59.63	$52.66	$55.14	$77.79	$77.24	$71.74	<-12 mths				Balance Sheet		Assets
Accruals Ratio	-3.43%	14.32%	4.50%	-6.00%	-15.03%	-43.22%	-12.13%	3.64%	-2.76%	-13.98%	11.53%	-1.31%	5.56%	1.94%	<-12 mths			-1.31%	<-Median->	5	Ratio
EPS/CF Ratio	0.53	0.51	0.38	0.66	-1.63	1.41	1.04	9.23	0.08	-1.53	1.16	1.11	0.50	0.63	<-12 mths			0.85	<-Median->	10	EPS/CF Ratio
			-$10	$0	$0	$0	$0	$0	$0	$0	$0	$0	$7
								$4	$0	$0	$0	$0	$7
			-$5	$0	$0	$0	$0	$0	$0	$0	$0	$0	$3
								$10	$0	$0	$0	$0	$3
Chge in Close	-16.22%	42.90%	54.18%	-38.51%	-49.52%	-7.08%	-29.44%	-28.06%	-40.00%	-20.00%	37.50%	48.48%	112.24%	0.96%	0.00%	10.95%			Count	27	Years of data
up/down/neutral	Up		Down		up	up	up	up			Up	Down		Down					Count	20	74.07%
Any Predictions?											yes							% right	Count	8	40.00%
Financial Cash Flow	-$0.59	-$1.72	-$13.33	-$4.70	-$2.74	$0.00	$2.60	$1.30	$0.96	-$1.14	$1.40	-$0.31	-$7.65						C F Statement		Financial CF
Total Accruals	-$3.17	$18.57	$18.75	-$3.21	-$13.88	-$30.21	-$9.56	$0.88	-$2.61	-$6.22	$4.96	-$0.71	$11.94								Accruals
Accruals Ratio	-2.89%	15.78%	15.56%	-2.44%	-12.55%	-43.22%	-16.65%	1.47%	-4.37%	-11.82%	9.00%	-0.92%	15.46%					-0.92%	<-Median->	5	Ratio
Cash	$29.38	$22.12	$13.33	$29.88	$27.45	$22.18	$14.97	$10.95	$8.38	$12.14	$11.14	$21.47	$15.73	$19.09				$12.14	<-Median->	0	Cash
Cash per share	$1.11	$0.83	$0.49	$1.08	$0.99	$0.80	$0.54	$0.40	$0.30	$0.44	$0.39	$0.76	$0.58	$0.71				$0.44	<-Median->	5	Cash per Share
Percentage of Stock Price	35.76%	18.72%	7.12%	25.69%	46.74%	40.63%	38.91%	39.83%	50.56%	90.94%	59.80%	77.16%	28.05%	33.72%				59.80%	<-Median->	5	% of Stock Price
Notes:
May 4, 2024. There were no estimates for 2023.
May 5, 2023.  There were no estimate for 2022.
May 6, 2022.  Last estimates were for 2021 and 2022 of $37.1M and $37.1M for Revenue, $0.04 for 2021 for EPS
May 2, 2021.  Last estimates were for 2020 of $38.1M and $36M for Revenue for 2020 and 2021, $0.12 for EPS, $0.27 for CFPS and $1.8M for Net Income.
April 25, 2020.  Last estimates were for 2019 and 2020 of $62.5 and 63.8 for Revenue, $0.13 and $0.14 for EPS, $0.26 and $0.27 for CFPS and $1.80M for Net Income for 2019.
May 1. 2019.  Last estimates were for 2018 and 2019 of $49M and $58.5M, $0.07 and $0.29 for EPS, $0.01 for CFPS for 2018 and $1.8M for Net Income for 2018.
April 28, 2018.  Last estimates were for 2017 and 2018 of 47.6M and $70.3M for Revenue, -$0.17 and $0.06 for EPS, $0.01 and $0.31 for CFPS and $-$4.69M and $1.8M for Net Income.
May 5, 2017.  Last estimates were for 2016 and 2017 of $32.5M and $66.7M for Revenue,-$0.53 and -$0.11 for EPS, -$0.52 and $0.20 for CFPS and $-19.70M and $3.79M for Net Income.
May 21, 2016.  Last estimates were for 2015 and 2016 of $98.5M and $108M for Revenue, $0.21 and $0.29 for EPS, $0.43 and $0.41 for CFPS and $6.45M and $10.70M for Net Income.
September 3, 2015 Board of Directors suspended dividends
June 6, 2015.  Last estimates were for 2014 and 2015 of $136M and $155M for Revenue, $0.52 and $0.61 for EPS, $0.73 and $0.86 for CFPS and $12.3M and $19.1M for Net Income.
May 25, 2014.  Last estimates were for 2013 and 2014 of $183.9M and $205M for Revenue, $0.47 and $0.59 for EPS and $0.76 and $0.87 for CFPS.
There is a difference between 5 year running averages for say cash flow and CFPS because the 5 year running averages for that last 5 years includes 2007 when the outstanding shares increased by some 44%.
June 2, 2013.  The last estimates I got were for 2012 and 2013 of $172M and $176M for Revenue, $0.46 and $0.53 for EPS.
June 03, 2012.  Last Estimates were for 2011 and 2012 of $142M and $152M for Revenue, $0.39 and $0.48 for EPS.
May 22, 2011.  Did 2010 without receiving Annual Statement.  Earnings Estimates for 2010, 2011 and 2012 were $.22, $.39 and $.48.
There is no change in estimates for 2011 and 2012.  However, there are not many analysts following this stock.
Feb 12, 2010.  When I last looked for estimates, I got 2009 and 2010 earnings of R$.06 and $.21.
Dividend reduced in 2009 because of turndown in business for McCoy because of the current recession. They do not expect a turnaround before the end of 2009.
When I last looked at this stock in Jan 2009, I got an earnings estimate of $.30 a share for 2008.  This was way off as earnings came in at -$.20 a share.
2007 increase in shares issued for an acquisition and to pay down debt.
Company started in 1914 and went public in 1996.  The 6,365,500 shares deemed as issued and outstanding at January 1, 1996 and 1997 were legally issued on November 17, 1997.
Sector:
Services, Industrial
What should this stock accomplish?
I think that this stock will be a winner in the long term.  It has just cut dividends and I think there will always be volatility in its dividends because it is servicing the energy business.
Would I buy this company and Why.
I am still positive on this stock.  It services the energy business so it is no surprise that there is volatility in its earnings etc.
Why I bought this stock.
I decided to try out McCoy.  They had just restored their dividend.  I want to use it as a fuller stock in my TFSA account.
For me a fuller stock is one that uses up bits of extra money in an account.
Dividends
Dividends are paid quarterly in Cycle 3, which is March, June, September and December.  Dividends are paid between mid-month and the end of the month.
Dividends are declared for sharholders of one month and payble in that month or the next month.  For example, the dividend declared for Shareholders of record of March 28, 2014 was payble on April 14, 2014.
However, the dividend payable to shareholders of record of June 6, 2014 was payble on June 20, 2014.
How they make their money.
McCoy Global Inc is a provider of equipment and technologies to support tubular running operations, enhance wellbore integrity and assist with collecting critical data for the global energy industry.
Also, considered to be a tech stock by CanTech letter as it provides technologies for the oil and gas sector.
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
http://www.dailybuyselladviser.com/news/blank/McCoy_Corp1283-1.html
Shares; '%, Value $M	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M			Shares	%, Val $M			Change
Date	2016	May 5	2017	April 28	2018	May 5	2019	Apr 25	2020	May 1	2021	May 6	2022	May 6	2023			May 4	2024
Rakievich, James William	1.53%	0.514	1.86%	0.537	1.95%	0.572	2.07%	0.664	2.39%	0.700	2.48%	0.722	2.54%	0.885	3.28%			0.963	3.57%			8.79%
CEO - Shares - Amount	$0.835		$0.715		$0.537		$0.343		$0.319		$0.462		$0.708		$1.842				$2.023
Options - percentage	1.99%	0.625	2.26%	0.625	2.27%	0.745	2.70%	0.685	2.46%	0.625	2.21%	0.745	2.62%	0.585	2.17%			0.528	1.96%			-9.81%
Options - amount	$1.084		$0.869		$0.625		$0.447		$0.329		$0.413		$0.730		$1.217				$1.108
McGill, Lindsay Marie						0.000	0.00%	0.022	0.08%	0.041	0.14%	0.053	0.19%	0.071	0.26%			0.082	0.30%		showing no info 2019	15.27%
CFO - Shares - Amount							$0.000		$0.010		$0.027		$0.052		$0.147				$0.171
Options - percentage						0.000	0.00%	0.000	0.00%	0.225	0.80%	0.290	1.02%	0.260	0.96%			0.244	0.90%			-6.32%
Options - amount							$0.000		$0.000		$0.149		$0.284		$0.541				$0.512
Coonan, Jacob George	0.08%	0.034	0.12%	0.046	0.17%
CFO - Shares - Amount	$0.043		$0.047		$0.046
Options - percentage	1.44%	0.455	1.64%	0.455	1.66%
Options - amount	$0.788		$0.632		$0.455
Deng, Bing						0.016	0.06%	0.068	0.25%	0.087	0.31%	0.099	0.35%	0.118	0.44%			0.138	0.51%			17.15%
Officer - Shares - Amount							$0.010		$0.033		$0.057		$0.097		$0.245				$0.290
Options - percentage						0.336	1.22%	0.418	1.50%	0.400	1.42%	0.465	1.64%	0.435	1.61%			0.419	1.55%			-3.78%
Options - amount							$0.202		$0.201		$0.264		$0.456		$0.905				$0.879
Langier, Suzanne Therese	0.01%	0.010	0.03%	0.017	0.06%	0.031	0.11%
Officer - Shares - Amount	$0.004		$0.013		$0.017		$0.019
Options - percentage	0.00%	0.300	1.08%	0.300	1.09%	0.386	1.40%
Options - amount	$0.000		$0.417		$0.300		$0.232
Demuth, Katherine Lynne														0.000	0.00%			0.009	0.03%			#DIV/0!
Director - Shares - Amount															$0.000				$0.019
Options - percentage														0.057	0.21%			0.061	0.23%			7.18%
Options - amount															$0.119				$0.128
Ryzhikov, Alexandre														0.000	0.00%			0.012	0.05%			#DIV/0!
Director - Shares - Amount															$0.000				$0.026
Options - percentage														0.253	0.94%			0.257	0.95%			1.62%
Options - amount															$0.526				$0.540
Buker, Michael Leslie												0.000	0.00%	0.000	0.00%			0.000	0.00%			#DIV/0!
Director - Shares - Amount													$0.000		$0.000				$0.000
Options - percentage												0.082	0.29%	0.090	0.33%			0.090	0.33%			0.00%
Options - amount													$0.080		$0.187				$0.188
Freeman, Terrance										0.000	0.00%	0.000	0.00%	0.000	0.00%			0.000	0.00%		Says Chairman 2023	#DIV/0!
Chairman - Shares - Amount											$0.000		$0.000		$0.000				$0.000
Options - percentage										0.090	0.32%	0.102	0.36%	0.110	0.41%			0.117	0.43%			6.85%
Options - amount											$0.060		$0.100		$0.228				$0.246
Seaver, Christopher Tiernan	2.74%	0.144	0.52%	0.144	0.52%	0.167	0.61%	0.335	1.21%	0.335	1.19%	0.335	1.18%									#DIV/0!
Chairman - Shares - Amt	$1.495		$0.200		$0.144		$0.100		$0.161		$0.221		$0.329
Options - percentage	0.09%	0.028	0.10%	0.033	0.12%	0.040	0.14%	0.051	0.19%	0.067	0.24%	0.078	0.28%									#DIV/0!
Options - amount	$0.047		$0.039		$0.033		$0.024		$0.025		$0.044		$0.077
Brown, Kerry William
Chairman - Shares - Amt
Options - percentage
Options - amount
Bangert, Daniel S.
Subsidiary Executives'
Options - percentage
Options - amount
																					re Morningstar Canada	#DIV/0!
Burgundy Asset Management Ltd.	sold											8.622	30.37%	0.000	0.00%						holding 2,678,600  in
10% holdings													$8.449		$0.000						small cap May 2015
Cannell Capital LLC												2.852	10.04%	4.638	17.21%			3.463	12.85%		Updated Jan 2024	-25.34%
10% holdings													$2.795		$9.647				$7.272
Northern Plains Capital Ltd.
10% holdings
Glubish, Nathanael James																					last filled in 2013
10% holdings
Increase in O/S Shares	0.04%	0.000	0.00%	1.040	3.76%	0.563	2.05%	0.230	0.83%	0.172	0.62%	0.423	1.50%	0.193	0.68%			0.305	1.13%		Average	0.95%
due to SO 2013	$0.021		$0.000		$1.446		$0.563		$0.138		$0.082		$0.279		$0.189				$0.634		Yes 0 for 2016, 2017
Book Value	$0.035		$0.000		$0.249		$0.093		$0.126		$0.076		$0.281		$0.194				$0.382		probably non using
Insider Buying	-$0.114		-$0.319		-$0.027		-$0.070		-$0.091		$0.000		$0.000		-$0.008				$0.000		Exercisable ones
Insider Selling	$14.060		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.049				$0.000
Net Insider Selling	$13.946		-$0.319		-$0.027		-$0.070		-$0.091		$0.000		$0.000		$0.042				$0.000		No activity 2021, 22
% of Market Cap	25.55%		-0.83%		-0.10%		-0.42%		-0.68%		0.00%		0.00%		0.07%				0.00%
Directors		7				5		6		7		7		7				6
Women	0%	0	0%			0	0%	0	0%	0	0%	0	0%	1	14%			1	17%
Minorities	0%	0	0%			0	0%	0	0%	0	0%	0	0%	0	0%			0	0%
Institutions/Holdings	62.24%	9	65.16%			3	26.90%	5	25.41%	5	35.76%	1	17.07%	5	21.23%			5	11.91%
Total Shares Held	62.24%	8.052	29.09%			7.394	26.76%	6.964	25.05%	35.760	128.62%	4.819	16.97%	6.053	22.46%			3.215	11.93%
Increase/Decrease	-29.45%	0.200	2.55%			-1.327	-15.22%	-2.213	-24.11%	9.943	38.52%	0.000	0.00%	-0.137	-2.21%			0.000	0.00%
Starting No. of Shares		7.852				8.721		9.177		25.817	Top 5 MS	4.819	Top 5 MS	6.189	Top 5 MS			3.215	Top 5 MS
HOLD ON TO THE REAL MCCOY
Editor Ryan Irvine was very pleased with McCoy Corp. (MCB- TSX, $3.91) and its results for both the fourth quarter and full year of 2011. And why not? McCoy turned out to be the real McCoy, handsomely beating earnings expectations.
Indeed, the second and third quarters of 2011 were the two best quarters in the company’s history for revenue from continuing operations. The fourth quarter was equally good, while overall, 2011 was an exceptional year for McCoy,an oilfield services provider.
Indeed, revenue topped $150 million, a figure not seen since oil andgas peaked in 2008. This was in spite of the company’s strategic divestitures of several divisions over the last two years — divisions that, in 2008, generated over $40 million in revenue.
EBITDA (earnings before interest, taxes, depreciation and amortization) of $21.6 million and net earnings of $0.45 a share in 2011 also earned spots in the record books, as did rig counts, which surpassed their peak levels of 2008.
The slippery spot for McCoy is its mobile solutions segment, which both designs and makes custom heavy-duty trailers and truck parts. This is where Mr. Irvine expects to see a decline in revenue and cash flow “in the range of 25-30 per cent, as capital spending is expected to pull back from record levels.”
Off-setting this decline should be the company’s investment in new product development initiatives for its Drilling and completions business. There, the investment is expected to begin generating revenue (largely weighted towards the year-end), as well as provide additional growth opportunities for the long term.
For Mr. Irvine, the company’s long-term outlook is positive. Yet, the cyclicality inherent in the industry “makes it necessary to take profits strategically as cash flow can suffer considerably in a downturn.” His recommendation for McCoy is a “hold” for both the near and long-term.
Keystone’s Small-Cap Stock Report
555-15216 North Bluff Road, White Rock, B.C., V4B OA7
888)-277-8625, www.keystocks.com, $299 a year.
Foundation Equity Corp.
Foundation Equity Corp. ("FEC") is a Venture Capital Investment Fund based in Edmonton, AB.  It was founded in 1991 by Kerry Brown to provide Canadian investors an opportunity
to profit from indirect ownership in emerging, high-growth, private Canadian businesses. FEC has enjoyed extraordinary success over the past 18+ years, and currently holds interests
in 11 businesses, 8 of which are owned through a 43% ownership stake in McCoy Corporation. FEC also has interests in a number of other emerging companies.
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock