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.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q2 2024
Neighbourly Pharmacy Inc  TSX NBLY OTC Symbol https://neighbourlypharmacy.ca/ Fiscal Yr: Mar 31
Year 3/31/11 3/31/12 3/31/13 3/31/14 3/31/15 3/31/16 3/31/17 3/31/18 3/31/19 3/31/20 3/31/21 3/31/22 3/31/23 3/31/24 3/31/25 3/31/26 Value Description #Y Item Total G
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Consolidation Date 5/25/21
Consolidation Value 10
Cost of Sales $114.3 $191.8 $269.0 $456.4 $518.7 <-12 mths 13.64% 299.20% <-Total Growth 3 Cost of Sales
Change 67.73% 40.29% 69.65% 13.64% <-12 mths -80.41% 67.73% <-Median-> 3 Change
Ratio 0.61 0.63 0.63 0.61 0.61 <-12 mths -0.54% 0.62 <-Median-> 4 Ratio
Operating, General & Admin $51.3 $79.8 $218.4 $117.4 $154.9 <-12 mths 31.96% 128.90% <-Total Growth 3 Operating, General & Admin
Change 55.68% 173.60% -46.26% 31.96% <-12 mths 169.08% $0.6 <-Median-> 3 Change
Ratio 0.27 0.26 0.51 0.16 0.18 <-12 mths 15.49% 0.27 <-Median-> 4 Ratio
Total $165.6 $271.6 $487.4 $573.8 $673.6 <-12 mths 17.39% 246.47% <-Total Growth 3 Total
Change 64.00% 79.46% 17.72% 17.39% <-12 mths -1.86% 64.00% <-Median-> 3 Change
Ratio 0.89 0.89 1.14 0.77 0.79 <-12 mths 2.74% 0.89 <-Median-> 4 Ratio
$856 <-12 mths 14.25%
Revenue* $92.639 $150.126 $186.627 $306.494 $427.509 $749.149 $918 $1,053 $1,136 708.68% <-Total Growth 5 Revenue
Increase 62.05% 24.31% 64.23% 39.48% 75.24% 22.54% 14.71% 7.88% 51.90% <-IRR #YR-> 5 Revenue #DIV/0!
5 year Running Average $147.2 $232.7 $364.0 $517.6 $690.8 $856.7 51.90% <-IRR #YR-> 5 Revenue 708.68%
Revenue per Share $194.98 $315.98 $392.81 $645.10 $12.40 $16.79 $20.58 $23.61 $25.47 57.26% <-IRR #YR-> 2 5 yr Running Average #DIV/0!
Increase 62.05% 24.31% 64.23% -98.08% 35.44% 22.54% 14.71% 7.88% 57.26% <-IRR #YR-> 2 5 yr Running Average #DIV/0!
5 year Running Average $309.77 $312.25 $276.62 $217.54 $143.70 $19.77 -38.76% <-IRR #YR-> 5 Revenue per Share #DIV/0!
P/S (Price/Sales) Med 2.52 1.44 0.86 0.02 0.00 -38.76% <-IRR #YR-> 5 Revenue per Share -91.39%
P/S (Price/Sales) Close 0.00 0.03 3.22 1.39 0.75 0.66 0.61 -5.50% <-IRR #YR-> 2 5 yr Running Average #DIV/0!
P/S 10 Year Median  1.44 1.15 0.86 -5.50% <-IRR #YR-> 2 5 yr Running Average #DIV/0!
*Revenue in M CDN $  P/S Med 20 yr  1.98 15 yr  1.98 10 yr  1.98 5 yr  1.98 -61.95% Diff M/C
-$92.6 $0.0 $0.0 $0.0 $0.0 $749.1
-$92.6 $0.0 $0.0 $0.0 $0.0 $749.1
-$147.2 $0.0 $364.0
-$147.2 $0.0 $364.0
-$194.98 $0.00 $0.00 $0.00 $0.00 $16.79
-$194.98 $0.00 $0.00 $0.00 $0.00 $16.79
$38.5 <-12 mths 99.55%
$0.48 <-12 mths 4.35%
Adjusted Profit CDN$ -$18.0 -$22.8 -$23.3 $5.0 $12.2 $19.3
Basic -$37.97 -$47.90 -$50.80 $0.32 $0.38 $0.46 101.21% <-Total Growth 5 AEPS
AEPS* Dilued -$37.97 -$47.90 -$50.80 $0.32 $0.38 $0.46 $0.56 $0.73 $1.23 101.21% <-Total Growth 5 AEPS 20.24%
Increase -26.15% -6.05% 100.63% 18.75% 21.05% 21.74% 30.36% 68.49% 3 3 6 Years of Data, EPS P or N #DIV/0!
5 year Running Average -$27.19 -$19.51 -$9.82 $0.49 $0.67 #NUM! <-IRR #YR-> 5 AEPS 100.96%
AEPS Yield 1.42% 0.95% 1.97% 3.61% 4.71% 7.94% 15.01% <-IRR #YR-> 5 AEPS 101.21%
Payout Ratio 0.00% 38.95% 39.13% 32.14% 24.66% 14.63% -28.26% <-IRR #YR-> 1 5 yr Running Average #DIV/0!
5 year Running Average 26.98% 29.90% -28.26% <-IRR #YR-> 1 5 yr Running Average
Price/AEPS Median 70.28 82.14 52.62 31.60 0.51 0.00 70.28 <-Median-> 3 Price/AEPS Median
Price/AEPS High 70.28 105.11 63.46 40.77 0.00 0.00 70.28 <-Median-> 3 Price/AEPS High
Price/AEPS Low 70.28 59.18 41.78 22.43 0.00 0.00 59.18 <-Median-> 3 Price/AEPS Low
Price/AEPS Close 70.28 105.11 50.85 27.68 21.23 12.60 70.28 <-Median-> 3 Price/AEPS Close
Trailing P/AEPS Close -0.44 124.81 61.55 33.70 27.68 21.23 61.55 <-Median-> 3 Trailing P/AEPS Close
Median Values DPR 10 Yrs 38.95% 5 Yrs   38.95% P/CF 5 Yrs   in order 70.28 70.28 59.18 70.28 -60.62% Diff M/C DPR 75% to 95% best
-$0.85 <-12 mths -129.73%
EPS Basic -$37.97 -$47.90 -$50.80 -$198.80 -$2.57 -$0.37 99.03% <-Total Growth 5 EPS Basic
EPS Diluted* -$37.97 -$47.90 -$50.80 -$198.80 -$2.57 -$0.37 -$0.48 $0.13 $0.44 99.03% <-Total Growth 5 EPS Diluted
Increase -26.15% -6.05% -291.34% 98.71% 85.60% -29.73% 127.08% 238.46% 0 6 6 Years of Data, EPS P or N 0.00%
Earnings Yield -883.95% -6.43% -1.58% -3.10% 0.84% 2.84% #NUM! <-IRR #YR-> 5 Earnings per Share #DIV/0!
5 year Running Average -$67.61 -$60.09 -$50.60 -$40.42 -$0.57 14.76% <-IRR #YR-> 5 Earnings per Share 99.03%
10 year Running Average -$33.89 -$33.88 -$33.83 -11.12% <-IRR #YR-> 1 5 yr Running Average #DIV/0!
* Diluted ESP per share  E/P 10 Yrs -6.43% 5Yrs -6.43% -11.12% <-IRR #YR-> 1 5 yr Running Average #DIV/0!
$37.97 $47.90 $0.00 $0.00 $0.00 -$0.37
$37.97 $47.90 $0.00 $0.00 $0.00 -$0.37
$67.61 -$60.09
$67.61 -$60.09
Dividend* $0.18 $0.19 $0.21 Estimates Dividend*
Increase 0.00% 5.56% 10.53% Estimates Increase
Payout Ratio EPS -37.50% 146.15% 47.73% Estimates Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 2 Special Dividends
Dividend* $0.15 $0.18 $0.18 $0.18 $0.18 21.62% <-Total Growth 1 Dividends
Increase 0.00% 21.62% 0.00% 0.00% 0.00% 1 0 1 Years of data, Count P, N 100.00%
Average Increases 5 Year Running 21.62% #NUM! <-Median-> 0 5 year Increases % inc
Dividends 5 Yr Running $0.10 $0.14 $0.17 #DIV/0! <-Total Growth -1 Dividends 5 Yr Running
Yield H/L Price 0.47% 0.74% 1.02% 0.61% <-Median-> 2 Yield H/L Price Item
Yield on High  Price 0.37% 0.62% 0.79% 0.49% <-Median-> 2 Yield on High  Price EPS
Yield on Low Price 0.66% 0.94% 1.43% 0.80% <-Median-> 2 Yield on Low Price AEPS
Yield on Close Price 0.37% 0.77% 1.16% 1.16% 1.16% 0.57% <-Median-> 2 Yield on Close Price CFPS
Payout Ratio EPS 0.00% 0.00% 0.00% 138.46% 40.91% $0.00 <-Median-> 2 DPR EPS FCF 
DPR EPS 5 Yr Running 0.00% #NUM! <-Median-> 0 DPR EPS 5 Yr Running
Payout Ratio CFPS 46.18% 16.14% 8.70% 7.83% #DIV/0! 31.16% <-Median-> 2 DPR CF
DPR CF 5 Yr Running #DIV/0! #NUM! <-Median-> 0 DPR CF 5 Yr Running
Payout Ratio CFPS WC 174.33% 20.47% 8.70% 7.83% #DIV/0! 97.40% <-Median-> 2 DPR CF WC
DPR CF WC 5 Yr Running 0.28% 0.68% #DIV/0! #NUM! <-Median-> 0 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 0.61% 0.57% 5 Yr Med 5 Yr Cl 0.61% 0.57% 5 Yr Med Payout 0.00% 31.16% 97.40% 21.62% <-IRR #YR-> 1 Dividends #DIV/0!
* Dividends per share  10 Yr Med and Cur. 90.72% 103.71% 5 Yr Med and Cur. 90.72% 103.71% Last Div Inc ---> $0.013 $0.045 246.15% #NUM! <-IRR #YR-> 10 Dividends #DIV/0!
Dividends Growth 5 -$0.15 $0.18 Dividends Growth 5
Dividends Growth 10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.18 Dividends Growth 10
Historical Dividends Historical High Div 0.88% Low Div 0.42% 10 Yr High 0.88% 10 Yr Low 0.42% Med Div 0.61% Close Div 0.57% Historical Dividends
High/Ave/Median Values Curr diff Cheap 31.96% #DIV/0! #DIV/0! Cheap 31.96% 176.50% Cheap 90.38% Cheap 103.71% High/Ave/Median 
Future Dividend Yield Div Yield 3.09% earning in 5 Years at IRR of 21.62% Div Inc. 166.11% Future Dividend Yield
Future Dividend Yield Div Yield 8.22% earning in 10 Years at IRR of 21.62% Div Inc. 608.12% Future Dividend Yield
Future Dividend Yield Div Yield 21.88% earning in 15 Years at IRR of 21.62% Div Inc. 1784.35% Future Dividend Yield
Future Dividend Paid Div Paid $0.48 earning in 5 Years at IRR of 21.62% Div Inc. 166.11% Future Dividend Paid
Future Dividend Paid Div Paid $1.27 earning in 10 Years at IRR of 21.62% Div Inc. 608.12% Future Dividend Paid
Future Dividend Paid Div Paid $3.39 earning in 15 Years at IRR of 21.62% Div Inc. 1784.35% Future Dividend Paid
Dividend Covering Cost Div Paid $1.38 over 5 Years at IRR of 21.62% Div Cov. 8.92% Dividend Covering Cost
Dividend Covering Cost Div Paid $4.58 over 10 Years at IRR of 21.62% Div Cov. 29.57% Dividend Covering Cost
Dividend Covering Cost Div Paid $13.10 over 15 Years at IRR of 21.62% Div Cov. 84.52% Dividend Covering Cost
Yield if held 5 years 0.80% #NUM! <-Median-> 0 Paid Median Price
Yield if held 10 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 3.86% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 10 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $92.6 $150.1 $186.6 $306.5 $427.5 $749.1 $855.9 <-12 mths 14.25% 708.68% <-Total Growth 5 Revenue Growth  708.68%
AEPS Growth -$37.97 -$47.90 -$50.80 $0.32 $0.38 $0.46 $0.48 <-12 mths 4.35% 101.21% <-Total Growth 5 AEPS Growth 101.21%
Net Income Growth -$18.0 -$22.8 -$23.3 -$91.3 -$73.4 -$19.4 -$40.7 <-12 mths 110.27% -7.32% <-Total Growth 5 Net Income Growth -7.32%
Cash Flow Growth $15.0 $15.0 $27.9 $37.0 $11.1 $49.7 $78.6 <-12 mths 58.01% 231.65% <-Total Growth 5 Cash Flow Growth 231.65%
Dividend Growth $0.15 $0.18 $0.18 <-12 mths 0.00% 21.62% <-Total Growth 1 Dividend Growth 21.62%
Stock Price Growth $0.03 $0.35 $22.49 $39.94 $23.39 $15.50 <-12 mths -33.73% 71510.04% <-Total Growth 4 Stock Price Growth 71510.04%
Dividends on Shares $6.66 $8.10 $8.10 $8.10 $8.10 $14.76 No of Years 2 Total Dividends 3/31/22
Paid  $1,012.05 $1,797.30 $1,052.55 $697.50 $697.50 $697.50 $1,052.55 No of Years 2 Worth $22.49
Total $1,067.31
$0.14
Graham Number AEPS 8.44 9.20 11.90 12.91 14.74 19.14 29.43% <-Total Growth 2 Graham Number AEPS $0.003
Increase 0.09 0.29 0.09 0.14 0.30 19.20% <-Median-> 2 Increase
Price/GP Ratio Med 2.67 3.39 2.03 1.37 2.67 <-Median-> 3 Price/GP Ratio Med
Price/GP Ratio High 2.67 4.34 2.45 1.77 2.67 <-Median-> 3 Price/GP Ratio High
Price/GP Ratio Low 2.67 2.45 1.62 0.97 2.45 <-Median-> 3 Price/GP Ratio Low
Price/GP Ratio Close 2.67 4.34 1.97 1.20 1.05 0.81 2.67 <-Median-> 3 Price/GP Ratio Close
Prem/Disc Close 166.53% 334.36% 96.54% 20.03% 5.13% -19.01% 166.53% <-Median-> 3 Graham Price
Graham Number EPS #NUM! #NUM! #NUM! #NUM! $6.22 $11.45 #NUM! <-Total Growth -1 Graham Number EPS
Increase #NUM! #NUM! #NUM! #NUM! 83.97% #NUM! <-Median-> 0 Increase
Price/GP Ratio Med #NUM! #NUM! #NUM! #NUM! #NUM! <-Median-> 0 Price/GP Ratio Med
Price/GP Ratio High #NUM! #NUM! #NUM! #NUM! #NUM! <-Median-> 0 Price/GP Ratio High
Price/GP Ratio Low #NUM! #NUM! #NUM! #NUM! #NUM! <-Median-> 0 Price/GP Ratio Low
Price/GP Ratio Close #NUM! #NUM! #NUM! #NUM! 2.49 1.35 #NUM! <-Median-> 0 Price/GP Ratio Close
Prem/Disc Close #NUM! #NUM! #NUM! #NUM! 149.12% 35.41% #NUM! <-Median-> 0 Graham Price
Month, Year Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 3.00 <Count Years> Month, Year
Pre-Consolidation $0.0033 $0.0355 $0.14
Price Close $0.03 $0.35 $22.49 $39.94 $23.39 $15.50 $15.50 $15.50 71510.04% <-Total Growth 4 Stock Price
Increase 986.67% 6236.32% 77.59% -41.44% -33.73% 0.00% 0.00% #NUM! <-Median-> 4 CAPE (10 Yr P/E)
P/E Ratio -0.11 -15.54 -63.22 -32.29 119.23 35.23 417.30% <-IRR #YR-> 4 Stock Price #DIV/0!
Trailing P/E Ratio -0.44 -0.20 -9.10 -41.89 -32.29 119.23 417.30% <-IRR #YR-> 4 Stock Price #DIV/0!
CAPE (10 Yr P/E) -0.30 -0.35 -0.39 422.49% <-IRR #YR-> 4 Price & Dividend #DIV/0!
Median 10, 5 Yrs D.  per yr 5.19% 5.19% % Tot Ret 1.23% 1.23% T P/E -$0.44 -$0.44 P/E:  -$15.54 -$15.54 422.49% <-IRR #YR-> 4 Price & Dividend #DIV/0!
Price  5 -$0.03 $0.00 $0.00 $0.00 $23.39 Price  5
Price 10 -$0.03 $0.00 $0.00 $0.00 $23.39 Price 10
Price & Dividend 5 -$0.03 $0.00 $0.00 $0.15 $23.57 Price & Dividend 5
Price & Dividend 10 -$0.03 $0.00 $0.00 $0.15 $23.57 Price & Dividend 10
Month, Year Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Apr-25 Apr-26 8.00 <Count Years> Month, Year
Pre-Consolidation $0.0033 $0.0355 $0.14
Price Close $0.03 $0.35 $1.45 $29.14 $22.36 $15.50 $15.50 $21.29 68356.63% <-Total Growth 4 Stock Price
Increase 1911.56% -23.27% -30.68% 0.00% 37.35% 292.88% <-IRR #YR-> 2 Stock Price #DIV/0!
P/E -0.73% -11.34 -60.43 -32.29 119.23 48.39 292.88% <-IRR #YR-> 2 Stock Price #DIV/0!
Trailing P/E -0.03 -0.15 -8.70 -41.89 -32.29 163.77 299.60% <-IRR #YR-> 2 Price & Dividend
Median 10, 5 Yrs D.  per yr 6.72% -299.60% % Tot Ret FALSE #DIV/0! T P/E -$0.15 -$0.15 P/E:  -$11.34 -$11.34 165.86% Diff M/C 299.60% <-IRR #YR-> 2 Price & Dividend
-$1.45 $0.00 $22.36
-$1.45 $0.00 $22.36
-$1.45 $0.15 $22.54
-$1.45 $0.15 $22.54
Price & Dividend 35
Price H/L Median $22.49 $31.22 $24.21 $17.70 37.35% 7.63% <-Total Growth 2 Stock Price
Increase 38.80% -22.46% -26.90% 1.16% 3.74% <-IRR #YR-> 2 Stock Price #DIV/0!
P/E Ratio -0.11 -12.15 -65.42 -36.86 38.52% 3.74% <-IRR #YR-> 2 Stock Price #DIV/0!
Trailing P/E Ratio -0.44 -0.16 -9.42 -47.82 4.46% <-IRR #YR-> 2 Price & Dividend #DIV/0!
P/E on Running 5 yr Average -0.35 4.46% <-IRR #YR-> 2 Price & Dividend #DIV/0!
P/E on Running 10 yr Average -0.52 -12.15 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 0.71% 0.71% % Tot Ret 16.03% 16.03% T P/E -0.44 -0.44 P/E:  -12.15 -12.15 Count 2 Years of data
-$22.49 $0.00 $24.21
-$22.49 $0.00 $24.21
-$22.49 $0.15 $24.39
-$22.49 $0.15 $24.39
High Months Dec 21 Apr 22 Apr 23
Price High $22.49 $39.94 $29.19 $22.83 29.79% <-Total Growth 2 Stock Price
Increase 77.59% -26.92% -21.79% 13.93% <-IRR #YR-> 2 Stock Price #DIV/0!
P/E Ratio -0.11 -15.54 -78.89 -47.56 13.93% <-IRR #YR-> 2 Stock Price #DIV/0!
Trailing P/E Ratio -0.44 -0.20 -11.36 -61.70 -15.54 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -0.44 -0.44 P/E:  -15.54 -15.54 -3.20 P/E Ratio Historical High
-$22.49 $0.00 $29.19
-$22.49 $0.00 $29.19
Low Months May 21 Sep 22 Sep 22
Price Low $22.49 $22.49 $19.22 $12.56 -14.54% <-Total Growth 2 Stock Price
Increase 0.00% -14.54% -34.65% 0.00% <-IRR #YR-> 1 Stock Price #DIV/0!
P/E Ratio -0.11 -8.75 -51.95 -26.17 0.00% <-IRR #YR-> 1 Stock Price #DIV/0!
Trailing P/E Ratio -0.44 -0.11 -7.48 -33.95 -8.75 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -0.44 -0.44 P/E:  -8.75 -8.75 -8.75 P/E Ratio Historical Low
-$22.49 $22.49
$16 <-12 mths 115%
Free Cash Flow MS $11.340 $12.070 $26.770 $35.670 $7.5 $30.5 $87.0 $57.0 $61.0 169.31% <-Total Growth 5 Free Cash Flow
Change 6.44% 121.79% 33.25% -79.06% 308.84% 184.87% -34.48% 7.02% 21.91% <-IRR #YR-> 5 Free Cash Flow MS 169.31%
FCF/CF from Op Ratio 0.76 0.80 0.96 0.96 0.68 0.61 0.94 0.56 #DIV/0! 21.91% <-IRR #YR-> 5 Free Cash Flow MS #DIV/0!
Dividends paid $0.903 $5.673 $5.673 $8.029 $8.029 $8.029 528.24% <-Total Growth 2 Dividends paid
Percentage paid 2.53% 75.94% 18.58% 9.23% 14.09% 13.16% $0.19 <-Median-> 3 Percentage paid
5 Year Coverage 1.05% 7.05% 10.89% 10.82% 13.00% 14.58% 5 Year Coverage
Dividend Coverage Ratio 39.50 1.32 5.38 10.84 7.10 7.60 5.38 <-Median-> 3 Dividend Coverage Ratio
5 Year of Coverage 95.07 14.19 9.19 9.24 7.69 6.86 5 Year of Coverage
$64 <-12 mths 140.08%
Free Cash Flow WSJ $7.086 $4.066 $15.072 $23.457 $3.624 $26.488 $87.0 $57.0 $61.0 551.45% <-Total Growth 5 Free Cash Flow
Change -42.62% 270.68% 55.63% -84.55% 630.91% 228.45% -34.48% 7.02% 30.18% <-IRR #YR-> 5 Free Cash Flow MS 273.81%
FCF/CF from Op Ratio 1.01 0.45 0.39 0.51 1.24 0.68 0.94 0.56 #DIV/0! 30.18% <-IRR #YR-> 5 Free Cash Flow MS #DIV/0!
Dividends paid $0.903 $5.673 $5.673 $8.029 $8.029 $8.029 528.24% <-Total Growth 2 Dividends paid
Percentage paid 3.85% 156.54% 21.42% 9.23% 14.09% 13.16% $0.21 <-Median-> 3 Percentage paid
5 Year Coverage 1.82% 12.34% 16.85% 13.03% 14.33% 15.07% 5 Year Coverage
Dividend Coverage Ratio 25.98 0.64 4.67 10.84 7.10 7.60 4.67 <-Median-> 3 Dividend Coverage Ratio
5 Year of Coverage 55.02 8.11 5.94 7.68 6.98 6.64 5 Year of Coverage
Market Cap in $M $0.015519 $0.168635 $10.685269 $1,377.0 $1,043.4 $691.4 $691.4 $691.4 6723217.14% <-Total Growth 4 Market Cap #DIV/0!
Diluted # of Shares in Millions 0.46 0.46 28.51 41.81 41.81 41.81 9004.18% <-Total Growth 3 Diluted # of Shares in Million
Change 0.00% 6108.37% 46.64% 0.00% 0.00% 349.86% <-IRR #YR-> 3 Change
Difference Diluted/Basic 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 349.86% <-IRR #YR-> 3 Difference Diluted/Basic
Change in Diluted Shares per Year
Basic # of Shares in Millions 0.46 0.46 28.51 41.81 41.81 41.81 9004.18% <-Total Growth 3 Basic
Change 0.00% 6108.37% 46.64% 0.00% 0.00% 46.64% <-Median-> 3 Change
Difference Basic/Outstanding 3.46% 3.46% 20.92% 6.69% 6.69% 6.69% 5.07% <-Median-> 4 Difference Basic/Outstanding
$78.608 <-12 mths 58%
# of Share in Millions 0.475 0.475 0.475 0.475 34.477 44.607 44.607 44.607 44.607 148.04% <-IRR #YR-> 5 Shares #DIV/0!
Change 0.00% 0.00% 0.00% 7156.58% 29.38% 0.00% 0.00% 0.00% 148.04% <-IRR #YR-> 5 Shares 9288.79%
Cash Flow from Operations $M $15.000 $15.000 $27.886 $36.976 $11.050 $49.748 $92.3 $102.6 231.65% <-Total Growth 5 Cash Flow
Increase 0.00% 85.91% 32.60% -70.12% 350.21% 85.61% 11.11% Why increase decrease
5 year Running Average $21.2 $28.1 $43.6 $58.5 32.81% <-Total Growth 1 CF 5 Yr Running
CFPS $31.57 $31.57 $58.69 $77.83 $0.32 $1.12 $2.07 $2.30 -96.47% <-Total Growth 5 Cash Flow per Share
Increase 0.00% 85.91% 32.60% -99.59% 247.97% 85.61% 11.11% 27.10% <-IRR #YR-> 5 Cash Flow #DIV/0!
5 year Running Average $6.31 $12.63 $24.37 $39.93 $40.00 $33.91 $28.01 $16.73 27.10% <-IRR #YR-> 5 Cash Flow 231.65%
P/CF on Med Price 0.29 97.39 21.70 8.55 0.16 -48.76% <-IRR #YR-> 5 Cash Flow per Share #DIV/0!
P/CF on Closing Price 0.29 124.62 20.97 7.49 6.74 -48.76% <-IRR #YR-> 5 Cash Flow per Share -96.47%
-65.50% Diff M/C -15.23% <-IRR #YR-> 1 CFPS 5 yr Running #DIV/0!
$24.78 <-12 mths -36.82%
Excl.Working Capital CF -$8.0 -$6.0 $10.6 $8.9 -$8.1 -$10.5 $0.0 $0.0 -31.54% <-Total Growth 5 CFPS 5 yr Running 436.96%
Cash Flow from Operations $M WC $7.0 $9.0 $38.5 $45.9 $2.9 $39.2 $92.3 $102.6 460.36% <-Total Growth 5 Cash Flow less WC
Increase 28.57% 327.81% 19.16% -93.62% 1240.11% 135.40% 11.11% 41.15% <-IRR #YR-> 5 Cash Flow less WC #DIV/0!
5 year Running Average $20.7 $27.1 $43.8 $56.6 41.15% <-IRR #YR-> 5 Cash Flow less WC 460.36%
CFPS Excl. WC $14.73 $18.94 $81.04 $96.57 $0.08 $0.88 $2.07 $2.30 31.19% <-IRR #YR-> 1 CF less WC 5 Yr Run #DIV/0!
Increase 28.57% 327.81% 19.16% -99.91% 935.77% 135.40% 11.11% 31.19% <-IRR #YR-> 1 CF less WC 5 Yr Run #DIV/0!
5 year Running Average $42.27 $39.50 $36.13 $20.38 -43.09% <-IRR #YR-> 5 CFPS - Less WC #DIV/0!
P/CF on Median Price 0.23 367.68 27.53 8.55 0.16 -43.09% <-IRR #YR-> 5 CFPS - Less WC -94.03%
P/CF on Closing Price 0.23 470.45 26.60 7.49 6.74 -6.55% <-IRR #YR-> 1 CFPS 5 yr Running #DIV/0!
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 21.70 5 yr  21.70 P/CF Med 10 yr 27.53 5 yr  27.53 -72.80% Diff M/C -6.55% <-IRR #YR-> 1 CFPS 5 yr Running #DIV/0!
-$31.57 $0.00 $0.00 $0.00 $0.00 $1.12 Cash Flow per Share
-$31.57 $0.00 $0.00 $0.00 $0.00 $1.12 Cash Flow per Share
-$40.00 $33.91 CFPS 5 yr Running
-$40.00 $33.91 CFPS 5 yr Running
-$7.0 $0.0 $0.0 $0.0 $0.0 $39.2 Cash Flow less WC
-$7.0 $0.0 $0.0 $0.0 $0.0 $39.2 Cash Flow less WC
-$20.7 $27.1 CF less WC 5 Yr Run
-$20.7 $27.1 CF less WC 5 Yr Run
-$14.73 $0.00 $0.00 $0.00 $0.00 $0.88 CFPS - Less WC
-$14.73 $0.00 $0.00 $0.00 $0.00 $0.88 CFPS - Less WC
OPM Ratio 16.19% 9.99% 14.94% 12.06% 2.58% 6.64% 10.06% #DIV/0! <-Total Growth 5 OPM
Increase -38.29% 49.55% -19.26% -78.58% 156.92% 51.47% Should increase  or be stable.
Diff from Median 46.8% -9.4% 35.5% 9.4% -76.6% -39.8% -8.8% 0.00 <-Median-> 6 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 11.03% 5 Yrs 9.99% should be  zero, it is a   check on calculations
$89 <-12 mths 12.88%
Adjusted EBITDA $21.168 $35.082 $45.890 $79.189 $97 $119 $139 274.10% <-Total Growth 3 Adjusted EBITDA
Change 65.73% 30.81% 72.56% 119.00% 22.68% 16.81% 65.73% <-Median-> 3 Change
Margin 11.34% 11.45% 10.73% 10.57% 10.57% 11.30% 12.24% 11.04% <-Median-> 4 Margin
Long Term Debt $141.812 $160.636 $190.920 $83.656 $225.237 $250.258 58.83% <-Total Growth 4 Debt Type
Change 13.27% 18.85% -56.18% 169.24% 11.11% 16.06% <-Median-> 4 Change Lg Term R
Debt/Market Cap Ratio 17.87 0.06 0.22 0.36 0.22 <-Median-> 3 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 1.60 1.22 7.25 8.33 8.53 4.43 <-Median-> 4 Assets/Current Liab Ratio Liquidity
Current Liabilities/Asset Ratio 0.63 0.82 0.14 0.12 0.12 0.38 <-Median-> 4 Current Liab/Asset Ratio Liq. + CF
Debt to Cash Flow (Years) 5.76 5.16 7.57 4.53 2.71 5.46 <-Median-> 4 Debt to Cash Flow (Years) Debt Ratio
Leverage
Intangibles $69.21 $92.09 $105.43 $134.80 $353.22 $350.67 410.35% <-Total Growth 4 Intangibles D/E Ratio
Goodwill $98.93 $142.06 $180.85 $238.27 $456.31 $481.05 361.24% <-Total Growth 4 Goodwill
Total $168.14 $234.15 $286.28 $373.07 $809.53 $831.73 381.45% <-Total Growth 4 Total
Change 39.26% 22.26% 30.32% 116.99% 2.74% 34.79% <-Median-> 4 Change
Intangible/Market Cap Ratio 26.79 0.27 0.78 1.20 0.78 <-Median-> 3 Intangible/Market Cap Ratio
Current Assets $38.875 $51.267 $112.328 $122.756 $161.399 $152.028 43.69% <-Total Growth 4 Current Assets
Current Liabilities $134.576 $198.333 $361.530 $78.493 $132.317 $130.094 -63.40% <-Total Growth 4 Current Liabilities
Liquidity Ratio 0.29 0.26 0.31 1.56 1.22 1.17 0.31 <-Median-> 5 Ratio
Liq. with CF aft div 0.40 0.40 0.41 1.60 1.50 1.77 0.41 <-Median-> 5 Liq. with CF aft div If Div = 0
Liq. with CF aft div (WC) 0.36 0.45 0.44 1.52 1.43 1.78 Liq. with CF aft div (WC)
Liq. CF re  Inv+Div  0.29 0.28 0.35 0.65 0.27 1.10 0.29 <-Median-> 5 Liq. CF re  Inv+Div 
Curr Long Term Debt $16.526 $7.408 $5.575 $2.500 $64.637 $250.258 $7.4 <-Median-> 5 Curr Long Term Debt
Liquidity Less CLTD 0.33 0.27 0.32 1.62 2.38 -1.27 0.33 <-Median-> 5 Liquidity Less CLTD
Liq. with CF aft div 0.46 0.41 0.42 1.65 2.79 -2.18 0.46 <-Median-> 5 Liq. with CF aft div
Assets $231.260 $317.062 $440.619 $569.265 $1,102.001 $1,109.271 150.10% <-Total Growth 4 Assets
Liabilities $280.429 $389.427 $599.417 $220.643 $486.513 $513.053 -18.84% <-Total Growth 4 Liabilities
Debt Ratio 0.82 0.81 0.74 2.58 2.27 2.16 0.82 <-Median-> 5 Ratio
Book Value -$49.169 -$72.365 -$158.798 $348.622 $615.488 $596.218
NCI $0.000 $0.000 $6.463 $7.683 $5.073 $5.842
Book Value -$49.169 -$72.365 -$165.261 $340.939 $610.415 $590.376 $590.376 $590.376 469.36% <-Total Growth 4 Book Value
Book Value per share -$103.49 -$152.31 -$347.84 $9.89 $13.68 $13.23 $13.23 $13.23 103.93% <-Total Growth 4 Book Value per Share
Increase -47.18% -128.37% 102.84% 38.38% -3.28% 0.00% 0.00% -33.79% P/B Ratio Current/Historical Median
P/B Ratio (Median) 0.00 3.16 1.77 1.34 0.03 0.00 1.77 P/B Ratio Historical Median
P/B Ratio (Close) -0.06 4.04 1.71 1.17 1.17 1.17 #NUM! <-IRR #YR-> 4 Book Value per Share
Change -31.48% 0.00% 0.00% 16.35% <-IRR #YR-> 4 Book Value per Share 113.22%
Median 10 year P/B Ratio 1.55 1.34 0.68
Leverage (A/BK) 0.00 1.67 1.81 1.88 1.67 <-Median-> 3 A/BV
Debt/Equity Ratio 0.00 0.65 0.80 0.87 0.65 <-Median-> 3 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/B Ratios 10 yr Med 1.77 5 yr Med 1.77 -33.79% Diff M/C 1.67 Historical Leverage (A/BK)
$103.49 $0.00 $0.00 $0.00 $13.68
$103.49 $0.00 $0.00 $0.00 $13.68
-$40.71 <-12 mths -110.27%
Total Comprehensive Income -$18.041 -$22.759 -$23.344 -$90.517 -$72.395 -$14.799
NCI $0.000 $0.000 $0.000 -$0.815 -$0.961 -$4.563
Shareholders -$18.041 -$22.759 -$23.344 -$91.332 -$73.356 -$19.362 -7.32% <-Total Growth 5 Comprehensive Income
Increase -26.15% -2.57% -291.24% 19.68% 73.61% -2.57% <-Median-> 5 Comprehensive Income
5 Yr Running Average -$46 -$46 1.42% <-IRR #YR-> 5 Comprehensive Income #DIV/0!
ROE 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 1.42% <-IRR #YR-> 5 Comprehensive Income -7.32%
5Yr Median 0.0% 0.0% 0.0% 0.58% <-IRR #YR-> 1 5 Yr Running Average #DIV/0!
% Difference from Net Income 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.58% <-IRR #YR-> 1 5 Yr Running Average #DIV/0!
Median Values Diff 5, 10 yr 0.0% 0.0% 0.0% <-Median-> 5 Return on Equity
$18.0 $0.0 $0.0 $0.0 $0.0 -$19.4
$18.0 $0.0 $0.0 $0.0 $0.0 -$19.4
$45.8 -$46.0
$45.8 -$46.0
Current Liability Coverage Ratio 0.07 0.19 0.13 0.04 0.30 0.71   CFO / Current Liabilities
5 year Median 0.07 0.13 0.13 0.10 0.13 0.19 0.13 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 3.89% 12.14% 10.41% 0.51% 3.56% 8.32% CFO / Total Assets
5 year Median 3.89% 8.02% 10.41% 7.15% 3.89% 8.32% 3.9% <-Median-> 5 Return on Assets 
Return on Assets ROA -9.84% -7.36% -20.73% -12.89% -1.76% -1.80% Net  Income/Assets Return on Assets
5Yr Median -9.84% -8.60% -9.84% -11.36% -9.84% -7.36% -9.8% <-Median-> 5 Asset Efficiency Ratio
Return on Equity ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.0% <-Median-> 5 Return on Equity
-$40.71 <-12 mths -110.27%
Total Net Income -$18.041 -$22.759 -$23.344 -$90.517 -$72.395 -$14.799
NCI $0.000 $0.000 $0.000 -$0.815 -$0.961 -$4.563
Net Income -$18.041 -$22.759 -$23.344 -$91.332 -$73.356 -$19.362 -$20.0 $7.0 $21.0 -7.32% <-Total Growth 5 Net Income
Increase -26.15% -2.57% -291.24% 19.68% 73.61% -3.30% 135.00% 200.00% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average -$45.8 -$46.0 -$45.5 -$39.4 -$16.9 1.42% <-IRR #YR-> 5 Net Income #DIV/0!
Operating Cash Flow $15.000 $15.000 $27.886 $36.976 $11.050 $49.748 1.42% <-IRR #YR-> 5 Net Income -7.32%
Investment Cash Flow -$147.000 -$50.000 -$80.220 -$70.371 -$106.451 -$456.154 0.58% <-IRR #YR-> 1 5 Yr Running Average #DIV/0!
Total Accruals $113.959 $12.241 $28.990 -$57.937 $22.045 $387.044 0.58% <-IRR #YR-> 1 5 Yr Running Average #DIV/0!
Total Assets $0.000 $231.260 $317.062 $440.619 $569.265 $1,102.001 Balance Sheet Assets
Accruals Ratio 5.29% 9.14% -13.15% 3.87% 35.12% 5.29% <-Median-> 5 Ratio
EPS/CF Ratio (WC) -2.58 -2.53 -0.63 -2.06 -30.27 -0.42 -2.29 <-Median-> 6 EPS/CF Ratio
$18.0 $0.0 $0.0 $0.0 $0.0 -$19.4
$18.0 $0.0 $0.0 $0.0 $0.0 -$19.4
$45.8 -$46.0
$45.8 -$46.0
Change in Close 77.59% -41.44% -33.73% 0.00% 0.00% Count 3 Years of data
up/down Down Down Up Up Count 4 133.33%
Meet Prediction? Yes % right Count 1 25.00%
Financial Cash Flow $132.000 $36.000 $53.667 $75.402 $89.897 $388.885 C F Statement  Financial Cash Flow
Total Accruals -$18.0 -$23.8 -$24.7 -$133.3 -$67.9 -$1.8 Accruals
Accruals Ratio -10.27% -7.78% -30.26% -11.92% -0.17% -10.27% <-Median-> 5 Ratio
Cash $1.000 $3.000 $3.907 $45.914 $40.410 $22.889 $11.781 Cash
Cash per Share $2.10 $6.31 $8.22 $96.64 $1.17 $0.51 $0.26 $6.31 <-Median-> 5 Cash per Share
Percentage of Stock Price 429.69% 2.93% 2.19% 1.70% 2.93% <-Median-> 3 % of Stock Price
Notes:
December 16, 2023.  Last estimates were for 2023, 2024 and 2025 of 758M, $928M and $1045M for Revenue, $0.53, $0.82 and $1.13 for AEPS, 
$0.15, $0.47 and $0.93 for EPS, $0.18, $0.19 and $0.21 for dividends, $39.8, $59.9 and $77.6 for FCF, $0.67 and $1.69 2023/4 for CFPS, $6.8M, $21M and $42.5M for Net Income
December 17, 2022.  Last estimates were for 2021, 2022 and 2023 of $442M, $576M and $668M for Revenue, -$1.41, 1.11 and $1.36 for EPS, 
$0.14, $0.18 and $0.18 for Dividends, $31.5M, $23.9M and $29.5M for FCF, $0.60 and $1.80 for CFPS for 2022/23, -$45.3, $37.2M and $45.3M for Net Income.
This stock went public in May 2021.
Sector:
Health Care
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
I read about it on the on Daily Advice website that has since disappeared.
Why I bought this stock.
Dividends
Dividends are paid quarterly in Cycle 3 of March, June, October and December  Dividends are declared in one month for shareholders of record of the following month and paid in the next month.
For example, the dividends declared on xxx15 was for shareholders of record of xxand paid on xxx
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers 
For employees 
For community 
For investors 
How they make their money.
Neighbourly Pharmacy Inc is a network of community pharmacies. Its pharmacies act as the centre 
of care within their communities, representing an indispensable source of both healthcare delivery and trusted advice for their patients.
Shares; '%, Value $M From Years Div. Gth Tot Ret Cap Gain Div. check Shares %, Val $M Shares %, Val $M Shares %, Val $M   Change
Date 2021 1 7.85% 135.81% 134.94% 0.87% 135.81% Sep 14 2021 Dec 17 2022 Dec 16 2023
Bourdo, Skip 0.011 0.02% #DIV/0!
CEO - Shares - Amount From Years Div. Gth Tot Ret Cap Gain Div. check $0.172
Options - percentage 2021 2 21.62% 299.60% 292.88% 6.72% 299.60% 0.517 1.16% #DIV/0!
Options - amount $8.020
Gardner, Christopher Kevin 0.000 0.00% 0.078 0.17% Ceased insider Jan 2023
CEO - Shares - Amount $0.000 $1.815
Options - percentage 0.437 1.27% 0.619 1.39%
Options - amount $17.467 $14.472
Wong, Check Fung Billy 0.000 0.00% 0.018 0.04% #DIV/0!
CFO - Shares - Amount $0.000 $0.285
Options - percentage 0.116 0.26% 0.110 0.25% -4.82%
Options - amount $2.715 $1.712
Smyth, Terri 0.000 0.00% Ceased insider Nov 2022
CFO - Shares - Amount $0.000
Options - percentage 0.292 0.85%
Options - amount $11.664
Losty, Steve 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Officer - Shares - Amount $0.000 $0.000 $0.000
Options - percentage 0.283 0.82% 0.278 0.62% 0.240 0.54% -13.61%
Options - amount $11.304 $6.507 $3.725
Greatrix, Lisa 0.006 0.02% 0.006 0.01% 0.006 0.01% Because she has stock 0.00%
Director - Shares - Amount $0.232 $0.136 $0.090
Options - percentage 0.012 0.04% 0.015 0.03% 0.018 0.04% 18.96%
Options - amount $0.489 $0.345 $0.272
McCann, Dean Charles 0.021 0.06% 0.021 0.05% 0.021 0.05% Because he has stock 0.00%
Director - Shares - Amount $0.819 $0.479 $0.318
Options - percentage 0.015 0.04% 0.018 0.04% 0.025 0.06% 37.58%
Options - amount $0.612 $0.432 $0.394
Blair, Joshua Andrew 0.029 0.09% 0.029 0.07% 0.029 0.07% 0.00%
Director - Shares - Amount $1.174 $0.688 $0.456
Options - percentage 0.015 0.04% 0.018 0.04% 0.025 0.06% 37.58%
Options - amount $0.612 $0.432 $0.394
Elman, Stuart Mitchell 0.000 0.00% 0.000 0.00% 0.034 0.08% #DIV/0!
Chairman - Shares - Amt $0.000 $0.000 $0.522
Options - percentage 0.021 0.06% 0.028 0.06% 0.037 0.08% 29.51%
Options - amount $0.836 $0.665 $0.571
Increase in O/S Shares 0.000 0.00% 0.056 13.49% 0.412 0.92%
Due to Stock Options $0.000 $2.255 $9.631
Book Value $0.000 $0.317 $3.108
Insider Buying $0.000 -$0.259 -$0.871
Insider Selling $0.000 $1.432 $0.963
Net Insider Selling $0.000 $1.172 $0.091
Net Selling % of Market Cap 0.00% 0.11% 0.01%
Directors 7 7 7
Women 2 29% 2 29% 2 29%
Minorities 0 0% 0 0% 0 0%
Institutions/Holdings 20 29.07% 20 27.19% 20 16.12%
Total Shares Held 10.007 29.02% 12.040 26.99% 7.224 16.19%
Increase/Decrease 3 Mths 0.307 3.16% -0.090 -0.74% -1.360 -15.84%
Starting No. of Shares 9.700 12.130 8.584
My Stock