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 inve Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q1 2026
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Sylogist Ltd TSXV SYZ OTC: SYZLF http://www.sylogist.com/ Fiscal Yr: Dec 31
Year 9/30/13 9/30/14 9/30/15 9/30/16 9/30/17 9/30/18 9/30/19 9/30/20 9/30/21 9/30/22 12/31/23 12/31/24 12/31/25 12/31/26 12/31/27 12/31/28 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
Consolidation/Split
<--Sep Dec-->
Change in Fiscal Year 2023
Cost of Goods Sold $12.110 $14.442 $12.863 $14.245 $17.379 $19.755 $25.983 $27.053 $37.738 $37.7 <-12 mths -0.11% 211.63% <-Total Growth 8 Cost of Goods Sold
Increase 19.26% -10.93% 10.74% 22.00% 13.67% 31.53% 4.12% 39.50% -0.11% <-12 mths -100.27% 16.46% <-Median-> 8 Increase
Ratio to Revenue 0.37 0.38 0.34 0.37 0.45 0.37 0.40 0.41 0.61 0.62 <-12 mths 2.50% 0.38 <-Median-> 9 Ratio to Revenue
Selling, general, and admin Exp $11.072 $11.553 $11.695 $21.198 $14.295 $28.145 $28.479 $24.677 $28.221 $27.8 <-12 mths -1.33% 154.89% <-Total Growth 8 Selling, general, and admin Exp WSJ
Change 4.34% 1.23% 81.26% -32.56% 96.89% 1.19% -13.35% 14.36% -1.33% <-12 mths -109.23% 2.79% <-Median-> 8 Change
Ratio to Revenue 0.34 0.30 0.31 0.56 0.37 0.52 0.43 0.38 0.45 0.46 <-12 mths 1.25% 0.38 <-Median-> 9 Ratio to Revenue
Total $23.182 $25.995 $24.558 $35.443 $31.674 $47.900 $54.462 $51.730 $65.959 $65.5 <-12 mths -0.63% 184.53% <-Total Growth 8 Total
Change 12.13% -5.53% 44.32% -10.63% 51.23% 13.70% -5.02% 27.51% -0.63% <-12 mths -102.28% 12.92% <-Median-> 8 Change
Ratio to Revenue 0.70 0.68 0.65 0.93 0.82 0.89 0.83 0.79 1.06 1.08 <-12 mths 1.97% 0.82 <-Median-> 9 Ratio to Revenue
$60.66 <-12 mths -2.54%
Revenue* $11.645 $17.523 $27.350 $35.848 $32.928 $38.192 $37.612 $38.079 $38.675 $53.656 $65.514 $65.599 $62.240 $60.63 $65.62 127.57% <-Total Growth 10 Revenue
Increase 25.66% 50.47% 56.08% 31.07% -8.15% 15.99% -1.52% 1.24% 1.57% 38.74% 22.10% 0.13% -5.12% -2.59% 8.23% 8.57% <-IRR #YR-> 10 Revenue 127.57%
5 year Running Average $9.984 $11.643 $15.174 $20.327 $25.059 $30.368 $34.386 $36.532 $37.097 $41.243 $46.707 $52.305 $57.137 $61.528 $63.921 10.33% <-IRR #YR-> 5 Revenue 63.45%
Revenue per Share $0.58 $0.70 $1.11 $1.57 $1.47 $1.72 $1.59 $1.60 $1.62 $2.24 $2.79 $2.80 $2.66 $2.60 $2.82 14.18% <-IRR #YR-> 10 5 yr Running Average 276.53%
Increase 19.02% 20.72% 57.50% 41.44% -6.35% 17.24% -7.74% 0.98% 0.98% 38.65% 24.33% 0.53% -5.11% -2.19% 8.23% 9.36% <-IRR #YR-> 5 5 yr Running Average 56.40%
5 year Running Average $0.523 $0.554 $0.679 $0.890 $1.085 $1.313 $1.490 $1.589 $1.599 $1.754 $1.968 $2.212 $2.423 $2.620 $2.735 9.16% <-IRR #YR-> 10 Revenue per Share 140.27%
P/S (Price/Sales) Med 8.61 12.64 7.69 5.60 6.33 6.58 8.03 5.83 8.50 4.15 2.21 3.22 3.43 1.88 0.13 10.68% <-IRR #YR-> 5 Revenue per Share 66.06%
P/S (Price/Sales) Close 11.62 13.75 7.98 6.60 6.87 7.27 6.21 7.36 7.97 2.75 2.67 3.16 2.17 1.42 1.31 13.56% <-IRR #YR-> 10 5 yr Running Average 256.79%
*Revenue in M CDN $  P/S Med 20 yr  4.38 15 yr  5.83 10 yr  6.08 5 yr  4.15 3.43 -76.63% Diff M/C 8.81% <-IRR #YR-> 5 5 yr Running Average 52.55%
-$27.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $62.2
-$38.1 $0.0 $0.0 $0.0 $0.0 $62.2
-$15.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $57.1
-$36.5 $0.0 $0.0 $0.0 $0.0 $57.1
-$1.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.66
-$1.60 $0.00 $0.00 $0.00 $0.00 $2.66
-$0.32 <-12 mths -60.00%
Adjusted EPS Basic $0.22 $0.14 $0.10 $0.28 $0.32 $0.49 $0.44 $0.47 $0.25 $0.29 $0.05 -$0.03 -$0.20 -300.00% <-Total Growth 10 AEPS
Adjusted EPS Diluted* $0.21 $0.14 $0.10 $0.28 $0.32 $0.49 $0.44 $0.47 $0.25 $0.29 $0.05 -$0.03 -$0.20 -$0.28 -$0.11 -300.00% <-Total Growth 10 AEPS All From TD
Increase 110.00% -33.33% -28.57% 180.00% 14.29% 53.13% -10.20% 6.82% -46.81% 16.00% -82.76% -160.00% -566.67% -40.00% 60.71% 8 2 10 Years of Data, EPS P or N 80.00%
5 year Running Average $0.13 $0.14 $0.13 $0.17 $0.21 $0.27 $0.33 $0.40 $0.39 $0.39 $0.30 $0.21 $0.07 -$0.03 -$0.11 #NUM! <-IRR #YR-> 10 AEPS -300.00%
AEPS Yield 3.23% 1.27% 1.62% 2.71% 3.17% 3.63% 4.07% 4.37% 2.44% 5.34% 0.67% -0.27% -2.88% -7.57% -2.97% #NUM! <-IRR #YR-> 5 AEPS -142.55%
Payout Ratio 78.57% 146.43% 245.00% 155.36% 103.13% 75.51% 87.50% 92.55% 200.00% 172.41% 80.00% 0.00% 0.00% 0.00% 0.00% -5.59% <-IRR #YR-> 10 5 yr Running Average -43.75%
5 year Running Average 86.03% 115.32% 158.56% 164.07% 145.70% 145.08% 133.30% 102.81% 111.74% 125.60% 126.49% 108.99% 90.48% 50.48% 16.00% -29.03% <-IRR #YR-> 5 5 yr Running Average -82.00%
Price/AEPS Median 23.88 63.46 85.15 31.30 29.03 23.08 28.98 19.89 55.00 32.09 123.10 -300.83 -45.68 -17.46 -3.34 29.00 <-Median-> 10 Price/AEPS Median
Price/AEPS High 33.81 83.00 108.50 40.54 34.13 28.00 33.41 25.32 71.00 45.45 158.60 -383.33 -57.30 -24.11 0.00 33.77 <-Median-> 10 Price/AEPS High
Price/AEPS Low 13.95 43.93 61.80 22.07 23.94 18.16 24.55 14.47 39.00 18.72 87.60 -218.33 -34.05 -10.82 0.00 20.40 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 30.95 78.57 61.80 36.93 31.50 27.53 24.55 22.89 40.96 18.72 149.40 -375.67 -34.75 -13.21 -33.64 26.04 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 65.00 52.38 44.14 103.40 36.00 42.16 22.04 24.45 21.79 21.72 25.76 225.40 -231.67 -18.50 -13.21 25.11 <-Median-> 10 Trailing P/AEPS Close
Median Values Historical   in order 23.48 31.65 17.53 26.04 P/CF 5 Yrs   in order 32.09 45.45 18.72 18.72 DPR 75% to 95% best
-$0.32 <-12 mths -60.00%
EPS Basic $0.22 $0.14 $0.10 $0.28 $0.32 $0.59 $0.44 $0.08 $0.18 $0.12 $0.05 -$0.03 -$0.20 -300.00% <-Total Growth 10 EPS Basic
EPS Diluted* $0.21 $0.14 $0.10 $0.28 $0.32 $0.58 $0.44 $0.08 $0.18 $0.12 $0.05 -$0.03 -$0.20 -$0.32 -$0.11 -300.00% <-Total Growth 10 EPS Diluted
Increase 110.00% -33.33% -28.57% 180.00% 14.29% 81.25% -24.14% -81.82% 125.00% -33.33% -58.33% -160.00% -566.67% -60.00% 65.63% 8 2 10 Years of Data, EPS P or N 80.00%
Earnings Yield 3.10% 1.45% 1.13% 2.71% 3.17% 4.64% 4.47% 0.68% 1.40% 1.95% 0.67% -0.34% -3.47% -8.65% -2.97% #NUM! <-IRR #YR-> 10 Earnings per Share -300.00%
5 year Running Average $0.13 $0.14 $0.13 $0.17 $0.21 $0.28 $0.34 $0.34 $0.32 $0.28 $0.17 $0.08 $0.02 -$0.08 -$0.12 -35.10% <-IRR #YR-> 5 Earnings per Share -350.00%
10 year Running Average $0.06 $0.06 $0.06 $0.09 $0.13 $0.21 $0.24 $0.23 $0.24 $0.25 $0.23 $0.21 $0.18 $0.12 $0.08 -15.41% <-IRR #YR-> 10 5 yr Running Average -81.25%
* Diluted ESP per share  E/P 10 Yrs 1.67% 5Yrs 0.67% -41.15% <-IRR #YR-> 5 5 yr Running Average -92.94%
-$0.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.20
-$0.08 $0.00 $0.00 $0.00 $0.00 -$0.20
-$0.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.02
-$0.34 $0.00 $0.00 $0.00 $0.00 $0.02
Amount of Dividends Paid  $3.226 $4.410 $6.331 $8.576 $7.473 $8.261 $8.669 $10.340 $11.917 $11.957 $0.943 $0.937 $0.936 -85.22% <-Total Growth 10 Dividends
Increase 41.95% 36.71% 43.56% 35.46% -12.86% 10.54% 4.94% 19.28% 15.25% 0.34% -92.11% -0.64% -0.11%
Dividend* $0.04 Estimates Dividend*
Increase 0.00% Estimates Increase
Payout Ratio EPS -12.50% Estimates Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.17 $0.05 $0.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Dividend* $0.17 $0.21 $0.25 $0.27 $0.28 $0.32 $0.39 $0.44 $0.50 $0.50 $0.04 $0.04 $0.04 $0.04 $0.04 $0.04 -83.67% <-Total Growth 10 Dividends
Increase 37.50% 24.24% 19.51% 8.16% 5.66% 14.29% 20.31% 12.99% 14.94% 0.00% -92.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11 1 15 Years of data, Count P, N 73.33%
Average Increases 5 Year Running 35.75% 39.65% 24.55% 19.02% 14.37% 13.59% 12.28% 13.64% 12.51% -8.75% -12.81% -15.41% -18.40% -18.40% 0.00% 13.05% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running Regu $0.13 $0.17 $0.20 $0.23 $0.26 $0.30 $0.34 $0.38 $0.43 $0.37 $0.30 $0.22 $0.13 $0.04 $0.04 12.00% <-Total Growth 10 Dividends 5 Yr Running
Dividends 5 Yr Running $0.15 $0.19 $0.25 $0.28 $0.32 $0.35 $0.39 $0.40 $0.44 $0.37 $0.30 $0.22 $0.13 $0.04 $0.04 -10.04% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 3.29% 2.31% 2.88% 3.02% 3.01% 2.83% 3.02% 4.65% 3.64% 5.37% 0.65% 0.44% 0.44% 0.82% 3.02% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 2.32% 1.76% 2.26% 2.33% 2.56% 2.33% 2.62% 3.66% 2.82% 3.79% 0.50% 0.35% 0.35% 0.59% 2.45% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 5.63% 3.33% 3.96% 4.29% 3.66% 3.60% 3.56% 6.40% 5.13% 9.21% 0.91% 0.61% 0.59% 1.32% 3.63% <-Median-> 10 Yield on Low Price AEPS
Yield on Close Price 2.44% 2.12% 2.77% 2.56% 2.78% 2.56% 3.91% 3.69% 3.88% 8.12% 0.54% 0.45% 0.69% 1.08% 1.08% 1.08% 2.67% <-Median-> 10 Yield on Close Price CFPS
Payout Ratio EPS Regular Div 78.57% 146.43% 245.00% 94.64% 87.50% 55.17% 87.50% 543.75% 277.78% 416.67% 80.00% -133.33% -20.00% -12.50% -36.36% #DIV/0! 87.50% <-Median-> 10 DPR EPS -Regular FCF 
DPR EPS 5 Yr Running 0.00% 88.59% 128.91% 120.48% 110.48% 92.61% 86.92% 99.12% 120.00% 152.86% 213.79% 378.75% 933.33% -173.68% -32.79% #DIV/0! 120.24% <-Median-> 10 DPR EPS 5 Yr Running Reg
Payout Ratio EPS Both Div 78.57% 146.43% 245.00% 155.36% 103.13% 63.79% 87.50% 543.75% 277.78% 416.67% 80.00% -133.33% -20.00% -12.50% -36.36% #DIV/0! 95.31% <-Median-> 10 DPR EPS - Both
DPR EPS 5 Yr Running 0.00% 102.68% 144.53% 150.00% 131.43% 111.62% 102.62% 115.00% 126.25% 156.43% 213.79% 378.75% 933.33% -173.68% -32.79% #DIV/0! 140.71% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 131.01% 85.95% 71.69% 93.20% 61.50% 53.62% 51.60% 266.41% 64.17% 92.01% 7.98% 8.70% 70.29% -28.85% #VALUE! #DIV/0! 62.83% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 0.00% 73.04% 82.43% 90.51% 80.73% 69.71% 63.46% 75.11% 69.29% 74.95% 68.05% 61.91% 47.85% 46.39% #VALUE! #DIV/0! 69.50% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 67.69% 100.35% 66.47% 76.94% 55.63% 48.01% 50.42% 131.18% 76.49% 73.26% 6.64% 41.16% 28.56% -28.85% #VALUE! #DIV/0! 53.02% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 0.00% 70.62% 75.21% 78.25% 69.86% 63.35% 57.65% 64.64% 64.89% 68.39% 61.32% 64.00% 51.48% 47.72% #VALUE! #DIV/0! 64.32% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 3.02% 2.67% 5 Yr Med 5 Yr Cl 0.65% 0.69% 5 Yr Med Payout 80.00% 64.17% 41.16% -37.95% <-IRR #YR-> 5 Dividends -90.80%
* Dividends per share  10 Yr Med and Cur. -64.16% -59.51% 5 Yr Med and Cur. 66.35% 55.95% Last Div Inc ---> $0.125 $0.100 -20.00% -16.58% <-IRR #YR-> 10 Dividends -87.50%
Dividends Growth 15 -3.08% <-IRR #YR-> 15 Dividends
Dividends Growth 5 -$0.44 $0.00 $0.00 $0.00 $0.00 $0.04 Dividends Growth 5
Dividends Growth 10 -$0.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.04 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 $0.04 Dividends Growth 15
Historical Dividends Historical High Div 8.25% Low Div 0.35% 10 Yr High 8.93% 10 Yr Low 0.35% Med Div 3.02% Close Div 2.67% Historical Dividends
High/Ave/Median Values Curr diff Exp. -86.90% Cheap 208.88% Exp. -87.89% 208.88% Exp. -64.20% Exp. -59.47% High/Ave/Median 
Future Dividend Yield Div Yd 0.10% earning in 5 Years at IRR of -37.95% Div Inc. -90.80% Future Dividend Yield
Future Dividend Yield Div Yd 0.01% earning in 10 Years at IRR of -37.95% Div Inc. -99.15% Future Dividend Yield
Future Dividend Yield Div Yd 0.00% earning in 15 Years at IRR of -37.95% Div Inc. -99.92% Future Dividend Yield
Div Paid $0.00 earning in 5 Years at IRR of -37.95% Div Inc. -90.80% Future Dividend Paid
Div Paid $0.00 earning in 10 Years at IRR of -37.95% Div Inc. -99.15% Future Dividend Paid
Div Paid $0.00 earning in 15 Years at IRR of -37.95% Div Inc. -99.92% Future Dividend Paid
Total Div $0.10 over 5 Years at IRR of -37.95% Div Cov. 2.59% Dividend Covering Cost
Total Div $0.10 over 10 Years at IRR of -37.95% Div Cov. 2.72% Dividend Covering Cost
Total Div $0.10 over 15 Years at IRR of -37.95% Div Cov. 2.74% Dividend Covering Cost
Yield if held 5 years 34.74% 37.96% 14.54% 12.99% 12.39% 6.38% 4.33% 5.11% 5.70% 5.38% 0.35% 0.31% 0.43% 0.29% 0.43% 0.65% 5.25% <-Median-> 10 Paid Median Price
Yield if held 10 years 82.50% 36.28% 18.28% 14.80% 23.24% 67.37% 71.30% 25.82% 24.51% 22.12% 0.80% 0.45% 0.47% 0.46% 0.43% 0.35% 22.68% <-Median-> 10 Paid Median Price
Yield if held 15 years 3.62% 1.77% 2.07% 35.44% 160.00% 68.14% 32.46% 27.93% 41.49% 8.42% 7.41% 2.37% 1.96% 1.77% 0.80% 30.20% <-Median-> 10 Paid Median Price
Yield if held 20 years 6.79% 3.14% 3.90% 63.29% 20.00% 7.08% 2.99% 2.23% 3.32% 8.42% 6.79% <-Median-> 7 Paid Median Price
Yield if held 25 years 0.55% 0.71% 0.29% 0.31% 5.06% 20.00% 0.55% <-Median-> 3 Paid Median Price
Cost covered if held 5 years 110.32% 135.00% 54.90% 61.03% 61.06% 31.61% 19.86% 22.96% 23.05% 23.57% 16.45% 11.88% 11.98% 4.80% 2.15% 3.25% 23.00% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 262.00% 129.03% 72.69% 78.72% 144.32% 444.00% 461.85% 170.92% 160.05% 157.96% 68.69% 36.92% 36.11% 30.58% 25.73% 18.21% 151.14% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 12.86% 7.04% 10.99% 220.13% 1054.50% 441.42% 218.58% 191.56% 326.06% 835.58% 742.41% 237.39% 192.40% 166.81% 72.68% 281.72% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 43.99% 21.16% 26.76% 497.34% 1984.50% 709.56% 302.16% 228.44% 342.66% 877.68% 302.16% <-Median-> 7 Paid Median Price
Cost covered if held 25 years 54.78% 70.71% 29.26% 31.91% 522.66% 2084.50% 54.78% <-Median-> 3 Paid Median Price
Yr  Item Tot. Grth
Revenue Growth  $38.1 $38.7 $53.7 $65.5 $65.6 $62.2 $60.7 <-12 mths -2.54% 63.45% <-Total Growth 5 Revenue Growth  63.45%
AEPS Growth $0.47 $0.25 $0.29 $0.05 -$0.03 -$0.20 -$0.32 <-12 mths -60.00% -142.55% <-Total Growth 5 AEPS Growth -142.55%
Net Income Growth $1.9 $4.4 $2.9 $1.1 -$0.7 -$4.7 $0.9 <-12 mths 119.12% -342.00% <-Total Growth 5 Net Income Growth -342.00%
Cash Flow Growth $3.9 $18.6 $13.0 $11.8 $10.8 $1.3 -$3.2 <-12 mths -342.67% -65.70% <-Total Growth 5 Cash Flow Growth -65.70%
Dividend Growth $0.44 $0.50 $0.50 $0.04 $0.04 $0.04 $0.04 <-12 mths 0.00% -90.80% <-Total Growth 5 Dividend Growth -90.80%
Stock Price Growth $11.80 $12.89 $6.16 $7.46 $8.87 $5.77 $3.70 <-12 mths -35.88% -51.10% <-Total Growth 5 Stock Price Growth -51.10%
Revenue Growth  $27.4 $35.8 $32.9 $38.2 $37.6 $38.1 $38.7 $53.7 $65.5 $65.6 $62.2 $60.6 <-this year -2.59% 127.57% <-Total Growth 10 Revenue Growth  127.57%
AEPS Growth $0.10 $0.28 $0.32 $0.49 $0.44 $0.47 $0.25 $0.29 $0.05 -$0.03 -$0.20 -$0.28 <-this year -40.00% 0.00% <-Total Growth 10 AEPS Growth 0.00%
Net Income Growth $2.5 $6.6 $7.2 $13.2 $10.0 $1.9 $4.4 $2.9 $1.1 -$0.7 -$4.7 -$8.4 <-this year -80.41% 0.00% <-Total Growth 10 Net Income Growth 0.00%
Cash Flow Growth $8.4 $10.7 $12.0 $15.3 $17.7 $3.9 $18.6 $13.0 $11.8 $10.8 $1.3 -$3.2 <-this year -342.67% -84.23% <-Total Growth 10 Cash Flow Growth -84.23%
Dividend Growth $0.25 $0.27 $0.28 $0.32 $0.39 $0.44 $0.50 $0.50 $0.04 $0.04 $0.04 -83.67% <-Total Growth 10 Dividend Growth -83.67%
Stock Price Growth $8.84 $10.34 $10.08 $12.51 $9.85 $11.80 $12.89 $6.16 $7.46 $8.87 $5.77 $3.70 <-this year -35.88% -34.73% <-Total Growth 10 Stock Price Growth -34.73%
Dividends on shares $75.41 $93.69 $111.97 $198.80 $150.81 $169.09 $175.95 $198.80 $228.50 $228.50 $18.28 $18.28 $18.28 $18.28 $18.28 $18.28 $1,850.39 Total Divs 25 Total Dividends 9/30/00
Worth $3,093.89 $4,419.19 $4,039.88 $4,725.38 $4,606.56 $5,717.07 $4,501.45 $5,392.60 $5,890.73 $2,815.12 $3,409.22 $4,053.59 $2,636.89 $1,690.90 $1,690.90 $1,690.90 $2,636.89 Worth 25 Worth $2.19
Total $4,487.28 Total
Dividends on Shares $49.59 $37.62 $42.18 $43.89 $49.59 $57.00 $57.00 $4.56 $4.56 $4.56 $4.56 $4.56 $4.56 $350.55 Total Divs 10 Total Dividends 12/31/15
Worth $1,007.76 $1,178.76 $1,149.12 $1,426.14 $1,122.90 $1,345.20 $1,469.46 $702.24 $850.44 $1,011.18 $657.78 $421.80 $421.80 $421.80 $657.78 Worth 10 Worth $8.84
Total -$1,007.76 0 0 0 0 0 0 0 0 0 $657.78 -4.18% -4.18% $1,008.33 Total
-$1,007.76 $49.59 $37.62 $42.18 $43.89 $49.59 $57.00 $57.00 $4.56 $4.56 $662.34 0.01% 0.01%
4.18% 4.19% rounding problem
$0.01
Graham Number AEPS $2.02 $2.73 $2.31 $3.49 $3.61 $4.65 $4.94 $4.80 $3.32 $3.36 $1.34 $1.34 $0.55 $1.14 #NUM! -76.29% <-Total Growth 10 Graham Number AEPS
Increase 57.00% 35.44% -15.49% 51.15% 3.52% 28.70% 6.40% -2.80% -31.00% 1.21% -60.00% 0.19% -59.32% 108.89% #NUM! 0.70% <-Median-> 10 Graham Price
Price/GP Ratio Med 2.49 3.25 3.69 2.51 2.57 2.43 2.58 1.95 4.15 2.77 4.59 6.71 16.70 2.68 <-Median-> 10 Price/GP Ratio Med
Price/GP Ratio High 3.52 4.26 4.70 3.25 3.03 2.95 2.97 2.48 5.35 3.93 5.91 8.55 20.95 3.59 <-Median-> 10 Price/GP Ratio High
Price/GP Ratio Low 1.45 2.25 2.68 1.77 2.12 1.92 2.18 1.42 2.94 1.62 3.26 4.87 12.45 2.15 <-Median-> 10 Price/GP Ratio Low
Price/GP Ratio Close 3.36 3.54 3.83 2.97 2.79 2.69 1.99 2.46 3.89 1.84 5.56 6.60 10.55 3.24 #NUM! 2.88 <-Median-> 10 Price/GP Ratio Close
Prem/Disc Close 235.88% 254.23% 283.20% 196.53% 179.25% 169.29% 99.27% 145.60% 288.84% 83.59% 455.89% 559.74% 954.89% 223.82% #NUM! 187.89% <-Median-> 10 Graham Price
Graham Number EPS $2.02 $2.73 $2.31 $3.49 $3.61 $5.05 $4.94 $1.98 $2.81 $2.16 $1.34 $1.34 $0.55 $1.14 #NUM! -76.29% <-Total Growth 10 Graham Number EPS
Increase 57.00% 35.44% -15.49% 51.15% 3.52% 40.02% -2.20% -59.90% 41.90% -23.27% -37.82% 0.19% -59.32% 108.89% #NUM! -1.01% <-Median-> 10 Graham Price
Price/GP Ratio Med 2.49 3.25 3.69 2.51 2.57 2.24 2.58 4.72 4.89 4.31 4.59 6.71 16.70 4.45 <-Median-> 10 Price/GP Ratio Med
Price/GP Ratio High 3.52 4.26 4.70 3.25 3.03 2.71 2.97 6.00 6.31 6.11 5.91 8.55 20.95 5.96 <-Median-> 10 Price/GP Ratio High
Price/GP Ratio Low 1.45 2.25 2.68 1.77 2.12 1.76 2.18 3.43 3.47 2.52 3.26 4.87 12.45 2.89 <-Median-> 10 Price/GP Ratio Low
Price/GP Ratio Close 3.36 3.54 3.83 2.97 2.79 2.48 1.99 5.95 4.58 2.85 5.56 6.60 10.55 3.24 #NUM! 3.77 <-Median-> 10 Price/GP Ratio Close
Prem/Disc Close 235.88% 254.23% 283.20% 196.53% 179.25% 147.51% 99.27% 495.29% 358.25% 185.41% 455.89% 559.74% 954.89% 223.82% #NUM! 277.39% <-Median-> 10 Graham Price
Month, Year 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 Dec-26 Dec-27 Dec-28 27.00 <Count Years> Month, Year
Price Close $6.77 $9.67 $8.84 $10.34 $10.08 $12.51 $9.85 $11.80 $12.89 $6.16 $7.46 $8.87 $5.77 $3.70 $3.70 $3.70 -34.73% <-Total Growth 10 Stock Price
Increase 93.43% 42.84% -8.58% 16.97% -2.51% 24.11% -21.26% 19.80% 9.24% -52.21% 21.10% 18.90% -34.95% -35.88% 0.00% 0.00% 41.77 <-Median-> 10 CAPE (10 Yr P/E)
P/E Ratio 32.24 69.07 88.40 36.93 31.50 21.57 22.39 147.50 71.61 51.33 149.20 -295.67 -28.85 -11.56 -33.64 #DIV/0! -13.33% <-IRR #YR-> 5 Stock Price -51.10%
Trailing P/E Ratio 67.70 46.05 63.14 103.40 36.00 39.09 16.98 26.82 161.13 34.22 62.17 177.40 -192.33 -18.50 -11.56 -33.64 -4.18% <-IRR #YR-> 10 Stock Price -34.73%
CAPE (10 Yr P/E) 32.13 46.06 60.34 51.31 43.17 32.21 31.15 36.39 39.61 40.37 43.49 46.60 52.60 73.02 104.70 #DIV/0! -11.13% <-IRR #YR-> 5 Price & Dividend -37.92%
Median 10, 5 Yrs D.  per yr 4.18% 2.20% % Tot Ret 59551.14% 0.00% T P/E 37.55 62.17 P/E:  34.21 51.33 0.01% <-IRR #YR-> 10 Price & Dividend 2.83%
Price  15 D.  per yr 7.90% % Tot Ret 55.91% CAPE Diff -127.68% 6.23% <-IRR #YR-> 15 Stock Price 147.64%
Price  20 D.  per yr 5.17% % Tot Ret 46.31% 6.00% <-IRR #YR-> 20 Stock Price 220.56%
Price  25 D.  per yr 3.31% % Tot Ret 45.59% 3.95% <-IRR #YR-> 25 Stock Price 163.47%
Price  30 D.  per yr 2.02% % Tot Ret 350.21% -1.45% <-IRR #YR-> 27 Stock Price
Price & Dividend 15 14.14% <-IRR #YR-> 15 Price & Dividend 321.42%
Price & Dividend 20 11.17% <-IRR #YR-> 20 Price & Dividend 445.50%
Price & Dividend 25 7.26% <-IRR #YR-> 25 Price & Dividend 348.36%
Price & Dividend 30 0.58% <-IRR #YR-> 27 Price & Dividend
Price  5 -$11.80 $0.00 $0.00 $0.00 $0.00 $5.77 Price  5
Price 10 -$8.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.77 Price 10
Price & Dividend 5 -$11.80 $0.50 $0.50 $0.04 $0.04 $5.81 Price & Dividend 5
Price & Dividend 10 -$8.84 $0.44 $0.33 $0.37 $0.39 $0.44 $0.50 $0.50 $0.04 $0.04 $5.81 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 $5.77 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 $5.77 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 $5.77 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 $5.77 Price  30
Price & Dividend 15 $0.17 $0.21 $0.25 $0.44 $0.33 $0.37 $0.39 $0.44 $0.50 $0.50 $0.04 $0.04 $5.81 Price & Dividend 15
Price & Dividend 20 $0.17 $0.21 $0.25 $0.44 $0.33 $0.37 $0.39 $0.44 $0.50 $0.50 $0.04 $0.04 $5.81 Price & Dividend 20
Price & Dividend 25 $0.17 $0.21 $0.25 $0.44 $0.33 $0.37 $0.39 $0.44 $0.50 $0.50 $0.04 $0.04 $5.81 Price & Dividend 25
Price & Dividend 30 $0.17 $0.21 $0.25 $0.44 $0.33 $0.37 $0.39 $0.44 $0.50 $0.50 $0.04 $0.04 $5.81 Price & Dividend 30
Month, Year Sep-13 Sep-14 Sep-15 Sep-16 Sep-17 Sep-18 Sep-19 Sep-20 Sep-21 Sep-22 Sep-23 Sep-24 Sep-25 Sep-26 Sep-27 Sep-28 26.00 <Count Years> Month, Year
Price Close $6.50 $11.00 $6.18 $10.34 $10.08 $13.49 $10.80 $10.76 $10.24 $5.43 $7.47 $11.27 $6.95 $3.70 $3.70 $5.06 12.46% <-Total Growth 10 Stock Price
Increase 117.39% 69.23% -43.82% 67.31% -2.51% 33.83% -19.94% -0.37% -4.83% -46.97% 37.57% 50.87% -38.33% -46.76% 0.00% 36.76% 1.18% <-IRR #YR-> 10 Stock Price 12.46%
P/E Ratio 30.95 78.57 61.80 36.93 31.50 23.26 24.55 134.50 56.89 45.25 149.40 -375.67 -34.75 -11.56 -33.64 #DIV/0! -8.37% <-IRR #YR-> 5 Stock Price -35.41%
Trailing P/E Ratio $65.00 $52.38 $44.14 $103.40 $36.00 $42.16 $18.62 $24.45 $128.00 $30.17 $62.25 $225.40 -$231.67 -$18.50 -$11.56 -$46.00 6.22% <-IRR #YR-> 10 Price & Dividend 66.18%
Median 10, 5 Yrs D.  per yr 5.04% 2.30% % Tot Ret 81.02% 0.00% T P/E 39.08 62.25 P/E:  34.21 45.25 -6.07% <-IRR #YR-> 5 Price & Dividend -20.96%
Price H/L Median $5.02 $8.89 $8.52 $8.77 $9.29 $11.31 $12.75 $9.35 $13.75 $9.31 $6.16 $9.03 $9.14 $4.89 36.76% 7.28% <-Total Growth 10 Stock Price
Increase 121.90% 77.17% -4.16% 2.94% 5.99% 21.74% 12.73% -26.67% 47.06% -32.33% -33.85% 46.63% 1.22% -46.47% 1.08% 0.71% <-IRR #YR-> 10 Stock Price 7.28%
P/E Ratio 23.88 63.46 85.15 31.30 29.03 19.50 28.98 116.88 76.39 77.54 123.10 -300.83 -45.68 -15.28 37.84% -0.46% <-IRR #YR-> 5 Stock Price -2.30%
Trailing P/E Ratio 50.15 42.31 60.82 87.65 33.18 35.34 21.98 21.25 171.88 51.69 51.29 180.50 -304.50 -24.45 3.23% <-IRR #YR-> 10 Price & Dividend 46.27%
P/E on Running 5 yr Average 37.99 62.57 66.52 52.80 44.24 39.82 37.06 27.50 42.97 33.23 35.37 112.81 380.63 -64.34 2.01% <-IRR #YR-> 5 Price & Dividend 14.33%
P/E on Running 10 yr Average 82.21 143.31 144.32 99.60 73.15 54.38 52.47 39.96 56.58 37.98 26.88 42.57 50.19 40.08 19.50 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.52% 2.48% % Tot Ret 78.14% 123.06% T P/E 43.32 51.69 P/E:  30.17 76.39 Count 27 Years of data
-$8.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.14
-$9.35 $0.00 $0.00 $0.00 $0.00 $9.14
-$8.52 $0.39 $0.44 $0.50 $0.50 $0.04 $0.04 $0.04 $0.04 $0.04 $9.18
-$9.35 $0.50 $0.50 $0.04 $0.04 $9.18
High Months Aug 13 Aug 14 Nov 14 Aug 16 Nov 16 Sep 17 Nov 18 Jul 20 Apr 21 Dec 21 Aug 23 Aug 24 Sep 24 Oct 25
Price High $7.10 $11.62 $10.85 $11.35 $10.92 $13.72 $14.70 $11.90 $17.75 $13.18 $7.93 $11.50 $11.46 $6.75 5.62% <-Total Growth 10 Stock Price
Increase 137.46% 63.66% -6.63% 4.61% -3.79% 25.64% 7.14% -19.05% 49.16% -25.75% -39.83% 45.02% -0.35% -41.10% 0.55% <-IRR #YR-> 10 Stock Price 5.62%
P/E Ratio 33.81 83.00 108.50 40.54 34.13 23.66 33.41 148.75 98.61 109.83 158.60 -383.33 -57.30 -21.09 -0.75% <-IRR #YR-> 5 Stock Price -3.70%
Trailing P/E Ratio 71.00 55.33 77.50 113.50 39.00 42.88 25.34 27.05 221.88 73.22 66.08 230.00 -382.00 -33.75 23.66 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 54.48 73.22 P/E:  37.33 98.61 95.49 P/E Ratio Historical High
-$10.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.46
-$11.90 $0.00 $0.00 $0.00 $0.00 $11.46
Low Months Oct 12 Oct 13 Sep 15 Oct 15 Apr 17 Feb 18 Sep 19 Mar 20 Nov 20 Sep 22 Nov 22 Sep 23 Sep 25 May 26
Price Low $2.93 $6.15 $6.18 $6.18 $7.66 $8.90 $10.80 $6.80 $9.75 $5.43 $4.38 $6.55 $6.81 $3.03 10.19% <-Total Growth 10 Stock Price
Increase 91.50% 109.90% 0.49% 0.00% 23.95% 16.19% 21.35% -37.04% 43.38% -44.31% -19.34% 49.54% 3.97% -55.51% 0.98% <-IRR #YR-> 10 Stock Price 10.19%
P/E Ratio 13.95 43.93 61.80 22.07 23.94 15.34 24.55 85.00 54.17 45.25 87.60 -218.33 -34.05 -9.47 0.03% <-IRR #YR-> 5 Stock Price 0.15%
Trailing P/E Ratio 29.30 29.29 44.14 61.80 27.36 27.81 18.62 15.45 121.88 30.17 36.50 131.00 -227.00 -15.15 13.95 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 28.99 36.50 P/E:  24.24 45.25 -4.49 P/E Ratio Historical Low
-$6.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.81
$3.85 <-12 mths 44.04%
Free Cash Flow Mkt Sc $7.00 $9.00 $11.00 $15.30 $16.80 $2.53 $17.99 $11.76 $11.62 $6.55 -$0.11 $0.60 $0.62 -101.57% <-Total Growth 10 Free Cash Flow Mkt Sc
Change 28.57% 22.22% 39.09% 9.80% -84.94% 611.07% -34.64% -1.18% -43.64% -101.68% 645.45% 3.33% 4.31% <-Median-> 10 Change
Free Cash Flow MS old $7 $9 $11 $15.30 $16.80 $2.53 $17.99 $0.00 $6.59
Change 28.57% 22.22% 39.09% 9.80% -84.94% 611.07% -100.00% #DIV/0!
Free Cash Flow MS $2 $5 $7.64 $11.74 $10.95 $15.10 $12.58 $3.18 $13.02 $11.76 $2.67 $1.29 $1.74 $0.60 $0.62 -77.23% <-Total Growth 10 Free Cash Flow
Change -50.00% 150.00% 52.80% 53.66% -6.73% 37.90% -16.69% -74.72% 309.43% -9.69% -77.29% -51.69% 34.88% -65.52% 3.33% -11.36% <-IRR #YR-> 5 Free Cash Flow MS -45.28%
FCF/CF from Op Ratio 0.79 0.84 0.91 1.10 0.91 0.99 0.71 0.82 0.70 0.90 0.23 0.12 1.31 -0.19 #VALUE! -13.75% <-IRR #YR-> 10 Free Cash Flow MS -77.23%
Dividends paid $3.23 $4.41 $6.33 $8.58 $7.47 $8.26 $8.67 $10.34 $11.92 $11.96 $0.94 $0.94 $0.94 $0.93 $0.93 -85.22% <-Total Growth 10 Dividends paid
Percentage paid 73.05% 68.25% 54.71% 68.91% 325.16% 91.53% 101.68% 35.32% 72.64% 53.79% 155.30% 150.29% 70.77% <-Median-> 10 Percentage paid
5 Year Coverage 80.89% 85.10% 91.92% 101.43% 113.08% 87.57% 86.96% 67.62% 5 Year Coverage
Dividend Coverage Ratio 1.37 1.47 1.83 1.45 0.31 1.09 0.98 2.83 1.38 1.86 0.64 0.67 1.41 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 1.24 1.18 1.09 0.99 0.88 1.14 1.15 1.48 5 Year of Coverage
-$3.29 <-12 mths -359.76%
Free Cash Flow WSJ $8.14 $10.45 $12.15 $15.60 $17.54 $3.87 $18.54 $11.76 $9.78 $10.69 $1.27 $0.60 $0.62 -84.47% <-Total Growth 10 Free Cash Flow
Change 28.37% 16.27% 28.32% 12.47% -77.97% 379.59% -36.56% -16.83% 9.30% -88.17% -52.57% 3.33% -20.02% <-IRR #YR-> 5 Free Cash Flow MS -67.27%
FCF/CF from Op Ratio 0.96 0.98 1.01 1.02 0.99 1.00 1.00 0.90 0.83 0.99 0.95 -0.19 #VALUE! -16.99% <-IRR #YR-> 10 Free Cash Flow MS -84.47%
Dividends paid $6.33 $8.58 $7.47 $8.26 $8.67 $10.34 $11.92 $11.96 $0.94 $0.94 $0.94 $0.93 $0.93 -85.22% <-Total Growth 10 Dividends paid
Percentage paid 77.75% 82.04% 61.49% 52.97% 49.42% 267.53% 64.29% 101.68% 9.64% 8.77% 73.99% 155.30% 150.29% $0.63 <-Median-> 10 Percentage paid
5 Year Coverage 61.53% 72.67% 68.93% 76.00% 71.28% 66.07% 51.30% 46.06% 20.39% 5 Year Coverage
Dividend Coverage Ratio 1.29 1.22 1.63 1.89 2.02 0.37 1.56 0.98 10.37 11.41 1.35 0.64 0.67 1.59 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 1.63 1.38 1.45 1.32 1.40 1.51 1.95 2.17 4.91 5 Year of Coverage
Market Cap in $M $135.4 $241.0 $218.3 $236.6 $226.3 $277.8 $233.5 $280.4 $308.1 $147.3 $175.2 $207.5 $135.0 $86.2 $86.2 $86.2 -0.38 <-Total Growth 10 Market Cap
Diluted # of Shares in Million 20.17 21.62 24.97 23.44 22.75 22.55 22.97 23.80 24.12 23.91 23.67 23.41 23.39 23.36 -6.34% <-Total Growth 10 Diluted
Change 0.77% 7.18% 15.50% -6.14% -2.95% -0.88% 1.86% 3.62% 1.34% -0.85% -1.04% -1.10% -0.07% -0.12% -0.65% <-IRR #YR-> 10 Diluted
Difference Diluted/Basic -3.56% -1.12% -0.18% 0.00% -0.33% -0.97% -1.57% -0.16% -1.12% -0.01% -0.08% 0.00% 0.00% 0.00% -0.35% <-IRR #YR-> 5 Diluted
Calc 24.23
Average # of Shares in Million 19.46 21.38 24.93 23.44 22.67 22.33 22.61 23.76 23.85 23.91 23.65 23.41 23.39 23.36 -6.17% <-Total Growth 10 Basic
Change -1.40% 9.89% 16.60% -5.97% -3.27% -1.52% 1.24% 5.12% 0.36% 0.27% -1.11% -1.02% -0.07% -0.12% -0.54% <-Median-> 10 Change
Difference Basic/Outstanding 2.76% 16.56% -0.94% -2.37% -1.01% -0.56% 4.85% 0.00% 0.22% 0.01% -0.68% -0.06% 0.00% -0.28% -0.03% <-Median-> 10 Difference Basic/Outstanding
-$3.230 <-12 mths -342.67%
# of Share in Millions 19.993 24.920 24.695 22.885 22.446 22.206 23.702 23.763 23.901 23.916 23.486 23.392 23.390 23.295 23.295 23.295 -0.54% <-IRR #YR-> 10 Shares -5.28%
Increase 5.58% 24.64% -0.90% -7.33% -1.92% -1.07% 6.74% 0.26% 0.58% 0.06% -1.80% -0.40% -0.01% -0.41% 0.00% 0.00% -0.32% <-IRR #YR-> 5 Shares -1.57%
CF fr Op $Millon $2.518 $5.944 $8.439 $10.681 $12.044 $15.322 $17.686 $3.880 $18.624 $12.996 $11.774 $10.755 $1.331 -$3.230 <-12 mths -84.23% <-Total Growth 10 Cash Flow
Increase -34.38% 136.04% 41.98% 26.57% 12.76% 27.22% 15.43% -78.06% 380.00% -30.22% -9.40% -8.65% -87.62% -342.67% <-12 mths SO, Sh Issues Buy Backs Warrants
5 year Running Average $3.418 $4.175 $4.986 $6.284 $7.925 $10.486 $12.834 $11.923 $13.511 $13.702 $12.992 $11.606 $11.096 $6.725 <-12 mths 122.55% <-Total Growth 10 CF 5 Yr Running
CFPS $0.13 $0.24 $0.34 $0.47 $0.54 $0.69 $0.75 $0.16 $0.78 $0.54 $0.50 $0.46 $0.06 -$0.14 <-12 mths -83.35% <-Total Growth 10 Cash Flow per Share
Increase -37.85% 89.37% 43.27% 36.58% 14.97% 28.59% 8.14% -78.12% 377.23% -30.26% -7.75% -8.29% -87.62% -343.66% <-12 mths -16.86% <-IRR #YR-> 10 Cash Flow -84.23%
5 year Running Average $0.18 $0.20 $0.22 $0.28 $0.34 $0.45 $0.56 $0.52 $0.58 $0.58 $0.55 $0.49 $0.47 $0.28 <-12 mths -19.26% <-IRR #YR-> 5 Cash Flow -65.70%
P/CF on Med Price 39.82 37.25 24.92 18.78 17.31 16.39 17.09 57.26 17.65 17.12 12.28 19.63 160.53 -35.27 <-12 mths -16.41% <-IRR #YR-> 10 Cash Flow per Share -83.35%
P/CF on Closing Price 53.75 40.54 25.87 22.15 18.79 18.13 13.20 72.27 16.54 11.34 14.88 19.29 101.40 -26.68 <-12 mths -19.01% <-IRR #YR-> 5 Cash Flow per Share -65.15%
-252.66% Diff M/C 7.63% <-IRR #YR-> 10 CFPS 5 yr Running 108.57%
Excl.Working Capital CF $2.356 -$0.853 $0.663 $2.258 $1.272 $1.790 $0.414 $4.000 -$3.000 $3.327 $2.365 -$8.482 $1.945 $0.000 <-12 mths -2.10% <-IRR #YR-> 5 CFPS 5 yr Running -10.07%
CF fr Op $M WC $4.874 $5.091 $9.102 $12.939 $13.316 $17.112 $18.100 $7.880 $15.624 $16.323 $14.139 $2.273 $3.276 -$3.230 <-12 mths -64.01% <-Total Growth 10 Cash Flow less WC
Increase 23.15% 4.46% 78.79% 42.16% 2.91% 28.51% 5.77% -56.46% 98.27% 4.47% -13.38% -83.92% 44.13% -198.60% <-12 mths -9.71% <-IRR #YR-> 10 Cash Flow less WC -64.01%
5 year Running Average $3.641 $4.276 $5.407 $7.193 $9.064 $11.512 $14.114 $13.869 $14.406 $15.008 $14.413 $11.248 $10.327 $6.556 <-12 mths -16.10% <-IRR #YR-> 5 Cash Flow less WC -58.43%
CFPS Excl. WC $0.24 $0.20 $0.37 $0.57 $0.59 $0.77 $0.76 $0.33 $0.65 $0.68 $0.60 $0.10 $0.14 -$0.14 <-12 mths 6.68% <-IRR #YR-> 10 CF less WC 5 Yr Run 90.99%
Increase 16.64% -16.19% 80.41% 53.40% 4.93% 29.90% -0.90% -56.58% 97.13% 4.41% -11.80% -83.86% 44.14% -199.00% <-12 mths -5.73% <-IRR #YR-> 5 CF less WC 5 Yr Run -25.54%
5 year Running Average $0.19 $0.21 $0.25 $0.32 $0.40 $0.50 $0.61 $0.60 $0.62 $0.64 $0.61 $0.47 $0.44 $0.28 <-12 mths -9.22% <-IRR #YR-> 10 CFPS - Less WC -62.00%
P/CF on Median Price 20.57 43.49 23.10 15.50 15.66 14.68 16.70 28.20 21.03 13.63 10.22 92.88 65.22 -35.27 <-12 mths -15.83% <-IRR #YR-> 5 CFPS - Less WC -57.76%
P/CF on Closing Price 27.77 47.33 23.98 18.29 16.99 16.23 12.90 35.58 19.72 9.03 12.39 91.28 41.20 -26.68 <-12 mths 5.87% <-IRR #YR-> 10 CFPS 5 yr Running 76.89%
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 17.48 5 yr  17.65 P/CF Med 10 yr 16.18 5 yr  21.03 -264.95% -6.38% <-IRR #YR-> 5 CFPS 5 yr Running -28.07%
-$0.34 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.06 Cash Flow per Share
-$0.16 $0.00 $0.00 $0.00 $0.00 $0.06 Cash Flow per Share
-$0.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.47 CFPS 5 yr Running
-$0.52 $0.00 $0.00 $0.00 $0.00 $0.47 CFPS 5 yr Running
-$9.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3.3 Cash Flow less WC
-$7.9 $0.0 $0.0 $0.0 $0.0 $3.3 Cash Flow less WC
-$5.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $10.3 CF less WC 5 Yr Run
-$13.9 $0.0 $0.0 $0.0 $0.0 $10.3 CF less WC 5 Yr Run
-$0.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.14 CFPS - Less WC
-$0.33 $0.00 $0.00 $0.00 $0.00 $0.14 CFPS - Less WC
OPM Ratio 21.62% 33.92% 30.86% 29.80% 36.58% 40.12% 47.02% 10.19% 48.16% 24.22% 17.97% 16.40% 2.14% -5.33% -93.07% <-Total Growth 10 OPM
Increase -47.78% 56.87% -9.03% -3.44% 22.76% 9.68% 17.21% -78.33% 372.60% -49.70% -25.80% -8.77% -86.96% -349.12% Should increase  or be stable.
Diff from Median -19.9% 25.6% 14.2% 10.3% 35.4% 48.5% 74.1% -62.3% 78.3% -10.3% -33.5% -39.3% -92.1% -119.7% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 27.01% 5 Yrs 17.97% should be  zero, it is a   check on calculations
$7.65 <-12 mths -16.05%
Adjusted EBITDA $13.40 $17.00 $17.60 $20.40 $18.42 $17.16 $17.26 $16.16 $9.11 $7.03 $11.92 -32.01% <-Total Growth 8 Adjusted EBITDA
change 26.87% 3.53% 15.91% -9.71% -6.82% 0.57% -6.38% -43.63% -22.80% 69.49% -2.90% <-Median-> 8 change
Margin 51.63% 46.08% 54.24% 48.37% 44.38% 32.17% 24.67% 13.89% 11.30% 19.66% 45.23% <-Median-> 8 Margin
Per Share $0.59 $0.76 $0.78 $0.86 $0.76 $0.72 $0.73 $0.69 $0.39 -33.98% <-Total Growth 8 Per Share
Per Share Calc (Diluted) $0.59 $0.75 $0.77 $0.86 $0.76 $0.72 $0.73 $0.69 $0.39 -33.88% <-Total Growth 8 Per Share
$4.40 <-12 mths 18.34%
EBIT (Mkt Sc) $11.75 $4.94 $3.49 $3.26 $3.72 <-Total Growth 4 EBIT
change -58.00% -29.34% -6.42% 13.97% -17.88% <-Median-> 4 change
Margin 30.86% 12.76% 6.50% 4.98% 5.67% 6.50% <-Median-> 5 Margin
Debt (Cr Facility) $0.000 $0.138 $0.990 $0.060 $0.022 $0.000 $0.000 $0.118 $18.210 $25.710 $17.210 $19.152 $19.058 $19.121 1825.05% <-Total Growth 10 Debt Type
Change -100.00% 0.00% 619.24% -93.94% -63.33% -100.00% 0.00% 0.00% 15332.20% 41.19% -33.06% 11.28% -0.49% 0.33% -0.25% <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.17 0.10 0.09 0.14 0.22 0.03 <-Median-> 10 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 4.25 5.81 5.81 4.47 5.00 4.19 4.51 4.26 2.60 1.93 1.98 2.86 3.06 2.84 3.63 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Current Liabilities/Asset Ratio 0.24 0.17 0.17 0.22 0.20 0.24 0.22 0.23 0.39 0.52 0.50 0.35 0.33 0.35 0.28 <-Median-> 10 Current Liab/Asset Ratio Liq. + CF
Debt to Cash Flow (Years) 0.00 0.02 0.12 0.01 0.00 0.00 0.00 0.03 0.98 1.98 1.46 1.78 14.32 0.00 0.50 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF+D
Debt Ratio
Intangibles $5.433 $18.070 $16.178 $14.471 $12.439 $17.342 $14.250 $14.061 $41.582 $50.369 $42.701 $42.358 $35.095 $29.451 116.93% <-Total Growth 10 Intangibles Leverage
Goodwill $1.934 $7.227 $7.227 $7.227 $7.227 $7.227 $7.227 $8.173 $21.271 $29.515 $26.161 $27.378 $26.611 $26.857 268.22% <-Total Growth 10 Goodwill D/E Ratio
Total $7.367 $25.297 $23.405 $21.698 $19.666 $24.569 $21.477 $22.234 $62.853 $79.884 $68.862 $69.736 $61.706 $56.308 163.64% <-Total Growth 10 Total
Change 141.32% 243.40% -7.48% -7.29% -9.36% 24.93% -12.58% 3.52% 182.69% 27.10% -13.80% 1.27% -11.51% -8.75% -3.01% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.05 0.10 0.11 0.09 0.09 0.09 0.09 0.08 0.20 0.54 0.39 0.34 0.46 0.65 0.15 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $12.747 $47.346 $46.587 $35.852 $33.571 $36.560 $56.572 $48.149 $33.567 $33.779 $26.319 $27.002 $22.039 $20.666 -111.38% <-Total Growth 10 Current Assets
Current Liabilities $5.491 $13.565 $13.020 $13.729 $10.812 $14.607 $17.340 $16.642 $37.774 $59.836 $48.725 $34.296 $26.854 $27.233 106.25% <-Total Growth 10 Current Liabilities
Liquidity Ratio 2.32 3.49 3.58 2.61 3.10 2.50 3.26 2.89 0.89 0.56 0.54 0.79 0.82 0.76 1.70 <-Median-> 10 Ratio
Liq. with CF aft div 2.18 3.55 3.76 2.66 3.53 2.99 3.76 2.51 1.07 0.58 0.76 1.07 0.84 0.73 0.84 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.36 2.06 3.46 2.49 3.48 2.62 3.76 1.98 0.53 0.45 0.69 0.85 0.71 0.73 0.69 <-Median-> 5 Ratio
Curr Long Term Debt 18.21 $49.460 $41.469 $0.156 $0.133 $0.133 $18.2 <-Median-> 5 Curr Long Term Debt
Liquidity Less CLTD 1.72 3.26 3.63 0.79 0.82 0.76 1.72 <-Median-> 5 Liquidity Less CLTD
Liq. with CF aft div 1.66 2.09 4.65 1.08 0.85 0.62 1.66 <-Median-> 5 Liq. with CF aft div
Assets $23.343 $78.815 $75.650 $61.356 $54.113 $61.258 $78.190 $70.956 $98.033 $115.430 $96.576 $97.916 $82.131 $77.245 8.57% <-Total Growth 10 Assets
Liabilities $6.153 $19.862 $17.241 $17.188 $13.495 $17.790 $19.691 $19.084 $51.339 $74.167 $58.979 $60.331 $51.029 $50.212 195.97% <-Total Growth 10 Liabilities
Debt Ratio 3.79 3.97 4.39 3.57 4.01 3.44 3.97 3.72 1.91 1.56 1.64 1.62 1.61 1.54 2.68 <-Median-> 10 Ratio
Book Value $17.190 $58.953 $58.409 $44.168 $40.618 $43.468 $58.499 $51.872 $46.694 $41.263 $37.597 $37.585 $31.102 $27.033 $27.033 $27.033 -46.75% <-Total Growth 10 Book Value
Book Value per share $0.86 $2.37 $2.37 $1.93 $1.81 $1.96 $2.47 $2.18 $1.95 $1.73 $1.60 $1.61 $1.33 $1.16 $1.16 $1.16 -43.78% <-Total Growth 10 Book Value per Share
Increase 17.37% 175.15% -0.02% -18.40% -6.24% 8.17% 26.08% -11.56% -10.50% -11.69% -7.22% 0.37% -17.24% -12.73% 0.00% 0.00% -17.08% P/B Ratio Current/Historical Median
P/B Ratio (Median) 5.83 3.76 3.60 4.54 5.13 5.78 5.17 4.28 7.04 5.39 3.84 5.62 6.87 4.21 0.32 0.00 3.84 P/B Ratio Historical Median
P/B Ratio (Close) 7.87 4.09 3.74 5.36 5.57 6.39 3.99 5.41 6.60 3.57 4.66 5.52 4.34 3.19 3.19 3.19 -5.60% <-IRR #YR-> 10 Book Value per Share -43.78%
Change 64.80% -48.09% -8.56% 43.35% 3.97% 14.73% -37.55% 35.45% 22.06% -45.89% 30.52% 18.46% -21.40% -26.52% 0.00% 0.00% -9.44% <-IRR #YR-> 5 Book Value per Share -39.08%
Median 10 year P/B Ratio 2.39 2.39 2.63 2.68 3.34 3.68 4.15 4.41 4.84 5.15 4.84 5.15 5.28 5.28 5.28 4.72 5.15 <-Median-> 5 Median 10 year P/B Ratio
Leverage (A/BK) 1.36 1.34 1.30 1.39 1.33 1.41 1.34 1.37 2.10 2.80 2.57 2.61 2.64 2.86 2.61 <-Median-> 5 A/BV
Debt/Equity Ratio 0.36 0.34 0.30 0.39 0.33 0.41 0.34 0.37 1.10 1.80 1.57 1.61 1.64 1.86 1.61 <-Median-> 5 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 5.28 5 yr Med 5.62 -39.61% Diff M/C 1.34 Historical Leverage (A/BK)
-$2.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.33
-$2.18 $0.00 $0.00 $0.00 $0.00 $1.33
Comprehensive Income $4.283 $2.898 $2.144 $7.037 $7.235 $13.444 $10.457 $0.722 $5.780 $5.526 $0.456 -100.00% <-Total Growth 8 Comprehensive Income
Increase 111.98% -32.32% -26.03% 228.22% 2.81% 85.82% -22.22% -93.10% 700.55% -4.39% -91.75% -4.39% <-Median-> 3 Comprehensive Income
5 Yr Running Average $2.550 $2.834 $2.648 $3.676 $4.719 $6.552 $8.063 $7.779 $7.528 $7.186 $4.588 #NUM! <-IRR #YR-> 10 Comprehensive Income -100.00%
ROE 24.9% 4.9% 3.7% 15.9% 17.8% 30.9% 17.9% 1.4% 12.4% 13.4% 1.2% #NUM! <-IRR #YR-> 5 Comprehensive Income -100.00%
5Yr Median 14.8% 14.6% 10.7% 14.6% 15.9% 15.9% 17.8% 17.8% 17.8% 13.4% 12.4% #NUM! <-IRR #YR-> 10 5 Yr Running Average -100.00%
% Difference from NI -0.06% -5.24% -15.86% 6.04% 0.22% 2.06% 4.48% -62.47% 32.17% 92.48% -58.55% #NUM! <-IRR #YR-> 5 5 Yr Running Average -100.00%
Median Values Diff 5, 10 yr 3.3% 32.2% 12.4% <-Median-> 3 Return on Equity
-$2.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
-$0.7 $0.0 $0.0 $0.0 $0.0 $0.0
-$2.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
-$7.8 $0.0 $0.0 $0.0 $0.0 $0.0
Current Liability Coverage Ratio 0.89 0.38 0.70 0.94 1.23 1.17 1.04 0.47 0.41 0.27 0.29 0.07 0.12 -0.12   CFO / Current Liabilities
5 year Median 0.99 0.99 0.89 0.89 0.89 0.94 1.04 1.04 1.04 0.47 0.41 0.29 0.27 0.12 0.27 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 20.88% 6.46% 12.03% 21.09% 24.61% 27.93% 23.15% 11.11% 15.94% 14.14% 14.64% 2.32% 3.99% -4.18% CFO / Total Assets
5 year Median 18.5% 18.5% 18.5% 20.88% 20.88% 21.09% 23.15% 23.15% 23.15% 15.94% 14.64% 14.14% 14.14% 3.99% 14.1% <-Median-> 5 Return on Assets 
Return on Assets ROA 18.36% 3.88% 3.37% 10.82% 13.34% 21.50% 12.80% 2.71% 4.46% 2.49% 1.14% -0.74% -5.67% -10.87% Net  Income/Assets Return on Assets
5Yr Median 11.61% 11.45% 8.73% 10.82% 10.82% 10.82% 12.80% 12.80% 12.80% 4.46% 2.71% 2.49% 1.14% -0.74% 1.1% <-Median-> 5 Asset Efficiency Ratio
Return on Equity ROE 24.93% 5.19% 4.36% 15.02% 17.77% 30.30% 17.11% 3.71% 9.37% 6.96% 2.93% -1.93% -14.97% -31.07% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 14.84% 14.64% 10.75% 14.64% 15.02% 15.02% 17.11% 17.11% 17.11% 9.37% 6.96% 3.71% 2.93% -1.93% 2.9% <-Median-> 5 Return on Equity
$0.89 <-12 mths 119.12% Estimates Last 12 months from Qtr
Net Income $4.285 $3.059 $2.548 $6.636 $7.219 $13.172 $10.009 $1.924 $4.373 $2.871 $1.100 -$0.727 -$4.656 -$8.400 -$2.900 -282.73% <-Total Growth 10 Net Income
Increase 110.96% -28.63% -16.69% 160.44% 8.79% 82.46% -24.01% -80.78% 127.29% -34.35% -61.69% -166.09% -540.44% -80.41% 65.48% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $2.552 $2.869 $2.763 $3.712 $4.749 $6.527 $7.917 $7.792 $7.339 $6.470 $4.055 $1.908 $0.592 -$1.962 -$3.117 #NUM! <-IRR #YR-> 10 Net Income -282.73%
Operating Cash Flow $2.518 $5.944 $8.439 $10.681 $12.044 $15.322 $17.686 $3.880 $18.624 $12.996 $11.774 $10.755 $1.331 #NUM! <-IRR #YR-> 5 Net Income -342.00%
Investment Cash Flow -$3.277 -$9.877 -$1.131 -$0.977 -$0.172 -$2.047 $0.000 -$4.364 -$38.413 -$17.439 -$5.179 -$8.909 -$4.850 -14.28% <-IRR #YR-> 10 5 Yr Running Average -78.57%
Total Accruals $5.044 $6.992 -$4.760 -$3.068 -$4.653 -$0.103 -$7.677 $2.408 $24.162 $7.314 -$5.495 -$2.573 -$1.137 -40.27% <-IRR #YR-> 5 5 Yr Running Average -92.40%
Total Assets $23.3 $78.8 $75.7 $61.4 $54.1 $61.3 $78.2 $71.0 $98.0 $115.4 $96.6 $97.9 $82.1 Balance Sheet Assets
Accruals Ratio 21.61% 8.87% -6.29% -5.00% -8.60% -0.17% -9.82% 3.39% 24.65% 6.34% -5.69% -2.63% -1.38% -1.38% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.86 0.69 0.27 0.50 0.54 0.75 0.58 0.24 0.28 0.18 0.08 -0.31 -1.43 0.26 <-Median-> 10 EPS/CF Ratio
-$2.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$4.7
-$1.9 $0.0 $0.0 $0.0 $0.0 -$4.7
-$2.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.6
-$7.8 $0.0 $0.0 $0.0 $0.0 $0.6
Change in Close 93.43% 42.84% -8.58% 16.97% -2.51% 24.11% -21.26% 19.80% 9.24% -52.21% 21.10% 18.90% -34.95% -35.88% 0.00% 0.00% Count 32 Years of data
up/down Up Down Down Up up Up up Down Down up Count 18 56.25%
Meet Prediction? Yes Yes Yes Yes Yes Yes Yes % right Count 12 66.67%
Financial Cash Flow -$1.2 $36.5 -$7.9 -$22.8 -$11.5 -$10.9 $4.4 -$10.2 $7.99 -$5.69 -$9.32 -$0.22 -$1.08 C F Statement  Financial Cash Flow
Total Accruals $6.2 -$29.5 $3.1 $19.8 $6.9 $10.8 -$12.1 $12.6 $16.2 $13.0 $3.8 -$2.4 -$0.1 Accruals
Accruals Ratio 26.77% -37.41% 4.14% 32.21% 12.66% 17.65% -15.45% 17.71% 16.50% 11.27% 3.96% -2.40% -0.07% 3.96% <-Median-> 5 Ratio
Net Change in Cash $31.4 $53.1
Cash $9.7 $42.1 $41.1 $28.4 $28.8 $31.4 $53.1 $42.8 $29.6 $19.4 $11.6 $13.3 $8.3 $3.3 Cash
Cash per Share $0.49 $1.69 $1.66 $1.24 $1.28 $1.41 $2.24 $1.80 $1.24 $0.81 $0.49 $0.57 $0.35 $0.14 $0.57 <-Median-> 5 Cash per Share
Percentage of Stock Price 7.17% 17.46% 18.82% 11.99% 12.71% 11.29% 22.74% 15.26% 9.60% 13.14% 6.63% 6.39% 6.15% 3.88% 6.63% <-Median-> 5 % of Stock Price
Notes: https://ca.finance.yahoo.com/news/onemove-capital-calls-urgent-change-214200421.html
June 12, 2026.  Last estimates wre for 2025, 2026, 2027 of 68.01M, $74.02M, $74.26M Revenue, $0.01, $0.22, $0.37 AEPS, $0.03, $0.22, $0.37 EPS,  
$5.62M, $10.15M, $16.78M FCF, $0.75 2025CFPS, $14.2M, $20.2M, $23.5M EBITDA, -$0.387M, $4.648M 2025/6 Net Income.
September 9, 2025 https://ca.finance.yahoo.com/news/onemove-capital-calls-urgent-change-214200421.html 
OneMove Capital Calls for Urgent Change at Sylogist Ltd.: Plans to Requisition Special Meeting to Rebuild Shareholder Trust and Reverse Value Destruction
Personally, I’ve always felt it’s a dick move when a group or entity go to the length of sending out a press release to vent their disdain of management. 
I’m not sure I’ve seen this ever accomplish very much other than perhaps a temporary ego boost. Let’s find out if OneMove has a point here and get on with the review. Wolf of Oakville  
https://www.wolfofoakville.com/p/sylogist-ltd-syzto-fins-review
June 1, 2025.  Last estimates were for 2024, 2025 and 2026 of $71.8M, $0.8M, $92.8M Revenue, $0.14, $0.29, $0.49 AEPS, $0.10, $0.26, $0.49 for EPS, 
$8.8M, $15.9M, $23.6M FCF, $0.23 2024 CFPS, $18.6M, $22.8M, $28.6M EBITDA, $2.2M, $4.6M, $11.6M Net Income.
Jun 4, 2024.  Last estimates were for 2023, 2024 for 2025 of $60.2M, $66.4M, $67M Revenue, $0.19, $0.18, $0.27 for AEPS, 
$0.14, $0.24 2023/4 EPS, $16.2M, $17.4M 2023/4 FCF, $0.27, $0.23 2023/4 CFPS, $4.6M, $4.3M $6.5M for Net Income.
January 17, 2023.  Last estimates were for 2022, and 2023 $551.1M, $60.9M 2022-24 and $64.8M for Revenue, $0.20 and $0.37 for AEPS, 
$0.18 and $0.20 for EPS, $0.50 2022, $13.4M, $16.2M and $17.4M for 2022-24 for FCF, abd /44.2M and $4.9M for Net Income.
January 16, 2022, Last estimates were for 2021 and 2022 of $42.7M and $48.6M for Revenue, $0.49 and $0.56 for EPS, and $19.5M and $19M for FCF.
January 21, 2021  Last estimates were for 2020 and 2021 of $38.9M, $44.8M for Revenue, $0.45 and $0.38 for EPS.
https://www.newswire.ca/news-releases/sylogist-q2-fiscal-2020-results-co 
Newswire item saying dividends increased for June 202 of $0.11
January 18, 2020.  Last estimates were for 2019 and 2020 of $40.6M, $46M for Revenue, $0.53 and $0.64 for EPS, and $10.9M and $13.1M for Net Income.
Got estimates from Reuters Report from TD.
January 20, 2019.  Last estimates were for 2018 of $32.9 for Revenue, $0.32 for EPS, $0.32 for CFPS.
January 21, 2018.  There was no estimates for this stock.
Traded on Toronto Venture Exchange.  Some site use SYZ.V as the symbol. Others use SYZ.X
1998.  The stock charts start around October 1998.
March 1, 1993. was when the company was formed.
There are no financial statements online at this company's site.  Used WSJ and TD to get values.  Had troble finding Comprehensive Income and TD and WSJ disagreed on WC.
http://www.cantechletter.com/2012/12/cantech-letter-awards-tsx-venture-exchange-tech-of-the-year-the-finalists1212/ 
December 2012, The Calgary-based company, which has grown through acquisition, reminds some of a junior version of Constellation Software. Sylogist provides intellectual property solutions to a wide range of public 
and private sector customers and along the way has become that rarest of birds; a TSXV technology stock that pays a dividend. CEO Jim Wilson says the company’s practice is to pay out, over the year, 
less than one-half of its expected annual operating cash flow. “Going forward,” he said in a press release last month that announced a dividend increase “…cash flow, excluding the impact of acquisitions,
 is anticipated to increase by at least 50% over the prior fiscal year”. With its stock more than doubling since June, those holding a ticket on Sylogist had their cake and got to eat it in 2012.
http://www.cantechletter.com/2014/03/ten-tsx-venture-stocks-trading-near-52-week-lows/ 
March 2014..  Stocks like FLYHT Aerospace (TSXV:FLY) and Sylogist (TSXV:SYZ) have soared this year.
Other Notes: 
 I put original spreadsheet in old_Research_portfolio
Sector:
Tech
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
I learned about this stock from the <a href=" http://www.cantechletter.com/ " target="_top">newsletter</a> I subscribe to.
Dividends
Dividends are paid quarterly in Cycle 3 of December , March, June and  September.  Dividends are declared in one month for shareholders of record of the following month and paid in the next month.
For example, the dividends declared on 28 October 2015 was for shareholders of record of Novewmber 13, 2015 and paid on December 1, 2015.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers 
For employees 
For community 
For investors 
How they make their money.
Sylogist Ltd is a software company that provides software-as-a-service (SaaS) solutions that provides ERP, CRM, fundraising, education administration, and 
payments solutions to education verticals, including fund accounting, grant management, and payroll to public service organizations.  The majority of the 
revenue comes from the United States of America.  
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 2018 Jan 20 2019 Jan 18 2020 Jan 21 2021 Jan 16 2022 Jan 17 2023 Jun 4 2024 Jun 1 2025 Jun 12 2026
Leetzow, Joel 0.000 0.00% #DIV/0!
CEO - Shares - Amount $0.000
Options - percentage 0.600 2.58% #DIV/0!
Options - amount $2.220
Wood, William Craig 0.000 0.00% 0.001 0.00% 0.026 0.11% 0.046 0.19% WSJ 2021 #DIV/0!
CEO - Shares - Amount $0.000 $0.003 $0.197 $0.404
Options - percentage 0.600 2.51% 0.600 2.51% 0.510 2.17% 0.718 3.07% 1.012 4.33% -100.00%
Options - amount $7.734 $3.696 $3.805 $6.364 $5.840
Kini, Sujeet 0.016 0.07% 0.019 0.08% 0.024 0.10% 2024 Says CFO 24.15%
CFO - Shares - Amount $0.145 $0.110 $0.088
Options - percentage 0.161 0.69% 0.327 1.40% 0.321 1.38% -1.85%
Options - amount $1.425 $1.887 $1.188
Shorter, Xavier 0.00% 0.000 0.00% 0.002 0.01% 0.011 0.05% 0.031 0.13% 0.033 0.14% 0.034 0.14% Ink Says Shorter #DIV/0!
CFO - Shares - Amount $0.001 $0.001 $0.027 $0.144 $0.192 $0.246 $0.297 Co. announced this in Aug 16
Options - percentage 0.34% 0.075 0.32% 0.075 0.32% 0.095 0.40% 0.025 0.10% 0.025 0.11% 0.038 0.16% WSJ 2021 #DIV/0!
Options - amount $0.938 $0.739 $0.885 $1.225 $0.154 $0.187 $0.339 Say VP Fin & Operations
Smiley, Donna 0.005 0.02% 0.005 0.02% 0.007 0.03% 0.008 0.03% 12.95%
Officer - Shares - Amount $0.040 $0.047 $0.040 $0.029
Options - percentage 0.040 0.17% 0.042 0.18% 0.121 0.52% 0.088 0.38% -27.24%
Options - amount $0.298 $0.376 $0.696 $0.325
Lopresti, Terry 0.000 0.00% 0.001 0.00% #DIV/0!
Officer - Shares - Amount $0.000 $0.003
Options - percentage 0.491 2.10% 0.250 1.07% -49.01%
Options - amount $2.831 $0.926
Elder, David 3.05% 0.695 2.93% 0.505 2.12% 0.526 2.20% 0.313 1.31% Ceased insider Nov 22 #DIV/0!
Officer - Shares - Amount $8.465 $6.849 $5.956 $6.775 $1.928 WSJ 2021
Options - percentage 2.27% 0.504 2.13% 0.550 2.31% 0.550 2.30% 0.550 2.30% #DIV/0!
Options - amount $6.311 $4.969 $6.490 $7.090 $3.390
Gray, Taylor 0.013 0.06% 0.013 0.06% 0.014 0.06% 0.018 0.08% 0.018 0.08% 0.022 0.09% -100.00%
Director - Shares - Amount $0.158 $0.173 $0.089 $0.133 $0.161 $0.128
Options - percentage 0.075 0.32% 0.100 0.42% 0.100 0.42% 0.100 0.43% 0.063 0.27% 0.056 0.24% -100.00%
Options - amount $0.885 $1.289 $0.616 $0.746 $0.558 $0.322
O'Neill, Craig 0.012 0.05% 0.012 0.05% Ceased insider Jun 2024 #DIV/0!
Director - Shares - Amount $0.090 $0.106
Options - percentage 0.060 0.26% 0.045 0.19% #DIV/0!
Options - amount $0.448 $0.396
McKinnon, Ian Murray 0.004 0.02% 0.004 0.02% Ceased inisder June 2024
Director - Shares - Amount $0.033 $0.039
Options - percentage 0.060 0.26% 0.051 0.22%
Options - amount $0.448 $0.456
Fennell, Jonathan Kim 0.000 0.00% 0.000 0.00% #DIV/0!
Director - Shares - Amount $0.000 $0.000
Options - percentage 0.001 0.01% 0.016 0.07% 1131.12%
Options - amount $0.007 $0.059
Edkins, Tracy 0.003 0.01% 0.003 0.01% 0.003 0.01% 0.00%
Director - Shares - Amount $0.029 $0.019 $0.012
Options - percentage 0.001 0.00% 0.007 0.03% 0.017 0.08% 146.30%
Options - amount $0.009 $0.041 $0.065
Olsen, Errol 0.004 0.01% 0.028 0.12% 685.71%
Chairman - Shares - Amt $0.020 $0.102
Options - percentage 0.021 0.09% 0.038 0.16% 86.40%
Options - amount $0.119 $0.142
Foster, Barry D. A. 0.688 2.90% 0.704 2.94% 0.704 2.94% 0.704 3.00% 0.704 3.01% 0.724 3.09% WSJ 2021
Chairman - Shares - Amt $8.118 $9.071 $4.335 $5.250 $6.242 $4.176
Options - percentage 0.060 0.25% 0.125 0.52% 0.125 0.52% 0.125 0.53% 0.137 0.59% 0.085 0.37%
Options - amount $0.708 $1.611 $0.770 $0.933 $1.218 $0.493
Increase in O/S Shares 0.06% 0.020 0.09% 1.688 7.12% 0.000 0.00% 0.253 1.06% 0.015 0.06% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Due to SO $0.128 $0.250 $16.627 $0.000 $3.265 $0.092 $0.000 $0.000 $0.000 Zero in 2024
Book Value $0.117 $0.184 $15.534 $0.000 $2.641 $0.123 $0.000 $0.000 $0.000
Insider Buying -$1.283 -$1.169 -$0.197 -$1.114 -$0.488 -$0.502 -$0.200 -$0.162 -$0.992
Insider Selling $7.138 $0.000 $21.743 $1.672 $4.628 $0.102 $0.000 $0.120 $0.000
Net Insider Selling $5.855 -$1.169 $21.546 $0.558 $4.140 -$0.400 -$0.200 -$0.041 -$0.992
Net Selling % of Market Cap 2.11% -0.50% 7.68% 0.18% 2.81% -0.23% -0.10% -0.03% -1.15%
Directors 5 6 6 7 6 8 8 7 At end of Fin. Statements
Women 0% 0 0% 0 0% 0 0% 0 0% 1 17% 2 25% 3 38% 3 43%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 45.50% 14 46.92% 19 39.44% 20 62.50% 20 23.88% 20 33.34% 20 27.14% 20 13.58% SYZ.V
Total Shares Held 45.99% 10.329 43.58% 9.343 39.32% 14.937 62.50% 5.707 23.86% 7.974 33.95% 6.349 27.14% 3.164 13.58%
Increase/Decrease 3 Mths -7.72% -0.451 -4.18% 0.023 0.25% 0.692 4.86% 0.066 1.18% 0.631 8.60% 0.143 2.30% -3.008 -48.74%
Starting No. of Shares 10.779 9.319 Top 20 MS 14.245 Top 20 MS 5.640 Top 20 MS 7.343 Top 20 MS 6.206 Top 20 MS 6.172 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.