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 Use maybe BDGI to update this sheet?
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q1 2026
Trigon Metals Inc TSX-V: TM OTC: PNTZF https://www.trigonmetals.com/ Fiscal Yr: Mar 31
Year 3/30/12 3/31/13 3/31/14 3/31/15 3/30/16 3/31/17 3/31/18 3/31/19 3/30/20 3/31/21 3/31/22 3/31/23 3/31/24 3/31/25 3/31/26 3/31/27 3/30/28 Value Description #Y Item Total G
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split/Consolidation Dates 6-Dec-16 4-Jun-24
Splits/Consolidations 10 5
Currency <--CDN$ US$-->
USD - CDN$ 0.9991 1.0156 1.1053 1.2683 1.2971 1.3322 1.2894 1.3363 1.4187 1.2575 1.2496 1.3533 1.3550 1.4389 1.4000 1.4000 1.4000 2.17% <-IRR #YR->/td> 4 USD - CDN$
Change 2.81% 1.65% 8.83% 14.75% 2.27% 2.71% -3.21% 3.64% 6.17% -11.36% -0.63% 8.30% 0.13% 6.19% -2.70% 0.00% 0.00% 0.77% <-IRR #YR-> 9 USD - CDN$
$0 <-12 mths #DIV/0! Estimates last 12 months from Qtr.
Revenue* US$ $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.949 $9.587 $0.000 #DIV/0! <-Total Growth 10 Revenue
Increase #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 910.04% -100.00% #NUM! <-IRR #YR-> 10 Revenue #DIV/0!
5 year Running Average $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0 $0 $0 $0 $0 $2 $2.1 #NUM! <-IRR #YR-> 5 Revenue #DIV/0!
Revenue per Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.03 $0.22 $0.00 #NUM! <-IRR #YR-> 10 5 yr Running Average #DIV/0!
Increase #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 710.95% -100.00% #NUM! <-IRR #YR-> 5 5 yr Running Average #DIV/0!
5 year Running Average $0.05 $0.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.01 $0.05 $0.05 #NUM! <-IRR #YR-> 10 Revenue per Share #DIV/0!
P/S (Price/Sales) Med #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 9.17 0.82 #DIV/0! #NUM! <-IRR #YR-> 5 Revenue per Share #DIV/0!
P/S (Price/Sales) Close #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 4.97 2.71 #DIV/0! #NUM! <-IRR #YR-> 10 5 yr Running Average #DIV/0!
*Sales in M US $  P/S Med 20 yr  #DIV/0! 15 yr  #DIV/0! 10 yr  #DIV/0! 5 yr  #DIV/0! #DIV/0! Diff M/C #NUM! <-IRR #YR-> 5 5 yr Running Average #DIV/0!
$0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
$0.0 $0.0 $0.0 $0.0 $0.0 $0.0
$0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2.1
$0.0 $0.0 $0.0 $0.0 $0.0 $2.1
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0 <-12 mths #DIV/0!
Revenue* CDN$ $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $1.285 $12.991 $0.000 #DIV/0! <-Total Growth 10 Revenue
Increase #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 911.31% -100.00% #NUM! <-IRR #YR-> 10 Revenue #DIV/0!
5 year Running Average $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0 $0 $0 $0 $0 $2.9 $2.9 #NUM! <-IRR #YR-> 5 Revenue #DIV/0!
Revenue per Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.04 $0.30 $0.00 #NUM! <-IRR #YR-> 10 5 yr Running Average #DIV/0!
Increase #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 711.96% -100.00% #NUM! <-IRR #YR-> 5 5 yr Running Average #DIV/0!
5 year Running Average $0.05 $0.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.01 $0.07 $0.07 #NUM! <-IRR #YR-> 10 Revenue per Share #DIV/0!
P/S (Price/Sales) Med #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 41.53 3.66 #DIV/0! #NUM! <-IRR #YR-> 5 Revenue per Share #DIV/0!
P/S (Price/Sales) Close #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 24.51 2.75 #DIV/0! #NUM! <-IRR #YR-> 10 5 yr Running Average #DIV/0!
*Sales in M CDN $  P/S Med 20 yr  #DIV/0! 15 yr  #DIV/0! 10 yr  #DIV/0! 5 yr  #DIV/0! #DIV/0! Diff M/C #NUM! <-IRR #YR-> 5 5 yr Running Average #DIV/0!
$0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
$0.0 $0.0 $0.0 $0.0 $0.0 $0.0
$0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2.9
$0.0 $0.0 $0.0 $0.0 $0.0 $2.9
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
-$0.07 <-12 mths 0.00%
EPS Basic US$ -$3.50 -$1.97 -$1.36 -$1.97 -$0.08 -$0.41 -$0.66 -$0.37 -$0.18 -$0.24 -$0.20 -$0.55 -$0.04 -$0.07 $0.36 $0.56 $0.56 96.45% <-Total Growth 10 EPS Basic
EPS Diluted* -$3.50 -$1.97 -$1.36 -$1.97 -$0.08 -$0.41 -$0.66 -$0.37 -$0.18 -$0.24 -$0.24 -$0.55 -$0.04 -$0.07 -$0.07 -$0.07 -$0.07 96.45% <-Total Growth 10 EPS Diluted
Increase -580.87% 43.79% 31.09% -45.25% 96.09% -435.51% -59.68% 43.24% 52.90% -35.38% -0.63% -129.09% 92.73% -75.00% 0.00% 0.00% 0.00% 0 10 10 Years of Data, EPS P or N 0.00%
Earnings Yield #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! -152.06% -241.47% -448.64% -352.44% -109.64% -71.09% -408.01% -6.71% -35.71% -35.71% -35.71% -4.67% -28.38% <-IRR #YR-> 10 Earnings per Share 96.45%
5 year Running Average -$1.88 -$1.79 -$1.67 -$1.86 -$1.78 -$1.16 -$0.90 -$0.70 -$0.34 -$0.37 -$0.34 -$0.32 -$0.25 -$0.23 -$0.19 -$0.16 -$0.06 -16.86% <-IRR #YR-> 5 Earnings per Share 60.28%
10 year Running Average -$1.05 -$1.52 -$1.34 -$1.18 -$1.10 -$1.07 -$0.75 -$0.61 -$0.47 -$0.28 -$0.28 -$0.25 -$0.19 -18.96% <-IRR #YR-> 10 5 yr Running Average 87.78%
* Diluted ESP per share  E/P 10 Yrs #DIV/0! 5Yrs -71.09% -7.70% <-IRR #YR-> 5 5 yr Running Average 33.00%
$1.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.07
$0.18 $0.00 $0.00 $0.00 $0.00 -$0.07
$1.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.23
$0.34 $0.00 $0.00 $0.00 $0.00 -$0.23
-$0.10 <-12 mths -6.33%
EPS Basic CDN$ -$3.50 -$2.00 -$1.50 -$2.50 -$0.10 -$0.55 -$0.85 -$0.50 -$0.25 -$0.30 -$0.25 -$0.74 -$0.05 -$0.09 $0.49 $0.76 $0.76 96.21% <-Total Growth 10 EPS Basic
EPS Diluted* -$3.50 -$2.00 -$1.50 -$2.50 -$0.10 -$0.55 -$0.85 -$0.50 -$0.25 -$0.30 -$0.30 -$0.74 -$0.05 -$0.09 -$0.09 -$0.09 -$0.09 96.21% <-Total Growth 10 EPS Diluted
Increase -600.00% 42.86% 25.00% -66.67% 96.00% -450.00% -54.55% 41.18% 50.00% -20.00% 0.00% -148.11% 92.73% -75.00% 0.00% 0.00% 0.00% 0 10 10 Years of Data, EPS P or N 0.00%
Earnings Yield -15.56% -30.77% -21.43% -50.00% -2.50% -33.33% -60.71% -90.91% -50.00% -26.09% -14.63% -82.70% -6.60% -39.47% -41.19% -41.19% -41.19% -27.91% <-IRR #YR-> 10 Earnings per Share 96.21%
5 year Running Average -$2.00 -$1.90 -$1.70 -$2.00 -$1.92 -$1.33 -$1.10 -$0.90 -$0.45 -$0.49 -$0.44 -$0.42 -$0.33 -$0.30 -$0.26 -$0.22 -$0.09 -17.64% <-IRR #YR-> 5 Earnings per Share 62.11%
10 year Running Average -$1.11 -$1.67 -$1.50 -$1.30 -$1.23 -$1.21 -$0.89 -$0.76 -$0.61 -$0.37 -$0.37 -$0.33 -$0.25 -17.32% <-IRR #YR-> 10 5 yr Running Average 85.07%
* Diluted ESP per share  E/P 10 Yrs -36.40% 5Yrs -26.09% -7.87% <-IRR #YR-> 5 5 yr Running Average 33.64%
$2.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.09
$0.25 $0.00 $0.00 $0.00 $0.00 -$0.09
$2.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.30
$0.45 $0.00 $0.00 $0.00 $0.00 -$0.30
Special Dividends US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Dividend* US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #DIV/0! <-Total Growth 10 Dividends
Yr  Item Tot. Growth
Special Dividends CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Dividend* CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #DIV/0! <-Total Growth 10 Dividends
Payout Ratio $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Yr  Item Tot. Growth
Revenue Growth US$ $0.0 $0.0 $0.0 $0.9 $9.6 $0.0 $0 <-12 mths #DIV/0! #DIV/0! <-Total Growth 5 Revenue Growth US$ #DIV/0!
EPS Growth -$0.18 -$0.24 -$0.24 -$0.55 -$0.04 -$0.07 -$0.07 <-12 mths 0.00% 60.28% <-Total Growth 5 EPS Growth 60.28%
Net Income Growth -$2.8 -$6.4 -$6.5 -$22.3 -$3.1 -$7.8 -$10 <-12 mths -27.90% -176.41% <-Total Growth 5 Net Income Growth -176.41%
Cash Flow Growth -$1.7 -$2.3 -$2.7 -$8.4 -$3.3 $0.1 -$1 <-12 mths -901.57% 104.97% <-Total Growth 5 Cash Flow Growth 104.97%
Dividend Growth $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-12 mths #DIV/0! #DIV/0! <-Total Growth 5 Dividend Growth #DIV/0!
Stock Price Growth $0.05 $0.22 $0.34 $0.13 $0.60 $0.20 $0.20 <-12 mths 0.00% 292.00% <-Total Growth 5 Stock Price Growth 292.00%
Revenue Growth US$ $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.9 $9.6 $0.0 $0 <-this year #DIV/0! #DIV/0! <-Total Growth 10 Revenue Growth US$ #DIV/0!
EPS Growth -$1.97 -$0.08 -$0.41 -$0.66 -$0.37 -$0.18 -$0.24 -$0.24 -$0.55 -$0.04 -$0.07 -$0.07 <-this year 0.00% 96.45% <-Total Growth 10 EPS Growth 96.45%
Net Income Growth -$5.2 -$0.2 -$1.7 -$3.6 -$2.8 -$2.8 -$6.4 -$6.5 -$22.3 -$3.1 -$7.8 $0 <-this year 100.00% -50.39% <-Total Growth 10 Net Income Growth -50.39%
Cash Flow Growth -$1.5 -$0.8 -$1.3 -$2.5 -$2.0 -$1.7 -$2.3 -$2.7 -$8.4 -$3.3 $0.1 $0 <-this year -100.00% 105.67% <-Total Growth 10 Cash Flow Growth 105.67%
Dividend Growth $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-this year #DIV/0! #DIV/0! <-Total Growth 10 Dividend Growth #DIV/0!
Stock Price Growth $0.00 $0.00 $0.27 $0.27 $0.08 $0.05 $0.22 $0.34 $0.13 $0.60 $0.20 $0.20 <-this year 0.00% #DIV/0! <-Total Growth 10 Stock Price Growth #DIV/0!
Yr  Item Tot. Growth
Revenue Growth CDN$ $0.0 $0.0 $0.0 $1.3 $13.0 $0.0 $0 <-12 mths #DIV/0! #DIV/0! <-Total Growth 5 Revenue Growth CDN$ #DIV/0!
EPS Growth -$0.25 -$0.30 -$0.30 -$0.74 -$0.05 -$0.09 -$0.10 <-12 mths -6.33% 62.11% <-Total Growth 5 EPS Growth 62.11%
Net Income Growth -$2.8 -$6.4 -$6.5 -$22.3 -$3.1 -$7.8 -$10 <-12 mths -27.90% -176.41% <-Total Growth 5 Net Income Growth -176.41%
Cash Flow Growth -$2.4 -$2.9 -$3.3 -$11.4 -$4.5 $0.1 -$1 <-12 mths -901.57% 105.04% <-Total Growth 5 Cash Flow Growth 105.04%
Dividend Growth $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-12 mths #DIV/0! #DIV/0! <-Total Growth 5 Dividend Growth #DIV/0!
Stock Price Growth $0.50 $1.15 $2.05 $0.90 $0.82 $0.24 $0.23 <-12 mths -4.17% -52.00% <-Total Growth 5 Stock Price Growth -52.00%
Revenue Growth CDN$ $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1.3 $13.0 $0.0 $0 <-this year #DIV/0! #DIV/0! <-Total Growth 10 Revenue Growth CDN$ #DIV/0!
EPS Growth -$2.50 -$0.10 -$0.55 -$0.85 -$0.50 -$0.25 -$0.30 -$0.30 -$0.74 -$0.05 -$0.09 -$0.09 <-this year 0.00% 96.21% <-Total Growth 10 EPS Growth 96.21%
Net Income Growth -$5.2 -$0.2 -$1.7 -$3.6 -$2.8 -$2.8 -$6.4 -$6.5 -$22.3 -$3.1 -$7.8 $0 <-this year 100.00% -50.39% <-Total Growth 10 Net Income Growth -50.39%
Cash Flow Growth -$1.9 -$1.0 -$1.8 -$3.2 -$2.7 -$2.4 -$2.9 -$3.3 -$11.4 -$4.5 $0.1 $0 <-this year -100.00% 106.43% <-Total Growth 10 Cash Flow Growth 106.43%
Dividend Growth $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-this year #DIV/0! #DIV/0! <-Total Growth 10 Dividend Growth #DIV/0!
Stock Price Growth $5.00 $4.00 $1.65 $1.40 $0.55 $0.50 $1.15 $2.05 $0.90 $0.82 $0.24 $0.23 <-this year -4.17% -95.20% <-Total Growth 10 Stock Price Growth -95.20%
Dividends on Shares CDN$ $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 No of Years 10 Total Divs 3/31/13
Paid  $1,001.25 $1,780.00 $734.25 $623.00 $244.75 $222.50 $511.75 $912.25 $400.50 $364.90 $106.80 $102.35 $102.35 $102.35 $106.80 No of Years 10 Worth $2.25
Total $106.80
Graham Number CDN$ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! $0.72 #NUM! #NUM! #NUM! $1.91 #NUM! $0.20 $0.49 $0.49 $0.49 #NUM! <-Total Growth 2 Graham Number
Increase #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! 139.34% 0.00% 0.00% #NUM! <-Median-> 0 Graham Price
Price/GP Ratio Med #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! 1.29 #NUM! #NUM! #NUM! 0.80 #NUM! 3.60 0.59 #NUM! <-Median-> 3 Price/GP Ratio Med
Price/GP Ratio High #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! 2.22 #NUM! #NUM! #NUM! 1.12 #NUM! 6.12 0.76 #NUM! <-Median-> 3 Price/GP Ratio High
Price/GP Ratio Low #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! 0.35 #NUM! #NUM! #NUM! 0.47 #NUM! 1.09 0.41 #NUM! <-Median-> 3 Price/GP Ratio Low
Price/GP Ratio Close #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! 0.76 #NUM! #NUM! #NUM! 0.47 #NUM! 1.18 0.47 0.47 0.47 #NUM! <-Median-> 3 Price/GP Ratio Close
Prem/Disc Close #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! -23.55% #NUM! #NUM! #NUM! -52.91% #NUM! 18.43% -52.58% -52.58% -52.58% #NUM! <-Median-> 3 Graham Price
Month, Year CDN$ 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 12/31/23 31-Dec 31-Dec 31-Dec 31-Dec 27.00 <Count Years> Month, Year
Price Close $22.50 $8.50 $5.00 $2.25 $1.50 $2.00 $1.50 $0.30 $0.65 $1.60 $2.45 $0.85 $5.90 $0.51 $0.23 $0.23 $0.23 -77.33% <-Total Growth 10 Stock Price
Increase 73.08% -62.22% -41.18% -55.00% -33.33% 33.33% -25.00% -80.00% 116.67% 146.15% 53.13% -65.31% 594.12% -91.36% -54.90% 0.00% 0.00% -4.58 <-Median-> 10 CAPE (10 Yr P/E)
P/E -6.43 -4.25 -3.33 -0.90 -15.00 -3.64 -1.76 -0.60 -2.60 -5.33 -8.17 -1.14 -108.99 -5.38 -2.43 -2.43 -2.43 -4.74% <-IRR #YR-> 5 Stock Prices -21.54%
Trailing P/E -45.00 -2.43 -2.50 -1.50 -0.60 -20.00 -2.73 -0.35 -1.30 -6.40 -8.17 -2.83 -7.93 -9.42 -2.43 -2.43 -2.43 -13.79% <-IRR #YR-> 10 Stock Prices -77.33%
CAPE (10 Yr P/E) -22.09 -13.29 -6.58 -4.54 -4.67 -3.80 -2.91 -2.38 -3.09 -4.61 -4.28 -4.33 -5.12 -10.06% <-IRR #YR-> 15 Stock Price -79.60%
Median 10, 5 Yrs T P/E -4.62 -7.93 P/E:  -4.48 -5.38 -21.37% <-IRR #YR-> 20 Stock Price -99.18%
Price  25 CAPE Diff -6.53% #DIV/0! <-IRR #YR-> 25 Stock Price -99.84%
Price  30 -13.42% <-IRR #YR-> 27 Stock Price
Month, Year CDN$ Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 30-Mar-24 Mar-25 Mar-26 Mar-27 Mar-28 15.00 <Count Years> Month, Year
Price Close $22.50 $6.50 $7.00 $5.00 $4.00 $1.65 $1.40 $0.55 $0.50 $1.15 $2.05 $0.90 $0.82 $0.24 $0.23 $0.23 $0.23 -95.20% <-Total Growth 10 Stock Price
Increase 73.08% -71.11% 7.69% -28.57% -20.00% -58.75% -15.15% -60.71% -9.09% 130.00% 78.26% -56.10% -8.89% -70.73% -4.17% 0.00% 0.00% -4.45 <-Median-> 10 CAPE (10 Yr P/E)
P/E Ratio -6.43 -3.25 -4.67 -2.00 -40.00 -3.00 -1.65 -1.10 -2.00 -3.83 -6.83 -1.21 -15.15 -2.53 -2.43 -2.43 -2.43 -13.65% <-IRR #YR-> 5 Stock Price -52.00%
Trailing P/E Ratio -45.00 -1.86 -3.50 -3.33 -1.60 -16.50 -2.55 -0.65 -1.00 -4.60 -6.83 -3.00 -1.10 -4.43 -2.43 -2.43 -2.43 -26.19% <-IRR #YR-> 10 Stock Price -95.20%
CAPE (10 Yr P/E) -20.88 -6.59 -4.74 -4.89 -5.07 -4.17 -3.37 -3.19 -2.93 -3.54 -2.54 -2.46 -2.73
Median 10, 5 Yrs T P/E -$2.77 -$4.43 P/E:  -$2.77 -$3.83
Price 15 CAPE Diff -45.48%
Price  5 -$0.50 $0.00 $0.00 $0.00 $0.00 $0.24 Price  5
Price 10 -$5.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24 Price 10
Price H/L Median CDN$ $27.00 $16.75 $6.50 $4.75 $3.00 $3.18 $1.80 $0.93 $0.65 $1.48 $2.05 $1.53 $1.09 $0.73 $0.29 -84.63% <-Total Growth 10 Stock Price
Increase 208.57% -37.96% -61.19% -26.92% -36.84% 5.83% -43.31% -48.61% -29.73% 126.92% 38.98% -25.61% -28.52% -33.03% -60.96% -17.08% <-IRR #YR-> 10 Stock Price -84.63%
P/E Ratio -7.71 -8.38 -4.33 -1.90 -30.00 -5.77 -2.12 -1.85 -2.60 -4.92 -6.83 -2.05 -20.14 -7.71 -3.01 2.35% <-IRR #YR-> 5 Stock Price 12.31%
Trailing P/E Ratio -54.00 -4.79 -3.25 -3.17 -1.20 -31.75 -3.27 -1.09 -1.30 -5.90 -6.83 -5.08 -1.46 -13.49 -3.01
P/E on Running 5 yr Average -13.50 -8.82 -3.82 -2.38 -1.56 -2.39 -1.64 -1.03 -1.44 -3.01 -4.66 -3.64 -3.31 -2.44 -1.11
P/E on Running 10 yr Average -2.70 -1.91 -1.20 -0.71 -0.53 -1.22 -2.32 -2.01 -1.77 -1.95 -0.76 -5.77 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 17.08% -2.35% % Tot Ret 0.00% 0.00% T P/E -4.18 -5.90 P/E:  -5.34 -6.83 Count 18 Years of data
-$4.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.73
-$0.65 $0.00 $0.00 $0.00 $0.00 $0.73
High Months CDN$ Feb 11 Apr 12 Mar 14 Apr 14 Apr 15 Apr 16 Oct 17 Apr 18 Oct 19 Aug 20 Aug 21 Apr 22 Apr 23 Jun 24 Jun 25
Price High $41.50 $27.50 $9.50 $7.50 $5.00 $4.75 $2.45 $1.60 $1.00 $2.60 $2.95 $2.15 $1.38 $1.24 $0.37 -83.47% <-Total Growth 10 Stock Price
Increase 176.67% -33.73% -65.45% -21.05% -33.33% -5.00% -48.42% -34.69% -37.50% 160.00% 13.46% -27.12% -35.81% -10.14% -70.16% -16.47% <-IRR #YR-> 10 Stock Price -83.47%
P/E Ratio -11.86 -13.75 -6.33 -3.00 -50.00 -8.64 -2.88 -3.20 -4.00 -8.67 -9.83 -2.89 -25.49 -13.09 -3.91 4.40% <-IRR #YR-> 5 Stock Price 24.00%
Trailing P/E Ratio -83.00 -7.86 -4.75 -5.00 -2.00 -47.50 -4.45 -1.88 -2.00 -10.40 -9.83 -7.17 -1.85 -22.91 -3.91 -8.67 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -5.81 -9.83 P/E:  -8.65 -9.83 -3.00 P/E Ratio Historical High
-$7.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.24
-$1.00 $0.00 $0.00 $0.00 $0.00 $1.24
Low Months CDN$ Oct 11 Mar 13 Oct 13 Dec 14 Dec 15 Mar 17 Jun 17 Dec 18 Mar 20 Apr 20 Mar 21 May 22 Sep 23 Mar 25 Oct 25
Price Low $12.50 $6.00 $3.50 $2.00 $1.00 $1.60 $1.15 $0.25 $0.30 $0.35 $1.15 $0.90 $0.80 $0.22 $0.20 -89.00% <-Total Growth 10 Stock Price
Increase 400.00% -52.00% -41.67% -42.86% -50.00% 60.00% -28.13% -78.26% 20.00% 16.67% 228.57% -21.74% -11.11% -72.50% -9.09% -19.81% <-IRR #YR-> 10 Stock Price -89.00%
P/E Ratio -3.57 -3.00 -2.33 -0.80 -10.00 -2.91 -1.35 -0.50 -1.20 -1.17 -3.83 -1.21 -14.78 -2.32 -2.11 -6.01% <-IRR #YR-> 5 Stock Price -26.67%
Trailing P/E Ratio -25.00 -1.71 -1.75 -1.33 -0.40 -16.00 -2.09 -0.29 -0.60 -1.40 -3.83 -3.00 -1.07 -4.06 -2.11 -2.32 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -1.75 -3.00 P/E:  -1.84 -2.32 -5.00 P/E Ratio Historical Low
-$2.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.22
Value using exchange rate $22.52 $8.37 $4.52 $1.77 $1.16 $1.50 $1.16 $0.22 $0.46 $1.27 $1.96 $0.63 $4.35 $0.35 $0.16 $0.16 $0.16
Month, Year US$ 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 31-Dec 31-Dec 31-Dec 27.00 <Count Years> Month, Year
Price Close $0.32 $0.27 $0.06 $0.10 $0.22 $0.40 $0.11 $0.18 $0.36 $0.20 $0.20 $0.20 #DIV/0! <-Total Growth 8 Stock Price
Increase -14.15% -78.75% 72.41% 120.00% 81.82% -73.70% 74.43% 96.19% -44.44% 0.00% 0.00% #DIV/0! <-Median-> 8 CAPE (10 Yr P/E)
P/E -0.77 -0.41 -0.16 -0.57 -0.92 -1.67 -0.19 -4.59 -5.14 -2.86 -2.86 -2.86 29.20% <-IRR #YR-> 5 Stock Prices 260.00%
Trailing P/E -4.12 -0.66 -0.09 -0.27 -1.25 -1.68 -0.44 -0.33 -9.00 -2.86 -2.86 -2.86 1.56% <-IRR #YR-> 8 Stock Prices #DIV/0!
CAPE (10 Yr P/E) #DIV/0! #DIV/0! #DIV/0! -0.20 #DIV/0! #DIV/0! #DIV/0! #DIV/0! 1.50 #DIV/0! #DIV/0! #DIV/0!
Median 10, 5 Yrs T P/E -0.66 -1.25 P/E:  -0.77 -1.67
Value using exchange rate $22.52 $6.40 $6.33 $3.94 $3.08 $1.24 $1.09 $0.41 $0.35 $0.91 $1.64 $0.67 $0.61 $0.17 $0.16 $0.16 $0.16
Month, Year US$ 31-Mar-12 31-Mar-13 31-Mar-14 31-Mar-15 31-Mar-16 31-Mar-17 31-Mar-18 31-Mar-19 31-Mar-20 31-Mar-21 31-Mar-22 31-Mar-23 31-Mar-24 31-Mar-25 31-Mar-26 31-Mar-27 31-Mar-28 11.00 <Count Years> Month, Year
Price Close $0.27 $0.27 $0.08 $0.05 $0.22 $0.34 $0.13 $0.60 $0.20 $0.20 $0.20 $1.50 #DIV/0! <-Total Growth 8 Stock Price
Increase 0.55% -69.45% -40.05% 335.20% 55.19% -60.08% 342.36% -67.13% 0.00% 0.00% 665.31% -0.59 <-Median-> 8 CAPE (10 Yr P/E)
P/E Ratio -0.66 -0.41 -0.22 -0.28 -0.91 -1.41 -0.25 -14.91 -2.80 -2.80 -2.80 -21.43 31.42% <-IRR #YR-> 5 Stock Price 292.00%
Trailing P/E Ratio -3.52 -0.66 -0.13 -0.13 -1.23 -1.42 -0.56 -1.08 -4.90 -2.80 -2.80 -21.43 -3.99% <-IRR #YR-> 8 Stock Price #DIV/0!
CAPE (10 Yr P/E) -0.41 -0.76 -0.83 -0.92 -1.85 31.42% <-IRR #YR-> 5 Price & Dividend
Median 10, 5 Yrs D.  per yr 0.00% 0.00% % Tot Ret 0.00% 0.00% T P/E -$1.08 -$1.23 P/E:  -$0.66 -$1.41 -3.99% <-IRR #YR-> 8 Price & Dividend
Price 15 D.  per yr #NUM! % Tot Ret #NUM! CAPE Diff 376.34% #NUM! <-IRR #YR-> 15 Stock Price
Price  20 D.  per yr #NUM! % Tot Ret #NUM! #NUM! <-IRR #YR-> 20 Stock Price
Price & Dividend 15 #NUM! <-IRR #YR-> 15 Price & Dividend
Price & Dividend 20 #NUM! <-IRR #YR-> 20 Price & Dividend
Price  5 -$0.05 $0.00 $0.00 $0.00 $0.00 $0.20 Price  5
Price 10 -$0.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.20 Price 10
Price & Dividend 5 -$0.05 $0.00 $0.00 $0.00 $0.00 $0.20 Price & Dividend 5
Price & Dividend 10 -$0.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.20 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 $0.00 $0.20 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 $0.00 $0.20 Price  20
Price & Dividend 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 $0.00 $0.20 Price & Dividend 15
Price & Dividend 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 $0.00 $0.20 Price & Dividend 20
Price H/L Median US$ $0.20 $0.17 $0.10 $0.21 $0.35 $0.25 $0.18 $0.57 $0.22 #DIV/0! <-Total Growth 7 Stock Price
Increase -18.67% -38.97% 103.47% 69.12% -28.43% -27.84% 218.83% -60.86% #NUM! <-IRR #YR-> 10 Stock Price #DIV/0!
P/E Ratio -0.31 -0.44 -0.57 -0.86 -1.45 -0.45 -4.49 -8.18 -3.20 41.47% <-IRR #YR-> 5 Stock Price 466.63%
Trailing P/E Ratio -0.49 -0.25 -0.27 -1.17 -1.46 -1.04 -0.33 -14.31 -3.20 #NUM! <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average -0.23 -0.24 -0.30 -0.55 -1.03 -0.79 -0.72 -2.51 -1.15 41.47% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average -0.15 -0.14 -0.09 -0.19 -0.46 -0.41 -0.38 -2.02 -0.79 -0.72 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr #NUM! 0.00% % Tot Ret #NUM! 0.00% T P/E -0.76 -1.17 P/E:  -0.72 -1.45 Count 7 Years of data
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.57
-$0.10 $0.00 $0.00 $0.00 $0.00 $0.57
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.57
-$0.10 $0.00 $0.00 $0.00 $0.00 $0.57
High Months US$ Oct 17 Apr 18 Oct 19 Aug 20 Aug 21 Apr 22 Apr 23 Jun 24 Jun 25
Price High $0.22 $0.27 $0.15 $0.34 $0.42 $0.32 $0.20 $0.92 $0.27 #DIV/0! <-Total Growth 7 Stock Price
Increase #DIV/0! 23.47% -44.32% 123.68% 22.09% -22.31% -37.98% 362.45% -71.02% 22.68% <-IRR #YR-> 7 Stock Price #DIV/0!
P/E Ratio -0.34 -0.73 -0.86 -1.43 -1.73 -0.59 -5.00 -13.21 -3.83 43.50% <-IRR #YR-> 5 Stock Price 508.49%
Trailing P/E Ratio -0.54 -0.41 -0.41 -1.93 -1.74 -1.34 -0.36 -23.12 -3.83 -1.14 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -0.94 -1.74 P/E:  -1.14 -1.73 -0.54 P/E Ratio Historical High
-$0.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.92
-$0.15 $0.00 $0.00 $0.00 $0.00 $0.92
Low Months US$ Mar 17 Jun 17 Dec 18 Mar 20 Apr 20 Mar 21 May 22 Sep 23 Mar 25 Oct 25
Price Low $0.27 $0.19 $0.06 $0.05 $0.07 $0.28 $0.18 $0.16 $0.22 $0.18 #DIV/0! <-Total Growth 8 Stock Price
Increase #DIV/0! -31.53% -68.80% -13.79% 42.00% 294.37% -37.50% -9.14% 38.18% -18.07% -2.61% <-IRR #YR-> 8 Stock Price #DIV/0!
P/E Ratio -0.66 -0.28 -0.16 -0.28 -0.30 -1.17 -0.32 -3.98 -3.14 -2.57 34.45% <-IRR #YR-> 5 Stock Price 339.40%
Trailing P/E Ratio -3.52 -0.45 -0.09 -0.13 -0.40 -1.17 -0.73 -0.29 -5.49 -2.57 -0.32 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -0.45 -0.73 P/E:  -0.32 -1.17 -3.14 P/E Ratio Historical Low
-$0.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.22
-$30.10 <-12 mths -34.63%
Free Cash Flow MS  -$3.70 -$8.13 -$2.59 -$1.90 -$0.88 -$1.27 -$2.69 -$2.00 -$1.82 -$2.93 -$18.28 -$11.75 -$22.36
Change 53.59% -44.32% -111.81% 25.65% 9.00% -60.99% -523.89% 35.72% -90.30%
-$19.88 <-12 mths -261.62%
Free Cash Flow WSJ CDN$ -$3.70 -$8.13 -$2.59 -$1.90 -$0.88 -$1.27 -$2.69 -$2.00 -$1.82 -$3.19 -$20.61 -$17.99 -$5.50 $117.90 $0.0 $0.0 6318.35% <-Total Growth 10 Free Cash Flow
Change -2168.10% -119.77% 68.14% 26.77% 53.59% -44.32% -111.81% 25.65% 9.00% -75.13% -546.51% 12.72% 69.43% 2244.18% -100.00% #DIV/0! #NUM! <-IRR #YR-> 5 Free Cash Flow MS 6578.02%
FCF/CF from Op Ratio 1.42 5.08 1.00 1.00 0.89 0.72 0.83 0.73 0.75 1.11 6.18 1.57 1.23 966.56 #DIV/0! #DIV/0! #NUM! <-IRR #YR-> 10 Free Cash Flow MS 6318.35%
Dividends paid $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 #DIV/0! <-Total Growth 10 Dividends paid
Percentage paid 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% $0.00 <-Median-> 10 Percentage paid
5 Year Coverage 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 Year Coverage
Dividend Coverage Ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 5 Year of Caogerage
Market Cap in $M US$ $0.0 $0.0 $0.0 $0.0 $0.0 $1.0 $1.5 $0.8 $0.9 $5.1 $11.5 $4.7 $26.0 $10.7 $10.7 $10.7 $81.7 #DIV/0! <-Total Growth 10 Market Cap #DIV/0!
Market Cap in $M CDN$ $21.3 $10.7 $16.1 $14.5 $11.6 $6.0 $7.6 $5.0 $9.0 $26.7 $69.6 $31.5 $35.7 $13.1 $12.5 $12.5 $12.5 -0.10 <-Total Growth 10 Market Cap -9.98%
Diluted # of Shares in Million 1.62 1.89 2.37 2.92 3.27 4.63 5.82 12.06 20.57 28.67 34.40 38.94 44.78 43.63 43.63 43.63 1790.93% <-Total Growth 10 Diluted
Change 16.98% 25.19% 23.47% 11.78% 41.61% 25.65% 107.47% 70.47% 39.39% 19.99% 13.21% 14.99% -2.57% 0.00% 0.00% 34.17% <-IRR #YR-> 10 Diluted
Difference Diluted/Basic 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% -100.00% -100.00% 29.99% <-IRR #YR-> 5 Diluted
Change in Diluted Shares per Year
Basic # of Shares in Millions 0.75 1.62 1.89 2.37 2.92 3.27 4.63 5.82 12.06 20.57 28.67 34.40 38.94 44.78 43.63 1790.93% <-Total Growth 10 Basic
Change 116.78% 16.98% 25.19% 23.47% 11.78% 41.61% 25.65% 107.47% 70.47% 39.39% 19.99% 13.21% 14.99% -2.57% 24.56% <-Median-> 10 Change
Difference 26.80% 1.78% 21.36% 22.62% -0.68% 11.41% 17.82% 57.72% 49.97% 12.87% 18.36% 1.71% 11.90% 21.62% 24.82% 15.34% <-Median-> 10 Difference
-$1 <-12 mths -901.57%
# of Share in Millions 0.95 1.65 2.30 2.90 2.90 3.64 5.45 9.17 18.09 23.21 33.93 34.99 43.57 54.46 54.46 54.46 54.46 34.06% <-IRR #YR-> 10 Shares 1775.42%
Change 248.50% 74.01% 39.47% 26.49% 0.00% 25.39% 49.76% 68.20% 97.28% 28.30% 46.17% 3.11% 24.55% 24.98% 0.00% 0.00% 0.00% 24.66% <-IRR #YR-> 5 Shares 200.99%
Cash Flow from Operations $M US$ -$2.60 -$1.58 -$2.34 -$1.49 -$0.76 -$1.32 -$2.51 -$2.04 -$1.71 -$2.29 -$2.67 -$8.448 -$3.294 $0.085 105.67% <-Total Growth 10 Cash Flow
Increase -1449.62% 39.42% -48.64% 36.18% 48.88% -72.61% -90.41% 18.89% 16.20% -34.17% -16.57% -216.44% 61.01% 102.57% Share Iss SO, Buybacks Cl B Shares Conv.
5 year Running Average -$0.8 -$0.9 -$1.4 -$1.6 -$1.8 -$1.5 -$1.7 -$1.6 -$1.7 -$2.0 -$2.2 -$3.4 -$3.7 -$3.3 -103.11% <-Total Growth 10 CF 5 Yr Running
CFPS -$2.75 -$0.96 -$1.02 -$0.51 -$0.26 -$0.36 -$0.46 -$0.22 -$0.09 -$0.10 -$0.08 -$0.24 -$0.08 $0.00 100.30% <-Total Growth 10 Cash Flow per Share
Increase -344.66% 65.19% -6.57% 49.55% 48.88% -37.66% -27.15% 51.78% 57.52% -4.58% 20.25% -206.90% 68.70% 102.06% #NUM! <-IRR #YR-> 10 Cash Flow 105.67%
5 year Running Average -$2.31 -$1.36 -$1.31 -$1.17 -$1.10 -$0.62 -$0.52 -$0.36 -$0.28 -$0.25 -$0.19 -$0.15 -$0.12 -$0.10 #NUM! <-IRR #YR-> 5 Cash Flow 104.97%
P/CF on Med Price 0.00 0.00 0.00 0.00 0.00 0.00 -0.44 -0.75 -1.07 -2.08 -4.42 -1.03 -2.37 367.66 #NUM! <-IRR #YR-> 10 Cash Flow per Share 100.30%
P/CF on Closing Price 0.00 0.00 0.00 0.00 0.00 -0.75 -0.59 -0.38 -0.53 -2.21 -4.29 -0.56 -7.89 125.91 #NUM! <-IRR #YR-> 5 Cash Flow per Share 101.65%
100.00% Diff M/C -22.24% <-IRR #YR-> 10 CFPS 5 yr Running 91.59%
-$2.14 <-12 mths -55.41%
Excl.Working Capital CF US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.07 -$0.16 $0.07 $0.06 $0.02 -$1.86 $1.85 -$0.81 -$1.46 -18.87% <-IRR #YR-> 5 CFPS 5 yr Running 64.85%
Cash Flow from Operations $M WC -$2.60 -$1.58 -$2.34 -$1.49 -$0.76 -$1.25 -$2.67 -$1.97 -$1.65 -$2.27 -$4.53 -$6.60 -$4.10 -$1.38 7.72% <-Total Growth 10 Cash Flow less WC
Increase -1449.62% 39.42% -48.64% 36.18% 48.88% -63.86% -113.41% 26.41% 16.27% -37.95% -99.38% -45.78% 37.90% 66.35% 2.88% <-IRR #YR-> 10 Cash Flow less WC 7.72%
5 year Running Average -$0.8 -$0.9 -$1.4 -$1.6 -$1.8 -$1.5 -$1.7 -$1.6 -$1.7 -$2.0 -$2.6 -$3.4 -$3.8 -$3.8 -3.48% <-IRR #YR-> 5 Cash Flow less WC 16.22%
CFPS Excl. WC -$2.75 -$0.96 -$1.02 -$0.51 -$0.26 -$0.34 -$0.49 -$0.21 -$0.09 -$0.10 -$0.13 -$0.19 -$0.09 -$0.03 8.72% <-IRR #YR-> 10 CF less WC 5 Yr Run -130.76%
Increase -344.66% 65.19% -6.57% 49.55% 48.88% -30.69% -42.50% 56.25% 57.56% -7.52% -36.40% -41.38% 50.14% 73.08% 17.86% <-IRR #YR-> 5 CF less WC 5 Yr Run -127.45%
5 year Running Average -$2.31 -$1.36 -$1.31 -$1.17 -$1.10 -$0.62 -$0.53 -$0.37 -$0.28 -$0.25 -$0.21 -$0.15 -$0.12 -$0.11 #NUM! <-IRR #YR-> 10 CFPS - Less WC 95.08%
P/CF on Median Price 0.00 0.00 0.00 0.00 0.00 0.00 -0.42 -0.77 -1.11 -2.10 -2.60 -1.32 -1.91 -22.60 -22.57% <-IRR #YR-> 5 CFPS - Less WC 72.17%
P/CF on Closing Price 0.00 0.00 0.00 0.00 0.00 -0.79 -0.56 -0.39 -0.55 -2.22 -2.53 -0.71 -6.34 -7.74 -21.22% <-IRR #YR-> 10 CFPS 5 yr Running 90.80%
*Operational Cash Flow. CF/-WC P/CF Med 10 yr -0.89 5 yr  -2.08 P/CF Med 10 yr -1.21 5 yr  -2.10 100.00% Diff M/C -17.39% <-IRR #YR-> 5 CFPS 5 yr Running 61.54%
-$1.0 <-12 mths -901.57%
Cash Flow from Operations $M CDN$ -$2.599 -$1.600 -$2.589 -$1.896 -$0.991 -$1.757 -$3.238 -$2.722 -$2.422 -$2.880 -$3.336 -$11.433 -$4.463 $0.122 106.43% <-Total Growth 10 Cash Flow
Increase -1493.15% 38.42% -61.76% 26.77% 47.72% -77.28% -84.29% 15.94% 11.03% -18.93% -15.84% -242.70% 60.96% 102.73% Share Iss SO, Buybacks Cl B Shares Conv.
5 year Running Average -$0.8 -$1.0 -$1.4 -$1.8 -$1.9 -$1.8 -$2.1 -$2.1 -$2.2 -$2.6 -$2.9 -$4.6 -$4.9 -$4.4 -148.57% <-Total Growth 10 CF 5 Yr Running
CFPS -$2.75 -$0.97 -$1.13 -$0.65 -$0.34 -$0.48 -$0.59 -$0.30 -$0.13 -$0.12 -$0.10 -$0.33 -$0.10 $0.00 100.34% <-Total Growth 10 Cash Flow per Share
Increase -357.15% 64.61% -15.98% 42.11% 47.72% -41.39% -23.06% 50.02% 54.90% 7.30% 20.75% -232.37% 68.66% 102.19% #NUM! <-IRR #YR-> 10 Cash Flow 106.43%
5 year Running Average -$2.41 -$1.43 -$1.33 -$1.22 -$1.17 -$0.72 -$0.64 -$0.47 -$0.37 -$0.33 -$0.25 -$0.20 -$0.16 -$0.13 #NUM! <-IRR #YR-> 5 Cash Flow 105.04%
P/CF on Med Price -9.83 -17.23 -5.76 -7.28 -8.79 -6.58 -3.03 -3.12 -4.86 -11.89 -20.85 -4.67 -10.64 325.92 #NUM! <-IRR #YR-> 10 Cash Flow per Share 100.34%
P/CF on Closing Price -8.19 -6.69 -6.21 -7.66 -11.72 -3.42 -2.36 -1.85 -3.74 -9.27 -20.85 -2.75 -8.01 107.15 #NUM! <-IRR #YR-> 5 Cash Flow per Share 101.67%
100.00% Diff M/C -20.07% <-IRR #YR-> 10 CFPS 5 yr Running 89.36%
-$3.08 <-12 mths -55.41%
Excl.Working Capital CF CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.09 -$0.21 $0.09 $0.09 $0.02 -$2.32 $2.50 -$1.09 -$2.11 -18.88% <-IRR #YR-> 5 CFPS 5 yr Running 64.87%
Cash Flow from Operations $M WC -$2.60 -$1.60 -$2.59 -$1.90 -$0.99 -$1.67 -$3.45 -$2.63 -$2.34 -$2.86 -$5.66 -$8.93 -$5.56 -$1.98 -4.69% <-Total Growth 10 Cash Flow less WC
Increase -1493.15% 38.42% -61.76% 26.77% 47.72% -68.30% -106.55% 23.73% 11.11% -22.27% -98.13% -57.87% 37.82% 64.27% 0.46% <-IRR #YR-> 10 Cash Flow less WC -4.69%
5 year Running Average -$0.8 -$1.0 -$1.4 -$1.8 -$1.9 -$1.7 -$2.1 -$2.1 -$2.2 -$2.6 -$3.4 -$4.5 -$5.1 -$5.0 -3.20% <-IRR #YR-> 5 Cash Flow less WC 15.03%
CFPS Excl. WC -$2.75 -$0.97 -$1.13 -$0.65 -$0.34 -$0.46 -$0.63 -$0.29 -$0.13 -$0.12 -$0.17 -$0.26 -$0.13 -$0.04 10.94% <-IRR #YR-> 10 CF less WC 5 Yr Run -182.46%
Increase -357.15% 64.61% -15.98% 42.11% 47.72% -34.22% -37.93% 54.66% 54.94% 4.70% -35.55% -53.12% 50.08% 71.41% 17.69% <-IRR #YR-> 5 CF less WC 5 Yr Run -125.77%
5 year Running Average -$2.41 -$1.43 -$1.33 -$1.22 -$1.17 -$0.71 -$0.64 -$0.47 -$0.37 -$0.33 -$0.27 -$0.19 -$0.16 -$0.14 -25.07% <-IRR #YR-> 10 CFPS - Less WC 94.42%
P/CF on Median Price -9.83 -17.23 -5.76 -7.28 -8.79 -6.93 -2.85 -3.23 -5.03 -11.99 -12.29 -5.97 -8.55 -20.03 -22.35% <-IRR #YR-> 5 CFPS - Less WC 71.77%
P/CF on Closing Price -8.19 -6.69 -6.21 -7.66 -11.72 -3.60 -2.22 -1.92 -3.87 -9.35 -12.29 -3.52 -6.43 -6.59 -19.36% <-IRR #YR-> 10 CFPS 5 yr Running 88.38%
*Operational Cash Flow. CF/-WC P/CF Med 10 yr -5.72 5 yr  -10.64 P/CF Med 10 yr -7.74 5 yr  -11.99 100.00% Diff M/C -17.42% <-IRR #YR-> 5 CFPS 5 yr Running 61.61%
$0.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow per Share
$0.09 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow per Share
$1.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.10 CFPS 5 yr Running
$0.28 $0.00 $0.00 $0.00 $0.00 -$0.10 CFPS 5 yr Running
$1.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$2.0 Cash Flow less WC
$1.6 $0.0 $0.0 $0.0 $0.0 -$1.4 Cash Flow less WC
$1.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$3.8 CF less WC 5 Yr Run
$1.7 $0.0 $0.0 $0.0 $0.0 -$3.8 CF less WC 5 Yr Run
$0.51 $0.00 $0.00 $0.00 $0.00 $0.09 $0.00 $0.00 $0.00 $0.00 -$0.03 CFPS - Less WC
$0.09 $0.00 $0.00 $0.00 $0.00 -$0.03 CFPS - Less WC
$0.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow per Share
$0.13 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Flow per Share
$1.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.13 CFPS 5 yr Running
$0.37 $0.00 $0.00 $0.00 $0.00 -$0.13 CFPS 5 yr Running
$1.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$2.0 Cash Flow less WC
$2.3 $0.0 $0.0 $0.0 $0.0 -$2.0 Cash Flow less WC
$1.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$5.0 CF less WC 5 Yr Run
$2.2 $0.0 $0.0 $0.0 $0.0 -$5.0 CF less WC 5 Yr Run
$0.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.04 CFPS - Less WC
$0.13 $0.00 $0.00 $0.00 $0.00 -$0.04 CFPS - Less WC
OPM Ratio CDN$ 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -890.06% -34.36% 0.00% 0.00% #DIV/0! <-Total Growth 10 OPM
Increase 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% #DIV/0! 96.14% 100.00% #DIV/0! Should increase  or be stable.
Diff from Median 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 0.00% 5 Yrs 0.00% should be  zero, it is a   check on calculations
-$4 <-12 mths 0.00%
Adjusted EBITDA US$ -$4.44 $19.30 $27.80 $27.80 #DIV/0! <-Total Growth 1 Adjusted EBITDA
Change 534.78% 44.04% 0.00% 534.78% <-Median-> 1 Change
EBITDA Margin -407.25% 2643.84% 9754.39% #DIV/0! 11.18 <-Median-> 2 EBITDA Margin
-$6 <-12 mths 0.00%
Adjusted EBITDA CDN$ -$6.01 $27.77 $38.92 $38.92 #DIV/0! <-Total Growth 1 Adjusted EBITDA
Change 561.70% 40.15% 0.00% 561.70% <-Median-> 1 Change
EBITDA Margin -46.30% #DIV/0! #DIV/0! #DIV/0! #DIV/0! <-Median-> 1 EBITDA Margin
Long Term Debt US$ $0.00 $0.00 $0.00 $0.00 $1.01 $0.29 $0.00 $1.67 $39.98 $24.33 $1.38 $4.15 Bank Debt
Change #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! -70.81% -100.00% #DIV/0! 2295.47% -39.14% -94.34% 201.25% #DIV/0! <-Median-> 5 Change
Debt/Market Cap Ratio #DIV/0! #DIV/0! 0.00 0.00 1.32 0.33 0.00 0.15 8.48 0.94 0.13 0.39 #DIV/0! <-Median-> 9 Debt/Market Cap Ratio
Assets/Current Liabilities Ratio 6.49 1.31 2.50 0.87 2.17 3.09 2.98 2.70 20.13 2.93 0.85 0.78 2.60 <-Median-> 10 Assets/Current Liabilities Ratio
Debt to Cash Flow (Years) 0.00 0.00 0.00 0.00 -0.50 -0.17 0.00 -0.63 -4.73 -7.39 16.23 #DIV/0! -0.09 <-Median-> 10 Debt to Cash Flow (Years)
Long Term Debt CDN$ $0.00 $0.00 $0.00 $0.00 $1.35 $0.42 $0.00 $2.09 $54.10 $32.97 $1.98 $5.80 Bank Debt
Change #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! -69.01% -100.00% #DIV/0! 2494.26% -39.07% -93.99% 193.11% #DIV/0! <-Median-> 5 Change
Debt/Market Cap Ratio 0.00 0.00 0.00 0.00 0.27 0.05 0.00 0.03 1.72 0.92 0.15 0.46 0.04 <-Median-> 10 Debt/Market Cap Ratio
Assets/Current Liabilities Ratio 6.49 1.31 2.50 0.87 2.17 3.09 2.98 2.70 20.13 2.93 0.85 3.21 2.60 <-Median-> 10 Assets/Current Liabilities Ratio
Debt to Cash Flow (Years) 0.00 0.00 0.00 0.00 -0.50 -0.17 0.00 -0.63 -4.73 -7.39 16.23 #DIV/0! -0.09 <-Median-> 10 Debt to Cash Flow (Years)
Intangibles US$ $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 #DIV/0! <-Total Growth 10 Intangibles
Goodwill $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 #DIV/0! <-Total Growth 10 Goodwill
Total $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 $0.00 #DIV/0! <-Total Growth 10 Total
Change 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0% <-Median-> 10 Change
Intangible/Market Cap Ratio #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 #DIV/0! <-Median-> 9 Intangible/Market Cap Ratio
Intangibles CDN$ $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 #DIV/0! <-Total Growth 10 Intangibles
Goodwill $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 #DIV/0! <-Total Growth 10 Goodwill
Total $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 $0.00 #DIV/0! <-Total Growth 10 Total
Change 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets US$ $2.53 $1.40 $1.59 $0.88 $0.07 $0.39 $0.11 $0.50 $1.48 $2.72 $2.58 $21.23 $4.21 $35.76 $35.3 3977.71% <-Total Growth 10 Assets
Current Liabilities $0.47 $1.10 $0.69 $0.19 $0.29 $0.26 $0.44 $0.35 $0.55 $1.01 $6.73 $1.77 $12.99 $41.91 $45.2 22087.82% <-Total Growth 10 Liabilities
Liquidity Ratio 5.42 1.27 2.30 4.64 0.22 1.49 0.26 1.44 2.68 2.68 0.38 11.98 0.32 0.85 0.78 1.15 <-Median-> 10 Ratio
Assets US$ $7.12 $27.43 $5.52 $1.23 $0.39 $0.66 $0.39 $0.76 $1.71 $3.02 $18.14 $35.67 $38.05 $35.76 $35.3 Debt Ratio of 1.5 and up, best Current Ratio
Liabilities $0.47 $1.10 $0.69 $0.19 $0.29 $0.26 $0.45 $1.36 $0.55 $1.82 $9.27 $42.58 $42.13 $41.91 $45.2 1.11 <-Median-> 10 Ratio
Debt Ratio 15.13 24.84 7.98 6.49 1.31 2.50 0.87 0.56 3.09 1.66 1.96 0.84 0.90 0.85 0.78 0.90 <-Median-> 5 Ratio
Estimates BVPS $0.00 Estimates Estimates BVPS
Estimate Book Value $0.0 Estimates Estimate Book Value
P/B Ratio (Close) #DIV/0! Estimates P/B Ratio (Close)
Difference from 10 year median #DIV/0! Diff M/C Estimates Difference from 10 yr med.
Book Value US$ $6.645 $26.329 $4.831 $1.036 $0.093 $0.395 -$0.059 -$0.602 $1.159 $1.203 $8.872 -$6.907 -$4.081 -$6.157 -$9.892 Book Value
NCI 0.38 4.52 0.85 0.02 -0.05 -0.10 -0.25 -0.29 -0.38 -0.46 -0.89 -$1.269 -$4.144 -$5.428 -$5.598 NCI
Book Value $6.265 $21.813 $3.977 $1.013 $0.139 $0.491 $0.195 -$0.315 $1.538 $1.665 $9.766 -$5.638 $0.062 -$0.729 -$4.293 -$4.293 -$4.293 -171.97% <-Total Growth 10 Book Value
Book Value per share $6.62 $13.25 $1.73 $0.35 $0.05 $0.13 $0.04 -$0.03 $0.08 $0.07 $0.29 -$0.16 $0.00 -$0.01 -$0.08 #DIV/0! #DIV/0! -103.84% <-Total Growth 10 Book Value per Share
Increase 79.37% 100.09% -86.93% -79.86% -86.29% 181.72% -73.44% -195.88% 347.55% -15.60% 301.24% -155.99% 100.88% -1040.03% -488.74% #DIV/0! #DIV/0! #DIV/0! P/B Ratio Current/Historical Median
P/B Ratio (Median) 0.00 0.00 0.00 0.00 0.00 0.00 5.68 -4.82 1.19 2.86 1.21 -1.54 126.01 -42.74 -2.84 0.00 P/B Ratio Historical Median
P/B Ratio (Close) 0.00 0.00 0.00 0.00 0.00 2.01 7.62 -2.43 0.59 3.03 1.17 -0.84 418.60 -14.64 -2.49 #DIV/0! #DIV/0! #NUM! <-IRR #YR-> 10 Book Value per Share -103.84%
Change #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 278.57% -131.86% 124.22% 415.64% -61.32% -171.29% 50144.84% -103.50% 83.01% #DIV/0! #DIV/0! #NUM! <-IRR #YR-> 5 Book Value per Share -115.76%
Leverage (A/BK) 1.14 1.26 1.39 1.21 2.79 1.34 1.99 -2.40 1.11 1.82 1.86 -6.33 613.04 -49.03 -8.23 1.82 <-Median-> 5 A/BV
Debt/Equity Ratio 0.08 0.05 0.17 0.19 2.12 0.54 2.29 -4.31 0.36 1.09 0.95 -7.55 678.79 -57.47 -10.53 0.95 <-Median-> 5 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 0.59 5 yr Med 1.21 -518.41% Diff M/C 1.21 Historical Leverage (A/BK)
-$0.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.01
-$0.08 $0.00 $0.00 $0.00 $0.00 -$0.01
Current Assets CDN$ $2.52 $1.42 $1.76 $1.11 $0.09 $0.52 $0.15 $0.67 $2.11 $3.41 $3.23 $28.73 $5.71 $51.45 $4.52 4526.20% <-Total Growth 10 Current Assets
Current Liabilities $0.47 $1.12 $0.77 $0.24 $0.38 $0.35 $0.57 $0.46 $0.79 $1.28 $8.41 $2.40 $17.60 $60.31 $15.41 25072.32% <-Total Growth 10 Current Liabilities
Liquidity Ratio 5.42 1.27 2.30 4.64 0.22 1.49 0.26 1.44 2.68 2.68 0.38 11.98 0.32 0.85 0.29 1.15 <-Median-> 10 Ratio
Liq. with CF aft div -0.16 -0.16 -1.08 -3.27 -2.37 -3.53 -5.40 -4.43 -0.40 0.42 -0.01 7.21 0.07 0.86 0.29 0.42 <-Median-> 5 Ratio If Div = 0
Liq. CF re  Inv+Div  -0.05 -0.01 -1.08 -3.20 -2.37 -3.28 -5.40 -4.43 -0.40 0.24 0.00 1.85 0.03 0.60 0.29 0.24 <-Median-> 5 Ratio
Assets CDN$ $7.11 $27.86 $6.10 $1.55 $0.50 $0.88 $0.50 $1.01 $2.43 $3.80 $22.67 $48.27 $51.56 $51.45 $49.44 3210.38% <-Total Growth 10 Assets
Liabilities $0.47 $1.12 $0.77 $0.24 $0.38 $0.35 $0.58 $1.81 $0.79 $2.29 $11.58 $57.62 $57.09 $60.31 $63.29 25072.32% <-Total Growth 10 Liabilities
Debt Ratio 15.13 24.84 7.98 6.49 1.31 2.50 0.87 0.56 3.09 1.66 1.96 0.84 0.90 0.85 0.78 1.11 <-Median-> 10 Ratio
Book Value CDN$ $6.639 $26.739 $5.340 $1.315 $0.120 $0.527 -$0.076 -$0.804 $1.644 $1.512 $11.086 -$9.347 -$5.530 -$8.860 -$13.849 Book Value
NCI $0.386 $4.388 $0.854 $0.024 -$0.051 -$0.121 -$0.330 -$0.382 -$0.488 -$0.618 -$1.269 -$1.717 -$5.614 -$7.811 -$7.838 NCI
Book Value $6.253 $22.351 $4.486 $1.291 $0.171 $0.648 $0.254 -$0.422 $2.133 $2.130 $12.355 -$7.630 $0.084 -$1.049 -$6.011 -$6.011 -$6.011 -181.28% <-Total Growth 10 Book Value
Book Value per share $6.61 $13.58 $1.95 $0.44 $0.06 $0.18 $0.05 -$0.05 $0.12 $0.09 $0.36 -$0.22 $0.00 -$0.02 -$0.11 -$0.11 -$0.11 -104.33% <-Total Growth 10 Book Value per Share
Increase 84.23% 105.41% -85.61% -77.25% -86.73% 201.51% -73.85% -198.87% 356.20% -22.14% 296.75% -159.90% 100.89% -1098.24% -472.82% 0.00% 0.00% -162.65% P/B Ratio Current/Historical Median
P/B Ratio (Median) 4.08 1.23 3.33 10.68 50.84 17.84 38.68 -20.11 5.51 16.07 5.63 -6.99 564.70 -37.89 -2.58 3.33 P/B Ratio Historical Median
P/B Ratio (Close) 3.40 0.48 3.58 11.25 67.78 9.27 30.09 -11.95 4.24 12.53 5.63 -4.13 424.82 -12.46 -2.08 -2.08 -2.08 #NUM! <-IRR #YR-> 10 Book Value per Share -104.33%
Change -6.05% -85.94% 648.37% 213.95% 502.71% -86.32% 224.45% -139.73% 135.48% 195.40% -55.07% -173.30% 10394.63% -102.93% 83.27% 0.00% 0.00% #NUM! <-IRR #YR-> 5 Book Value per Share -116.35%
Leverage (A/BK) 1.14 1.25 1.36 1.20 2.93 1.35 1.97 -2.39 1.14 1.79 1.83 -6.33 613.04 -49.03 -8.23 1.79 <-Median-> 5 A/BV
Debt/Equity Ratio 0.08 0.05 0.17 0.19 2.23 0.54 2.27 -4.30 0.37 1.08 0.94 -7.55 678.79 -57.47 -10.53 0.94 <-Median-> 5 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 10.85 5 yr Med 5.63 -119.20% Diff M/C 1.20 Historical Leverage (A/BK)
-$0.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.02
-$0.12 $0.00 $0.00 $0.00 $0.00 -$0.02
-$2.08 <-12 mths -105.18%
Comprehensive Income US$ $0.000 $0.000 -$2.392 -$4.745 -$0.240 -$1.354 -$2.961 -$2.116 -$2.064 -$5.173 -$5.773 -$18.720 -$1.475 -$2.300
NCI $0.000 $0.000 -$0.037 -$0.655 -$0.058 -$0.052 -$0.162 -$0.040 -$0.075 -$0.103 -$0.561 -$1.747 -$1.495 -$1.285
Comprehensive Income US$ -$2.583 -$3.463 -$2.354 -$4.090 -$0.182 -$1.302 -$2.800 -$2.077 -$1.990 -$5.069 -$5.213 -$16.972 $0.020 -$1.016 75.17% <-Total Growth 10 Comprehensive Income
Increase -1943.81% -34.09% 32.02% -73.75% 95.55% -614.47% -115.05% 25.82% 4.20% -154.79% -2.83% -225.59% 100.12% -5165.09% -154.79% <-Median-> 5 Comprehensive Income
5 Yr Running Average -$1.32 -$1.73 -$2.52 -$2.53 -$2.28 -$2.15 -$2.09 -$1.67 -$2.65 -$3.43 -$6.26 -$5.84 -$5.65 -13.00% <-IRR #YR-> 10 Comprehensive Income 75.17%
ROE -41.2% -15.9% -59.2% -403.7% -131.1% -265.2% -1433.9% 659.5% -129.4% -304.4% -53.4% 301.0% 32.3% 139.3% -12.58% <-IRR #YR-> 5 Comprehensive Income 48.95%
5Yr Median -12.6% -15.9% -41.2% -59.2% -131.1% -265.2% -265.2% -131.1% -265.2% -129.4% -53.4% -53.4% 32.3% 8.39% <-IRR #YR-> 10 5 Yr Running Average -123.91%
% Difference from Net Income 0.00% -3.16% 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 203.07% 100.88% 118.73% 27.60% <-IRR #YR-> 5 5 Yr Running Average -238.31%
Median Values Diff 5, 10 yr 0.0% 100.9% 32.3% <-Median-> 5 Return on Equity
$4.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$1.0
$2.0 $0.0 $0.0 $0.0 $0.0 -$1.0
$2.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$5.6
$1.7 $0.0 $0.0 $0.0 $0.0 -$5.6
Current Liability Coverage Ratio -5.58 -1.43 -3.38 -7.91 -2.60 -4.76 -6.02 -5.66 -2.97 -2.24 -0.67 -3.73 -0.32 -0.03 0.00   CFO / Current Liabilities
5 year Median -0.85 -0.85 -1.43 -3.38 -3.38 -3.38 -4.76 -5.66 -4.76 -4.76 -2.97 -2.97 -2.24 -0.67 -0.32 -2.78 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio -36.55% -5.74% -42.40% -121.98% -197.42% -190.21% -688.56% -260.27% -96.09% -75.09% -24.96% -18.51% -10.77% -3.86% 0.00% CFO / Total Assets
5 year Median -41.71% -36.55% -36.55% -36.55% -42.40% -121.98% -190.21% -197.42% -197.42% -190.21% -96.09% -75.09% -24.96% -18.51% -10.77% -85.6% <-Median-> 10 Return on Assets 
Return on Assets ROA -36.30% -12.24% -42.62% -333.81% -47.08% -197.78% -721.48% -274.89% -116.12% -167.61% -28.73% -46.16% -5.96% -15.17% 0.00% Net  Income/Assets Return on Assets
5Yr Median -36.30% -36.30% -36.30% -36.30% -42.62% -47.08% -197.78% -274.89% -197.78% -197.78% -167.61% -116.12% -46.16% -28.73% -15.17% -81.6% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE -41.22% -15.39% -59.20% -403.67% -131.13% -265.22% -1433.89% -659.54% -129.38% -304.44% -53.38% -292.06% -3654.59% -743.54% 0.00% Net Inc/ Shareholders' equity Return on Equity
5Yr Median -41.22% -41.22% -41.22% -41.22% -59.20% -131.13% -265.22% -403.67% -265.22% -304.44% -304.44% -292.06% -292.06% -304.44% -292.06% -298.2% <-Median-> 10 Return on Equity
-$6.94 <-12 mths -27.90%
Net Income US$ -$2.392 -$4.745 -$0.240 -$1.354 -$2.961 -$2.116 -$2.064 -$5.173 -$5.773 -$18.214 -$2.269 -$5.422 -14.27% <-Total Growth 10 Net Income
NCI -$0.037 -$0.655 -$0.058 -$0.052 -$0.162 -$0.040 -$0.075 -$0.103 -$0.561 -$1.747 $0.000 $0.000
Net Income -$2.583 -$3.357 -$2.354 -$4.090 -$0.182 -$1.302 -$2.800 -$2.077 -$1.990 -$5.069 -$5.213 -$16.467 -$2.269 -$5.422 -32.56% <-Total Growth 10 Net Income
Increase -1943.81% -29.97% 29.87% -73.75% 95.55% -614.47% -115.05% 25.82% 4.20% -154.79% -2.83% -215.89% 86.22% -139.03% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average -$0.7 -$1.3 -$1.7 -$2.5 -$2.5 -$2.3 -$2.1 -$2 -$2 -$3 -$3 -$6 -$6 -$7 2.86% <-IRR #YR-> 10 Net Income -32.56%
Operating Cash Flow -$2.6 -$1.6 -$2.3 -$1.5 -$0.8 -$1.3 -$2.5 -$2.0 -$1.7 -$2.3 -$2.7 -$8.4 -$3.3 $0.1 22.20% <-IRR #YR-> 5 Net Income -172.53%
Investment Cash Flow -$1.1 -$10.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$0.8 -$13.8 -$5.145 -$18.263 -$18.263 10.66% <-IRR #YR-> 10 5 Yr Running Average -175.28%
Total Accruals $1.1 $9.0 $0.0 -$2.6 $0.6 $0.0 -$0.3 $0.0 -$0.3 -$2.0 $11.3 -$2.9 $19.3 -$3.2 32.76% <-IRR #YR-> 5 5 Yr Running Average -312.44%
Total Assets $7.1 $27.4 $5.5 $1.2 $0.4 $0.7 $0.4 $0.8 $1.7 $3.0 $18.1 $35.7 $38.1 $35.8 Balance Sheet Assets
Accruals Ratio 15.70% 32.67% -0.22% -211.48% 144.17% 5.56% -79.34% -5.36% -16.86% -65.87% 62.13% -8.06% 50.69% -8.93% -8.06% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 1.27 2.06 1.33 3.83 0.29 1.20 1.35 1.75 1.94 2.44 1.80 2.91 0.43 2.76 1.77 <-Median-> 10 EPS/CF Ratio
$4.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$5.4
$2.0 $0.0 $0.0 $0.0 $0.0 -$5.4
$2.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$6.9
$1.7 $0.0 $0.0 $0.0 $0.0 -$6.9
Financial Cash Flow US$ $14.1 $14.1 $14.1 $14.1 $14.1 $14.1 $14.1 $14.1 $14.1 $14.1 $14.1 $33.999 $3.025 $3.735 C F Statement  Financial Cash Flow
Total Accruals -$13.0 -$5.2 -$14.1 -$16.7 -$13.6 -$14.1 -$14.4 -$14.2 -$14.4 -$16.1 -$2.9 -$36.9 $16.3 -$6.9 Accruals
Accruals Ratio -182.96% -18.86% -256.17% -1365.12% -3508.39% -2142.03% -3722.22% -1876.54% -841.90% -533.27% -15.80% -103.37% 42.74% -19.37% -19.37% <-Median-> 5 Ratio
Yes 0
-$3.00 <-12 mths -105.18%
Comprehensive Income US$ -$2.643 -$6.018 -$0.311 -$1.804 -$3.819 -$2.828 -$2.929 -$6.504 -$7.214 -$25.333 -$1.998 -$3.310
NCI -$0.041 -$0.830 -$0.075 -$0.070 -$0.208 -$0.053 -$0.106 -$0.130 -$0.700 -$2.365 -$2.025 -$1.849
Comprehensive Income  -$2.580 -$3.517 -$2.602 -$5.188 -$0.236 -$1.734 -$3.610 -$2.775 -$2.823 -$6.375 -$6.514 -$22.968 $0.027 -$1.461 71.83% <-Total Growth 10 Comprehensive Income
Increase -2001.23% -36.30% 26.02% -99.37% 95.44% -633.80% -108.14% 23.13% -1.71% -125.84% -2.18% -252.61% 100.12% -5478.72% -125.84% <-Median-> 5 Comprehensive Income
5 Yr Running Average -$1.34 -$1.79 -$2.80 -$2.82 -$2.66 -$2.67 -$2.71 -$2.24 -$3.46 -$4.42 -$8.29 -$7.73 -$7.46 -11.90% <-IRR #YR-> 10 Comprehensive Income 71.83%
ROE -41.3% -15.7% -58.0% -401.8% -137.9% -267.7% -1422.8% 657.7% -132.4% -299.2% -52.7% 301.0% 32.3% 139.3% -12.34% <-IRR #YR-> 5 Comprehensive Income 48.23%
5Yr Median -12.6% -15.7% -41.3% -58.0% -137.9% -267.7% -267.7% -137.9% -267.7% -132.4% -52.7% -52.7% 32.3% 10.28% <-IRR #YR-> 10 5 Yr Running Average -166.17%
% Difference from Net Income 0.00% -3.16% 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 203.07% 100.88% 118.73% 27.25% <-IRR #YR-> 5 5 Yr Running Average -233.59%
Median Values Diff 5, 10 yr 0.0% 100.9% 32.3% <-Median-> 5 Return on Equity
$5.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$1.5
$2.8 $0.0 $0.0 $0.0 $0.0 -$1.5
$2.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$7.5
$2.2 $0.0 $0.0 $0.0 $0.0 -$7.5
Current Liability Coverage Ratio -5.58 -1.43 -3.38 -7.91 -2.60 -4.76 -6.02 -5.66 -2.97 -2.24 -0.67 -3.73 -0.32 -0.03 0.00   CFO / Current Liabilities
5 year Median -0.85 -0.85 -1.43 -3.38 -3.38 -3.38 -4.76 -5.66 -4.76 -4.76 -2.97 -2.97 -2.24 -0.67 -0.32 -2.78 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio -36.55% -5.74% -42.40% -121.98% -197.42% -190.21% -688.56% -260.27% -96.09% -75.09% -24.96% -18.51% -10.77% -3.86% 0.00% CFO / Total Assets
5 year Median -41.71% -36.55% -36.55% -36.55% -42.40% -121.98% -190.21% -197.42% -197.42% -190.21% -96.09% -75.09% -24.96% -18.51% -10.77% -85.6% <-Median-> 10 Return on Assets 
Return on Assets ROA -36.30% -12.24% -42.62% -333.81% -47.08% -197.78% -721.48% -274.89% -116.12% -167.61% -28.73% -46.16% -5.96% -15.17% 0.00% Net  Income/Assets Return on Assets
5Yr Median -36.30% -36.30% -36.30% -36.30% -42.62% -47.08% -197.78% -274.89% -197.78% -197.78% -167.61% -116.12% -46.16% -28.73% -15.17% -81.6% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE -41.27% -15.25% -58.00% -401.84% -137.93% -267.71% -1422.83% -657.70% -132.35% -299.23% -52.72% -292.06% -3654.59% -743.54% 0.00% Net Inc/ Shareholders' equity Return on Equity
5Yr Median -41.27% -41.27% -41.27% -41.27% -58.00% -137.93% -267.71% -401.84% -267.71% -299.23% -299.23% -292.06% -292.06% -299.23% -292.06% -295.6% <-Median-> 10 Return on Equity
-$9.98 <-12 mths -27.90%
Net Income CDN$ -$2.643 -$6.018 -$0.311 -$1.804 -$3.819 -$2.828 -$2.929 -$6.504 -$7.214 -$24.649 -$3.074 -$7.802 -29.64% <-Total Growth 10 Net Income
NCI -$0.041 -$0.830 -$0.075 -$0.070 -$0.208 -$0.053 -$0.106 -$0.130 -$0.700 -$2.365 $0.000 $0.000
Net Income -$2.580 -$3.409 -$2.60 -$5.19 -$0.24 -$1.73 -$3.61 -$2.78 -$2.82 -$6.37 -$6.51 -$22.28 -$3.07 -$7.80 -50.39% <-Total Growth 10 Net Income
Increase -2001.23% -32.12% 23.68% -99.37% 95.44% -633.80% -108.14% 23.13% -1.71% -125.84% -2.18% -242.11% 86.21% -153.83% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average -$0.7 -$1.3 -$1.8 -$2.8 -$2.8 -$2.6 -$2.7 -$3 -$2 -$3 -$4 -$8 -$8 -$9 4.17% <-IRR #YR-> 10 Net Income -50.39%
Operating Cash Flow -$2.599 -$1.600 -$2.589 -$1.896 -$0.991 -$1.757 -$3.238 -$2.722 -$2.422 -$2.880 -$3.336 -$11.433 -$4.463 $0.122 22.55% <-IRR #YR-> 5 Net Income -176.41%
Investment Cash Flow -$1.098 -$10.911 $0.000 -$0.005 $0.031 -$0.026 $0.025 $0.001 $0.009 -$0.990 -$17.262 -$6.962 -$24.747 -$26.279 12.72% <-IRR #YR-> 10 5 Yr Running Average -231.23%
Total Accruals $1.116 $9.102 -$0.013 -$3.287 $0.724 $0.049 -$0.397 -$0.054 -$0.410 -$2.505 $14.084 -$3.889 $26.136 $18.355 32.73% <-IRR #YR-> 5 5 Yr Running Average -311.94%
Total Assets $7.109 $27.861 $6.105 $1.554 $0.502 $0.877 $0.500 $1.010 $2.431 $3.803 $22.670 $48.275 $51.562 $51.449 Balance Sheet Assets
Accruals Ratio 15.70% 32.67% -0.22% -211.48% 144.17% 5.56% -79.34% -5.36% -16.86% -65.87% 62.13% -8.06% 50.69% 35.68% 35.68% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 1.27 2.06 1.33 3.83 0.29 1.20 1.35 1.75 1.94 2.44 1.80 2.91 0.42 2.60 1.77 <-Median-> 10 EPS/CF Ratio
$5.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$7.8
$2.8 $0.0 $0.0 $0.0 $0.0 -$7.8
$2.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$9.2
$2.2 $0.0 $0.0 $0.0 $0.0 -$9.2
Change in Close 73.08% -71.11% 7.69% -28.57% -20.00% -58.75% -15.15% -60.71% -9.09% 130.00% 78.26% -56.10% -8.89% -70.73% -4.17% 0.00% 0.00% Count 19 Years of data
up/down up up down down down down down down down Down Down Count 14 73.68%
Meet Prediction? yes yes yes % right Count 5 35.71%
Financial Cash Flow CDN$ $5.055 $12.209 $3.116 $1.361 $0.000 $2.136 $2.832 $3.259 $3.899 $5.150 $17.665 $46.011 $4.098 $5.374 C F Statement  Financial Cash Flow
Total Accruals -$3.9 -$3.1 -$3.1 -$4.6 $0.7 -$2.1 -$3.2 -$3.3 -$4.3 -$7.7 -$3.6 -$49.9 $22.0 $13.0 Accruals
Accruals Ratio -55.40% -11.15% -51.27% -299.02% 144.17% -238.01% -645.31% -328.13% -177.24% -201.29% -15.80% -103.37% 42.74% 25.23% -15.80% <-Median-> 5 Ratio
Yes 0
Cash US$ $1.423 $0.997 $1.393 $0.788 $0.030 $0.294 $0.022 $0.423 $1.446 $2.650 $0.320 $20.733 $1.417 $1.037 $1.330 Cash
Cash per Share $1.50 $0.61 $0.61 $0.27 $0.01 $0.08 $0.00 $0.05 $0.08 $0.11 $0.01 $0.59 $0.03 $0.02 $0.02 $0.03 <-Median-> 5 Cash per Share
Percentage of Stock Price #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 29.76% 1.47% 55.34% 159.84% 52.46% 2.79% 439.62% 5.45% 9.72% 12.46% 9.72% <-Median-> 5 % of Stock Price
Cash CDN$ $1.422 $1.012 $1.540 $0.999 $0.039 $0.392 $0.028 $0.566 $2.051 $3.332 $0.400 $28.058 $1.920 $1.492 $1.862 Cash
Cash per Share $1.50 $0.62 $0.67 $0.34 $0.01 $0.11 $0.01 $0.06 $0.11 $0.14 $0.01 $0.80 $0.04 $0.03 $0.03 $0.04 <-Median-> 5 Cash per Share
Percentage of Stock Price 6.68% 9.46% 9.58% 6.88% 0.34% 6.52% 0.37% 11.21% 22.68% 12.48% 0.57% 89.11% 5.37% 11.42% 14.86% 11.42% <-Median-> 5 % of Stock Price
Notes:
Sector:
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
Why I bought this stock.
Note:
Income Trust law changed in October 2006.  It was to take effect for current income trust on January 1, 2011.
Dividends
Dividends are paid quarterly in Cycle xx of xxxxxx.  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.
Trigon Metals Inc is an emerging copper and silver producer in the African continent. Trigon operates through the development of its Namibian mining and exploration 
permits. The company's projects include Kombat Mine and Gross Otavi in Namibia and the newly Silver Hill copper-silver exploration project in Morocco.
Shares; '%, Value $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 Shares %, Val $M Change
Date Oct 15 2017 Oct 12 2018 Oct 5 2019 Oct 3 2020 Sep 25 2021 Oct 2 2022 Oct 2 2023 Oct 17 2024 Oct 17 2025
Rennie, Morkel 0.512 0.00% 1.024 1.88% 100.00%
President & COO - Shares - Amount $0.000 $0.236
Options - percentage 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000
Boxoki, Paul 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
CFO - Shares - Amount $0.000 $0.000 $0.000
Options - percentage 0.000 0.00% 0.120 0.28% 0.120 0.22% 0.00%
Options - amount $0.000 $0.112 $0.028
Lopez, Damian 0.033 0.08% $0.01 0.02% 0.007 0.01% dated Oct 2024 0.04%
Officer - Shares - Amount $0.027 $0.006 $0.002
Options - percentage 0.058 0.13% 0.495 1.14% 0.495 0.91% 0.00%
Options - amount $0.046 $0.460 $0.114
Panoulias, Tom 0.025 0.06% 0.025 0.05% dated Oct 2024 0.00%
Officer - Shares - Amount $0.023 $0.006
Options - percentage 0.000 0.00% 0.125 0.23% #DIV/0!
Options - amount $0.000 $0.029
Sullivan, Aidan 0.015 0.04% 0.000 0.00% Last updated Dec 2022 #DIV/0!
Officer - Shares - Amount $0.014 $0.000 Ceased insider May 2024
Options - percentage 0.763 2.18% 0.153 0.35% #DIV/0!
Options - amount $0.686 $0.122
Lopex, Damian 0.033 0.61% 0.100 1.09% 0.100 0.55% 0.100 0.43% 0.167 0.49% 0.167 0.48% Updated Feb 2022
Officer - Shares - Amount $0.047 $0.055 $0.050 $0.115 $0.342 $0.150
Options - percentage 0.192 3.52% 1.033 11.27% 0.283 1.57% 0.298 1.29% 0.232 0.68% 0.307 0.88%
Options - amount $0.268 $0.568 $0.142 $0.343 $0.475 $0.276
Benharref, Mohammed 3.000 8.57% 0.600 1.38% 0.120 0.00% 0.120 0.22% Dated July 2024 0.00%
Director - Shares - Amount $2.700 $0.480 $0.000 $0.028
Options - percentage 0.850 2.43% 0.170 0.39% 0.230 0.00% 0.230 0.42% 0.00%
Options - amount $0.765 $0.136 $0.000 $0.053
Shaw, David Andrew 0.000 0.00% 0.070 0.21% 0.070 0.20% 0.014 0.03% 0.003 0.01% -100.00%
Director - Shares - Amount $0.000 $0.144 $0.063 $0.011 $0.003
Options - percentage 0.350 1.51% 0.385 1.13% 0.585 1.67% 0.117 0.27% 0.230 0.53% -100.00%
Options - amount $0.403 $0.789 $0.527 $0.094 $0.214
Theron, Stephan 0.293 5.37% 1.538 16.76% 2.338 12.92% 2.338 10.07% 2.488 7.33% 2.488 7.11% Was CEO, now a director only
Director - Shares - Amount $0.410 $0.846 $1.169 $2.688 $5.100 $2.239 Updated Apr 2021
Options - percentage 0.350 6.42% 1.600 17.45% 1.600 8.84% 1.800 7.75% 1.800 5.30% 1.800 5.14%
Options - amount $0.490 $0.880 $0.800 $2.070 $3.690 $1.620
Ollivier, Gabriel 0.050 0.14% 0.010 0.02% 0.002 0.00% 0.002 0.00% Updated Feb 2022 0.00%
Director - Shares - Amount $0.045 $0.008 $0.000 $0.000
Options - percentage 0.700 2.00% 0.140 0.32% 0.190 0.00% 0.190 0.35% 0.00%
Options - amount $0.630 $0.112 $0.000 $0.044
Sprott, Larisa 0.225 0.64% 0.045 0.10% 0.028 0.06% 0.028 0.05% Updated July 2024 0.00%
Director - Shares - Amount $0.203 $0.036 $0.026 $0.006
Options - percentage 0.550 1.57% 0.110 0.25% 0.230 0.53% 0.230 0.42% 0.00%
Options - amount $0.495 $0.088 $0.214 $0.053
2176423 Ontario Ltd 0.333 6.11% 0.667 7.27% 18.000 77.54% 31.048 91.50% 31.048 88.75% 6.210 14.25% 6.510 14.94% 0.000 0.00% Updated Sep 2021 -100.00%
10% Holdings - Shares - Amt $0.467 $0.367 $20.700 $63.649 $27.943 $4.968 $6.054 $0.000
Options - percentage 0.517 9.48% 0.817 8.90% 18.000 77.54% 7.524 22.17% 7.524 21.51% 1.505 3.45% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.723 $0.449 $20.700 $15.425 $6.772 $1.204 $0.000 $0.000
Richardson, Jeddiah Kurt 4.634 25.61% 4.634 19.96% 4.634 13.66% 5.110 14.61% 1.134 2.60% 0.227 0.52% 0.227 0.42% CEO 2014
Chairman - Shares - Amt $2.317 $5.329 $9.499 $4.599 $0.908 $0.211 $0.052 Chariman 2025
Options - percentage 0.533 2.95% 1.033 4.45% 1.033 3.05% 0.871 2.49% 0.174 0.40% 0.354 0.81% 0.350 0.64%
Options - amount $0.267 $1.188 $2.118 $0.784 $0.139 $0.329 $0.081
Sprott, Eric S. 0.333 6.11% 0.667 7.27% 18.000 77.54% 31.048 91.50% 31.048 88.75% Updated May 2022
Chairman - Shares - Amt $0.467 $0.367 $20.700 $63.649 $27.943 Not listed as director 2023
Options - percentage 0.517 9.48% 0.817 8.90% 18.000 77.54% 7.524 22.17% 10.024 28.65%
Options - amount $0.723 $0.449 $20.700 $15.425 $9.022
Increase in O/S Shares 0.000 0.00% 0.767 14.06% 0.000 0.00% 0.000 0.00% 0.075 0.32% 0.050 0.15% 0.000 0.00% 0.852 1.96% 0.251 0.46%  Yes  0
due to SO $0.000 $1.073 $0.000 $0.000 $0.086 $0.103 $0.000 $1.747 $0.060 warrents
Book Value $0.000 $0.307 $0.000 $0.000 $0.024 $0.009 $0.000 $0.743 $0.262
Insider Buying $0.000 -$0.010 -$0.020 $0.000 -$0.036 $0.000 -$0.090 -$0.096 $0.000
Insider Selling $0.000 $0.000 $0.039 $0.000 $0.000 $0.000 $0.002 $0.028 $0.000
Net Insider Selling $0.000 -$0.010 $0.019 $0.000 -$0.036 $0.000 -$0.088 -$0.067 $0.000 Yes 0 for 2020/5
% of Market Cap 0.00% -0.20% 0.21% 0.00% #DIV/0! 0.00% -0.25% -0.17% 0.00%
Directors 4 4 4 4 5 6 6 6 5
Women 0 0% 0 0% 1 25% 1 25% 1 20% 1 17% 1 17% 1 17% 1 17%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0% 3 50% 3 50% 3 50% 2 50%
Institutions/Holdings 1 0.76% 3 0.88% 3 20.00% 2 0.40% 2 0.16%
Total Shares Held 1.028 3.03% 1.490 4.26% 0.400 1.14% 0.175 0.40% 0.085 0.16%
Increase/Decrease 3 Mths -0.593 -36.57% 0.000 0.00% -1.090 -73.15% 0.070 66.67% -0.090 -51.43%
Starting No. of Shares 1.620 MS top 20 1.490 MS top 5 1.490 MS top 5 0.105 MS top 5 0.175 MS top 5
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock