This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Computer Modelling Group Ltd TSX: CMG OTC: CMDXF https://www.cmgl.ca/ Fiscal Yr: Mar 31
Year 3/31/11 3/31/12 3/31/13 3/31/14 3/31/15 3/31/16 3/31/17 3/31/18 3/31/19 3/31/20 3/31/21 3/31/22 3/31/23 3/31/24 3/31/25 3/31/26 Value Description #Y Item
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Date 22-Jun-11 3-Jul-14 Split Date
Split 2 2 Split
Revenue* $51.827 $61.034 $68.620 $74.503 $84.861 $80.798 $75.097 $74.680 $74.857 $75.786 $67.363 $66.202 $73.846 $78.8 $83.2 7.62% <-Total Growth 10 Revenue
Increase 14.40% 17.76% 12.43% 8.57% 13.90% -4.79% -7.06% -0.56% 0.24% 1.24% -11.11% -1.72% 11.55% 6.71% 5.58% 0.74% <-IRR #YR-> 10 Revenue 7.62%
5 year Running Average $38.556 $46.020 $54.145 $60.257 $68.169 $73.963 $76.776 $77.988 $78.059 $76.244 $73.557 $71.778 $71.611 $72.399 $73.882 -0.22% <-IRR #YR-> 5 Revenue -1.12%
Revenue per Share $0.71 $0.82 $0.90 $0.95 $1.08 $1.03 $0.94 $0.93 $0.93 $0.94 $0.84 $0.82 $0.92 $0.98 $1.03 2.84% <-IRR #YR-> 10 5 yr Running Average 32.26%
Increase 11.99% 14.99% 10.01% 5.58% 13.81% -5.19% -7.83% -1.46% 0.22% 1.21% -11.16% -1.72% 11.06% 6.71% 5.58% -1.69% <-IRR #YR-> 5 5 yr Running Average -8.18%
5 year Running Average $0.56 $0.64 $0.74 $0.80 $0.89 $0.95 $0.98 $0.99 $0.98 $0.96 $0.92 $0.89 $0.89 $0.90 $0.92 0.18% <-IRR #YR-> 10 Revenue per Share 1.77%
P/S (Price/Sales) Med 7.44 8.44 10.46 10.48 12.06 10.99 9.93 9.50 7.93 6.42 6.28 6.04 6.48 7.25 0.00 -0.33% <-IRR #YR-> 5 Revenue per Share -1.63%
P/S (Price/Sales) Close 9.12 9.72 11.72 15.35 11.62 12.53 10.95 9.83 6.59 4.06 6.85 6.50 7.93 6.65 6.30 1.88% <-IRR #YR-> 10 5 yr Running Average 20.43%
*Revenue in M CDN $  P/S 10 yr  8.88 5 yr  6.59 -25.08% Diff M/C -2.01% <-IRR #YR-> 5 5 yr Running Average -9.64%
-$68.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $73.8
-$74.7 $0.0 $0.0 $0.0 $0.0 $73.8
-$54.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $71.6
-$78.0 $0.0 $0.0 $0.0 $0.0 $71.6
-$0.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.92
-$0.93 $0.00 $0.00 $0.00 $0.00 $0.92
-$0.74 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.89
-$0.99 $0.00 $0.00 $0.00 $0.00 $0.89
Funds From Operations $32.335 $37.742 $29.632 $27.560 $25.503 $25.593 $28.765 $26.283 $23.842 $25.357 -21.58% <-Total Growth 9 Funds From Operations
FFO* Basic $0.42 $0.48 $0.38 $0.35 $0.32 $0.32 $0.36 $0.33 $0.30 $0.32 $0.32 <-12 mths -23.81% <-Total Growth 9 FFO* Basic
Increase 14.29% -20.83% -7.89% -8.57% 0.00% 12.50% -8.33% -9.09% 6.67% 0.00% <-12 mths 10 0 10 Years of Data, EPS P or N
5 year Running Average $0.39 $0.37 $0.35 $0.34 $0.33 $0.33 $0.33 <-12 mths -2.98% <-IRR #YR-> 9 FFO
FFO Yield 3.16% 4.02% 3.14% 3.84% 3.33% 5.25% 4.38% 6.76% 7.04% 5.49% 4.92% <-12 mths 0.00% <-IRR #YR-> 5 FFO
Payout Ratio 92.86% 83.33% 105.26% 114.29% 125.00% 125.00% 111.11% 60.61% 66.67% 62.50% 62.50% <-12 mths -3.52% <-IRR #YR-> 5 5 yr Running Average
5 year Running Average 104.15% 110.58% 116.13% 107.20% 97.68% 85.18% 72.68% <-12 mths -3.52% <-IRR #YR-> 5 5 yr Running Average
Price/FFO Median 23.71 27.16 29.66 26.80 27.64 23.11 16.83 15.97 16.60 18.55 22.14 <-12 mths 23.41 <-Median-> 10 Price/FFO Median
Price/FFO High 35.57 32.42 38.29 29.94 27.72 28.84 24.17 20.15 20.33 23.69 23.81 <-12 mths 28.28 <-Median-> 10 Price/FFO High
Price/FFO Low 11.86 21.90 21.03 23.66 27.56 17.38 9.50 11.79 12.87 13.41 20.47 <-12 mths 15.39 <-Median-> 10 Price/FFO Low
Price/FFO Close 31.69 24.88 31.82 26.03 30.00 19.03 22.83 14.79 14.20 18.22 20.31 <-12 mths 23.85 <-Median-> 10 Price/FFO Close
Trailing P/FFO Close 28.43 25.19 23.97 27.43 19.03 25.69 13.56 12.91 19.43 20.31 <-12 mths 23.97 <-Median-> 9 Trailing P/FFO Close
Median Values DPR 10 Yrs 99.06% 5 Yrs   66.67% P/CF 5 Yrs   in order 16.83 23.69 12.87 18.22 20.67% Diff M/C DPR 75% to 95% best
* Funds Flow from Operations
-$0.42 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.32
-$0.32 $0.00 $0.00 $0.00 $0.00 $0.32
-$0.39 $0.00 $0.00 $0.00 $0.00 $0.33
-$0.39 $0.00 $0.00 $0.00 $0.00 $0.33
Free Cash Flow $27.723 $16.046 $20.830 $26.547 $24.851 $26.547 $21.783 $21.701 -21.72% <-Total Growth 7 Free Cash Flow
FCF* Basic $0.35 $0.20 $0.26 $0.31 $0.33 $0.30 $0.27 $0.27 $0.27 <-12 mths -22.86% <-Total Growth 7 FCF* Basic
Increase -42.86% 30.00% 19.23% 6.45% -9.09% -10.00% 0.00% 0.00% <-12 mths 8 0 8 Years of Data, EPS P or N
5 year Running Average $0.29 $0.28 $0.29 $0.30 $0.29 <-12 mths -3.64% <-IRR #YR-> 7 FCF
FCF Yield 2.89% 2.20% 2.71% 5.09% 4.01% 6.15% 6.34% 4.63% 4.15% <-12 mths 0.76% <-IRR #YR-> 5 FCF
Payout Ratio 114.29% 200.00% 153.85% 129.03% 121.21% 66.67% 74.07% 74.07% 74.07% <-12 mths 0.68% <-IRR #YR-> 3 5 yr Running Average
5 year Running Average 143.68% 134.15% 108.97% 93.01% 82.02% <-12 mths 0.68% <-IRR #YR-> 3 5 yr Running Average
Price/FCF Median 32.20 46.90 34.02 23.85 18.36 17.57 18.44 21.98 26.24 <-12 mths 22.92 <-Median-> 8 Price/FCF Median
Price/FCF High 41.57 52.40 34.12 29.77 26.36 22.17 22.59 28.07 28.22 <-12 mths 28.92 <-Median-> 8 Price/FCF High
Price/FCF Low 22.83 41.40 33.92 17.94 10.36 12.97 14.30 15.89 24.26 <-12 mths 16.91 <-Median-> 8 Price/FCF Low
Price/FCF Close 34.54 45.55 36.92 19.65 24.91 16.27 15.78 21.59 24.07 <-12 mths 23.25 <-Median-> 8 Price/FCF Close
Trailing P/FCF Close 26.03 48.00 23.42 26.52 14.79 14.20 21.59 24.07 <-12 mths 23.42 <-Median-> 7 Trailing P/FCF Close
Median Values DPR 10 Yrs 117.75% 5 Yrs   74.07% P/CF 5 Yrs   in order 18.44 26.36 14.30 19.65 30.52% Diff M/C DPR 75% to 95% best
* Free Cash Flow
-$0.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.27
-$0.26 $0.00 $0.00 $0.00 $0.00 $0.27
-$0.29 $0.00 $0.00 $0.30
-$0.29 $0.00 $0.00 $0.30
EPS Basic $0.24 $0.32 $0.33 $0.36 $0.42 $0.32 $0.31 $0.26 $0.28 $0.29 $0.25 $0.23 $0.25 -24.24% <-Total Growth 10 EPS Basic
EPS Diluted* $0.23 $0.31 $0.32 $0.35 $0.41 $0.32 $0.31 $0.26 $0.28 $0.29 $0.25 $0.20 $0.24 $0.29 $0.32 -25.00% <-Total Growth 10 EPS Diluted
Increase 16.25% 33.33% 3.23% 9.37% 17.14% -21.95% -3.13% -16.13% 7.69% 3.57% -13.79% -20.00% 20.00% 20.83% 10.34% 10 0 10 Years of Data, EPS P or N 100.00%
Earnings Yield 3.6% 3.9% 3.0% 2.4% 3.3% 2.5% 3.0% 2.8% 4.6% 7.6% 4.3% 3.7% 3.3% 4.5% 4.9% -2.84% <-IRR #YR-> 10 Earnings per Share -25.00%
5 year Running Average $0.18 $0.22 $0.26 $0.28 $0.32 $0.34 $0.34 $0.33 $0.32 $0.29 $0.28 $0.26 $0.25 $0.25 $0.26 -1.59% <-IRR #YR-> 5 Earnings per Share -7.69%
10 year Running Average $0.11 $0.14 $0.17 $0.20 $0.23 $0.26 $0.28 $0.30 $0.30 $0.31 $0.31 $0.30 $0.29 $0.29 $0.28 -0.31% <-IRR #YR-> 10 5 yr Running Average -3.08%
* ESP per share (Cdn GAAP) E/P 10 Yrs 3.29% 5Yrs 4.35% -5.25% <-IRR #YR-> 5 5 yr Running Average -23.64%
-$0.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24
-$0.26 $0.00 $0.00 $0.00 $0.00 $0.24
-$0.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.25
-$0.33 $0.00 $0.00 $0.00 $0.00 $0.25
Dividend* $0.20 Estimates Dividend*
Increase 0.00% Estimates Increase
Payout Ratio EPS 68.97% Estimates Payout Ratio EPS
Total Dividend $0.24 $0.28 $0.37 $0.39 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 -45.95% <-Total Growth 10 Total Dividend
Pre-split 09 Sp D
Pre-split 11 $0.17 $0.21
Pre-split 14 $0.09 $0.11 $0.10 $0.05
Special Dividend $0.04 $0.05 $0.05 $0.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividend
Pre-split 09 
Pre-split 11 $0.77
Pre-split 14 $0.39 $0.45 $0.64 $0.73
Dividend* $0.19 $0.23 $0.32 $0.37 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 -37.50% <-Total Growth 10 Dividends
Increase 6.94% 16.88% 42.22% 14.06% 9.59% 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10 1 18 Years of data, Count P, N 55.56%
Average Increases 5 Year Running 54.84% 49.21% 32.83% 24.26% 17.94% 16.55% 13.17% 4.73% 1.92% 0.00% -10.00% -10.00% -10.00% -10.00% -10.00% 0.00% 3.32% <-Median-> 10 Average Inc 5 Year Running
Dividends 5 Yr Running $0.16 $0.20 $0.26 $0.30 $0.33 $0.37 $0.39 $0.40 $0.40 $0.40 $0.36 $0.32 $0.28 $0.24 $0.20 $0.20 9.70% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 3.63% 3.26% 3.40% 3.66% 3.07% 3.55% 4.26% 4.52% 5.41% 6.60% 3.80% 4.02% 3.37% 2.82% 3.91% <-Median-> 10 Yield H/L Price
Yield on High  Price 2.97% 2.70% 2.83% 2.44% 2.57% 2.75% 3.82% 4.51% 4.33% 4.60% 3.01% 3.28% 2.64% 2.62% 3.14% <-Median-> 10 Yield on High  Price
Yield on Low Price 4.69% 4.11% 4.26% 7.33% 3.81% 5.01% 4.83% 4.54% 7.19% 11.70% 5.14% 5.18% 4.66% 3.05% 5.07% <-Median-> 10 Yield on Low Price
Yield on Close Price 2.97% 2.83% 3.03% 2.50% 3.18% 3.12% 3.86% 4.37% 6.50% 10.44% 3.48% 3.73% 2.75% 3.08% 3.08% 3.08% 3.60% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 101.08% 89.52% 115.63% 111.43% 97.56% 125.00% 129.03% 153.85% 142.86% 137.93% 80.00% 100.00% 83.33% 68.97% 62.50% #DIV/0! 118.21% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 90.25% 92.55% 98.17% 106.73% 103.08% 107.46% 114.62% 120.61% 126.58% 136.99% 129.50% 125.00% 111.11% 94.49% 76.92% #DIV/0! 117.61% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 85.78% 58.55% 72.98% 70.72% 62.59% 80.06% 86.21% 95.93% 74.58% 111.59% 61.09% 67.35% 63.60% 50.00% 72.65% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 74.05% 73.52% 80.16% 88.76% 80.09% 86.99% 94.66% 95.53% 96.25% 110.19% 103.30% 92.10% 83.46% 72.13% 93.38% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 85.78% 58.55% 72.98% 70.72% 62.59% 80.06% 86.21% 95.93% 74.58% 111.59% 61.09% 67.35% 63.60% 50.00% 72.65% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 77.52% 73.39% 72.82% 73.92% 68.39% 68.79% 73.65% 77.40% 78.25% 87.90% 85.59% 82.64% 76.35% 70.70% 76.88% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 3.91% 3.60% 5 Yr Med 5 Yr Cl 4.02% 3.73% 5 Yr Med Payout 100.00% 67.35% 67.35% -12.94% <-IRR #YR-> 5 Dividends -50.00%
* Dividends per share  10 Yr Med and Cur. -21.22% -14.64% 5 Yr Med and Cur. -23.38% -17.54% Last Div Inc ---> $0.100 $0.050 -50.0% -4.59% <-IRR #YR-> 10 Dividends -37.50%
Dividends Growth 15 6.19% <-IRR #YR-> 15 Dividends 146.15%
Dividends Growth 20 13.65% <-IRR #YR-> 18 Dividends
Dividends Growth 5 -$0.40 $0.00 $0.00 $0.00 $0.00 $0.20 Dividends Growth 5
Dividends Growth 10 -$0.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.20 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 $0.20 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.20 Dividends Growth 20
Historical Dividends Historical High Div 7.78% Low Div 2.44% 10 Yr High 11.26% 10 Yr Low 2.46% Med Div 3.66% Close Div 3.18% Historical Dividends
High/Ave/Median Values Curr diff Exp. -60.45%     26.10% Exp. -72.67% 25.08% Exp. -15.93% Exp. -3.38% High/Ave/Median 
Future Dividend Yield Div Yield 1.54% earning in 5 Years at IRR of -12.94% Div Inc. -50.00% Future Dividend Yield
Future Dividend Yield Div Yield 0.77% earning in 10 Years at IRR of -12.94% Div Inc. -75.00% Future Dividend Yield
Future Dividend Yield Div Yield 0.38% earning in 15 Years at IRR of -12.94% Div Inc. -87.50% Future Dividend Yield
Future Dividend Paid Div Paid $0.10 earning in 5 Years at IRR of -12.94% Div Inc. -50.00% Future Dividend Paid
Future Dividend Paid Div Paid $0.05 earning in 10 Years at IRR of -12.94% Div Inc. -75.00% Future Dividend Paid
Future Dividend Paid Div Paid $0.03 earning in 15 Years at IRR of -12.94% Div Inc. -87.50% Future Dividend Paid
Dividend Covering Cost Total Div $0.77 over 5 Years at IRR of -12.94% Div Cov. 11.88% Dividend Covering Cost
Dividend Covering Cost Total Div $1.06 over 10 Years at IRR of -12.94% Div Cov. 16.29% Dividend Covering Cost
Dividend Covering Cost Total Div $1.20 over 15 Years at IRR of -12.94% Div Cov. 18.49% Dividend Covering Cost
I am earning GC Div Gr 150.00% 7/11/08 # yrs -> 15 2008 $2.30 Cap Gain 182.61% I am earning GC
I am earning Div org yield 3.48% 12/31/14 Pension Div G Yrly 15.20% Div start $0.08 -3.48% 8.70% I am earning Div
Yield if held 5 years 23.32% 16.91% 16.47% 16.04% 11.96% 7.55% 5.80% 4.25% 4.02% 3.07% 1.77% 2.13% 2.26% 2.70% 3.30% 3.80% 4.13% <-Median-> 10 Paid Median Price
Yield if held 10 years 229.85% 198.90% 150.59% 83.55% 67.80% 48.45% 30.06% 20.59% 17.58% 11.96% 3.78% 2.90% 2.13% 2.01% 1.53% 1.77% 19.08% <-Median-> 10 Paid Median Price
Yield if held 15 years 80.00% 113.78% 627.96% 640.00% 477.61% 353.59% 188.24% 91.56% 67.80% 24.22% 15.03% 10.29% 8.79% 5.98% 3.78% 139.90% <-Median-> 10 Paid Median Price
Yield if held 20 years 142.22% 142.22% 688.17% 640.00% 238.81% 176.80% 94.12% 45.78% 33.90% 24.22% 176.80% <-Median-> 7 Paid Median Price Item
EPS
Cost cover if held 5 years 96.74% 75.90% 65.68% 66.26% 50.02% 34.69% 28.41% 21.15% 20.08% 15.34% 15.97% 17.06% 15.83% 16.23% 16.50% 18.98% 20.61% <-Median-> 10 Paid Median Price FFO
Cost cover if held 10 years 1067.16% 1035.36% 725.29% 442.06% 387.50% 319.30% 223.20% 168.09% 154.18% 109.83% 68.68% 51.59% 36.03% 32.13% 23.01% 24.84% 161.13% <-Median-> 10 Paid Median Price FCF C.
Cost cover if held 15 years 416.44% 548.00% 3322.58% 3730.00% 3261.19% 2767.96% 1661.76% 899.86% 726.48% 537.32% 343.45% 240.14% 206.92% 139.74% 87.56% 1280.81% <-Median-> 10 Paid Median Price CFPS
Cost cover if held 20 years 1113.33% 1255.56% 6763.44% 6930.00% 5410.45% 4182.32% 2320.59% 1174.54% 895.97% 658.44% 4182.32% <-Median-> 7 Paid Median Price FCF 
Yr  Item Tot. Growth
Revenue Growth  $74.7 $74.9 $75.8 $67.4 $66.2 $73.8 $432.7 -1.12% <-Total Growth 5 Revenue Growth  -1.12%
FFO Growth $0.32 $0.32 $0.36 $0.33 $0.30 $0.32 $1.95 0.00% <-Total Growth 5 FFO Growth 0.00%
Net Income Growth $20.8 $22.1 $23.5 $20.2 $18.4 $19.8 $124.8 -4.85% <-Total Growth 5 Net Income Growth -4.85%
Cash Flow Growth $30.5 $33.2 $20.5 $26.4 $28.7 $25.9 $165.3 -15.23% <-Total Growth 5 Cash Flow Growth -15.23%
Dividend Growth $0.40 $0.40 $0.40 $0.20 $0.20 $0.20 $1.80 -50.00% <-Total Growth 5 Dividend Growth -50.00%
Stock Price Growth $9.60 $6.09 $8.22 $4.88 $4.26 $5.83 -39.27% <-Total Growth 5 Stock Price Growth -39.27%
Revenue Growth  $68.6 $74.5 $84.9 $80.8 $75.1 $74.7 $74.9 $75.8 $67.4 $66.2 $73.8 $816.6 7.62% <-Total Growth 10 Revenue Growth  7.62%
FFO Growth $0.42 $0.48 $0.38 $0.35 $0.32 $0.32 $0.36 $0.33 $0.30 $0.32 $3.58 -23.81% <-Total Growth 9 FFO Growth -23.81%
Net Income Growth $24.8 $27.6 $32.6 $25.3 $24.3 $20.8 $22.1 $23.5 $20.2 $18.4 $19.8 $259.5 -20.24% <-Total Growth 10 Net Income Growth -20.24%
Cash Flow Growth $28.1 $32.9 $40.7 $31.7 $28.8 $30.5 $33.2 $20.5 $26.4 $28.7 $25.9 $327.5 -7.82% <-Total Growth 10 Cash Flow Growth -7.82%
Dividend Growth $0.32 $0.37 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 $0.20 $0.20 -37.50% <-Total Growth 10 Dividend Growth -37.50%
Stock Price Growth $10.66 $13.31 $11.94 $12.09 $9.11 $9.60 $6.09 $8.22 $4.88 $4.26 $5.83 -45.31% <-Total Growth 10 Stock Price Growth -45.31%
Dividends on Shares $36.66 $37.60 $37.60 $37.60 $37.60 $37.60 $37.60 $18.80 $18.80 $18.80 $18.80 $18.80 $18.80 $318.66 No of Years 10 Total Divs 12/31/12
Paid  $1,002.04 $1,251.14 $1,122.36 $1,136.46 $856.34 $902.40 $572.46 $772.68 $458.72 $400.44 $548.02 $611.00 $611.00 $611.00 $548.02 No of Years 10 Worth $10.66
Total $866.68
Graham No. $1.60 $2.08 $2.20 $2.52 $2.73 $2.33 $2.27 $2.01 $1.93 $1.77 $1.74 $1.62 $1.87 $2.06 $2.16 $0.00 -14.93% <-Total Growth 10 Graham Price
Price/GP Ratio Med 3.30 3.32 4.27 3.95 4.77 4.84 4.13 4.39 3.84 3.43 3.02 3.08 3.17 3.44 3.90 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 4.05 4.01 5.13 5.93 5.70 6.25 4.62 4.41 4.79 4.93 3.81 3.77 4.04 3.70 4.70 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 2.56 2.64 3.41 1.98 3.85 3.43 3.65 4.38 2.89 1.94 2.23 2.39 2.29 3.18 2.64 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 4.05 3.83 4.79 5.79 4.60 5.52 4.56 4.55 3.19 2.17 3.30 3.31 3.87 3.16 3.00 #DIV/0! 4.21 <-Median-> 10 Price/GP Ratio
Prem/Disc CL 305.0% 283.0% 378.6% 478.9% 359.9% 451.9% 355.9% 354.5% 219.3% 116.8% 229.7% 231.2% 287.4% 215.5% 200.4% #DIV/0! 320.96% <-Median-> 10 Graham Price
Month, Year Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 21.00 <Count Years> Month, Year
Pre-split 14 $12.93 $15.35 $21.32
Price Close $6.47 $7.68 $10.66 $13.31 $11.94 $12.09 $9.11 $9.60 $6.09 $8.22 $4.88 $4.26 $5.83 $6.50 $6.50 $6.50 -45.31% <-Total Growth 10 Stock Price
Increase 71.94% 18.72% 38.89% 24.86% -10.29% 1.26% -24.65% 5.38% -36.56% 34.98% -40.63% -12.70% 36.85% 11.49% 0.00% 0.00% 29.29 <-Median-> 10 CAPE (10 Yr P/E)
P/E 27.81 24.76 33.31 38.03 29.12 37.78 29.39 36.92 21.75 28.34 19.52 21.30 24.29 22.41 20.31 #DIV/0! -9.49% <-IRR #YR-> 5 Stock Price -39.27%
Trailing P/E 32.33 33.01 34.39 41.59 34.11 29.49 28.47 30.97 23.42 29.36 16.83 17.04 29.15 27.08 22.41 20.31 -5.86% <-IRR #YR-> 10 Stock Price -45.31%
CAPE (10 Yr P/E) 15.40 17.83 21.09 24.35 25.51 27.27 28.02 29.26 30.31 30.87 30.19 30.15 29.32 27.55 26.48 #DIV/0! -6.02% <-IRR #YR-> 5 Price & Dividend -24.69%
Median 10, 5 Yrs D.  per yr 4.10% 3.48% % Tot Ret -233.74% -57.75% T P/E 29.25 23.42 P/E:  28.73 21.75 -1.75% <-IRR #YR-> 10 Price & Dividend -13.51%
Price 15 D.  per yr 11.83% % Tot Ret 58.79% CAPE Diff -23.48% 8.29% <-IRR #YR-> 15 Stock Price 230.31%
Price  20 D.  per yr 20.91% % Tot Ret 53.82% 17.94% <-IRR #YR-> 20 Stock Price 2611.63%
Price  25 D.  per yr 10.40% % Tot Ret 39.98% 15.61% <-IRR #YR-> 25 Stock Price 3661.29%
Price  30 D.  per yr 6.78% % Tot Ret 37.87% 11.13% <-IRR #YR-> 26 Stock Price
Price & Dividend 15 20.12% <-IRR #YR-> 14 Price & Dividend 494.69%
Price & Dividend 20 38.85% <-IRR #YR-> 20 Price & Dividend 4905.23%
Price & Dividend 25 26.02% <-IRR #YR-> 25 Price & Dividend 68.427419
Price & Dividend 30 17.91% <-IRR #YR-> 26 Price & Dividend
Price  5 -$9.60 $0.00 $0.00 $0.00 $0.00 $5.83 Price  5
Price 10 -$10.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.83 Price 10
Price & Dividend 5 -$9.60 $0.40 $0.40 $0.20 $0.20 $6.03 Price & Dividend 5
Price & Dividend 10 -$10.66 $0.39 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 $0.20 $6.03 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 $5.83 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 $5.83 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 $5.83 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 $5.83 Price  30
Price & Dividend 15 $0.24 $0.28 $0.37 $0.39 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 ` $6.03 Price & Dividend 15
Price & Dividend 20 $0.24 $0.28 $0.37 $0.39 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 $0.20 $6.03 Price & Dividend 20
Price & Dividend 25 $0.24 $0.28 $0.37 $0.39 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 $0.20 $6.03 Price & Dividend 25
Price & Dividend 30 $0.24 $0.28 $0.37 $0.39 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 $0.20 $6.03 Price & Dividend 30
Month, Year Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25 Mar-26 Month, Year
Pre-split 09
Pre-split 11 $25.96
Pre-split 14 $12.98 $15.90 $21.09
Price Close $6.49 $7.95 $10.55 $14.58 $12.56 $12.84 $10.35 $9.15 $6.15 $3.83 $5.75 $5.36 $7.26 $6.50 $6.50 $6.50 -31.15% <-Total Growth 10 Stock Price
Increase 50.49% 22.50% 32.64% 38.26% -13.85% 2.23% -19.39% -11.59% -32.79% -37.72% 50.13% -6.78% 35.45% -10.47% 0.00% 0.00% -4.52% <-IRR #YR-> 5 Stock Price -20.66%
P/E 27.91 25.65 32.95 41.66 30.63 40.13 33.39 35.19 21.96 13.21 23.00 26.80 30.25 22.41 20.31 #DIV/0! -3.66% <-IRR #YR-> 10 Stock Price -31.15%
Trailing P/E 32.45 34.19 34.02 45.56 35.89 31.32 32.34 29.52 23.65 13.68 19.83 21.44 36.30 27.08 22.41 20.31 -1.19% <-IRR #YR-> 5 Price & Dividend
Median 10, 5 Yrs D.  per yr 3.78% 3.34% % Tot Ret 3193.30% 0.00% T P/E 30.44 23.00 P/E:  -0.09 -0.07 0.12% <-IRR #YR-> 10 Price & Dividend
Price 15 9.35% <-IRR #YR-> 15 Stock Price -100.00%
Price  20 18.34% <-IRR #YR-> 20 Stock Price -100.00%
Price  25 17.64% <-IRR #YR-> 25 Stock Price -100.00%
Price  30 11.41% <-IRR #YR-> 26 Stock Price
Price & Dividend 15 19.28% <-IRR #YR-> 15 Price & Dividend 133.07%
Price & Dividend 20 36.35% <-IRR #YR-> 20 Price & Dividend 1671.30%
Price & Dividend 25 28.10% <-IRR #YR-> 25 Price & Dividend 34.425943
Price & Dividend 30 17.25% <-IRR #YR-> 26 Price & Dividend
Price  5 -$10.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.26 Price  5
Price 10 -$9.15 $0.00 $0.00 $0.00 $0.00 $7.26 Price 10
Price & Dividend 5 -$10.55 $0.39 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 $0.20 $7.46 Price & Dividend 5
Price & Dividend 10 -$9.15 $0.40 $0.40 $0.20 $0.20 $7.46 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 $7.26 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 $7.26 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 $7.26 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 $7.26 Price  30
Price & Dividend 15 $0.24 $0.28 $0.37 $0.39 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 $0.20 $7.46 Price & Dividend 15
Price & Dividend 20 $0.24 $0.28 $0.37 $0.39 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 $0.20 $7.46 Price & Dividend 20
Price & Dividend 25 $0.24 $0.28 $0.37 $0.39 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 $0.20 $7.46 Price & Dividend 25
Price & Dividend 30 $0.24 $0.28 $0.37 $0.39 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 $0.20 $7.46 Price & Dividend 30
Price H/L Median $5.30 $6.90 $9.41 $9.96 $13.04 $11.27 $9.38 $8.85 $7.40 $6.06 $5.27 $4.98 $5.94 $7.09 -36.93% <-Total Growth 10 Stock Price
Increase 58.39% 30.28% 36.38% 5.84% 30.87% -13.54% -16.77% -5.70% -16.39% -18.05% -13.04% -5.50% 19.18% 19.38% -4.50% <-IRR #YR-> 10 Stock Price -36.93%
P/E 22.78 22.26 29.41 28.46 31.79 35.22 30.26 34.02 26.41 20.90 21.08 24.90 24.73 24.43 -7.67% <-IRR #YR-> 5 Stock Price -32.90%
Trailing P/E 26.48 29.68 30.35 31.13 37.24 27.49 29.31 28.53 28.44 21.64 18.17 19.92 29.68 29.52 -0.11% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 29.92 31.62 36.19 35.26 40.17 32.95 27.43 26.80 23.40 20.75 18.96 19.45 23.55 27.89 -4.02% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 47.34 49.60 56.31 50.30 55.79 43.43 33.49 29.98 24.71 19.66 17.00 16.66 20.40 24.86 19.18 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 4.39% 3.65% % Tot Ret -3947.27% -90.77% T P/E 28.49 21.64 P/E:  27.43 24.73 Count 26 Years of data
-$9.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.94
-$8.85 $0.00 $0.00 $0.00 $0.00 $5.94
-$9.41 $0.39 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 $0.20 $0.20 $6.14
-$8.85 $0.40 $0.40 $0.20 $0.20 $6.14
High Months Mar 11 Feb 12 Jan 13 Mar 14 May 14 May 15 Feb 17 Sep 17 Jun 18 Nov 19 Feb 20 Apr 21 Mar 23 May 23
Pre-split 09
Pre-split 11 $25.96
Pre-split 14 $12.98 $16.66 $22.62
Price High $6.49 $8.33 $11.31 $14.94 $15.56 $14.55 $10.48 $8.87 $9.23 $8.70 $6.65 $6.10 $7.58 $7.62 -32.98% <-Total Growth 10 Stock Price
Increase 48.34% 28.35% 35.77% 32.10% 4.15% -6.49% -27.97% -15.36% 4.06% -5.74% -23.56% -8.27% 24.26% 0.53% -3.92% <-IRR #YR-> 10 Stock Price -32.98%
P/E 27.91 26.87 35.34 42.69 37.95 45.47 33.81 34.12 32.96 30.00 26.60 30.50 31.58 26.28 -3.09% <-IRR #YR-> 5 Stock Price -14.54%
Trailing P/E 32.45 35.83 36.48 46.69 44.46 35.49 32.75 28.61 35.50 31.07 22.93 24.40 37.90 31.75 24.24 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 34.12 31.07 P/E:  33.39 30.50 33.99 P/E Ratio Historical High
-$11.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.58
-$8.87 $0.00 $0.00 $0.00 $0.00 $7.58
Low Months Jun 10 Aug 11 Apr 12 Apr 13 Nov 14 Jan 16 Nov 16 Mar 18 Dec 18 Mar 19 May 20 May 21 Aug 22 Jun 23
Price Low $4.10 $5.47 $7.51 $4.98 $10.51 $7.99 $8.28 $8.82 $5.56 $3.42 $3.89 $3.86 $4.29 $6.55 -42.88% <-Total Growth 10 Stock Price
Increase 77.41% 33.33% 37.29% -33.69% 111.04% -23.98% 3.63% 6.52% -36.96% -38.49% 13.74% -0.77% 11.14% 52.68% -5.45% <-IRR #YR-> 10 Stock Price -42.88%
P/E 21.31 24.31 23.47 13.64 26.28 19.98 20.70 22.05 13.90 8.55 19.45 19.30 21.45 32.75 -13.42% <-IRR #YR-> 5 Stock Price -51.36%
Trailing P/E 22.79 28.42 33.38 15.56 28.79 19.98 20.70 22.05 13.90 8.55 9.73 19.30 21.45 32.75 12.60 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 19.64 13.90 P/E:  19.71 19.30 3.00 P/E Ratio Historical Low
-$7.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.29
Free Cash Flow (CMG) $27.723 $16.046 $20.830 $26.547 $24.851 $26.547 $21.783 $21.701 -21.72% <-Total Growth 7 Free Cash Flow (CMG)
Change -42.12% 29.81% 27.45% -6.39% 6.82% -17.95% -0.38% -0.38% <-Median-> 7 Change
Free Cash Flow per Share $0.35 $0.20 $0.26 $0.31 $0.33 $0.30 $0.27 $0.27 -22.86% <-Total Growth 7 Free Cash Flow per Share
Free Cash Flow WSJ $26.33 $28.68 $26.06 $32.02 $38.97 $29.76 $17.33 $25.86 $22.64 $19.54 $16.031 $28.012 $25.171 $24.7 $27.2 -3.41% <-Total Growth 10 Free Cash Flow MS, WSJ
Change 8.93% -9.14% 22.87% 21.71% -23.64% -41.76% 49.20% -12.43% -13.71% -17.96% 74.74% -10.14% -1.87% 10.12% -0.54% <-IRR #YR-> 5 Free Cash Flow MS -2.65%
FCF/CF from Op Ratio 0.96 0.95 0.93 0.97 0.96 0.94 0.60 0.85 0.68 0.95 0.61 0.98 0.97 0.77 #DIV/0! -0.35% <-IRR #YR-> 10 Free Cash Flow MS -3.41%
Dividends paid $14.02 $20.50 $27.91 $30.30 $31.46 $31.51 $31.70 $32.04 $32.09 $32.10 $16.06 $16.06 $16.06 $16.06 $16.06 -42.47% <-Total Growth 10 Dividends paid
Percentage paid 105.91% 182.89% 123.92% 141.72% 164.26% 100.15% 57.31% 63.78% 65.00% 59.03% $1.15 <-Median-> 8 Percentage paid
5 Year Coverage 138.49% 141.99% 114.50% 100.86% 84.90% 66.28% 5 Year Coverage
Dividend Coverage Ratio 0.94 0.55 0.81 0.71 0.61 1.00 1.74 1.57 1.54 1.69 0.88 <-Median-> 8 Dividend Coverage Ratio
5 Year of Coverage 0.72 0.70 0.87 0.99 1.18 1.51 5 Year of Coverage
Market Cap from my purchase $472.82 $593.18 $804.14 $1,143.4 $985.8 $1,012.0 $822.6 $734.0 $493.4 $307.4 $461.6 $430.3 $585.4 $524.1 $524.1 $524.1 277.29% When I bought 15 Market Cap
Market Cap $472.82 $593.18 $804.14 $1,143.4 $985.8 $1,012.0 $822.6 $734.0 $493.4 $307.4 $461.6 $430.3 $585.4 $524.1 $524.1 $524.1 -27.20% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 75.800 77.572 79.397 79.720 79.365 79.288 80.075 80.293 80.439 80.479 80.609 81.099 81.099 4.55% <-Total Growth 10 Diluted
Change 2.34% 2.35% 0.41% -0.45% -0.10% 0.99% 0.27% 0.18% 0.05% 0.16% 0.61% 0.00% 0.23% <-Median-> 10 Change
Difference Diluted/Basic -2.7% -2.9% -2.3% -1.4% -0.8% -0.1% 0.0% -0.1% -0.2% -0.3% -0.4% -0.8% -0.8% -0.31% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 72.140 73.740 75.286 77.546 78.581 78.751 79.171 80.046 80.222 80.240 80.272 80.316 80.464 80.464 6.88% <-Total Growth 10 Basic
Change 2.56% 2.22% 2.10% 3.00% 1.33% 0.22% 0.53% 1.11% 0.22% 0.02% 0.04% 0.05% 0.18% 0.00% 0.22% <-Median-> 10 Change
Difference Basic/Outstanding 1.0% 1.2% 1.3% 1.1% -0.1% 0.1% 0.4% 0.2% 0.0% 0.0% 0.0% 0.0% 0.2% 0.2% 0.05% <-Median-> 10 Difference Basic/Outstanding
Buy Backs 0.808 0.589 0.000 0.000 0.000 0.000 0.000 0.000 0.000 Buy Backs
Percentage decrease 1.03% 0.75% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Percentage decrease
# of Share in Millions 72.854 74.614 76.258 78.420 78.487 78.819 79.482 80.215 80.227 80.249 80.286 80.286 80.637 80.637 80.637 80.637 0.56% <-IRR #YR-> 10 Shares 5.74%
Change 2.15% 2.42% 2.20% 2.84% 0.09% 0.42% 0.84% 0.92% 0.01% 0.03% 0.05% 0.00% 0.44% 0.00% 0.00% 0.00% 0.10% <-IRR #YR-> 5 Shares 0.53%
CF fr Op $M $27.5 $30.2 $28.1 $32.9 $40.7 $31.7 $28.8 $30.5 $33.2 $20.5 $26.4 $28.7 $25.9 $32.3 -7.82% <-Total Growth 10 Cash Flow
Increase 198.98% 9.70% -7.00% 17.05% 23.91% -22.23% -8.91% 5.84% 8.77% -38.18% 28.73% 8.65% -9.88% 24.64% SO Buy Backs
5 year Running Average $15.0 $19.7 $23.3 $25.6 $31.9 $32.7 $32.4 $32.9 $33.0 $29.0 $27.9 $27.9 $27.0 $26.8 15.61% <-Total Growth 10 CF 5 Yr Running
CFPS $0.38 $0.40 $0.37 $0.42 $0.52 $0.40 $0.36 $0.38 $0.41 $0.26 $0.33 $0.36 $0.32 $0.40 -12.82% <-Total Growth 10 Cash Flow per Share
Increase 192.68% 7.11% -9.00% 13.82% 23.81% -22.56% -9.67% 4.87% 8.76% -38.19% 28.67% 8.65% -10.27% 24.64% -0.81% <-IRR #YR-> 10 Cash Flow -7.82%
5 year Running Average $0.22 $0.27 $0.32 $0.34 $0.42 $0.42 $0.41 $0.42 $0.42 $0.36 $0.35 $0.35 $0.34 $0.33 -3.25% <-IRR #YR-> 5 Cash Flow -15.23%
P/CF on Med Price 14.02 17.06 25.56 23.77 25.13 28.05 25.85 23.24 17.87 23.69 16.01 13.92 18.49 17.71 -1.36% <-IRR #YR-> 10 Cash Flow per Share -12.82%
P/CF on Closing Price 17.18 19.65 28.64 34.79 24.21 31.96 28.52 24.04 14.86 14.97 17.47 14.99 22.62 16.25 -3.35% <-IRR #YR-> 5 Cash Flow per Share -15.68%
-30.35% Diff M/C -3.19% <-IRR #YR-> 10 CFPS 5 yr Running 5.37%
Excl.Working Capital CF -$7.56 $5.18 $10.59 $10.39 $9.44 $7.72 $8.03 $2.92 $9.82 $8.24 -$0.15 -$4.87 -$0.52 $0.00 -4.47% <-IRR #YR-> 5 CFPS 5 yr Running -19.47%
CF fr Op $M WC $19.96 $35.4 $38.7 $43.2 $50.2 $39.4 $36.9 $33.4 $43.0 $28.8 $26.3 $23.8 $25.4 $32.3 -34.42% <-Total Growth 10 Cash Flow less WC
Increase 20.10% 77.20% 9.33% 11.86% 15.98% -21.48% -6.36% -9.30% 28.65% -33.15% -8.63% -9.29% 6.35% 27.20% -4.13% <-IRR #YR-> 10 Cash Flow less WC -34.42%
5 year Running Average $14.3 $19.8 $25.8 $30.8 $37.5 $41.4 $41.7 $40.6 $40.6 $36.3 $33.7 $31.1 $29.5 $27.3 -5.39% <-IRR #YR-> 5 Cash Flow less WC -24.19%
CFPS Excl. WC $0.27 $0.47 $0.51 $0.55 $0.64 $0.50 $0.46 $0.42 $0.54 $0.36 $0.33 $0.30 $0.31 $0.40 1.34% <-IRR #YR-> 10 CF less WC 5 Yr Run 14.28%
Increase 192.68% 7.11% -9.00% 13.82% 23.81% -22.56% -9.67% 4.87% 8.76% -38.19% 28.67% 8.65% -10.27% 24.64% -6.23% <-IRR #YR-> 5 CF less WC 5 Yr Run -27.49%
5 year Running Average $0.21 $0.28 $0.35 $0.41 $0.49 $0.53 $0.53 $0.51 $0.51 $0.46 $0.42 $0.39 $0.37 $0.34 -4.66% <-IRR #YR-> 10 CFPS - Less WC -37.98%
P/CF on Med Price 19.33 14.56 18.56 18.06 20.40 22.56 20.22 21.21 13.79 16.91 16.10 16.77 18.87 17.71 -5.49% <-IRR #YR-> 5 CFPS - Less WC -24.59%
P/CF on Closing Price 23.69 16.77 20.80 26.44 19.65 25.70 22.31 21.94 11.47 10.68 17.56 18.05 23.09 16.25 0.45% <-IRR #YR-> 10 CFPS 5 yr Running 4.62%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 23.33 5 yr  14.99 P/CF Med 10 yr 18.47 5 yr  16.77 -12.01% Diff M/C -6.54% <-IRR #YR-> 5 CFPS 5 yr Running -28.69%
-$0.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.32 Cash Flow per Share
-$0.38 $0.00 $0.00 $0.00 $0.00 $0.32 Cash Flow per Share
-$25.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18.49 CFPS 5 yr Running
-$23.24 $0.00 $0.00 $0.00 $0.00 $18.49 CFPS 5 yr Running
-$38.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $25.4 Cash Flow less WC
-$33.4 $0.0 $0.0 $0.0 $0.0 $25.4 Cash Flow less WC
-$25.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $29.5 CF less WC 5 Yr Run
-$40.6 $0.0 $0.0 $0.0 $0.0 $29.5 CF less WC 5 Yr Run
-$0.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.31 CFPS - Less WC
-$0.42 $0.00 $0.00 $0.00 $0.00 $0.31 CFPS - Less WC
-$0.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.37 CFPS 5 yr Running
-$0.51 $0.00 $0.00 $0.00 $0.00 $0.37 CFPS 5 yr Running
OPM 53.09% 49.46% 40.91% 44.11% 47.98% 39.19% 38.41% 40.88% 44.36% 27.09% 39.23% 43.37% 35.04% 40.93% -14.34% <-Total Growth 10 OPM
Increase 161.34% -6.85% -17.28% 7.81% 8.79% -18.32% -1.99% 6.43% 8.51% -38.94% 44.82% 10.56% -19.21% 16.80% Should increase  or be stable.
Diff from Ave 32.5% 23.5% 2.1% 10.1% 19.8% -2.2% -4.1% 2.1% 10.7% -32.4% -2.1% 8.3% -12.5% 2.2% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 40.06% 5 Yrs 39.23% should be  zero, it is a   check on calculations
Type
Long Term Debt (Lease Liab.) Yes -> 0 $0.00 $0.00 $0.00 $0.00 $0.00 $3.16 $4.10 $4.85 $5.42 $5.42 Debt Lg Term R
Change 0.00% 0.00% 0.00% 0.00% 0.00% 29.61% 18.35% 11.73% 0.00% 0.00% <-Median-> 8 Change Intang/GW
Debt/Market Cap Ratio 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.00 <-Median-> 9 Debt/Market Cap Ratio Liquidity
Assets/Current Liabilities Ratio 2.73 2.49 2.42 2.33 2.45 2.06 2.92 3.21 3.22 2.95 2.95 2.61 <-Median-> 10 Assets/Current Liabilities Liq. + CF
Debt to Cash Flow (Years) 0.00 0.00 0.00 0.00 0.00 0.15 0.16 0.17 0.21 0.17 0.00 <-Median-> 9 Debt to Cash Flow (Years) Debt Ratio
Leverage
Intangibles $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Intangibles D/E Ratio
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 Goodwill
Total Yes -> 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total
Change 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 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 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $56.135 $72.063 $83.421 $100.268 $103.738 $98.168 $89.852 $81.406 $75.209 $68.466 $73.135 $78.918 $92.264 $92.264 Liq ratio of 1.5 and up, best Assets
Current Liabilities $22.716 $28.455 $31.632 $36.765 $42.831 $41.956 $45.824 $40.036 $43.875 $41.435 $38.182 $38.912 $46.542 $46.542 2.01 <-Median-> 10 Liabilities
Liquidity 2.47 2.53 2.64 2.73 2.42 2.34 1.96 2.03 1.71 1.65 1.92 2.03 1.98 1.98 1.92 <-Median-> 5 Ratio
Liq. with CF aft div 2.64 2.97 2.88 2.99 2.78 2.49 2.05 2.06 1.91 1.59 2.18 2.27 2.18 2.33 2.18 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  2.51 2.82 2.70 2.92 2.67 2.38 1.64 1.85 1.87 1.56 2.16 2.23 2.09 2.33 2.09 <-Median-> 5 Ratio
Assets $58.689 $74.892 $83.421 $100.268 $106.456 $101.413 $106.725 $97.990 $90.305 $120.866 $122.491 $125.148 $137.128 $137.128 Debt Ratio of 1.5 and up, best Assets
Liabilities $22.919 $28.813 $32.011 $37.100 $43.000 $42.155 $48.007 $42.426 $43.050 $82.497 $79.069 $78.430 $84.678 $84.678 2.16 <-Median-> 10 Liabilities
Debt Ratio 2.56 2.60 2.61 2.70 2.48 2.41 2.22 2.31 2.10 1.47 1.55 1.60 1.62 1.62 1.60 <-Median-> 5 Ratio
Book Value $35.770 $46.079 $51.410 $63.168 $63.456 $59.258 $58.718 $55.564 $47.255 $38.369 $43.422 $46.718 $52.450 $52.450 $52.450 $52.450 2.02% <-Total Growth 10 Book Value
Book Value per share $0.49 $0.62 $0.67 $0.81 $0.81 $0.75 $0.74 $0.69 $0.59 $0.48 $0.54 $0.58 $0.65 $0.65 $0.65 $0.65 -3.52% <-Total Growth 10 Book Value per Share
Change 15.02% 25.78% 9.16% 19.48% 0.37% -7.01% -1.74% -6.24% -14.97% -18.83% 13.12% 7.59% 11.78% 0.00% 0.00% 0.00% -20.78% Current/10 Yr Med Book Value per Share
P/B Ratio (Median) 10.79 11.17 13.96 12.36 16.12 14.99 12.70 12.77 12.55 12.67 9.74 8.56 9.12 10.89 0.00 0.00 8.20 P/BV Ratio Historical Median
P/B Ratio (Close) 13.22 12.87 15.64 18.10 15.54 17.08 14.01 13.21 10.44 8.01 10.63 9.21 11.16 9.99 9.99 9.99 -0.36% <-IRR #YR-> 10 Book Value per Share -3.52%
Change 30.84% -2.61% 21.51% 15.72% -14.17% 9.93% -17.97% -5.71% -20.96% -23.28% 32.72% -13.36% 21.17% -10.47% 0.00% 0.00% -1.25% <-IRR #YR-> 5 Book Value per Share -6.10%
Leverage (A/BK) 1.64 1.63 1.62 1.59 1.68 1.71 1.82 1.76 1.91 3.15 2.82 2.68 2.61 2.61 1.86 <-Median-> 10 A/BV
Debt/Equity Ratio 0.64 0.63 0.62 0.59 0.68 0.71 0.82 0.76 0.91 2.15 1.82 1.68 1.61 1.61 0.86 <-Median-> 10 Debt/Eq Ratio
Shareholders' Equity (Assets less liabilities) P/BV 10 yr Med 12.61 5 yr Med 9.74 -20.78% Diff M/C 1.67 Historical 26 A/BV
-$0.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.65
-$0.69 $0.00 $0.00 $0.00 $0.00 $0.65
Comprehensive Income $17.17 $23.39 $24.82 $27.63 $32.65 $25.30 $24.27 $20.81 $22.14 $23.49 $20.19 $18.41 $19.80 -20.24% <-Total Growth 10 Comprehensive Income
Increase 18.69% 36.26% 6.12% 11.31% 18.16% -22.50% -4.08% -14.27% 6.39% 6.10% -14.03% -8.84% 7.56% 6.10% <-Median-> 5 Comprehensive Income
5 Yr Running Average $12.56 $15.85 $19.29 $21.49 $25.13 $26.76 $26.93 $26.13 $25.03 $23.20 $22.18 $21.00 $20.80 -2.24% <-IRR #YR-> 10 Comprehensive Income -20.24%
ROE 48.0% 50.8% 48.3% 43.7% 51.4% 42.7% 41.3% 37.4% 46.8% 61.2% 46.5% 39.4% 37.7% -0.99% <-IRR #YR-> 5 Comprehensive Income -4.85%
5Yr Median 47.5% 48.0% 48.3% 48.0% 48.3% 48.3% 43.7% 42.7% 42.7% 42.7% 46.5% 46.5% 46.5% 0.76% <-IRR #YR-> 10 5 Yr Running Average 7.83%
% Difference from NI 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% -4.46% <-IRR #YR-> 5 5 Yr Running Average -20.39%
Median Values Diff 5, 10 yr 0.0% 0.0% 46.5% <-Median-> 5 Return on Equity
-$24.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $19.8
-$20.8 $0.0 $0.0 $0.0 $0.0 $19.8
-$19.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $20.8
-$26.1 $0.0 $0.0 $0.0 $0.0 $20.8
Current Liability Coverage Ratio 0.88 1.24 1.22 1.18 1.17 0.94 0.80 0.84 0.98 0.69 0.69 0.61 0.54 0.69 CFO less WC CFO / Current Liabilities
5 year Median 0.85 0.88 0.90 1.18 1.18 1.18 1.17 0.94 0.94 0.84 0.80 0.69 0.69 0.69 0.69 <-Median-> 5 Current Liability Cov Ratio
Current Liability Coverage Ratio 1.21 1.06 0.89 0.89 0.95 0.75 0.63 0.76 0.76 0.50 0.69 0.74 0.56 0.69   CFO / Current Liabilities
5 year Median 0.76 1.06 1.06 0.89 0.95 0.89 0.89 0.76 0.76 0.75 0.69 0.74 0.69 0.69 0.69 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 46.89% 40.30% 33.65% 32.77% 38.25% 31.22% 27.03% 31.16% 36.77% 16.99% 21.58% 22.94% 18.87% 23.52% CFO / Total Assets
5 year Median 30.34% 40.30% 40.30% 33.65% 38.25% 33.65% 32.77% 31.22% 31.22% 31.16% 27.03% 22.94% 21.58% 21.58% 21.6% <-Median-> 5 Return on Assets 
Return on Assets ROA 29.25% 31.23% 29.76% 27.56% 30.67% 24.95% 22.74% 21.23% 24.51% 19.43% 16.48% 14.71% 14.44% 17.43% Net  Income/Assets Return on Assets
5Yr Median 28.98% 29.25% 29.76% 29.25% 29.76% 29.76% 27.56% 24.95% 24.51% 22.74% 21.23% 19.43% 16.48% 16.48% 22.0% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 47.99% 50.76% 48.28% 43.74% 51.45% 42.70% 41.33% 37.45% 46.84% 61.21% 46.50% 39.40% 37.74% 45.57% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 47.51% 47.99% 48.28% 47.99% 48.28% 48.28% 43.74% 42.70% 42.70% 42.70% 46.50% 46.50% 46.50% 45.57% 43.2% <-Median-> 10 Return on Equity
Net Income $17.17 $23.39 $24.82 $27.63 $32.65 $25.30 $24.27 $20.81 $22.14 $23.49 $20.19 $18.41 $19.80 $23.9 $26.2 -20.24% <-Total Growth 10 Net Income
Increase 18.69% 36.26% 6.12% 11.31% 18.16% -22.50% -4.08% -14.27% 6.39% 6.10% -14.03% -8.84% 7.56% 20.73% 9.62% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $12.56 $15.85 $19.29 $21.49 $25.13 $26.76 $26.93 $26.13 $25.03 $23.20 $22.18 $21.00 $20.80 $21.16 $21.70 -2.24% <-IRR #YR-> 10 Net Income -20.24%
Operating Cash Flow $27.52 $30.19 $28.07 $32.86 $40.72 $31.67 $28.85 $30.53 $33.21 $20.53 $26.43 $28.72 $25.88 -0.99% <-IRR #YR-> 5 Net Income -4.85%
Investment Cash Flow -$1.19 -$1.50 -$2.01 -$0.84 -$1.75 -$1.91 -$11.51 -$4.67 -$0.74 -$0.99 -$0.40 -$0.70 -$2.05 0.76% <-IRR #YR-> 10 5 Yr Running Ave. 7.83%
Total Accruals -$9.16 -$5.29 -$1.24 -$4.39 -$6.32 -$4.45 $6.94 -$5.05 -$10.33 $3.95 -$5.84 -$9.61 -$4.03 -4.46% <-IRR #YR-> 5 5 Yr Running Ave. -20.39%
Total Assets $58.69 $74.89 $83.42 $100.27 $106.46 $101.41 $106.73 $97.99 $90.31 $120.87 $122.49 $125.15 $137.13 Balance Sheet Assets
Accruals Ratio -15.61% -7.07% -1.48% -4.38% -5.94% -4.39% 6.50% -5.15% -11.44% 3.26% -4.77% -7.68% -2.94% -4.77% <-Median-> 5 Ratio
EPS/CF Ratio 0.85 0.65 0.63 0.63 0.64 0.64 0.67 0.62 0.52 0.81 0.76 0.67 0.76 0.65 <-Median-> 10 EPS/CF Ratio
-$24.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.80
-$20.81 $0.00 $0.00 $0.00 $0.00 $19.80
-$19.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.80
-$26.13 $0.00 $0.00 $0.00 $0.00 $20.80
Change in Close 50.49% 22.50% 32.64% 38.26% -13.85% 2.23% -19.39% -11.59% -32.79% -37.72% 50.13% -6.78% 35.45% -10.47% 0.00% 0.00% Count 27 Years of data
up/down down up up up Down up up Down Count 15 55.56%
Meet Prediction? yes yes Yes Yes % right Count 9 60.00%
Financial Cash Flow -$13.40 -$15.06 -$22.01 -$19.03 -$36.04 -$32.42 -$26.77 -$25.38 -$32.07 $33.33 -$17.47 -$17.42 -$16.64 C F Statement  Financial CF
Total Accruals $4.24 $9.77 $20.78 $14.64 $29.72 $27.96 $33.71 $20.33 $21.74 -$29.38 $11.63 $7.81 $12.61 Accruals
Accruals Ratio 7.22% 13.05% 24.91% 14.60% 27.91% 27.57% 31.59% 20.74% 24.08% -24.31% 9.49% 6.24% 9.19% 9.19% <-Median-> 5 Ratio
Cash $41.75 $55.37 $59.42 $72.41 $76.34 $72.68 $72.68 $63.72 $54.29 $54.29 $49.07 $49.07 $66.85 $66.85 Cash
Cash Per share $0.57 $0.74 $0.78 $0.92 $0.97 $0.92 $0.91 $0.79 $0.68 $0.68 $0.61 $0.61 $0.83 $0.83 $0.68 <-Median-> 5 Cash per Share
Percentage of Stock Price 8.83% 9.34% 7.39% 6.33% 7.74% 7.18% 8.83% 8.68% 11.00% 17.66% 10.63% 11.40% 11.42% 12.75% 11.40% <-Median-> 5 % of Stock Price
http://www.cantechletter.com/2015/02/computer-modelling-group-buy-despite-low-oil-prices-says-industrial-alliance/ 
Notes:
June 17, 2023.  Last estimates were for 2023 and 2024 $70.8M, $73.3M for Revenue, $0.27, $0.28 for EPS, $0.20 and $0.20 for dividends, 
$21.3M for FCF for 2023, $0.40 for CFPS for 2023 and $22.8M, $22.5M for Net Income.
June 19, 2022.  Last estimates were for 2022 and 2023 of $66.1M, 68.5M for Revenue, $0.23 and $0.25 for EPS, $0.20, $0.20 for Dividends, 
$20.4M and $21.3M for FCF, $0.37 for CFPS for 2022 and $19.6M, $20.3M for Net Income.
June 20, 2021.  Last estimates were for 2021 and 2022 of $68.4M and $69.5M for Revenue, $0.24 and $0.23 for EPS, $0.20 and $0.20 for Dividends, $27.6M and $27.8M for FCF, 
$0.33 for CFPS for 2021 and $21.5M and 24.0M for Net Income.
June 21, 2020.  Last estimates were for 2020 and 2021 of $74.2 and $76.5 for Revenue, $0.26 and $0.28 for EPS, $0.31 for CFPS for 2020 and $22.2M and $22.1M for Net Income.
June 22, 2019.  Last estimates were for 2019 and 2020 of $78.3M and $82.9M for Revenue, $0.29 and $0.53 for EPS, $0.31 for CFPS for 2019 and $24.1M for Net Income for 2019.
June 18, 2018.  Last estimates were for 2018 and 2019 of $75.2M, and $81.2M for Revenue, $0.30 and $0.32 for EPS, $0.39 for CFPS for 2018 and $24.6M and $25.3M for Net Income.
June 17, 2017.  Last estimates were for 2017 and 2018 of $78.5M and $86.2M for Revenue, $0.39 and $0.40 for EPS, $0.39 for CFPS for 2017 and $27.7M and $30.6M for Net Income.
June 17, 2016.  Last estimates were for 2016, 2017 and 2018 of $88.2M, $97.8M and $116M for Revenue, $0.41, $0.46 and $0.51 for EPS, 
$0.44 for CFPS for 2016 and $32.7M, $36.8M and $40.6M for Net Income.
June 28, 2015.  Last estimates were for 2015, 2016 and 2017 of $86.2M, $93.1M and $108M for Revenue, $0.41, $0.45 and $0.49 for EPS, 
$$0.47 and $0.44 for CFPS for 2015 and 2016 and $32.8M, $35.5M and $39.8M for Net Income.
July 12, 2014.  Last estimates for for 2014 and  2015 of $79.81M and $93.22M for Revenue, $0.76 and $0.90 for EPS, $0.82 and $0.96 for CFPS.
June 7, 2013.  Last estimates were for 2013 and 2014 of $69.55M and f$76.76M for Revenue, $0.69 and $0.77 for EPS.
Jun 8, 2012.  Last estimates I got were for 2012 and 2013 of $55.1M and $59.53M for revenue, $.54 and $.60 for EPS (after split).
Jun 18, 2011.  Last I looked I got estimates for 2011 and 2012 of $.92 and $1.05.  They have no debt and are paying almost all of their cash flow in dividends.
July 2010. When I last reviewed this stock in June 2009, I picked up 2010 and 2011 earnings of $.91 and $1.00.
Dividends started in 2004. Company stated Oct 1996, issued shares on 1 Apr 1997. 
Sector:
Technology Stock
What should this stock accomplish?
Would I buy this company and Why.
This is a dividend growth stock.  I will certainly buy again.
Why am I following this stock. 
I am following this stock because I think it is a great dividend growth tech stock which I bought.
Why I bought this stock.
When selling SNC in July 2008, I was looking for something to buy.  This company is a dividend paying growth stock that would also be considered to be a small cap with a capitalization at that time of around $115 million.  
At that time Insiders were buying this stock.  It has great growth and it is information technology a favourite sector of mine.
When I sold some of my TD Bank stock in June 2009, I bought some more.
I bought this company in 2008 because it is a dividend paying growth stock that would also be considered to be a small cap with a capitalization of around $115 million.  Insiders are currently buying this stock. 
 It has great growth and it is information technology a favourite sector of mine.  When I sold some of my TD Bank stock in June 2009, I bought some more.  Because the stock grew rapidly and because it is a tech stock,/td>
 I sold some shares in 2011 to lock in profit.
Dividends
Dividends are paid quarterly in Cycle 3, which is June, September,  December and March,.  Dividends are paid mid-month.  Dividends are announced for shareholders of record of one month that paid in that month.
For example, the dividend declared on February 11, 2014 for shareholders of record of March 7, 2014 is payable on March 20, 2014.
How they make their money.
Computer Modelling Group Ltd is a Canada-based provider of reservoir simulation software for the oil and gas industry. The firm has operations in Americas, Europe, Middle East, Africa, and Asia-Pacific regions.   
2012.  Some insiders own a lot in this company in dollars terms. They seem to be triming their exporsure to the company.  
Insiders are given substantial amounts of options as part of their pay.
http://www.cantechletter.com/2014/02/canadian-tech-employees-generate-profit-company/ 
Talks about quarterly Profit per Employee: $32,057
http://www.cantechletter.com/2014/05/computer-modeling-group-good-pricey-says-industrial-alliance/ 
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
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 2015 Jun 17 2016 Jun 17 2017 Jun 18 2018 Jun 22 2019 Jun 21 2020 Jun 20 2021 Jun 19 2022 Jun 17 2023
Jain, Pramod 0.000 0.00% 0.010 0.01% #DIV/0!
CEO - Shares - Amount $0.000 $0.068
Options - percentage 1.800 2.23% 1.956 2.43% 8.68%
Options - amount $13.068 $12.716
Schneider, Ryan Nicolas 0.105 0.13% 0.112 0.14% 0.124 0.15% Ceased insider May 2022
CEO - Shares - Amount $0.402 $0.643 $0.666
Options - percentage 0.242 0.30% 0.382 0.48% 0.485 0.60%
Options - amount $0.927 $2.198 $2.598
Balic, Sandra 0.05% 0.043 0.05% 0.045 0.06% 0.054 0.07% 0.061 0.08% 0.063 0.08% 0.065 0.08% 0.068 0.08% 0.071 0.09% 4.61%
CFO - Shares - Amount $0.526 $0.449 $0.412 $0.330 $0.234 $0.360 $0.349 $0.492 $0.461
Options - percentage 0.17% 0.164 0.21% 0.176 0.22% 0.206 0.26% 0.153 0.19% 0.196 0.24% 0.237 0.30% 0.300 0.37% 0.413 0.51% 37.60%
Options - amount $1.751 $1.697 $1.610 $1.265 $0.586 $1.125 $1.270 $2.178 $2.683
Kumar, Anjani 0.069 0.09% 0.072 0.09% 4.51%
CFO - Shares - Amount $0.503 $0.470
Options - percentage 0.300 0.37% 0.399 0.49% 32.86%
Options - amount $2.178 $2.591
Erdle, James Craig 0.064 0.08% 0.064 0.08% 0.064 0.08% 0.064 0.08% Ceased Insider Aug 2022 -100.00%
Officer - Shares - Amount $0.246 $0.369 $0.344 $0.465
Options - percentage 0.215 0.27% 0.227 0.28% 0.272 0.34% 0.337 0.42% -100.00%
Options - amount $0.824 $1.308 $1.459 $2.446
Eastick, Robert Roy 0.13% 0.134 0.17% 0.134 0.17% 0.114 0.14% Ceased insider Feb 2019
Officer - Shares - Amount $1.335 $1.387 $1.226 $0.701
Options - percentage 0.25% 0.200 0.25% 0.207 0.26% 0.206 0.26%
Options - amount $2.568 $2.070 $1.894 $1.265
Kutney, Ronald David
Officer - Shares - Amount
Options - percentage
Options - amount
Hicks, Rober David 0.327 0.41% 0.327 0.41% 0.327 0.41% Last updated Mar 2022 0.00%
Officer - Shares - Amount $1.753 $2.374 $2.126 Included because he owns
Options - percentage 0.272 0.34% 0.337 0.42% 0.442 0.55% a lot of shares. 31.28%
Options - amount $1.459 $2.446 $2.875
Billowits, John Edward 0.099 0.12% 0.099 0.12% Last updated Mar 2022 0.00%
Director - Shares - Amount $0.719 $0.644 Included because he owns
Options - percentage 0.039 0.05% 0.049 0.06% shares and is new 26.69%
Options - amount $0.283 $0.321
Dedeluk, Kenneth 2.55% 1.877 2.36% 1.820 2.27% 1.773 2.21% 1.593 1.98% 1.323 1.64% 1.087 1.35% Last updated June 2022 -17.80%
Director - Shares - Amount $25.816 $19.425 $16.653 $10.905 $8.541 $9.602 $7.067 Included because he owns
Options - percentage 0.56% 0.430 0.54% 0.347 0.43% 0.399 0.50% 0.148 0.18% 0.131 0.16% 0.097 0.12% a lot of shares. -26.22%
Options - amount $5.675 $4.451 $3.175 $2.454 $0.793 $0.951 $0.628 Used to be CEO 2018
Fong, Christopher Lee 0.02% 0.019 0.02% 0.019 0.02% 0.019 0.02% 0.019 0.02% 0.019 0.02% 0.019 0.02% 0.019 0.02% 0.019 0.02% 0.00%
Director - Shares - Amount $0.244 $0.197 $0.174 $0.117 $0.073 $0.109 $0.102 $0.138 $0.124
Options - percentage 0.06% 0.057 0.07% 0.066 0.08% 0.069 0.09% 0.050 0.06% 0.064 0.08% 0.079 0.10% 0.098 0.12% 0.099 0.12% 0.74%
Options - amount $0.603 $0.590 $0.604 $0.422 $0.192 $0.370 $0.422 $0.710 $0.641
Smith, Robert Frederick Morrison 0.25% 0.077 0.10% 0.081 0.10% 0.081 0.10% 0.023 0.03% 0.023 0.03% Ceased insider July 2020
Director - Shares - Amount $2.550 $0.793 $0.742 $0.499 $0.086 $0.129
Options - percentage 0.02% 0.051 0.06% 0.058 0.07% 0.071 0.09% 0.062 0.08% 0.073 0.09%
Options - amount $0.218 $0.528 $0.526 $0.439 $0.236 $0.421
Miller, Mark Robert 0.000 0.00% 0.000 0.00% 0.000 0.00% Listed in annual report #DIV/0!
Chairman - Shares - Amt $0.000 $0.000 $0.000 not Website
Options - percentage 0.045 0.06% 0.074 0.09% 0.092 0.11% 24.55%
Options - amount $0.242 $0.535 $0.596
Zaozirny, John Brian 0.105 0.13% 0.105 0.13% 0.105 0.13% 0.105 0.13% Ceased Insider Feb 2022
Chairman - Shares - Amt $0.643 $0.400 $0.601 $0.560
Options - percentage 0.087 0.11% 0.065 0.08% 0.091 0.11% 0.116 0.14%
Options - amount $0.537 $0.248 $0.523 $0.620
Meyer, Frank Lockwood 0.46% 0.192 0.24% 0.192 0.24%
Chairman - Shares - Amt $4.664 $1.983 $1.753
Options - percentage 0.11% 0.051 0.06% 0.104 0.13%
Options - amount $1.098 $0.528 $0.952
CMG Reservoir Simulation Foundation last reported Aug 2010
10% holder
Hesperian Capital Management Ltd. last reported Aug 2007
10% holder
Increase in O/S Shares 1.13% 0.921 1.17% 0.663 0.83% 0.733 0.91% 0.012 0.01% 0.022 0.03% 0.037 0.05% 0.049 0.06% 0.302 0.37%
due to SO  $11.003 $11.826 $6.862 $6.707 $0.074 $0.084 $0.213 $0.263 $2.193
Book Value $8.947 $8.920 $1.963 $8.081 $0.113 $0.865 $0.918 $0.955 $1.572
Insider Buying -$0.606 -$0.319 -$0.052 -$0.137 -$0.883 -$0.242 -$0.040 -$0.083 -$0.162
Insider Selling $2.271 $6.479 $3.951 $1.220 $1.055 $1.085 $0.601 $1.656 $1.572
Net Insider Selling $1.665 $6.160 $3.899 $1.083 $0.172 $0.843 $0.560 $1.573 $1.409
% of Market Cap 0.16% 0.75% 0.53% 0.22% 0.06% 0.18% 0.13% 0.27% 0.27%
Directors 7 7 7 8 9 9 7 8
Women 0% 0 0% 0 0% 1 14% 1 13% 1 11% 1 11% 1 14% 2 25%
Minorities 14% 1 14% 1 14% 2 29% 2 25% 2 22% 2 22% 2 29% 2 25%
Institutions/Holdings 40.03% 51 57.32% 59 55.34% 57 59.18% 57 59.18% 20 82.78% 20 103.90% 20 88.37% 20 39.48%
Total Shares Held 39.94% 45.187 56.85% 44.012 55.37% 47.474 59.73% 47.474 59.73% 66.414 82.72% 83.409 103.89% 70.991 88.04% 31.844 39.49%
Increase/Decrease 1.37% -1.158 -3.73% -0.316 -1.02% -0.879 -2.83% -0.879 -2.83% -2.644 -8.51% 2.345 7.55% -10.627 -34.22% 2.498 8.04%
Starting No. of Shares Reuters 46.345 Reuters 44.328 Reuters 48.353 Reuters 48.353 Reuters 69.058 Top 20 MS 81.063 Top 20 MS 81.618 Top 20 MS 29.346 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock