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.							www.spbrunner.com/stocks.html				www.spbrunner.blogspot.com/			Q3 2024
Propel Holding Inc					TSX	PRL	OTC	PRLPF	https://www.propelholdings.com/			Fiscal Yr:	Dec 31
Year	12/31/11	12/31/12	12/31/13	12/31/14	12/31/15	12/31/16	12/31/17	12/31/18	12/31/19	12/31/20	12/31/21	12/31/22	12/31/23	12/31/24	12/31/25	12/31/26		Value	Description	#Y	Item	Total G
Accounting Rules						IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS					Accounting Rules
Currency									US$-->
USD - CDN$	1.0170	0.9949	1.0636	1.1601	1.3847	1.3427	1.2545	1.3642	1.2988	1.2732	1.2678	1.3544	1.3226	1.4386	1.4386	1.4386		-0.62%	<-IRR #YR->	4	USD - CDN$
Change		-2.17%	6.91%	9.07%	19.36%	-3.04%	-6.57%	8.74%	-4.79%	-1.97%	-0.42%	6.83%	-2.35%	8.77%	0.00%	0.00%		2.20%	<-IRR #YR->	9	USD - CDN$
Exchange 5 years								-1.3642	0.0000	0.0000	0.0000	0.0000	1.3226
Exchange 10 years			-1.0636	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	1.3226
														$416	<-12 mths	31.58%			Estimates		last 12 months from Qtr.
Revenue* US$									$67.970	$73.462	$129.649	$226.851	$316.488	$449.9	$628.6	$775.8		365.63%	<-Total Growth	4	Revenue
Increase										8.08%	76.49%	74.97%	39.51%	42.15%	39.72%	23.42%		46.90%	<-IRR #YR->	4	Revenue	#DIV/0!	US$
5 year Running Average												$100	$163	$239.3	$350.3	$479.5		46.90%	<-IRR #YR->	4	Revenue	#DIV/0!	US$
Revenue per Share									$2.89	$3.09	$3.78	$6.61	$9.22	$13.08	$18.27	$22.55		63.56%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	US$
Increase									#DIV/0!	6.92%	22.07%	74.97%	39.51%	41.85%	39.72%	23.42%		63.56%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	US$
5 year Running Average									$0.58	$1.20	$1.95	$3.27	$5.12	$7.16	$10.19	$13.95		33.60%	<-IRR #YR->	4	Revenue per Share	#DIV/0!	US$
P/S (Price/Sales) Med												0.93	0.86	1.23	0.00	0.00		33.60%	<-IRR #YR->	4	Revenue per Share	#DIV/0!	US$
P/S (Price/Sales) Close											1.70	0.89	1.04	1.85	1.33	1.40		56.31%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	US$
*Sales in M US $					P/S Med	20 yr	0.89	15 yr	0.89	10 yr	0.89	5 yr	0.89		107.28%	Diff M/C		56.31%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	US$
									-$68.0	$0.0	$0.0	$0.0	$316.5
									-$68.0	$0.0	$0.0	$0.0	$316.5
												-$99.6	$162.9
												-$99.6	$162.9
									-$2.89	$0.00	$0.00	$0.00	$9.22
									-$2.89	$0.00	$0.00	$0.00	$9.22
												-$3.27	$5.12
												-$3.27	$5.12
														$564	<-12 mths	31.58%
Revenue* CDN$									$92.725	$95.412	$165.069	$287.601	$428.652	$595.0	$904.3	$1,116.1		362.28%	<-Total Growth	4	Revenue
Increase										2.90%	73.01%	74.23%	49.04%	38.82%	51.97%	23.42%		46.63%	<-IRR #YR->	4	Revenue	#DIV/0!	CDN$
5 year Running Average												$128	$213.9	$314.4	$476.1	$666.3		46.63%	<-IRR #YR->	4	Revenue	#DIV/0!	CDN$
Revenue per Share									$3.95	$4.02	$4.81	$8.38	$12.49	$17.30	$26.29	$32.44		66.89%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	CDN$
Increase										1.79%	19.66%	74.23%	49.04%	38.52%	51.97%	23.42%		66.89%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	CDN$
5 year Running Average												$4.23	$6.73	$9.40	$13.85	$19.38		33.36%	<-IRR #YR->	4	Revenue per Share	#DIV/0!	CDN$
P/S (Price/Sales) Med											2.56	1.16	0.79	1.34	0.01	0.00		33.36%	<-IRR #YR->	4	Revenue per Share	#DIV/0!	CDN$
P/S (Price/Sales) Close										2.57	2.81	0.89	1.04	2.13	1.40	1.40		59.03%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	CDN$
*Sales in M CDN $					P/S Med	20 yr	1.16	15 yr	1.16	10 yr	1.16	5 yr	1.16		21.01%	Diff M/C		59.03%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	CDN$
									-$92.7	$0.0	$0.0	$0.0	$428.7
									-$92.7	$0.0	$0.0	$0.0	$428.7
												-$128.2	$213.9
												-$128.2	$213.9
									-$3.95	$0.00	$0.00	$0.00	$12.49
									-$3.95	$0.00	$0.00	$0.00	$12.49
												-$4.23	$6.73
												-$4.23	$6.73
														$55.67	<-12 mths	54.34%
														$2.88	<-12 mths	193.88%
Adjusted Net Income US$									$2.047	$9.221	$12.911	$20.429	$36.1					1662.32%	<-Total Growth	4	Adjusted Net Income US$		US$
Basic									$0.09	$0.39	$0.47	$0.60	$1.05					1066.67%	<-Total Growth	4	AEPS		US$
AEPS* Dilued									$0.08	$0.38	$0.46	$0.57	$0.98	$1.61	$2.57	$3.30		1125.00%	<-Total Growth	4	AEPS		US$
Increase										375.00%	21.05%	23.91%	71.93%	64.29%	59.63%	28.40%		5	0	5	Years of Data, EPS P or N	100.00%	US$
5 year Running Average									$0.02	$0.09	$0.18	$0.30	$0.49	$0.80	$1.24	$1.81		87.08%	<-IRR #YR->	4	AEPS	#DIV/0!	US$
AEPS Yield											7.15%	9.74%	10.21%	6.64%	10.60%	10.42%		87.08%	<-IRR #YR->	4	AEPS	#DIV/0!	US$
Payout Ratio									31.25%	28.95%	64.13%	51.40%	30.14%	25.36%	16.23%	12.64%		65.77%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	US$
5 year Running Average									6.25%	12.04%	24.87%	35.15%	41.17%	40.00%	37.45%	27.15%		65.77%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	US$
Price/AEPS Median											0.00	10.77	8.09	9.99	0.00	0.00		8.09	<-Median->	3	Price/AEPS Median		US$
Price/AEPS High											0.00	11.28	10.67	14.32	0.00	0.00		10.67	<-Median->	3	Price/AEPS High		US$
Price/AEPS Low											0.00	10.26	5.51	5.65	0.00	0.00		5.51	<-Median->	3	Price/AEPS Low		US$
Price/AEPS Close											13.99	10.26	9.80	15.06	9.44	9.60		10.26	<-Median->	3	Price/AEPS Close		US$
Trailing P/AEPS Close											16.93	12.72	16.84	24.74	15.06	12.33		16.84	<-Median->	3	Trailing P/AEPS Close		US$
Median Values		DPR	10 Yrs	31.25%	5 Yrs	31.25%	P/CF	5 Yrs	in order	8.09	10.67	5.51	10.26		86.17%	Diff M/C					DPR 75% to 95% best		US$
* Adjusted Earnings per Share
									-$0.08	$0.00	$0.00	$0.00	$0.98
									-$0.08	$0.00	$0.00	$0.00	$0.98
												-$0.30	$0.49
												-$0.30	$0.49
														$80.09	<-12 mths	63.94%
														$3.90	<-12 mths	193.88%
Adjusted Net Income CDN$									$2.8	$12.0	$16.4	$25.9	$48.9					1649.66%	<-Total Growth	4	Adjusted Net Income CDN$		CDN$
Basic									$0.12	$0.51	$0.60	$0.76	$1.42					1058.29%	<-Total Growth	4	AEPS		CDN$
AEPS* Dilued									$0.11	$0.49	$0.59	$0.72	$1.33	$2.18	$3.40	$4.75		1116.20%	<-Total Growth	4	AEPS		CDN$
Increase										352.23%	18.67%	23.39%	83.67%	64.29%	55.88%	39.67%		5	0	5	Years of Data, EPS P or N	100.00%	CDN$
5 year Running Average												$0.38	$0.65	$1.06	$1.64	$2.48		86.75%	<-IRR #YR->	4	AEPS	#DIV/0!	CDN$
AEPS Yield										4.77%	4.34%	9.70%	10.23%	5.93%	9.24%	10.42%		86.75%	<-IRR #YR->	4	AEPS	#DIV/0!	CDN$
Payout Ratio									29.75%	28.38%	63.86%	52.58%	30.14%	24.76%	17.65%	12.64%		69.46%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	CDN$
5 year Running Average									5.95%	11.63%	24.40%	34.91%	40.94%	39.94%	37.80%	27.56%		69.46%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	CDN$
Price/AEPS Median											21.00	13.40	7.46	10.61	0.07	0.00		13.40	<-Median->	3	Price/AEPS Median		CDN$
Price/AEPS High											24.50	18.22	10.07	15.52	0.00	0.00		18.22	<-Median->	3	Price/AEPS High		CDN$
Price/AEPS Low											17.50	8.58	4.84	5.71	0.00	0.00		8.58	<-Median->	3	Price/AEPS Low		CDN$
Price/AEPS Close										20.95	23.05	10.31	9.77	16.86	10.82	9.60		15.63	<-Median->	4	Price/AEPS Close		CDN$
Trailing P/AEPS Close										94.74	27.35	12.72	17.95	27.70	16.86	13.41		22.65	<-Median->	4	Trailing P/AEPS Close		CDN$
Median Values		DPR	10 Yrs	30.14%	5 Yrs	30.14%	P/CF	5 Yrs	in order	13.40	18.22	8.58	15.63		25.82%	Diff M/C					DPR 75% to 95% best		CDN$
* Adjusted Earnings per Share
									-$0.11	$0.00	$0.00	$0.00	$1.33
									-$0.11	$0.00	$0.00	$0.00	$1.33
												-$0.38	$0.65
												-$0.38	$0.65
														$1.16	<-12 mths	52.63%			Estimates		Last 12 months from Qtr
Difference Basic and Diluted									11.11%	3.23%	4.17%	4.55%	6.17%					4.55%	<-Median->	5	Difference Basic and Diluted
EPS Basic US$									$0.09	$0.31	$0.24	$0.44	$0.81					800.00%	<-Total Growth	4	EPS Basic
EPS Diluted*									$0.08	$0.30	$0.23	$0.42	$0.76	$1.36	$2.31	$3.15		850.00%	<-Total Growth	4	EPS Diluted
Increase										275.00%	-23.33%	82.61%	80.95%	78.95%	70.00%	36.25%		5	0	5	Years of Data, EPS P or N	100.00%	US$
Earnings Yield											3.58%	7.18%	7.92%	#DIV/0!	#DIV/0!	#DIV/0!		75.56%	<-IRR #YR->	4	Earnings per Share	#DIV/0!	US$
5 year Running Average												$0.21	$0.36	$0.61	$1.02	$1.60		75.56%	<-IRR #YR->	4	Earnings per Share	#DIV/0!	US$
10 year Running Average									$0.01	$0.04	$0.06	$0.10	$0.18	$0.32	$0.55	$0.86		73.79%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	US$
* Diluted ESP per share									E/P	10 Yrs	7.18%	5Yrs	7.18%					73.79%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	US$
									-$0.08	$0.00	$0.00	$0.00	$0.76
									-$0.08	$0.00	$0.00	$0.00	$0.76
												-$0.21	$0.36
												-$0.21	$0.36
														$1.57	<-12 mths	52.63%			Estimates		Last 12 months from Qtr
Difference Basic and Diluted									11.11%	3.23%	4.17%	4.55%	6.17%					4.55%	<-Median->	5	Difference Basic and Diluted
EPS Basic CDN$									$0.12	$0.40	$0.31	$0.56	$1.10					793.53%	<-Total Growth	4	EPS Basic
EPS Diluted*									$0.11	$0.39	$0.29	$0.53	$1.03	$1.80	$3.33	$4.53		843.18%	<-Total Growth	4	EPS Diluted
Increase										257.02%	-24.84%	81.83%	93.31%	74.75%	84.91%	36.25%		5	0	5	Years of Data, EPS P or N	100.00%	CDN$
Earnings Yield										3.77%	2.17%	7.15%	7.94%	4.89%	9.05%	9.94%		75.25%	<-IRR #YR->	4	Earnings per Share	#DIV/0!	CDN$
5 year Running Average												$0.26	$0.47	$0.81	$1.40	$2.24		75.25%	<-IRR #YR->	4	Earnings per Share	#DIV/0!	CDN$
10 year Running Average												$0.13	$0.24	$0.42	$0.75	$1.20		77.74%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	CDN$
* Diluted ESP per share									E/P	10 Yrs	5.46%	5Yrs	5.46%					77.74%	<-IRR #YR->	1	5 yr Running Average	#DIV/0!	CDN$
									-$0.11	$0.00	$0.00	$0.00	$1.03
									-$0.11	$0.00	$0.00	$0.00	$1.03
												-$0.26	$0.47
												-$0.26	$0.47
Dividend* US$														$0.39	$0.52	$0.62			Estimates		Dividend*		US$
Increase														31.72%	33.42%	19.46%			Estimates		Increase		US$
Payout Ratio EPS														28.60%	22.45%	19.68%			Estimates		Payout Ratio EPS		US$
Special Dividends									$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00		$0.00	<-Median->	5	Special Dividends		US$
Dividend*									$0.025	$0.110	$0.295	$0.293	$0.30	$0.41	$0.42	$0.42		#DIV/0!	<-Total Growth	4	Dividends		US$
Increase										340.00%	168.18%	-0.68%	0.80%	38.25%	2.15%	0.00%		3	1	4	Years of data, Count P, N	75.00%	US$
Average Increases 5 Year Running									0.00%	68.00%	101.64%	101.50%	101.66%	109.31%	41.74%	8.10%		101.50%	<-Median->	5	Average Incr 5 Year Running		US$
Dividends 5 Yr Running									$0.01	$0.03	$0.09	$0.14	$0.20	$0.28	$0.34	$0.37		#DIV/0!	<-Total Growth	4	Dividends 5 Yr Running		US$
Yield H/L Price												4.77%	3.72%	2.54%				4.25%	<-Median->	2	Yield H/L Price		US$
Yield on High  Price												4.56%	2.82%	1.77%				3.69%	<-Median->	2	Yield on High  Price		US$
Yield on Low Price												5.01%	5.47%	4.49%				5.24%	<-Median->	2	Yield on Low Price		US$
Yield on Close Price											4.59%	5.01%	3.08%	1.68%	1.72%	1.32%		4.59%	<-Median->	3	Yield on Close Price		US$
Payout Ratio EPS									31.25%	36.67%	128.26%	69.76%	38.86%	30.02%	18.04%	13.24%		38.86%	<-Median->	5	DPR EPS		US$
DPR EPS 5 Yr Running									#DIV/0!	#DIV/0!	#DIV/0!	70.19%	56.89%	45.66%	33.62%	22.88%		#DIV/0!	<-Median->	2	DPR EPS 5 Yr Running		US$
Payout Ratio CFPS									-7.34%	-16.93%	-19.54%	-11.79%	-37.61%	-27.52%	#VALUE!	#DIV/0!		-16.93%	<-Median->	5	DPR CF		US$
DPR CF 5 Yr Running									-7.34%	-13.63%	-17.20%	-14.50%	-17.65%	#DIV/0!	#VALUE!	#DIV/0!		-14.50%	<-Median->	5	DPR CF 5 Yr Running		US$
Payout Ratio CFPS WC									1.73%	7.46%	16.26%	6.89%	5.20%	-27.52%	#VALUE!	#DIV/0!		6.89%	<-Median->	5	DPR CF WC		US$
DPR CF WC 5 Yr Running									#DIV/0!	#DIV/0!	#DIV/0!	8.04%	6.94%	11.94%	#VALUE!	#DIV/0!		#DIV/0!	<-Median->	2	DPR CF WC 5 Yr Running		US$
Median Values	10 Yr Med	10 Yr Cl	4.25%	4.59%	5 Yr Med	5 Yr Cl	4.25%	4.59%	5 Yr Med	Payout	38.86%	-16.93%	6.89%					85.39%	<-IRR #YR->	4	Dividends	#DIV/0!	US$
* Dividends per share	10 Yr Med	and Cur.	-59.52%	-62.49%	5 Yr Med	and Cur.	-59.52%	-62.49%	Last Div Inc --->		$0.850	$1.000	17.65%					85.39%	<-IRR #YR->	4	Dividends	#DIV/0!	US$
Dividends Growth 5									-$0.03	$0.00	$0.00	$0.00	$0.30								Dividends Growth 5
Dividends Growth 10									-$0.03	$0.00	$0.00	$0.00	$0.30								Dividends Growth 10
Historical Dividends	Historical	High Div	5.38%	Low Div	3.17%	10 Yr High	5.38%	10 Yr Low	3.17%	Med Div	4.25%	Close Div	4.59%								Historical Dividends		US$
High/Ave/Median Values	Curr diff	Exp.	-68.03%	Exp	-45.74%	Exp.	-68.03%		-45.74%	Exp.	-59.53%	Exp.	-62.49%								High/Ave/Median		US$
Future Dividend Yield					Div Yield	$0.38	earning in	5	Years	at IRR of	85.39%	Div Inc.	2090.11%								Future Dividend Yield		US$
Future Dividend Yield					Div Yield	824.96%	earning in	10	Years	at IRR of	85.39%	Div Inc.	47865.90%								Future Dividend Yield		US$
Future Dividend Yield					Div Yield	18067.51%	earning in	15	Years	at IRR of	85.39%	Div Inc.	1050406.86%								Future Dividend Yield		US$
Future Dividend Paid					Div Paid	$9.13	earning in	5	Years	at IRR of	85.39%	Div Inc.	2090.11%								Future Dividend Paid		US$
Future Dividend Paid					Div Paid	$200.05	earning in	10	Years	at IRR of	85.39%	Div Inc.	47865.90%								Future Dividend Paid		US$
Future Dividend Paid					Div Paid	$4,381.37	earning in	15	Years	at IRR of	85.39%	Div Inc.	1050406.86%								Future Dividend Paid		US$
Dividend Covering Cost					Total Div	$10.21	over	5	Years	at IRR of	85.39%	Div Cov.	42.10%								Dividend Covering Cost		US$
Dividend Covering Cost					Total Div	$224.65	over	10	Years	at IRR of	85.39%	Div Cov.	926.39%								Dividend Covering Cost		US$
Dividend Covering Cost					Total Div	$4,921.16	over	15	Years	at IRR of	85.39%	Div Cov.	20293.44%								Dividend Covering Cost		US$
Dividend* CDN$														$0.56	$0.75	$0.89			Estimates		Dividend*		CDN$
Increase														39.90%	33.42%	19.46%			Estimates		Increase		CDN$
Payout Ratio EPS														31.11%	22.45%	19.68%			Estimates		Payout Ratio EPS		CDN$
Special Dividends									$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00		$0.00	<-Median->	5	Special Dividends		CDN$
Dividend* Paid in CDN$									$0.03	$0.14	$0.37	$0.38	$0.400	$0.54	$0.60	$0.60		#DIV/0!	<-Total Growth	4	Dividends		CDN$
Increase									0.00%	331.33%	167.04%	1.60%	5.26%	35.00%	11.11%	0.00%		4	0	4	Years of data, Count P, N	100.00%	CDN$
Average Increases 5 Year Running									0.00%	66.27%	99.67%	100.00%	101.05%	108.05%	44.00%	10.60%		99.67%	<-Median->	5	Average Incr 5 Year Running		CDN$
Dividends 5 Yr Running									$0.01	$0.03	$0.11	$0.19	$0.27	$0.37	$0.46	$0.50		#DIV/0!	<-Total Growth	4	Dividends 5 Yr Running		CDN$
Yield H/L Price											3.04%	3.92%	4.04%	2.33%				3.92%	<-Median->	3	Yield H/L Price		CDN$
Yield on High  Price											2.61%	2.89%	2.99%	1.60%				2.89%	<-Median->	3	Yield on High  Price		CDN$
Yield on Low Price											3.65%	6.13%	6.22%	4.34%				6.13%	<-Median->	3	Yield on Low Price		CDN$
Yield on Close Price										1.35%	2.77%	5.10%	3.08%	1.47%	1.63%	1.32%		2.93%	<-Median->	4	Yield on Close Price		CDN$
Payout Ratio EPS									29.75%	35.94%	127.72%	71.36%	38.86%	30.02%	18.04%	13.24%		38.86%	<-Median->	5	DPR EPS		CDN$
DPR EPS 5 Yr Running												69.97%	56.37%	45.36%	32.87%	22.46%		63.17%	<-Median->	2	DPR EPS 5 Yr Running		CDN$
Payout Ratio CFPS									-6.99%	-16.60%	-19.45%	-12.06%	-37.61%	-26.88%	#VALUE!	#DIV/0!		-16.60%	<-Median->	5	DPR CF		CDN$
DPR CF 5 Yr Running												-14.52%	-17.82%	-20.40%	#VALUE!	#DIV/0!		-16.17%	<-Median->	2	DPR CF 5 Yr Running		CDN$
Payout Ratio CFPS WC									1.64%	7.31%	16.19%	7.05%	5.20%	-26.88%	#VALUE!	#DIV/0!		7.05%	<-Median->	5	DPR CF WC		CDN$
DPR CF WC 5 Yr Running									#DIV/0!	#DIV/0!	#DIV/0!	7.99%	6.88%	11.99%	#VALUE!	#DIV/0!		#DIV/0!	<-Median->	2	DPR CF WC 5 Yr Running		CDN$
Median Values	10 Yr Med	10 Yr Cl	3.92%	2.93%	5 Yr Med	5 Yr Cl	3.92%	2.93%	5 Yr Med	Payout	38.86%	-16.60%	7.05%					87.35%	<-IRR #YR->	4	Dividends	#DIV/0!	CDN$
* Dividends per share	10 Yr Med	and Cur.	-58.41%	-44.26%	5 Yr Med	and Cur.	-58.41%	-44.26%	Last Div Inc --->		$0.100	$0.120	20.00%					87.35%	<-IRR #YR->	4	Dividends	#DIV/0!	CDN$
Dividends Growth 5									-$0.03	$0.00	$0.00	$0.00	$0.40								Dividends Growth 5
Dividends Growth 10									-$0.03	$0.00	$0.00	$0.00	$0.40								Dividends Growth 10
Historical Dividends	Historical	High Div	6.17%	Low Div	2.77%	10 Yr High	6.17%	10 Yr Low	2.77%	Med Div	3.92%	Close Div	2.93%								Historical Dividends		CDN$
High/Ave/Median Values	Curr diff	Exp.	-73.55%	Exp	-41.09%	Exp.	-73.55%		-41.09%	Exp.	-58.37%	Exp.	-44.26%								High/Ave/Median		CDN$
Future Dividend Yield					Div Yield	37.66%	earning in	5	Years	at IRR of	87.35%	Div Inc.	2207.93%								Future Dividend Yield		CDN$
Future Dividend Yield					Div Yield	869.16%	earning in	10	Years	at IRR of	87.35%	Div Inc.	53165.29%								Future Dividend Yield		CDN$
Future Dividend Yield					Div Yield	20059.68%	earning in	15	Years	at IRR of	87.35%	Div Inc.	1229224.07%								Future Dividend Yield		CDN$
Future Dividend Paid					Div Paid	$13.85	earning in	5	Years	at IRR of	87.35%	Div Inc.	2207.93%								Future Dividend Paid		CDN$
Future Dividend Paid					Div Paid	$319.59	earning in	10	Years	at IRR of	87.35%	Div Inc.	53165.29%								Future Dividend Paid		CDN$
Future Dividend Paid					Div Paid	$7,375.94	earning in	15	Years	at IRR of	87.35%	Div Inc.	1229224.07%								Future Dividend Paid		CDN$
Dividend Covering Cost					Total Div	$15.17	over	5	Years	at IRR of	87.35%	Div Cov.	41.25%								Dividend Covering Cost		CDN$
Dividend Covering Cost					Total Div	$351.36	over	10	Years	at IRR of	87.35%	Div Cov.	955.55%								Dividend Covering Cost		CDN$
Dividend Covering Cost					Total Div	$8,110.39	over	15	Years	at IRR of	87.35%	Div Cov.	22057.08%								Dividend Covering Cost		CDN$
Yield if held 5 years																4.88%		#NUM!	<-Median->	0	Paid Median Price		CDN$
Yield if held 10 years																#DIV/0!		#NUM!	<-Median->	0	Paid Median Price		CDN$
Cost covered if held 5 years																20.49%		#NUM!	<-Median->	0	Paid Median Price		CDN$
Cost covered if held 10 years																#DIV/0!		#NUM!	<-Median->	0	Paid Median Price		CDN$
																				Yr	Item	Tot. Growth	Per Year
Revenue Growth US$									$68.0	$73.5	$129.6	$226.9	$316.5	$416	<-12 mths	31.58%		365.63%	<-Total Growth	4	Revenue Growth US$	365.63%	46.90%
AEPS Growth									$0.08	$0.38	$0.46	$0.57	$0.98	$55.67	<-12 mths	5581.04%		1125.00%	<-Total Growth	4	AEPS Growth	1125.00%	87.08%
Net Income Growth									$2.7	$9.5	$8.4	$19.2	$37.6	$38	<-12 mths	0.00%		1282.39%	<-Total Growth	4	Net Income Growth	1282.39%	92.82%
Cash Flow Growth									-$8.0	-$15.4	-$51.8	-$85.3	-$27.0	-$51	<-12 mths	-89.34%		-236.92%	<-Total Growth	4	Cash Flow Growth	-236.92%	N/C
Cash Flow Growth Excl. WC									$34.0	$35.0	$62.3	$146.0	$194.9	$253	<-12 mths	29.63%		473.16%	<-Total Growth	4	Cash Flow Growth Excl. WC	473.16%	54.73%
Dividend Growth									$0.03	$0.11	$0.30	$0.29	$0.30	$0.41	<-12 mths	38.25%		1081.33%	<-Total Growth	4	Dividend Growth	1081.33%	85.39%
Stock Price Growth											$6.43	$5.85	$9.60	$24.25	<-12 mths	152.60%		49.23%	<-Total Growth	2	Stock Price Growth	49.23%	22.16%
Revenue Growth US$									$68.0	$73.5	$129.6	$226.9	$316.5	$450	<-this year	42.15%		365.63%	<-Total Growth	4	Revenue Growth US$	365.63%	46.90%
AEPS Growth									$0.08	$0.38	$0.46	$0.57	$0.98	$1.61	<-this year	64.29%		1125.00%	<-Total Growth	4	AEPS Growth	1125.00%	87.08%
Net Income Growth									$2.7	$9.5	$8.4	$19.2	$37.6	$68	<-this year	79.65%		1282.39%	<-Total Growth	4	Net Income Growth	1282.39%	92.82%
Cash Flow Growth									-$8.0	-$15.4	-$51.8	-$85.3	-$27.0	-$51	<-this year	-89.34%		-236.92%	<-Total Growth	4	Cash Flow Growth	-236.92%	N/C
Cash Flow Growth Excl. WC									$34.0	$35.0	$62.3	$146.0	$194.9					473.16%	<-Total Growth	4	Cash Flow Growth Excl. WC	473.16%	54.73%
Dividend Growth									$0.03	$0.11	$0.30	$0.29	$0.30	$0.39	<-this year	31.72%		1081.33%	<-Total Growth	4	Dividend Growth	1081.33%	85.39%
Stock Price Growth											$6.43	$5.85	$9.60	$24.25	<-this year	152.60%		49.23%	<-Total Growth	2	Stock Price Growth	49.23%	22.16%
																				Yr	Item	Tot. Growth	Per Year
Revenue Growth CDN$									$92.7	$95.4	$165.1	$287.6	$428.7	$564	<-12 mths	31.58%		362.28%	<-Total Growth	4	Revenue Growth CDN$	362.28%	46.63%
AEPS Growth									$0.11	$0.49	$0.59	$0.72	$1.33	$3.90	<-12 mths	193.88%		1116.20%	<-Total Growth	4	AEPS Growth	1116.20%	86.75%
Net Income Growth									$2.7	$9.5	$8.4	$19.2	$37.6	$38	<-12 mths	0.00%		1282.39%	<-Total Growth	4	Net Income Growth	1282.39%	92.82%
Cash Flow Growth									-$10.9	-$20.0	-$66.0	-$108.2	-$36.5	-$69	<-12 mths	-89.34%		-234.50%	<-Total Growth	4	Cash Flow Growth	-234.50%	N/C
Cash Flow Growth Excl. WC									$46.4	$45.5	$79.3	$185.1	$263.9	-$69	<-12 mths	-126.19%		469.04%	<-Total Growth	4	Cash Flow Growth Excl. WC	469.04%	54.45%
Dividend Growth									$0.03	$0.14	$0.37	$0.38	$0.40	$0.54	<-12 mths	35.00%		1131.91%	<-Total Growth	4	Dividend Growth	1131.91%	87.35%
Stock Price Growth										$10.34	$13.50	$7.45	$12.97	$42.75	<-12 mths	229.61%		25.44%	<-Total Growth	3	Stock Price Growth	25.44%	7.85%
Revenue Growth CDN$									$92.7	$95.4	$165.1	$287.6	$428.7	$595	<-this year	38.82%		362.28%	<-Total Growth	4	Revenue Growth CDN$	362.28%	46.63%
AEPS Growth									$0.11	$0.49	$0.59	$0.72	$1.33	$2.18	<-this year	64.29%		1116.20%	<-Total Growth	4	AEPS Growth	1116.20%	86.75%
Net Income Growth									$2.7	$9.5	$8.4	$19.2	$37.6	$68	<-this year	79.65%		1282.39%	<-Total Growth	4	Net Income Growth	1282.39%	92.82%
Cash Flow Growth									-$10.9	-$20.0	-$66.0	-$108.2	-$36.5	-$69	<-this year	-89.34%		-234.50%	<-Total Growth	4	Cash Flow Growth	-234.50%	N/C
Cash Flow Growth Excl. WC									$46.4	$45.5	$79.3	$185.1	$263.9					469.04%	<-Total Growth	4	Cash Flow Growth Excl. WC	469.04%	54.45%
Dividend Growth									$0.03	$0.14	$0.37	$0.38	$0.40	$0.56	<-this year	39.90%		1131.91%	<-Total Growth	4	Dividend Growth	1131.91%	87.35%
Stock Price Growth										$10.34	$13.50	$7.45	$12.97	$42.75	<-this year	229.61%		25.44%	<-Total Growth	3	Stock Price Growth	25.44%	7.85%
Dividends on Shares	96.71										$36.17	$36.75	$38.68	$52.22	$58.03	$58.03		$208.32	No of Years	4	Total Divs	12/31/11
Paid										$1,000.00	$1,305.61	$720.50	$1,254.35	$3,556.09	$3,556.09	$4,407.63		$1,254.35	No of Years	3	Worth	$10.34	96.71
Total																		$1,462.67
Graham Number CDN$ AEPS										$2.26	$6.07	$7.00	$10.94	$15.55	$19.41	$22.94		383.73%	<-Total Growth	3	Graham Number AEPS		CDN$
Increase											168.37%	15.39%	56.20%	42.13%	24.85%	18.18%		56.20%	<-Median->	3	Graham Price		CDN$
Price/GP Ratio Med											2.03	1.38	0.91	1.49				1.38	<-Median->	3	Price/GP Ratio Med		CDN$
Price/GP Ratio High											2.36	1.88	1.22	2.18				1.88	<-Median->	3	Price/GP Ratio High		CDN$
Price/GP Ratio Low											1.69	0.89	0.59	0.80				0.89	<-Median->	3	Price/GP Ratio Low		CDN$
Price/GP Ratio Close										4.57	2.22	1.06	1.19	2.37	1.89	1.99		1.71	<-Median->	4	Price/GP Ratio Close		CDN$
Prem/Disc Close										357.31%	122.48%	6.40%	18.59%	136.54%	89.45%	98.70%		70.53%	<-Median->	4	Graham Price		CDN$
Graham Number CDN$ EPS										$2.01	$4.29	$6.01	$9.63	$14.12	$19.20	$22.41		379.43%	<-Total Growth	3	Graham Number EPS		CDN$
Increase											113.58%	40.08%	60.25%	46.59%	35.98%	16.72%		60.25%	<-Median->	3	Graham Price		CDN$
Price/GP Ratio Med											2.87	1.61	1.03	1.64				1.61	<-Median->	3	Price/GP Ratio Med		CDN$
Price/GP Ratio High											3.34	2.19	1.39	2.40				2.19	<-Median->	3	Price/GP Ratio High		CDN$
Price/GP Ratio Low											2.39	1.03	0.67	0.88				1.03	<-Median->	3	Price/GP Ratio Low		CDN$
Price/GP Ratio Close										5.15	3.15	1.24	1.35	2.60	1.92	2.03		2.25	<-Median->	4	Price/GP Ratio Close		CDN$
Prem/Disc Close										414.69%	214.63%	23.95%	34.66%	160.44%	91.52%	103.37%		124.65%	<-Median->	4	Graham Price		CDN$
Month, Year CDN$	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	Dec-26		3.00	<Count Years>		Month, Year		CDN$
Price Close										$10.34	$13.50	$7.45	$12.97	$36.77	$36.77	$45.57		25.44%	<-Total Growth	3	Stock Price		CDN$
Increase											30.56%	-44.81%	74.09%	183.50%	0.00%	23.95%		#NUM!	<-Median->	3	CAPE (10 Yr P/E)		CDN$
P/E Ratio										26.54	46.10	13.99	12.60	20.44	11.06	10.06		7.85%	<-IRR #YR->	3	Stock Price	#DIV/0!	CDN$
Trailing P/E Ratio										94.74	34.65	25.44	24.36	35.72	20.44	13.70		7.85%	<-IRR #YR->	3	Stock Price	#DIV/0!	CDN$
CAPE (10 Yr P/E)														19.52	15.75	13.60		11.30%	<-IRR #YR->	3	Price & Dividend	#DIV/0!	CDN$
Median 10, 5 Yrs		D.  per yr	3.45%	3.45%	% Tot Ret	30.56%	30.56%	T P/E	$30.04	$30.04	P/E:	$20.26	$20.26					11.30%	<-IRR #YR->	3	Price & Dividend	#DIV/0!	CDN$
Price  5										-$10.34	$0.00	$0.00	$12.97								Price  5
Price 10										-$10.34	$0.00	$0.00	$12.97								Price 10
Price & Dividend 5										-$10.34	$0.37	$0.38	$13.37								Price & Dividend 5
Price & Dividend 10										-$10.34	$0.37	$0.38	$13.37								Price & Dividend 10
Price H/L Median CDN$											$12.30	$9.69	$9.90	$23.15	23.95%			-19.51%	<-Total Growth	2	Stock Price		CDN$
Increase												-21.26%	2.22%	133.79%	1.63%			-10.29%	<-IRR #YR->	2	Stock Price	#DIV/0!	CDN$
P/E Ratio											42.00	18.19	9.62	12.87	25.58%			-10.29%	<-IRR #YR->	2	Stock Price	#DIV/0!	CDN$
Trailing P/E Ratio											31.57	33.07	18.59	22.49				-6.93%	<-IRR #YR->	2	Price & Dividend	#DIV/0!	CDN$
P/E on Running 5 yr Average														28.62				-6.93%	<-IRR #YR->	2	Price & Dividend	#DIV/0!	CDN$
P/E on Running 10 yr Average														55.74				18.19	P/E Ratio		Historical Median		CDN$
Median 10, 5 Yrs		D.  per yr	3.35%	3.35%	% Tot Ret	0.00%	0.00%	T P/E	31.57	31.57	P/E:	18.19	18.19						Count	2	Years of data		CDN$
											-$12.30	$0.00	$9.90
											-$12.30	$0.00	$9.90
											-$12.30	$0.38	$10.30
											-$12.30	$0.38	$10.30
High Months CDN$											Nov	Jan	Dec	Oct
Price High											$14.35	$13.17	$13.37	$33.84				-6.83%	<-Total Growth	2	Stock Price		CDN$
Increase											#DIV/0!	-8.22%	1.52%	153.10%				-3.48%	<-IRR #YR->	2	Stock Price	#DIV/0!	CDN$
P/E Ratio											49.00	24.73	12.99	18.81				-3.48%	<-IRR #YR->	2	Stock Price	#DIV/0!	CDN$
Trailing P/E Ratio											36.83	44.97	25.11	32.88				24.73	P/E Ratio		Historical Median		CDN$
Median 10, 5 Yrs								T P/E	36.83	36.83	P/E:	24.73	24.73					#NUM!	P/E Ratio		Historical High		CDN$
											-$14.35	$0.00	$13.37
											-$14.35	$0.00	$13.37
Low Months CDN$											Oct	Jul	Apr	Jan
Price Low											$10.25	$6.20	$6.43	$12.45				-37.27%	<-Total Growth	2	Stock Price		CDN$
Increase											#DIV/0!	-39.51%	3.71%	93.62%				-20.80%	<-IRR #YR->	2	Stock Price	#DIV/0!	CDN$
P/E Ratio											35.00	11.64	6.25	6.92				-20.80%	<-IRR #YR->	2	Stock Price	#DIV/0!	CDN$
Trailing P/E Ratio											26.31	21.17	12.08	12.10				11.64	P/E Ratio		Historical Median		CDN$
Median 10, 5 Yrs								T P/E	21.17	21.17	P/E:	11.64	11.64					#NUM!	P/E Ratio		Historical Low		CDN$
											-$10.25	$0.00	$6.43
											-$10.25	$0.00	$6.43
Value using exchange rate										$7.96	$10.60	$5.88	$9.58	$27.80	$25.56	$31.68
Month, Year US$	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	Dec-26		3.00	<Count Years>		Month, Year		US$
Price Close											$6.43	$5.85	$9.60	$24.25	$24.25	$31.68		49.23%	<-Total Growth	2	Stock Price		US$
Increase												-9.07%	64.10%	152.60%	0.00%	30.64%		11.93	<-Median->	2	CAPE (10 Yr P/E)		US$
P/E Ratio											27.97	13.93	12.63	17.83	10.49	10.06		22.16%	<-IRR #YR->	2	Stock Price	#DIV/0!	US$
Trailing P/E Ratio											21.44	25.43	22.86	31.91	17.83	13.70		22.16%	<-IRR #YR->	2	Stock Price	#DIV/0!	US$
CAPE (10 Yr P/E)											10.55	11.93	12.23	14.65	12.89	11.85		26.32%	<-IRR #YR->	2	Price & Dividend	#REF!	US$
Median 10, 5 Yrs		D.  per yr	4.16%	4.16%	% Tot Ret	15.82%	15.82%	T P/E	$22.86	$22.86	P/E:	$13.93	$13.93					26.32%	<-IRR #YR->	2	Price & Dividend	#REF!	US$
Price  5											-$6.43	$0.00	$9.60								Price  5
Price 10											-$6.43	$0.00	$9.60								Price 10
Price & Dividend 5											-$6.43	$0.29	$9.90								Price & Dividend 5
Price & Dividend 10											-$6.43	$0.29	$9.90								Price & Dividend 10
Price H/L Median US$												$6.14	$7.93	$16.08				29.13%	<-Total Growth	1	Stock Price		US$
Increase													29.13%	102.77%				29.13%	<-IRR #YR->	1	Stock Price	#DIV/0!	US$
P/E Ratio												14.62	10.43	11.82				29.13%	<-IRR #YR->	1	Stock Price	#DIV/0!	US$
Trailing P/E Ratio												26.70	18.88	21.15				33.90%	<-IRR #YR->	1	Price & Dividend	#REF!	US$
P/E on Running 5 yr Average												29.81	22.15	26.18				33.90%	<-IRR #YR->	1	Price & Dividend	#REF!	US$
P/E on Running 10 yr Average												59.61	44.29	51.04				12.53	P/E Ratio		Historical Median		US$
Median 10, 5 Yrs		D.  per yr	4.77%	4.77%	% Tot Ret	14.07%	14.07%	T P/E	22.79	22.79	P/E:	12.53	12.53						Count	1	Years of data		US$
												-$6.14	$7.93
												-$6.14	$7.93
												-$6.14	$8.22
												-$6.14	$8.22
High Months US$												Nov 22	Dec 23	Aug 23
Price High												$6.43	$10.46	$23.06				62.64%	<-Total Growth	1	Stock Price		US$
Increase													62.64%	120.46%				62.64%	<-IRR #YR->	1	Stock Price	#DIV/0!	US$
P/E Ratio												15.31	13.76	16.95				62.64%	<-IRR #YR->	1	Stock Price	#DIV/0!	US$
Trailing P/E Ratio												27.96	24.90	30.34				14.53	P/E Ratio		Historical Median		US$
Median 10, 5 Yrs								T P/E	26.43	26.43	P/E:	14.53	14.53					#NUM!	P/E Ratio		Historical High		US$
												-$6.43	$10.46
												-$6.43	$10.46
Low Months US$												Dec	Jun 23	Jan 23
Price Low												$5.85	$5.40	$9.10				-7.69%	<-Total Growth	1	Stock Price		US$
Increase													-7.69%	68.52%				-7.69%	<-IRR #YR->	1	Stock Price	#DIV/0!	US$
P/E Ratio												13.93	7.11	6.69				-7.69%	<-IRR #YR->	1	Stock Price	#DIV/0!	US$
Trailing P/E Ratio												25.43	12.86	11.97				10.52	P/E Ratio		Historical Median		US$
Median 10, 5 Yrs								T P/E	19.15	19.15	P/E:	10.52	10.52					#NUM!	P/E Ratio		Historical Low		US$
												-$5.85	$5.40
												-$5.85	$5.40
														-$53	<-12 mths	-73.58%
Free Cash Flow Mlt ScneenerUS$									-$9.52	-$14.19	-$49.56	-$90.14	-$26.47
Change										-49.12%	-249.26%	-81.88%	70.63%
Free Cash Flow Mkt Screener US$									-$10	-$14	-$50	-$90	-$26								Free Cash Flow Mkt Screener		US$
Change										-49.12%	-249.26%	-81.88%	70.63%								Change		US$
Free Cash Flow MS US$								-$5	-$11	-$15	-$43	-$70	-$30	$0	$0	$0		-561.74%	<-Total Growth	5	Free Cash Flow		US$
Change									-128.70%	-38.02%	-197.59%	-63.02%	56.79%	100.00%	#DIV/0!	#DIV/0!		45.93%	<-IRR #YR->	5	Free Cash Flow MS	-561.74%	US$
FCF/CF from Op Ratio									1.32	0.94	0.83	0.83	1.13	0.00	#VALUE!	#DIV/0!		45.93%	<-IRR #YR->	5	Free Cash Flow MS	#DIV/0!	US$
Dividends paid									$0.59	$2.67	$8.07	$10.06	$0.00	$14.05	$14.35	$14.35		#DIV/0!	<-Total Growth	4	Dividends paid		US$
Percentage paid									-5.58%	-18.36%	-18.68%	-14.27%	0.00%	#DIV/0!	#DIV/0!	#DIV/0!		-$0.14	<-Median->	5	Percentage paid		US$
5 Year Coverage											-15.55%	-14.92%	-12.64%	-21.97%	-32.29%	-52.33%					5 Year Coverage		US$
Dividend Coverage Ratio								0.00	-17.92	-5.45	-5.35	-7.01	0.00	0.00	0.00	0.00		-5.40	<-Median->	6	Dividend Coverage Ratio		US$
5 Year of Coverage											-6.43	-6.70	-7.91	-4.55	-3.10	-1.91					5 Year of Caogerage		US$
								$5	$0	$0	$0	$0	-$30
								$5	$0	$0	$0	$0	-$30
														-$72	<-12 mths	-73.58%
Free Cash Flow CDN$								-$5.8	-$14.4	-$18.9	-$55.0	-$89.3	-$41.2	$0.0	$0.0	$0.0		-614.44%	<-Total Growth	5	Free Cash Flow		CDN$
Change									-148.69%	-31.41%	-191.72%	-62.33%	53.83%	100.00%	#DIV/0!	#DIV/0!		48.18%	<-IRR #YR->	5	Free Cash Flow MS	-614.44%	CDN$
FCF/CF from Op Ratio									1.32	0.94	0.83	0.83	1.13	0.00	#VALUE!	#DIV/0!		48.18%	<-IRR #YR->	5	Free Cash Flow MS	#DIV/0!	CDN$
Dividends paid									$0.76	$3.39	$10.24	$13.62	$0.00	$20.21	$20.64	$20.64		#DIV/0!	<-Total Growth	4	Dividends paid		CDN$
Percentage paid									-5.31%	-18.00%	-18.61%	-15.25%	0.00%	#DIV/0!	#DIV/0!	#DIV/0!		-$0.15	<-Median->	5	Percentage paid		CDN$
5 Year Coverage											-15.31%	-15.28%	-12.80%	-23.22%	-34.87%	-57.54%					5 Year Coverage		CDN$
Dividend Coverage Ratio									-18.82	-5.56	-5.37	-6.56	0.00	0.00	0.00	0.00		-5.56	<-Median->	5	Dividend Coverage Ratio		CDN$
5 Year of Coverage											-6.53	-6.54	-7.81	-4.31	-2.87	-1.74					5 Year of Caogerage		CDN$
								$6	$0	$0	$0	$0	-$41
								$6	$0	$0	$0	$0	-$41
Market Cap in $M US$											$220.8	$200.8	$329.5	$834.2	$834.2	$1,089.8		49.23%	<-Total Growth	2	Market Cap	#DIV/0!	US$
Market Cap in $M CDN$										$245.5	$463.4	$255.7	$445.2	$1,264.9	$1,264.9	$1,567.8		81.36%	<-Total Growth	3	Market Cap	#DIV/0!	CDN$
Diluted # of Shares in Million									23.487	24.22	28.11	35.70	36.84	37.18				56.86%	<-Total Growth	4	Diluted
Change										3.13%	16.05%	27.02%	3.19%	0.93%				11.91%	<-IRR #YR->	4	Diluted
Difference Diluted/Basic									0.00%	-2.73%	-2.31%	-3.86%	-6.83%	-7.59%				11.91%	<-IRR #YR->	4	Diluted
Change in Diluted Shares per Year
									-23.5	0.0	0.0	0.0	36.8
									-23.5	0.0	0.0	0.0	36.8
Basic # of Shares in Millions									23.487	23.561	27.460	34.325	34.326	34.362				46.15%	<-Total Growth	4	Basic
Change										0.32%	16.55%	25.00%	0.00%	0.10%				8.43%	<-Median->	4	Change
Difference									0.00%	0.77%	25.00%	0.00%	0.00%	0.11%				0.00%	<-Median->	5	Difference
														-$51	<-12 mths	-89.34%
# of Share in Millions									23.487	23.742	34.325	34.325	34.327	34.400	34.400	34.400		9.95%	<-IRR #YR->	4	Shares	#DIV/0!
Change										1.09%	44.58%	0.00%	0.00%	0.21%	0.00%	0.00%		9.95%	<-IRR #YR->	4	Shares	#DIV/0!
Cash Flow from Operations $M US$									-$8.0	-$15.4	-$51.8	-$85.3	-$26.95	-$51.0	<-12 mths			-236.92%	<-Total Growth	4	Cash Flow		US$
Increase										-92.78%	-236.09%	-64.61%	68.41%	-89.34%	<-12 mths			Share Iss	SO, Buybacks		Cl B Shares Conv.		US$
5 year Running Average												-$32.1	-$37.5	$0.0	<-12 mths			-16.79%	<-Total Growth	1	CF 5 Yr Running		US$
CFPS									-$0.34	-$0.65	-$1.51	-$2.49	-$0.79	-$1.48	<-12 mths			-130.52%	<-Total Growth	4	Cash Flow per Share		US$
Increase										-90.71%	-132.46%	-64.61%	68.41%	-$13.9	<-12 mths			35.48%	<-IRR #YR->	4	Cash Flow	#DIV/0!	US$
5 year Running Average									-$0.07	-$0.20	-$0.50	-$1.00	-$1.15	$0.00	<-12 mths			35.48%	<-IRR #YR->	4	Cash Flow	#DIV/0!	US$
P/CF on Med Price												-2.47	-10.10	-10.84	<-12 mths			23.22%	<-IRR #YR->	4	Cash Flow per Share	#DIV/0!	US$
P/CF on Closing Price											-4.26	-2.35	-12.23	-16.35	<-12 mths			23.22%	<-IRR #YR->	4	Cash Flow per Share	#DIV/0!	US$
															-160.13%	Diff M/C		-9.58%	<-IRR #YR->	1	CFPS 5 yr Running	#DIV/0!	US$
														$252.62	<-12 mths	29.63%							US$
Excl.Working Capital CF US$									$42.00	$50.43	$114.11	$231.31	$221.83	$0.00	<-12 mths			15.75%	<-IRR #YR->	1	CFPS 5 yr Running	#DIV/0!	US$
Cash Flow from Operations $M WC									$34.00	$35.01	$62.28	$145.99	$194.87	-$51.03	<-12 mths			473.16%	<-Total Growth	4	Cash Flow less WC		US$
Increase										2.97%	77.90%	134.40%	33.49%	-126.19%	<-12 mths			54.73%	<-IRR #YR->	4	Cash Flow less WC	#DIV/0!	US$
5 year Running Average												$55.5	$94.4	$77.4	<-12 mths			54.73%	<-IRR #YR->	4	Cash Flow less WC	#DIV/0!	US$
CFPS Excl. WC									$1.45	$1.47	$1.81	$4.25	$5.68	-$1.48	<-12 mths			70.28%	<-IRR #YR->	1	CF less WC 5 Yr Run	#DIV/0!	US$
Increase										1.86%	23.05%	134.40%	33.48%	-126.13%	<-12 mths			70.28%	<-IRR #YR->	1	CF less WC 5 Yr Run	#DIV/0!	US$
5 year Running Average												$1.80	$2.93	$2.35	<-12 mths			40.72%	<-IRR #YR->	4	CFPS - Less WC	#DIV/0!	US$
P/CF on Median Price												1.44	1.40	-10.84	<-12 mths			40.72%	<-IRR #YR->	4	CFPS - Less WC	#DIV/0!	US$
P/CF on Closing Price											3.55	1.38	1.69	-16.35	<-12 mths			63.15%	<-IRR #YR->	4	CFPS 5 yr Running	#DIV/0!	US$
*Operational Cash Flow.			CF/-WC	P/CF Med	10 yr	-6.28	5 yr	-6.28	P/CF Med	10 yr	1.42	5 yr	1.42		-1251.01%	Diff M/C		63.15%	<-IRR #YR->	1	CFPS 5 yr Running	#DIV/0!	US$
														-$69.1	<-12 mths	-89.34%
Cash Flow from Operations $M CDN$									-$10.91	-$20.03	-$65.99	-$108.17	-$36.51	-$69.1	<-12 mths			-234.50%	<-Total Growth	4	Cash Flow		CDN$
Increase										-83.54%	-229.46%	-63.91%	66.25%	-89.34%	<-12 mths			Share Iss	SO, Buybacks		Cl B Shares Conv.		CDN$
5 year Running Average												-$41.0	-$48.3	-$60.0	<-12 mths			-17.80%	<-Total Growth	1	CF 5 Yr Running		CDN$
CFPS									-$0.46	-$0.84	-$1.92	-$3.15	-$1.06	-$2.01	<-12 mths			-128.87%	<-Total Growth	4	Cash Flow per Share		CDN$
Increase										-81.57%	-127.88%	-63.91%	66.25%	-88.93%	<-12 mths			35.24%	<-IRR #YR->	4	Cash Flow	#DIV/0!	CDN$
5 year Running Average												-$1.28	-$1.49	-$1.80	<-12 mths			35.24%	<-IRR #YR->	4	Cash Flow	#DIV/0!	CDN$
P/CF on Med Price											-6.40	-3.07	-9.31	-11.52	<-12 mths			23.00%	<-IRR #YR->	4	Cash Flow per Share	#DIV/0!	CDN$
P/CF on Closing Price										-12.26	-7.02	-2.36	-12.20	-18.30	<-12 mths			23.00%	<-IRR #YR->	4	Cash Flow per Share	#DIV/0!	CDN$
															-186.05%	Diff M/C		16.66%	<-IRR #YR->	1	CFPS 5 yr Running	#DIV/0!	CDN$
														$342.15	<-12 mths	29.63%							CDN$
Excl.Working Capital CF CDN$									$57.30	$65.50	$145.29	$293.25	$300.44	$0.00	<-12 mths			16.66%	<-IRR #YR->	1	CFPS 5 yr Running	#DIV/0!	CDN$
Cash Flow from Operations $M WC									$46.38	$45.47	$79.30	$185.08	$263.94	-$69.12	<-12 mths			469.04%	<-Total Growth	4	Cash Flow less WC		CDN$
Increase										-1.97%	74.39%	133.41%	42.61%	-126.19%	<-12 mths			54.45%	<-IRR #YR->	4	Cash Flow less WC	#DIV/0!	CDN$
5 year Running Average												$71.2	$124.0	$100.9	<-12 mths			54.45%	<-IRR #YR->	4	Cash Flow less WC	#DIV/0!	CDN$
CFPS Excl. WC									$1.97	$1.92	$2.31	$5.39	$7.69	-$2.01	<-12 mths			74.09%	<-IRR #YR->	1	CF less WC 5 Yr Run	#DIV/0!	CDN$
Increase										-3.02%	20.62%	133.41%	42.60%	-126.13%	<-12 mths			74.09%	<-IRR #YR->	1	CF less WC 5 Yr Run	#DIV/0!	CDN$
5 year Running Average												$2.32	$3.86	$3.06	<-12 mths			40.47%	<-IRR #YR->	4	CFPS - Less WC	#DIV/0!	CDN$
P/CF on Median Price											5.32	1.80	1.29	-11.52	<-12 mths			40.47%	<-IRR #YR->	4	CFPS - Less WC	#DIV/0!	CDN$
P/CF on Closing Price										5.40	5.84	1.38	1.69	-18.30	<-12 mths			66.33%	<-IRR #YR->	4	CFPS 5 yr Running	#DIV/0!	CDN$
*Operational Cash Flow.			CF/-WC	P/CF Med	10 yr	-6.40	5 yr	-6.40	P/CF Med	10 yr	1.80	5 yr	1.80		-1118.83%	Diff M/C		66.33%	<-IRR #YR->	4	CFPS 5 yr Running	#DIV/0!	CDN$
									-23.5	0.0	0.0	0.0	34.3								Shares
									-23.5	0.0	0.0	0.0	34.3								Shares
									$8.0	$0.0	$0.0	$0.0	-$26.95								Cash Flow		US$
									$8.0	$0.0	$0.0	$0.0	-$26.95								Cash Flow		US$
									$0.34	$0.00	$0.00	$0.00	-$0.79								Cash Flow per Share		US$
									$0.34	$0.00	$0.00	$0.00	-$0.79								Cash Flow per Share		US$
												$1.28	-$1.15								CFPS 5 yr Running		US$
												$1.00	-$1.15								CFPS 5 yr Running		US$
									-$34.0	$0.0	$0.0	$0.0	$194.9								Cash Flow less WC		US$
									-$34.0	$0.0	$0.0	$0.0	$194.9								Cash Flow less WC		US$
												-$55.5	$94.4								CF less WC 5 Yr Run		US$
												-$55.5	$94.4								CF less WC 5 Yr Run		US$
									-$1.45	$0.00	$0.00	$0.00	$5.68								CFPS - Less WC		US$
									-$1.45	$0.00	$0.00	$0.00	$5.68								CFPS - Less WC		US$
												-$1.80	$2.93								CFPS 5 yr Running		US$
												-$1.80	$2.93								CFPS 5 yr Running		US$
									$10.9	$0.0	$0.0	$0.0	-$36.51								Cash Flow		CDN$
									$10.9	$0.0	$0.0	$0.0	-$36.51								Cash Flow		CDN$
									$0.46	$0.00	$0.00	$0.00	-$1.06								Cash Flow per Share		CDN$
									$0.46	$0.00	$0.00	$0.00	-$1.06								Cash Flow per Share		CDN$
												$1.28	-$1.49								CFPS 5 yr Running		CDN$
												$1.28	-$1.49								CFPS 5 yr Running		CDN$
									-$46.4	$0.0	$0.0	$0.0	$263.9								Cash Flow less WC		CDN$
									-$46.4	$0.0	$0.0	$0.0	$263.9								Cash Flow less WC		CDN$
												-$71.2	$124.0								CF less WC 5 Yr Run		CDN$
												-$71.2	$124.0								CF less WC 5 Yr Run		CDN$
									-$1.97	$0.00	$0.00	$0.00	$7.69								CFPS - Less WC		CDN$
									-$1.97	$0.00	$0.00	$0.00	$7.69								CFPS - Less WC		CDN$
									$0.00	$0.00	$0.00	-$2.32	$3.86								CFPS 5 yr Running		CDN$
									$0.00	$0.00	$0.00	-$2.32	$3.86								CFPS 5 yr Running		CDN$
Restricted Cash												-$6.328	-$6.675
Prepaids										-$2.294	-$8.412	-$0.215	-$0.211
Acquistion Transaction Costs										$0.054	-$1.036	-$9.788	-$12.371
Other Rec										-$4.013	-$7.246	-$2.381	$0.026
Income Taxes										-$0.863	-$2.580	-$0.398	$6.922
Accounts payable& Acc Liab										$3.854	-$0.793	-$1.049	$10.357
Net Additions  Loans /Rec										$0.226	$8.675	-$227.824	-$239.109
Principal Loans & Adv Rece										-$51.270	-$109.632	$16.675	$19.231
										$3.874	$6.909
																					Generally not part of WC
Sum									$0.000	-$50.432	-$114.113	-$231.307	-$221.829
Google --> TD 2017									-$42	-$50	-$114	-$231	-$222
Difference									$42	$0	$0	$0	$0
OPM Ratio CDN$									-11.77%	-20.99%	-39.98%	-37.61%	-8.52%	-11.62%				27.64%	<-Total Growth	4	OPM		CDN$
Increase										-78.37%	-90.43%	5.92%	77.36%	-36.39%					Should increase		or be stable.		CDN$
Diff from Median									-43.9%	0.0%	90.4%	79.2%	-59.4%	-44.7%				0.00	<-Median->	5	OPM		CDN$
*Operational Profit Margin (CF/Revenue) Ratio									OPM	10 Yrs	-20.99%	5 Yrs	-20.99%					should be	zero, it is a		check on calculations		CDN$
														$76	<-12 mths	0.00%
Adjusted EBITDA US$										$19.96	$25.37	$40.83	$76.31	$120.30	$184.20	$236.70		282.20%	<-Total Growth	3	Adjusted EBITDA
Change											27.09%	60.94%	86.87%	57.66%	53.12%	28.50%		60.94%	<-Median->	3	Change
EBITDA Margin										27.18%	19.57%	18.00%	24.11%	26.74%	29.30%	30.51%		0.22	<-Median->	4	EBITDA Margin
														$101	<-12 mths	0.00%
Adjusted EBITDA CDN$										$25.42	$32.17	$55.30	$100.92	$173.06	$264.99	$340.52		297.03%	<-Total Growth	3	Adjusted EBITDA
Change											26.55%	71.93%	82.49%	71.48%	53.12%	28.50%		71.93%	<-Median->	3	Change
EBITDA Margin										26.64%	19.49%	19.23%	23.54%	29.08%	29.30%	30.51%		0.22	<-Median->	4	EBITDA Margin
Long Term Debt US$										$49.30	$46.87	$148.90	$199.17	$250.61				304.02%	<-Total Growth	3	Bank Debt		US$
Change											-4.92%	217.69%	33.76%	25.83%				33.76%	<-Median->	3	Change		US$
Debt/Market Cap Ratio											0.21	0.74	0.60	0.30				0.60	<-Median->	3	Debt/Market Cap Ratio		US$
Assets/Current Liabilities Ratio										6.88	7.59	13.91	12.11	12.28				9.85	<-Median->	4	Assets/Current Liabilities Ratio		US$
Debt to Cash Flow (Years)										-3.20	-0.90	-1.75	-7.39	-4.91				-2.47	<-Median->	4	Debt to Cash Flow (Years)		US$
Long Term Debt CDN$										$64.03	$59.67	$188.78	$269.75	$331.45				321.32%	<-Total Growth	3	Bank Debt		CDN$
Change											-6.79%	216.34%	42.90%	22.87%				42.90%	<-Median->	3	Change		CDN$
Debt/Market Cap Ratio										0.26	0.13	0.74	0.61	0.26				0.43	<-Median->	4	Debt/Market Cap Ratio		CDN$
Assets/Current Liabilities Ratio										6.88	7.59	13.91	12.11	12.28				9.85	<-Median->	4	Assets/Current Liabilities Ratio		CDN$
Debt to Cash Flow (Years)										-3.20	-0.90	-1.75	-7.39	-4.80				-2.47	<-Median->	4	Debt to Cash Flow (Years)		CDN$
Intangibles US$										$3.87	$7.91	$11.47	$13.44	$15.54				246.83%	<-Total Growth	3	Intangibles		US$
Goodwill										$0.00	$0.00	$0.00	$0.00	$0.00				#DIV/0!	<-Total Growth	3	Goodwill		US$
Total										$3.87	$7.91	$11.47	$13.44	$15.54				246.83%	<-Total Growth	3	Total		US$
Change											104.20%	45.00%	17.14%	15.60%				45%	<-Median->	3	Change		US$
Intangible/Market Cap Ratio											0.04	0.06	0.04	0.02				4%	<-Median->	3	Intangible/Market Cap Ratio		US$
Intangibles CDN$										$5.03	$10.07	$14.55	$18.20	$20.55				261.68%	<-Total Growth	3	Intangibles		CDN$
Goodwill										$0.00	$0.00	$0.00	$0.00	$0.00				#DIV/0!	<-Total Growth	3	Goodwill		CDN$
Total										$5.03	$10.07	$14.55	$18.20	$20.55				261.68%	<-Total Growth	3	Total		CDN$
Change											100.18%	44.38%	25.14%	12.88%				44.38%	<-Median->	3	Change		CDN$
Intangible/Market Cap Ratio										0.02	0.02	0.06	0.04	0.02				0.03	<-Median->	4	Intangible/Market Cap Ratio		CDN$
Current Assets US$										$64.7	$131.7	$232.7	$309.08	$390.4				377.79%	<-Total Growth	3	Assets		US$
Current Liabilities										$11.5	$19.7	$18.5	$28.43	$35.3				147.43%	<-Total Growth	3	Liabilities		US$
Liquidity Ratio										5.63	6.69	12.60	10.87	11.05				8.78	<-Median->	4	Ratio		US$
Assets US$										$79.1	$149.5	$256.7	$344.26	$433.7				Debt Ratio of 1.5 and up, best			Current Ratio		US$
Liabilities										$70.6	$74.2	$175.0	$242.74	$305.6				1.44	<-Median->	4	Ratio		US$
Debt Ratio										1.12	2.02	1.47	1.42	1.42				1.44	<-Median->	4	Ratio		US$
Estimates BVPS														$4.19	$6.07	$8.11			Estimates		Estimates BVPS
Estimate Book Value														$144.2	$208.8	$278.8			Estimates		Estimate Book Value
P/B Ratio (Close)														5.78	3.99	3.91			Estimates		P/B Ratio (Close)
Difference from 10 year median															51.81%	Diff M/C			Estimates		Difference from 10 yr med.
Book Value US$										$8.415	$75.329	$81.641	$101.519	$128.105							Book Value		US$
NCI										0.00	0.00	0.00	0.00	0.00							NCI		US$
Book Value										$8.415	$75.329	$81.641	$101.519	$128.105	$128.105	$128.105		1106.34%	<-Total Growth	3	Book Value		US$
Book Value per share										$0.35	$2.19	$2.38	$2.96	$3.72	$6.21	$6.21		734.35%	<-Total Growth	3	Book Value per Share		US$
Increase											519.14%	8.38%	24.34%	25.92%	66.67%	0.00%		147.48%	P/B Ratio		Current/Historical Median		US$
P/B Ratio (Median)												2.58	2.68	4.32				2.63	P/B Ratio		Historical Median		US$
P/B Ratio (Close)											2.93	2.46	3.25	6.51	3.91	5.10		102.82%	<-IRR #YR->	3	Book Value per Share	#DIV/0!	US$
Change												-16.09%	31.98%	100.61%	-40.00%	30.64%		102.82%	<-IRR #YR->	3	Book Value per Share	#DIV/0!	US$
Leverage (A/BK)										9.39	1.98	3.14	3.39	3.39				3.27	<-Median->	4	A/BV		US$
Debt/Equity Ratio										8.39	0.98	2.14	2.39	2.39				2.27	<-Median->	4	Debt/Eq Ratio		US$
Shareholders' Equity (Assets less Liabilities)									P/BV	10 yr Med	2.63	5 yr Med	2.63		147.48%	Diff M/C		3.27	Historical		Leverage (A/BK)		US$
										-$0.35	$0.00	$0.00	$2.96
										-$0.35	$0.00	$0.00	$2.96
Current Assets CDN$										$84.0	$167.7	$295.0	$418.6	$516.3				398.24%	<-Total Growth	3	Current Assets		CDN$
Current Liabilities										$14.9	$25.1	$23.4	$38.5	$46.7				158.03%	<-Total Growth	3	Current Liabilities		CDN$
Liquidity Ratio										5.63	6.69	12.60	10.87	11.05				8.78	<-Median->	4	Ratio		CDN$
Liq. with CF aft div										4.77	7.42	11.28	10.29	10.02				8.85	<-Median->	4	Ratio	If Div = 0	CDN$
Liq. CF re  Inv+Div										3.75	3.65	6.51	8.70	9.57				5.13	<-Median->	4	Ratio		CDN$
Assets CDN$										$102.7	$190.3	$325.4	$466.3	$573.6				354.13%	<-Total Growth	3	Assets		CDN$
Liabilities										$91.7	$94.4	$221.9	$328.8	$404.2				258.36%	<-Total Growth	3	Liabilities		CDN$
Debt Ratio										1.12	2.02	1.47	1.42	1.42				1.44	<-Median->	4	Ratio		CDN$
Book Value CDN$										$10.930	$95.909	$103.504	$137.498	$169.432							Book Value		CDN$
NCI										0.00	0.00	0.00	0.00	0.00							NCI		CDN$
Book Value										$10.930	$95.909	$103.504	$137.498	$169.432	$169.432	$169.432		1157.98%	<-Total Growth	3	Book Value		CDN$
Book Value per share										$0.46	$2.79	$3.02	$4.01	$4.93	$4.93	$4.93		770.07%	<-Total Growth	3	Book Value per Share		CDN$
Increase											506.94%	7.92%	32.84%	22.96%	0.00%	0.00%		162.71%	P/B Ratio		Current/Historical Median		CDN$
P/B Ratio (Median)										0.00	4.40	3.21	2.47	4.70				2.84	P/B Ratio		Historical Median		CDN$
P/B Ratio (Close)										22.46	4.83	2.47	3.24	7.47	7.47	9.25		105.68%	<-IRR #YR->	3	Book Value per Share	#DIV/0!	CDN$
Change											-78.49%	-48.86%	31.06%	130.56%	0.00%	23.95%		105.68%	<-IRR #YR->	3	Book Value per Share	#DIV/0!	CDN$
Leverage (A/BK)										9.39	1.98	3.14	3.39	3.39				3.27	<-Median->	4	A/BV		CDN$
Debt/Equity Ratio										8.39	0.98	2.14	2.39	2.39				2.27	<-Median->	4	Debt/Eq Ratio		CDN$
Shareholders' Equity (Assets less Liabilities)									P/BV	10 yr Med	2.84	5 yr Med	2.84		162.71%	Diff M/C		3.27	Historical		Leverage (A/BK)		CDN$
										-$0.46	$0.00	$0.00	$4.01
										-$0.46	$0.00	$0.00	$4.01
														$27.99	<-12 mths	0.00%
Comprehensive Income US$									$1.99	$7.33	$6.56	$15.13	$27.99					1303.36%	<-Total Growth	4	Comprehensive Income		US$
Increase										267.57%	-10.50%	130.52%	85.06%					107.79%	<-Median->	4	Comprehensive Income		US$
5 Yr Running Average									$0.40	$1.87	$3.18	$6.20	$11.80					93.55%	<-IRR #YR->	4	Comprehensive Income	#DIV/0!	US$
ROE										87.1%	8.7%	18.5%	27.6%					93.55%	<-IRR #YR->	4	Comprehensive Income	#DIV/0!	US$
5Yr Median										87.1%	47.9%	18.5%	23.1%					90.26%	<-IRR #YR->	1	5 Yr Running Average	#DIV/0!	US$
% Difference from Net Income										0.00%	0.00%	0.00%	0.79%					90.26%	<-IRR #YR->	1	5 Yr Running Average	#DIV/0!	US$
Median Values										Diff	5, 10 yr	0.0%	0.0%					23.1%	<-Median->	4	Return on Equity
									-$2.0	$0.0	$0.0	$0.0	$28.0
									-$2.0	$0.0	$0.0	$0.0	$28.0
												-$6.2	$11.8
												-$6.2	$11.8
Current Liability Coverage Ratio										3.05	3.16	7.91	6.85	-1.45							CFO / Current Liabilities		US$
5 year Median										3.05	3.10	3.16	5.01	3.16				5.01	<-Median->	4	Current Liability Cov Ratio		US$
Asset Efficiency Ratio										44.29%	41.66%	56.87%	56.61%	-11.77%							CFO / Total Assets		US$
5 year Median										44.29%	42.97%	44.29%	50.45%	44.29%				50.4%	<-Median->	4	Return on Assets		US$
Return on Assets ROA										9.28%	4.39%	5.89%	8.07%	11.78%				Net	Income/Assets		Return on Assets		US$
5Yr Median										9.28%	6.83%	5.89%	6.98%	8.07%				7.0%	<-Median->	4	Asset Efficiency Ratio		US$
Return on Equity ROE										87.13%	8.71%	18.53%	27.36%	39.89%				Net Inc/	Shareholders' equity		Return on Equity		US$
5Yr Median										87.13%	47.92%	18.53%	22.94%	27.36%				22.9%	<-Median->	4	Return on Equity		US$
														$27.78	<-12 mths	0.00%
Net Income US$									$1.995	$7.332	$6.562	$15.13	$27.78					1292.39%	<-Total Growth	4	Net Income		US$
NCI									$0.00	$0.00	$0.00	$0.00	$0.00										US$
Net Income									$1.99	$7.33	$6.56	$15.13	$27.78	$51.1	$93.5	$125.5		1292.39%	<-Total Growth	4	Net Income		US$
Increase										267.57%	-10.50%	130.52%	83.61%	83.97%	82.94%	34.25%		EPS/CF Ratio should not be higher than 1.00					US$
5 Yr Running Average												$6	$12	$22	$39	$63		93.17%	<-IRR #YR->	4	Net Income	#DIV/0!	US$
Operating Cash Flow									-$8.0	-$15.4	-$51.8	-$85.3	-$27.0					93.17%	<-IRR #YR->	4	Net Income	#DIV/0!	US$
Investment Cash Flow										-$2.1	-$2.8	-$5.3	-$5.4					89.55%	<-IRR #YR->	1	5 Yr Running Average	#DIV/0!	US$
Total Accruals									$10.0	$24.9	$61.2	$105.7	$60.2					89.55%	<-IRR #YR->	1	5 Yr Running Average	#DIV/0!	US$
Total Assets									$0.0	$79.1	$149.5	$256.7	$344.3						Balance Sheet		Assets		US$
Accruals Ratio										31.48%	40.91%	41.19%	17.48%					36.19%	<-Median->	5	Ratio		US$
EPS/CF Ratio (WC)									0.06	0.20	0.13	0.10	0.13					0.13	<-Median->	5	EPS/CF Ratio		US$
									-$2.0	$0.0	$0.0	$0.0	$27.8
									-$2.0	$0.0	$0.0	$0.0	$27.8
												-$6.2	$11.8
												-$6.2	$11.8
Financial Cash Flow US$									$0.0	$16.594	$56.590	$91.014	$0.0						C F Statement		Financial Cash Flow		CDN$
Total Accruals									$10.0	$8.3	$4.6	$14.7	$60.2								Accruals		CDN$
Accruals Ratio										10.49%	3.06%	5.73%	17.48%					8.11%	<-Median->	4	Ratio		CDN$
														$37.92	<-12 mths	6.83%
Comprehensive Income CDN$									$2.50	$10.00	$8.52	$19.26	$35.49					1318.24%	<-Total Growth	4	Comprehensive Income		CDN$
Increase										299.71%	-14.79%	125.97%	84.28%					105.12%	<-Median->	4	Comprehensive Income		CDN$
5 Yr Running Average									$0.50	$2.50	$4.21	$8.06	$15.16					94.06%	<-IRR #YR->	4	Comprehensive Income	#DIV/0!	CDN$
ROE										91.5%	8.9%	18.6%	25.8%					94.06%	<-IRR #YR->	4	Comprehensive Income	#DIV/0!	CDN$
5Yr Median												18.6%	22.2%					88.09%	<-IRR #YR->	1	5 Yr Running Average	#DIV/0!	CDN$
% Difference from Net Income										5.04%	2.01%	0.43%	-5.66%					88.09%	<-IRR #YR->	1	5 Yr Running Average	#DIV/0!	CDN$
Median Values										Diff	5, 10 yr	1.2%	1.2%					22.2%	<-Median->	4	Return on Equity
									-$2.5	$0.0	$0.0	$0.0	$35.5
									-$2.5	$0.0	$0.0	$0.0	$35.5
												-$8.1	$15.2
												-$8.1	$15.2
Current Liability Coverage Ratio										3.05	3.16	7.91	6.85	-1.48							CFO / Current Liabilities		CDN$
5 year Median										3.05	3.10	3.16	5.01	3.16				5.01	<-Median->	4	Current Liability Cov Ratio		CDN$
Asset Efficiency Ratio										44.29%	41.66%	56.87%	56.61%	-12.05%							CFO / Total Assets		CDN$
5 year Median										44.29%	42.97%	44.29%	50.45%	44.29%				50.4%	<-Median->	4	Return on Assets		CDN$
Return on Assets ROA										9.28%	4.39%	5.89%	8.07%	11.78%				Net	Income/Assets		Return on Assets		CDN$
5Yr Median										9.28%	6.83%	5.89%	6.98%	8.07%				7.0%	<-Median->	4	Asset Efficiency Ratio		CDN$
Return on Equity ROE										87.13%	8.71%	18.53%	27.36%	39.89%				Net Inc/	Shareholders' equity		Return on Equity		CDN$
5Yr Median										87.13%	47.92%	18.53%	22.94%	27.36%				22.9%	<-Median->	4	Return on Equity		CDN$
														$37.62	<-12 mths	0.00%
Net Income CDN$									$2.72	$9.52	$8.36	$19.18	$37.62					1282.39%	<-Total Growth	4	Net Income		CDN$
NCI									$0.00	$0.00	$0.00	$0.00	$0.00										CDN$
Net Income									$2.72	$9.52	$8.36	$19.18	$37.62	$67.58	$134.48	$180.54		1282.39%	<-Total Growth	4	Net Income		CDN$
Increase										249.94%	-12.26%	129.54%	96.16%	79.65%	98.98%	34.25%		EPS/CF Ratio should not be higher than 1.00					CDN$
5 Yr Running Average												$8	$15	$28	$53	$88		92.82%	<-IRR #YR->	4	Net Income	#DIV/0!	CDN$
Operating Cash Flow									-$10.9	-$20.0	-$66.0	-$108.2	-$36.5					92.82%	<-IRR #YR->	4	Net Income	#DIV/0!	CDN$
Investment Cash Flow									$0.0	-$2.8	-$3.5	-$6.7	-$7.4					94.57%	<-IRR #YR->	1	5 Yr Running Average	#DIV/0!	CDN$
Total Accruals									$13.6	$32.3	$77.9	$134.0	$81.5					94.57%	<-IRR #YR->	1	5 Yr Running Average	#DIV/0!	CDN$
Total Assets									$0.0	$102.7	$190.3	$325.4	$466.3						Balance Sheet		Assets		CDN$
Accruals Ratio									#DIV/0!	31.48%	40.91%	41.19%	17.48%					#DIV/0!	<-Median->	5	Ratio		CDN$
EPS/CF Ratio (WC)									0.06	0.20	0.13	0.10	0.13					0.13	<-Median->	5	EPS/CF Ratio		CDN$
									-$2.7	$0.0	$0.0	$0.0	$37.6
									-$2.7	$0.0	$0.0	$0.0	$37.6
												-$8.0	$15.5
												-$8.0	$15.5
Change in Close											30.56%	-44.81%	74.09%	183.50%	0.00%	23.95%			Count	4	Years of data		CDN$
up/down											down	down	down	Down					Count	4	100.00%		CDN$
Meet Prediction?												Yes						% right	Count	1	25.00%		CDN$
Financial Cash Flow CDN$										$21.6	$72.1	$115.4	$38.5						C F Statement		Financial Cash Flow		CDN$
Total Accruals										$10.8	$5.8	$18.6	$43.0								Accruals		CDN$
Accruals Ratio										10.49%	3.06%	5.73%	9.22%					7.48%	<-Median->	4	Ratio		CDN$
Cash US$										$5.246	$7.239	$7.659	$13.751	$16.997							Cash		US$
Cash per Share										$0.22	$0.21	$0.22	$0.40	$0.49				$0.22	<-Median->	4	Cash per Share		US$
Percentage of Stock Price										#DIV/0!	3.28%	3.81%	4.17%	2.04%				#DIV/0!	<-Median->	4	% of Stock Price		US$
Cash CDN$										$6.813	$9.216	$9.710	$18.624	$22.480							Cash		CDN$
Cash per Share										$0.29	$0.27	$0.28	$0.54	$0.65				$0.28	<-Median->	4	Cash per Share		CDN$
Percentage of Stock Price										2.78%	1.99%	3.80%	4.18%	1.78%				3.29%	<-Median->	4	% of Stock Price		CDN$
Notes:
Spreadsheet started at the end of 2024.
Sector:
Finance, Financial Services
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock.
When I was reading  and article by Aditya Raghunath's on EQB, he also mentions this stock.  I thought the stock looked interesting.
See <a href=" https://www.fool.ca/2024/09/30/my-5-favourite-stocks-to-buy-right-now-7/ " target="_top">the Article</a>.
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.
Propel Holdings Inc is a financial technology (fintech) company, committed to credit inclusion by facilitating fair, fast, and transparent access to credit through its proprietary, online lending platform.
All the firm's operations are conducted through its consumer-facing brands: MoneyKey, CreditFresh, and Fora Credit.
Shares; '%, Value $M						From	Years	Div. Gth	Tot Ret	Cap Gain	Div.	CDN$		Shares	%, Val $M			Shares	%, Val $M			Change
Date						2020	3	87.35%	11.30%	7.85%	3.45%	11.30%		May 30	2021			May 30	2022
Kinross, Clive														6.400	18.64%			5.000	14.53%			-21.88%
CEO - Shares - Amount						From	Years	Div. Gth	Tot Ret	Cap Gain	Div.	US$			$83.008				$183.850
Options - percentage						2021	2	85.39%	26.32%	22.16%	4.16%	26.32%		0.515	1.50%			0.703	2.04%			36.54%
Options - amount															$6.680				$25.857
Saidakovsky, Sheldon														0.637	1.86%			0.602	1.75%			-5.49%
CFO - Shares - Amount															$8.267				$22.149
Options - percentage														0.276	0.80%			0.451	1.31%			63.41%
Options - amount															$3.580				$16.583
Buchman, Noah														0.925	2.69%			0.990	2.88%			7.06%
Officer - Shares - Amount															$11.994				$36.402
Options - percentage														0.276	0.80%			0.334	0.97%			21.14%
Options - amount															$3.580				$12.294
Martin, Karen Lynne														0.010	0.03%			0.012	0.04%			19.50%
Director - Shares - Amount															$0.133				$0.451
Options - percentage														0.040	0.12%			0.052	0.15%			30.00%
Options - amount															$0.519				$1.912
Anderson, Peter														0.065	0.19%			0.065	0.19%			0.00%
Director - Shares - Amount															$0.843				$2.390
Options - percentage														0.020	0.06%			0.032	0.09%			60.00%
Options - amount															$0.259				$1.177
Stein, Michael														6.400	18.64%			5.386	15.66%			-15.85%
Chairman - Shares - Amt															$83.008				$198.036
Options - percentage														0.060	0.17%			0.078	0.23%			30.00%
Options - amount															$0.778				$2.868
Name
10% Holder - Shares - Amt
Options - percentage
Options - amount
Increase in O/S Shares														0.000	0.00%			0.001	0.00%
Due to Stock Options															$0.001				$0.014
Book Value															$0.002				$0.012
Insider Buying															-$0.196				-$0.047
Insider Selling															$0.119				$40.185
Net Insider Selling															-$0.077				$40.138
Net Selling % of Market Cap															-0.02%				3.17%
Directors																		7
Women																		2	29%
Minorities																		1	14%
Institutions/Holdings																		20	6.70%
Total Shares Held																		2.306	6.70%
Increase/Decrease 3 Mths																		0.507	28.18%
Starting No. of Shares																		1.799	MS Top 20
Institutions/Holdings
Total Shares Held
Increase/Decrease 3 Mths
Starting No. of Shares
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock