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. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q2 2026
See my website on stocks or see my blog at the following sites.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/ 6/30/26
Pulse Seismic Inc TSX: PSD OTC PLSDF http://www.pulseseismic.com/ Fiscal Yr: Dec 31
Year 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 12/31/27 12/31/28 Value Description #Y Item Total G
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Consolid/Split Consolid/Split
$15.472 <-12 mths -69.72%
Revenue* $40.508 $35.743 $24.434 $14.339 $43.525 $10.188 $24.155 $11.349 $49.150 $9.570 $39.127 $23.379 $51.090 $15.472 <-12 mths 109.09% <-Total Growth 10 Revenue
Increase -53.09% -11.76% -31.64% -41.32% 203.54% -76.59% 137.09% -53.02% 333.08% -80.53% 308.85% -40.25% 118.53% -69.72% <-12 mths 7.65% <-IRR #YR-> 10 Revenue 109.09%
5 year Running Average $48.416 $49.416 $47.702 $40.275 $31.710 $25.646 $23.328 $20.711 $27.673 $20.882 $26.670 $26.515 $34.463 $27.728 <-12 mths 35.11% <-IRR #YR-> 5 Revenue 350.17%
Revenue per Share $0.68 $0.62 $0.44 $0.26 $0.81 $0.19 $0.45 $0.21 $0.91 $0.18 $0.74 $0.46 $1.01 $0.31 <-12 mths -3.20% <-IRR #YR-> 10 5 yr Running Average -27.75%
Increase -51.67% -8.52% -29.60% -41.66% 214.22% -76.49% 137.09% -53.02% 333.15% -80.47% 316.66% -38.15% 119.06% -69.72% <-12 mths 10.72% <-IRR #YR-> 5 5 yr Running Average 66.40%
5 year Running Average $0.79 $0.80 $0.79 $0.68 $0.56 $0.46 $0.43 $0.38 $0.51 $0.39 $0.50 $0.50 $0.66 $0.54 <-12 mths 8.65% <-IRR #YR-> 10 Revenue per Share 129.20%
P/S (Price/Sales) Med 5.46 6.08 6.05 9.26 3.44 11.99 5.03 6.49 1.94 12.83 2.60 4.83 3.20 13.57 <-12 mths 36.71% <-IRR #YR-> 5 Revenue per Share 377.50%
P/S (Price/Sales) Close 7.02 4.69 5.05 9.55 3.96 7.87 4.32 4.55 2.08 10.20 2.50 5.20 3.27 9.83 <-12 mths -1.74% <-IRR #YR-> 10 5 yr Running Average -16.13%
*Revenue in M CDN $  P/S Med 20 yr  3.39 15 yr  5.03 10 yr  4.93 5 yr  3.20 99.45% Diff M/C 11.56% <-IRR #YR-> 5 5 yr Running Average 72.80%
-$24.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $51.1
-$11.3 $0.0 $0.0 $0.0 $0.0 $51.1
-$47.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $34.5
-$20.7 $0.0 $0.0 $0.0 $0.0 $34.5
-$0.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.01
-$0.21 $0.00 $0.00 $0.00 $0.00 $1.01
-$0.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.66
-$0.38 $0.00 $0.00 $0.00 $0.00 $0.66
Amount $5.50 <-12 mths -82.58%
Per Share $0.11 <-12 mths -41.63%
Payout Ratio Adj EPS 67.05%
Shareholders Free Cash Flow $20.70 $27.90 $14.70 $9.00 $29.70 $4.70 $13.60 $5.40 $32.10 $3.20 $24.83 $12.41 $31.60 114.94% <-Total Growth 10 Shareholders Free Cash Flow
FCF Basic  $0.34 $0.47 $0.26 $0.16 $0.54 $0.09 $0.25 $0.10 $0.60 $0.06 $0.47 $0.24 $0.62 $0.11 <-12 mths 138.46% <-Total Growth 10 FCF
FCF Diluted $0.34 $0.47 $0.26 $0.16 $0.54 $0.09 $0.25 $0.10 $0.60 $0.06 $0.47 $0.24 $0.62 $0.11 <-12 mths 138.46% <-Total Growth 10 FCF
Increase -57.50% 38.24% -44.68% -38.46% 237.50% -83.33% 177.78% -60.00% 500.00% -90.00% 683.33% -48.94% 158.33% -82.26% <-12 mths 10 0 10 Years of Data, EPS P or N 100.00%
FCF Yield 7.10% 16.04% 11.71% 6.53% 16.93% 6.04% 12.89% 10.42% 31.58% 3.30% 25.27% 10.04% 18.84% 3.67% <-12 mths 9.08% <-IRR #YR-> 10 FCF -92.56%
5 year Running Average $0.46 $0.45 $0.41 $0.35 $0.30 $0.26 $0.23 $0.32 $0.22 $0.30 $0.29 $0.40 $0.30 <-12 mths 44.04% <-IRR #YR-> 5 FCF -88.95%
Payout Ratio 23.53% 17.02% 23.08% 0.00% 37.04% 0.00% 0.00% 0.00% 8.75% 83.33% 43.35% 45.31% 75.40% 157.95% <-12 mths -1.13% <-IRR #YR-> 10 5 yr Running Average #DIV/0!
5 year Running Average 11.10% 14.24% 14.41% 23.73% 22.37% 20.00% 17.54% 15.98% 9.32% 20.69% 28.23% 44.35% 66.92% <-12 mths 11.79% <-IRR #YR-> 5 5 yr Running Average -38.32%
Price/FCF Median 10.97 8.07 10.23 14.84 5.13 25.22 9.04 13.70 2.95 38.17 4.11 9.25 5.19 37.64 <-12 mths 9.15 <-Median-> 10 Price/FCF Median
Price/FCF High 14.26 10.11 12.65 16.56 5.91 35.33 10.32 20.30 4.25 48.50 4.68 10.75 6.76 46.55 <-12 mths 10.54 <-Median-> 10 Price/FCF High
Price/FCF Low 7.68 6.04 7.81 13.13 4.35 15.11 7.76 7.10 1.65 27.83 3.53 7.75 3.63 28.73 <-12 mths 7.43 <-Median-> 10 Price/FCF Low
Price/FCF Close 14.09 6.23 8.54 15.31 5.91 16.56 7.76 9.60 3.17 30.33 3.96 9.96 5.31 27.27 <-12 mths 8.68 <-Median-> 10 Price/FCF Close
Trailing P/FCF Close 5.99 8.62 4.72 9.42 19.94 2.76 21.56 3.84 19.00 3.03 31.00 5.09 13.71 4.84 <-12 mths 11.57 <-Median-> 10 Trailing P/FCF Close
Median Values Historical   in order 8.56 10.21 6.57 7.00 P/FCF 5 Yrs   in order 5.19 6.76 3.63 5.31 425.13% Diff M/C
See Shareholders Free Cash Flow 
-$0.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.62
-$0.10 $0.00 $0.00 $0.00 $0.00 $0.62
-$0.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.40
-$0.23 $0.00 $0.00 $0.00 $0.00 $0.40
Amount $1.71 <-12 mths -95.14%
Per Share $0.03 <-12 mths -85.70%
Payout Ratio Adj EPS 245.83%
Cash Flow from Operations $32.10 $28.00 $17.10 $9.50 $38.80 -$3.30 $8.60 $3.80 $29.80 $11.99 $23.52 $14.20 $35.20 $1.71 <-12 mths 105.87% <-Total Growth Cash Flow from Operations
Funds Flow Basic  $0.53 $0.47 $0.30 $0.17 $0.70 -$0.06 $0.16 $0.07 $0.55 $0.22 $0.44 $0.28 $0.69 130.00% <-Total Growth CFFO 
Funds Flow Diluted $0.53 $0.47 $0.30 $0.17 $0.70 -$0.06 $0.16 $0.07 $0.55 $0.22 $0.44 $0.28 $0.69 $0.03 <-12 mths 130.00% <-Total Growth CFFO 
Increase -53.91% -11.32% -36.17% -43.33% 311.76% -108.57% -366.67% -56.25% 685.71% -60.00% 100.00% -36.36% 146.43% -95.65% <-12 mths 9 1 10 Years of Data, EPS P or N
CFFO Yield 11.06% 16.04% 13.51% 6.94% 21.94% -4.03% 8.25% 7.29% 28.95% 12.09% 23.66% 11.72% 20.97% 1.00% <-12 mths 8.69% <-IRR #YR-> 10 CFFO 
5 year Running Average $0.65 $0.60 $0.52 $0.43 $0.32 $0.25 $0.21 $0.28 $0.19 $0.29 $0.31 $0.44 $0.33 <-12 mths 58.03% <-IRR #YR-> 5 CFFO 
Payout Ratio 15.09% 17.02% 20.00% 0.00% 28.57% N/C 0.00% 0.00% 9.55% 22.73% 46.31% 38.84% 67.75% 579.17% <-12 mths -3.17% <-IRR #YR-> 10 5 yr Running Average
5 year Running Average 7.97% 10.55% 11.16% 19.35% 21.52% 20.47% 19.23% 17.78% 10.90% 21.27% 26.60% 40.48% 60.47% <-12 mths 15.95% <-IRR #YR-> 5 5 yr Running Average
Price/CFFO Median 7.04 8.07 8.87 13.97 3.96 -37.83 14.13 19.57 3.22 10.41 4.39 7.93 4.67 138.00 <-12 mths 6.30 <-Median-> 10 Price/CFFO Median
Price/CFFO High 9.15 10.11 10.97 15.59 4.56 -53.00 16.13 29.00 4.64 13.23 5.00 9.21 6.07 170.67 <-12 mths 7.64 <-Median-> 10 Price/CFFO High
Price/CFFO Low 4.92 6.04 6.77 12.35 3.36 -22.67 12.13 10.14 1.80 7.59 3.77 6.64 3.26 105.33 <-12 mths 5.21 <-Median-> 10 Price/CFFO Low
Price/CFFO Close 9.04 6.23 7.40 14.41 4.56 -24.83 12.13 13.71 3.45 8.27 4.23 8.54 4.77 100.00 <-12 mths 6.52 <-Median-> 10 Price/CFFO Close
Trailing P/E 4.17 5.53 4.72 8.17 18.76 2.13 -32.33 6.00 27.14 3.31 8.45 5.43 11.75 4.35 <-12 mths 7.08 <-Median-> 10 Trailing P/CFFO Close
Median Values Historical   in order 5.85 7.61 4.35 5.50 P/CFFO 5 Yrs   in order 4.67 6.07 3.77 4.77 2042.86% Diff M/C DPR 75% to 95% best
See Cash Flow provided by Operating Activities
-$0.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.69
-$0.07 $0.00 $0.00 $0.00 $0.00 $0.69
-$0.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.44
-$0.21 $0.00 $0.00 $0.00 $0.00 $0.44
$0.01 <-12 mths -97.83%
Difference Basic and Diluted 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Difference Basic and Diluted
EPS Basic -$0.31 $0.06 -$0.09 -$0.13 $0.27 -$0.03 -$0.06 -$0.13 $0.40 -$0.15 $0.28 $0.07 $0.46 611.11% <-Total Growth 10 EPS Basic
Continuing Bus.
EPS Diluted* -$0.31 $0.06 -$0.09 -$0.13 $0.27 -$0.03 -$0.06 -$0.13 $0.40 -$0.15 $0.28 $0.07 $0.46 $0.01 <-12 mths 611.11% <-Total Growth 10 EPS Diluted
Increase -170.45% 119.35% -250.00% -44.44% 307.69% -111.11% -100.00% -116.67% 407.69% -137.50% 286.67% -75.00% 557.14% -97.83% <-12 mths 5 5 10 Years of Data, EPS P or N
Earnings Yield -6.5% 2.0% -4.1% -5.3% 8.5% -2.0% -3.1% -13.5% 21.1% -8.2% 15.1% 2.9% 14.0% 0.3% <-12 mths #NUM! <-IRR #YR-> 10 Earnings per Share 611.11%
5 year Running Average $0.03 $0.05 $0.04 -$0.01 -$0.04 $0.02 -$0.01 -$0.02 $0.09 $0.01 $0.07 $0.09 $0.21 $0.13 <-12 mths #NUM! <-IRR #YR-> 5 Earnings per Share 453.85%
10 year Running Average $0.03 $0.02 -$0.01 -$0.01 $0.03 $0.02 $0.02 $0.01 $0.04 -$0.02 $0.04 $0.04 $0.10 $0.11 <-12 mths 19.40% <-IRR #YR-> 10 5 yr Running Average 488.89%
* Diluted ESP per share  E/P 10 Yrs 0.46% 5Yrs 13.98% #NUM! <-IRR #YR-> 5 5 yr Running Average 1425.00%
$0.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.46
$0.13 $0.00 $0.00 $0.00 $0.00 $0.46
-$0.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.21
$0.02 $0.00 $0.00 $0.00 $0.00 $0.21
Dividend* $0.10 Estimate Dividend*
Increase 48.15% Estimate Increase
Payout Ratio EPS 21.74% Estimate Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.20 $0.00 $0.00 $0.00 $0.04 $0.00 $0.15 $0.05 $0.40 $0.10 $0.00 $0.00 $0.02 <-Median-> 10 Special Dividends
Dividend* $0.08 $0.08 $0.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.01 $0.05 $0.05 $0.0588 $0.0675 $0.0738 $0.0750 $0.0750 12.50% <-Total Growth 10 Dividends
Increase 10.34% 0.00% -25.00% -100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 300.00% 7.50% 9.30% 14.89% 9.26% 1.69% 0.00% 10 3 22 Years of data, Count P, N 45.45%
Average Increases 5 Year Running 20.07% 40.07% 35.07% 15.07% -22.93% -25.00% -25.00% -20.00% 0.00% 60.00% 61.50% 63.36% 66.34% 68.19% 8.53% 7.03% 7.53% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.04 $0.05 $0.06 $0.06 $0.08 $0.07 $0.05 $0.04 $0.05 $0.02 $0.06 $0.08 $0.18 $0.20 $0.21 $0.18 177.95% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 2.14% 2.11% 2.26% 0.00% 0.00% 0.00% 0.00% 0.00% 0.71% 2.18% 2.78% 2.65% 2.10% 1.78% 0.35% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 1.65% 1.68% 1.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.49% 1.72% 2.44% 2.28% 1.61% 1.44% 0.25% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 3.07% 2.82% 2.96% 0.00% 0.00% 0.00% 0.00% 0.00% 1.26% 2.99% 3.24% 3.16% 3.00% 2.33% 0.63% <-Median-> 10 Yield on Low Price AEPS
Yield on Close Price 1.67% 2.73% 2.70% 0.00% 0.00% 0.00% 0.00% 0.00% 0.66% 2.75% 2.89% 2.46% 2.05% 2.46% 2.50% 2.50% 0.33% <-Median-> 10 Yield on Close Price CFPS
Payout Ratio EPS 0.00% 133.33% 0.00% 0.00% 74.07% 0.00% 0.00% 0.00% 13.13% 0.00% 72.77% 155.36% 101.63% 1737.50% #VALUE! #DIV/0! 6.56% <-Median-> 10 DPR EPS FCF 
DPR EPS 5 Yr Running 126.79% 103.00% 176.39% 0.00% 0.00% 425.00% 0.00% 0.00% 56.11% 341.67% 90.07% 88.30% 83.25% 149.81% #VALUE! #DIV/0! 69.68% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 14.78% 16.37% 19.51% 0.00% 0.00% 0.00% 0.00% 0.00% 2.26% 22.36% 12.02% 21.04% 9.72% 218.73% #VALUE! #DIV/0! 1.13% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 5.77% 8.02% 10.32% 10.90% 18.88% 20.95% 20.10% 18.92% 17.51% 10.81% 21.04% 26.35% 40.15% 59.83% #VALUE! #DIV/0! 19.51% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 16.05% 16.00% 18.19% 0.00% 29.83% 0.00% 0.00% 0.00% 6.58% 102.85% 34.15% 35.68% 58.04% 218.73% #VALUE! #DIV/0! 18.20% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 5.89% 8.42% 10.41% 11.30% 19.43% 19.35% 16.85% 14.75% 12.68% 7.49% 16.36% 21.95% 34.55% 56.10% #VALUE! #DIV/0! 16.60% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 0.35% 0.33% 5 Yr Med 5 Yr Cl 2.18% 2.46% 5 Yr Med Payout 72.77% 12.02% 35.68% 52.44% <-IRR #YR-> 4 Dividends #DIV/0!
* Dividends per share  10 Yr Med and Cur. 608.00% 660.00% 5 Yr Med and Cur. 14.50% 1.70% Last Div Inc ---> $0.0175 $0.0188 7.14% 1.18% <-IRR #YR-> 10 Dividends 12.50%
Dividends Growth 15 10 Yr Cl 1.51% 10 Yr Cl 0.00% #NUM! <-IRR #YR-> 15 Dividends #DIV/0!
Dividends Growth 20 66.05% #DIV/0! -0.53% <-IRR #YR-> 20 Dividends -10.00%
Dividends Growth 25 1.37% <-IRR #YR-> 22 Dividends
Dividends Growth 5 -$0.01 $0.00 $0.00 $0.00 $0.07 Dividends Growth 5
Dividends Growth 10 -$0.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.07 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 $0.07 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 $0.07 Dividends Growth 20
Dividends Growth 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 $0.07 Dividends Growth 25
Historical Dividends Historical High Div 7.23% Low Div 0.00% 10 Yr High 3.23% 10 Yr Low 0.00% Med Div 2.14% Close Div 2.46% Historical Dividends
High/Ave/Median Values Curr diff Exp. -65.42% #DIV/0! Exp. -22.60% #DIV/0! Cheap 16.82% Cheap 1.70% High/Ave/Median 
Future Dividend Yield Div Yield $0.03 earning in 5 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Yield Div Yield $0.03 earning in 10 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Yield Div Yield 2.50% earning in 15 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Paid Div Paid $0.08 earning in 5 Years at IRR of 1.18% Div Inc. 6.07% Future Dividend Paid
Future Dividend Paid Div Paid $0.08 earning in 10 Years at IRR of 1.18% Div Inc. 12.50% Future Dividend Paid
Future Dividend Paid Div Paid $0.09 earning in 15 Years at IRR of 1.18% Div Inc. 19.32% Future Dividend Paid
Dividend Covering Cost Total Div $0.38 over 5 Years at IRR of 1.18% Div Cov. 12.80% Dividend Covering Cost
Dividend Covering Cost Total Div $0.71 over 10 Years at IRR of 1.18% Div Cov. 23.72% Dividend Covering Cost
Dividend Covering Cost Total Div $1.06 over 15 Years at IRR of 1.18% Div Cov. 35.31% Dividend Covering Cost
Yield if held 5 years 3.66% 5.57% 4.07% 0.00% 0.00% 0.00% 0.00% 0.00% 0.53% 1.81% 2.37% 2.60% 4.93% 4.17% 3.28% 3.89% 0.26% <-Median-> 10 Paid Median Price
Yield if held 10 years 6.67% 4.60% 2.73% 0.00% 0.00% 0.00% 0.00% 0.00% 0.61% 2.25% 1.44% 1.55% 2.54% 3.11% 2.71% 3.30% 0.30% <-Median-> 10 Paid Median Price
Yield if held 15 years 18.82% 10.85% 6.25% 0.00% 0.00% 0.00% 0.00% 0.00% 0.46% 1.84% 2.46% 4.09% 4.58% 3.60% 3.37% 2.01% 0.23% <-Median-> 10 Paid Median Price
Yield if held 20 years 0.00% 0.00% 0.00% 0.98% 4.52% 4.48% 3.38% 3.08% 2.74% 2.76% 3.43% 2.03% <-Median-> 8 Paid Median Price
Yield if held 25 years 12.65% 7.97% 7.03% 5.76% 6.79% 6.25% 7.97% <-Median-> 3 Paid Median Price
17.65%
Cost covered if held 5 years 8.12% 17.94% 21.53% 14.27% 18.88% 9.12% 6.85% 7.52% 10.63% 3.70% 13.49% 18.36% 64.42% 56.71% 44.92% 46.63% 12.06% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 67.92% 48.56% 37.81% 25.28% 26.43% 23.68% 36.06% 35.08% 26.59% 23.48% 17.33% 17.79% 40.70% 52.89% 40.84% 53.14% 25.85% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 203.53% 128.14% 104.69% 78.52% 109.05% 96.25% 63.51% 46.92% 34.67% 30.20% 37.70% 64.98% 94.92% 75.55% 69.72% 41.45% 64.24% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 283.53% 163.39% 125.52% 98.24% 118.33% 121.77% 87.36% 87.13% 71.98% 68.09% 78.89% 120.05% <-Median-> 8 Paid Median Price
Cost covered if held 25 years 91.76% 59.66% 87.50% 90.42% 104.74% 196.77% 87.50% <-Median-> 3 Paid Median Price
567.35%
Revenue Growth   $11.35 $49.15 $9.57 $39.13 $23.38 $51.09 $15.47 <-12 mths -69.72% 350.17% <-Total Growth 5 Revenue Growth  350.17%
FCF Growth $0.10 $0.60 $0.06 $0.47 $0.24 $0.62 $0.11 <-12 mths -82.26% 520.00% <-Total Growth 5 AEPS Growth 520.00%
Net Income Growth -$6.79 $21.51 -$7.91 $15.01 $3.39 $23.12 $0.37 <-12 mths -98.38% 440.69% <-Total Growth 5 Net Income Growth 440.69%
Cash Flow Growth $3.81 $29.80 $11.99 $23.52 $14.20 $35.20 $1.71 <-12 mths -95.14% 823.02% <-Total Growth 5 Cash Flow Growth 823.02%
Dividend Growth $0.01 $0.05 $0.05 $0.06 $0.07 $0.07 <-12 mths 9.26% 440.00% <-Total Growth 4 Dividend Growth 440.00%
Stock Price Growth $0.96 $1.90 $1.82 $1.86 $2.39 $3.29 $3.00 <-12 mths -8.81% 242.71% <-Total Growth 5 Stock Price Growth 242.71%
Revenue Growth   $24.43 $14.34 $43.53 $10.19 $24.16 $11.35 $49.15 $9.57 $39.13 $23.38 $51.09 $15.47 <-this year -69.72% 109.09% <-Total Growth 10 Revenue Growth  109.09%
FCF Growth $0.26 $0.16 $0.54 $0.09 $0.25 $0.10 $0.60 $0.06 $0.47 $0.24 $0.62 $0.11 <-this year -82.26% 138.46% <-Total Growth 10 AEPS Growth 138.46%
Net Income Growth -$6.3 -$7.5 $15.1 -$1.7 -$3.4 -$6.8 $21.5 -$7.9 $15.0 $3.4 $23.1 $0.4 <-this year -98.38% 465.00% <-Total Growth 10 Net Income Growth 465.00%
Cash Flow Growth $17.1 $9.5 $38.8 -$3.3 $8.6 $3.8 $29.8 $12.0 $23.5 $14.2 $35.2 $1.7 <-this year -95.14% 105.94% <-Total Growth 10 Cash Flow Growth 105.94%
Dividend Growth $0.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.01 $0.05 $0.05 $0.06 $0.07 $0.10 <-this year 48.15% 12.50% <-Total Growth 10 Dividend Growth 12.50%
Stock Price Growth $2.22 $2.45 $3.19 $1.49 $1.94 $0.96 $1.90 $1.82 $1.86 $2.39 $3.29 $3.00 <-this year -8.81% 48.20% <-Total Growth 10 Stock Price Growth 48.20%
Dividends on Shares $0.00 $90.20 $0.00 $0.00 $0.00 $23.68 $22.55 $91.89 $49.05 $210.84 $78.36 $33.83 $33.83 $488.21 No of Years 10 Total Divs 12/31/15
Paid  $1,001.22 $1,104.95 $1,438.69 $671.99 $874.94 $432.96 $856.90 $820.82 $838.86 $1,077.89 $1,483.79 $1,353.00 $1,353.00 $1,353.00 $1,483.79 No of Years 10 Worth $2.22
Total $1,972.00
Dividends on Shares $81.80 $0.00 $0.00 $0.00 $21.47 $20.45 $83.33 $44.48 $191.21 $71.06 $30.68 $30.68 $513.81 No of Years 10 Total Divs 12/31/16
Paid  $1,002.05 $1,304.71 $609.41 $793.46 $392.64 $777.10 $744.38 $760.74 $977.51 $1,345.61 $1,227.00 $1,227.00 $1,227.00 $1,227.00 No of Years 10 Worth $2.45
Total -$2.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.00 2.05% $1,740.81
-$2.45 $0.00 $0.20 $0.00 $0.00 $0.00 $0.05 $0.05 $0.20 $0.11 $3.00 2.26% 4.30%
Based on EPS 3 yrs trailing $2.04 $1.27 $1.08 $0.97 $0.97 $0.50 $0.70 $0.80 $1.05 $0.99 $0.66 $1.20 $0.72 $1.13 $0.92 #VALUE! -33.65% <-Total Growth 10 Graham Price
Increase 493.22% -37.91% -14.91% -10.45% 0.64% -49.01% 41.29% 13.71% 32.19% -5.78% -33.21% 80.56% -40.16% 57.46% -18.35% #VALUE!
Graham No. FCF $2.92 $3.28 $2.19 $1.58 $2.92 $1.15 $1.83 $1.03 $3.33 $0.92 $2.27 $1.39 $2.18 $0.72 -0.14% <-Total Growth 10 Graham Price FCF
Increase -45.31% 12.64% -33.46% -27.83% 84.88% -60.50% 58.76% -43.78% 223.79% -72.41% 147.29% -38.61% 56.56% -67.04% 14.36% <-Median-> 10 Graham Price
Price/GP Ratio Med 1.28 1.16 1.22 1.51 0.95 1.97 1.24 1.33 0.53 2.49 0.85 1.59 1.48 5.76 1.40 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.66 1.45 1.51 1.68 1.09 2.76 1.41 1.97 0.77 3.17 0.97 1.85 1.92 7.12 1.77 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.90 0.86 0.93 1.33 0.81 1.18 1.06 0.69 0.30 1.82 0.73 1.33 1.03 4.39 1.05 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.64 0.89 1.02 1.55 1.09 1.29 1.06 0.93 0.57 1.98 0.82 1.71 1.51 4.17 1.19 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 64.27% -10.79% 1.58% 55.33% 9.39% 29.37% 6.10% -6.62% -42.92% 98.22% -18.08% 71.45% 50.75% 317.09% 19.38% <-Median-> 10 Graham Price
Graham No. CFFO $3.64 $3.28 $2.35 $1.63 $3.32 $1.54 $1.46 $0.86 $3.19 $1.76 $2.20 $1.51 $2.30 $0.38 -1.93% <-Total Growth 10 Graham Price CFFO
Increase -43.05% -9.78% -28.53% -30.74% 104.21% -53.75% -4.75% -41.20% 270.53% -44.83% 24.95% -31.46% 52.91% -83.69% -17.74% <-Median-> 10 Graham Price
Price/GP Ratio Med 1.28 1.16 1.22 1.51 0.95 1.97 1.24 1.33 0.53 2.49 0.85 1.59 1.48 5.76 1.40 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.33 1.45 1.40 1.63 0.96 2.07 1.76 2.36 0.80 1.66 1.00 1.71 1.82 13.63 1.68 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.72 0.86 0.86 1.29 0.71 0.89 1.33 0.83 0.31 0.95 0.76 1.24 0.98 8.41 0.92 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.32 0.89 0.95 1.51 0.96 0.97 1.33 1.12 0.60 1.04 0.85 1.59 1.43 7.99 1.08 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 31.57% -10.79% -5.43% 50.69% -3.92% -2.97% 32.62% 11.62% -40.38% 3.51% -15.34% 58.73% 42.90% 698.66% 7.57% <-Median-> 10 Graham Price
Graham No. $3.32 $1.17 $1.05 $0.97 $2.06 $1.99 $1.90 $1.69 $2.72 $1.98 $1.75 $0.75 $1.88 $0.22 79.06% <-Total Growth 10 Graham Price
Increase -16.11% -64.62% -10.54% -8.00% 113.48% -3.26% -4.75% -11.11% 60.89% -27.02% -11.64% -57.04% 149.70% -88.46% -6.37% <-Median-> 10 Graham Price
Price/GP Ratio Med 1.12 3.23 2.53 2.46 1.34 1.14 1.19 0.81 0.65 1.15 1.10 2.95 1.71 19.09 1.17 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.46 4.05 3.13 2.74 1.55 1.59 1.36 1.20 0.94 1.47 1.26 3.43 2.23 23.61 1.51 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.79 2.42 1.93 2.17 1.14 0.68 1.02 0.42 0.36 0.84 0.95 2.47 1.20 14.57 0.98 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.44 2.50 2.11 2.54 1.55 0.75 1.02 0.57 0.70 0.92 1.06 3.17 1.75 13.83 1.04 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 44.40% 149.67% 111.46% 153.65% 54.70% -25.31% 2.09% -43.17% -30.09% -8.24% 6.13% 217.46% 75.01% 1283.32% 4.11% <-Median-> 10 Graham Price
Pre-consolid '98
Price Close $4.79 $2.93 $2.22 $2.45 $3.19 $1.49 $1.94 $0.96 $1.90 $1.82 $1.86 $2.39 $3.29 $3.00 $3.00 $3.00 48.20% <-Total Growth 10 Stock Price 1.94
Increase 76.10% -38.83% -24.23% 10.36% 30.20% -53.29% 30.20% -50.52% 97.92% -4.21% 2.20% 28.49% 37.66% -8.81% 0.00% 0.00% 53.99 <-Median-> 10 CAPE (10 Yr P/E)
P/E -15.45 48.83 -24.67 -18.85 11.81 -49.67 -32.33 -7.38 4.75 -12.13 6.64 34.14 7.15 300.00 #VALUE! #DIV/0! 27.93% <-IRR #YR-> 5 Stock Price 242.71%
Trailing P/E 10.89 -9.45 37.00 -27.22 -24.54 5.52 -64.67 -16.00 -14.62 4.55 -12.40 8.54 47.00 6.52 300.00 #VALUE! 4.01% <-IRR #YR-> 10 Stock Price 48.20%
CAPE (10 Yr P/E) 76.37 133.89 -479.40 -218.73 94.42 111.45 120.10 244.40 58.55 -139.35 49.43 47.02 21.72 19.50 #VALUE! #DIV/0! 36.80% <-IRR #YR-> 5 Price & Dividend 334.64%
Median 10, 5 Yrs D.  per yr 3.55% 8.87% % Tot Ret 46.93% 24.09% T P/E -1.32 6.64 P/E:  0.19 0.28 7.56% <-IRR #YR-> 10 Price & Dividend 96.96%
Price 15 D.  per yr 3.48% % Tot Ret 44.53% CAPE Diff -63.88% 4.34% <-IRR #YR-> 15 Stock Price 89.08%
Price 20 D.  per yr 3.38% % Tot Ret 66.60% 1.70% <-IRR #YR-> 20 Stock Price 40.00%
Price 25 D.  per yr 5.29% % Tot Ret 46.46% 6.09% <-IRR #YR-> 25 Stock Price
Price 30 D.  per yr 6.05% % Tot Ret 43.44% 7.87% <-IRR #YR-> 27 Stock Price
Price & Dividend 15 7.82% <-IRR #YR-> 15 Price & Dividend 169.54%
Price & Dividend 20 5.08% <-IRR #YR-> 20 Price & Dividend 1.2138298
Price & Dividend 25 11.38% <-IRR #YR-> 25 Price & Dividend
Price & Dividend 30 13.92% <-IRR #YR-> 27 Price & Dividend
Price  5 -$0.96 $0.00 $0.00 $0.00 $0.00 $3.29 Price  5
Price 10 -$2.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.29 Price 10
Price & Dividend 5 -$0.96 $0.05 $0.05 $0.20 $0.11 $3.76 Price & Dividend 5
Price & Dividend 10 -$2.22 $0.00 $0.20 $0.00 $0.00 $0.00 $0.05 $0.05 $0.20 $0.11 $3.76 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 $3.29 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 $3.29 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 $3.29 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 $3.29 Price 30
Price & Dividend 15 $0.08 $0.08 $0.06 $0.00 $0.20 $0.00 $0.00 $0.00 $0.05 $0.05 $0.20 $0.11 $3.76 Price & Dividend 15
Price & Dividend 20 $0.08 $0.08 $0.06 $0.00 $0.20 $0.00 $0.00 $0.00 $0.05 $0.05 $0.20 $0.11 $3.76 Price & Dividend 20
Price & Dividend 25 $0.08 $0.08 $0.06 $0.00 $0.20 $0.00 $0.00 $0.00 $0.05 $0.05 $0.20 $0.11 $3.76 Price & Dividend 25
Price & Dividend 30 $0.08 $0.08 $0.06 $0.00 $0.20 $0.00 $0.00 $0.00 $0.05 $0.05 $0.20 $0.11 $3.76 Price & Dividend 30
Price H/L Median $3.73 $3.80 $2.66 $2.38 $2.77 $2.27 $2.26 $1.37 $1.77 $2.29 $1.93 $2.22 $3.22 $4.14 21.05% <-Total Growth 10 Stock Price
Increase 67.64% 1.74% -29.91% -10.71% 16.63% -18.05% -0.44% -39.38% 29.20% 29.38% -15.72% 15.03% 45.05% 28.57% 18.64% <-IRR #YR-> 5 Stock Price 135.04%
P/E -12.03 63.25 -29.56 -18.27 10.26 -75.67 -37.67 -10.54 4.43 -15.27 6.89 31.71 7.00 414.00 1.93% <-IRR #YR-> 10 Stock Price 21.05%
Trailing P/E 8.48 -12.24 44.33 -26.39 -21.31 8.41 -75.33 -22.83 -13.62 5.73 -12.87 7.93 46.00 9.00 26.18% <-IRR #YR-> 5 Price & Dividend 199.45%
P/E on Run. 5 yr Ave 133.21 75.90 73.89 -395.83 -69.25 141.88 -282.50 -85.63 19.67 381.67 28.38 23.62 15.19 30.90 5.29% <-IRR #YR-> 10 Price & Dividend 61.75%
P/E on Run. 10 yr Ave 124.33 210.83 -532.00 -215.91 106.54 103.18 107.62 137.00 42.14 -134.71 45.95 51.63 32.86 36.96 4.57 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 7.55% 3.36% % Tot Ret 28.82% 63.52% T P/E -13.24 5.73 P/E:  -3.06 6.89 Count 28 Years of data
-$1.37 $0.00 $0.00 $0.00 $0.00 $3.22
-$2.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.22
-$1.37 $0.05 $0.05 $0.20 $0.11 $3.69
-$2.66 $0.00 $0.20 $0.00 $0.00 $0.00 $0.05 $0.05 $0.20 $0.11 $3.69
High Months Dec Jan Feb Mar Nov Feb Apr Jan Nov Apr Aug Sep Aug Mar
Pre-split '98
Price High $4.85 $4.75 $3.29 $2.65 $3.19 $3.18 $2.58 $2.03 $2.55 $2.91 $2.20 $2.58 $4.19 $5.12 27.36% <-Total Growth 10 Stock Price
Increase 73.21% -2.06% -30.74% -19.45% 20.38% -0.31% -18.87% -21.32% 25.62% 14.12% -24.40% 17.27% 62.40% 22.20% 2.45% <-IRR #YR-> 10 Stock Price 27.36%
P/E -15.65 79.17 -36.56 -20.38 11.81 -106.00 -43.00 -15.62 6.38 -19.40 7.86 36.86 9.11 512.00 15.60% <-IRR #YR-> 5 Stock Price 106.40%
Trailing P/E 11.02 -15.32 54.83 -29.44 -24.54 11.78 -86.00 -33.83 -19.62 7.28 -14.67 9.21 59.86 11.13 6.36 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -17.14 7.28 P/E:  -4.62 7.86 22.89 P/E Ratio Historical High
-$3.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.19
-$2.03 $0.00 $0.00 $0.00 $0.00 $4.19
Low Months Jan Sep Dec Feb Mar Dec Aug May Jan Dec Jun Jan Apr Jul
Price Low $2.61 $2.84 $2.03 $2.10 $2.35 $1.36 $1.94 $0.71 $0.99 $1.67 $1.66 $1.86 $2.25 $3.16 10.84% <-Total Growth 10 Stock Price
Increase 58.18% 8.81% -28.52% 3.45% 11.90% -42.13% 42.65% -63.40% 39.44% 68.69% -0.60% 12.05% 20.97% 40.44% 1.03% <-IRR #YR-> 10 Stock Price 10.84%
P/E -8.42 47.33 -22.56 -16.15 8.70 -45.33 -32.33 -5.46 2.48 -11.13 5.93 26.57 4.89 316.00 25.95% <-IRR #YR-> 5 Stock Price 216.90%
Trailing P/E 5.93 -9.16 33.83 -23.33 -18.08 5.04 -64.67 -11.83 -7.62 4.18 -11.07 6.64 32.14 6.87 2.95 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -9.34 4.18 P/E:  -1.49 4.89 -21.71 P/E Ratio Historical Low
-$2.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.25
-$0.71 $0.00 $0.00 $0.00 $0.00 $2.25
$18.87 <-12 mths -46.30%
Free Cash Flow WSJ $17.080 $9.465 $38.707 -$3.297 $8.166 $3.807 $29.791 $11.980 $23.496 $14.150 $35.146 $8.810 <-12 mths 105.77% <-Total Growth 10 Free Cash Flow
Change -44.58% 308.95% -108.52% 347.69% -53.38% 682.53% -59.79% 96.13% -39.78% 148.38% -74.93% <-12 mths 28.17% <-Median-> 10 Change
Free Cash Flow MS old $12.19 $7.02 $37.98 -$3.33 -$52.86 $3.42 $29.44 $11.98 $23.50
Change -42.41% 441.03% -108.77% -1487.39% 106.47% 760.82% -59.31% 96.16% $8.81 <-12 mths -72.55%
Free Cash Flow MS $12.77 $27.15 $13.14 $6.66 $35.50 -$3.97 -$49.04 $5.19 $33.96 -$0.45 $25.57 $11.15 $32.09 $8.81 <-12 mths 144.22% <-Total Growth 10 Free Cash Flow
Change -55.83% 112.61% -51.60% -49.32% 433.03% -111.18% -1135.26% 110.58% 554.34% -101.33% 5782.22% -56.39% 187.80% -72.55% <-12 mths 43.96% <-IRR #YR-> 5 Free Cash Flow MS 518.30%
FCF/CF from Op Ratio 0.40 0.97 0.77 0.70 0.92 1.22 -5.70 1.36 1.14 -0.04 1.09 0.79 0.91 5.15 <-12 mths 9.34% <-IRR #YR-> 10 Free Cash Flow MS 381.83%
Dividends paid $4.75 $4.58 $3.00 $0.00 $11.00 $0.00 $0.00 $0.00 $2.82 $2.69 $10.13 $16.09 $23.74 $2.82 <-12 mths 691.43% <-Total Growth 10 Dividends paid
Percentage paid 22.83% 0.00% 30.99% 0.00% 0.00% 0.00% 8.32% -596.67% 39.60% 144.34% 73.99% 32.05% <-12 mths $0.04 <-Median-> 10 Percentage paid
5 Year Coverage 611.35% -194.35% 63.88% -38.50% 102.66% 42.07% 54.21% 71.88% <-12 mths 5 Year Coverage
Dividend Coverage Ratio 4.38 0.00 3.23 0.00 0.00 0.00 12.03 -0.17 2.53 0.69 1.35 3.12 <-12 mths 0.35 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 0.16 -0.51 1.57 -2.60 0.97 2.38 1.84 1.39 <-12 mths 5 Year of Coverage
-$5.19 0.00 0.00 0.00 0.00 32.09
-$13.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 32.09
Market Cap $284 $168 $123 $137 $172 $80 $104 $52 $102 $98 $98 $122 $167 $152 $152 $0
Buy Backs prices $3.42 $3.01 $2.50 $2.30 $2.81 $2.96 $0.00 $0.00 $2.01 $1.96 $1.93 $2.17 $2.56 $2.09 <-Median-> 10 Average price
Diluted # of Share in Million 60.281 58.957 56.629 56.106 55.135 53.838 53.793 53.793 53.793 53.703 53.238 51.449 50.771 50.829 -10.34% <-Total Growth 10 Diluted
Change -3.59% -2.20% -3.95% -0.92% -1.73% -2.35% -0.08% 0.00% 0.00% -0.17% -0.87% -3.36% -1.32% 0.12% -0.01 <-Median-> 10 Change
Difference Diluted/Basic 0.0% 0.0% 0.0% 0.0% 0.0% 0.3% 0.0% 0.0% 0.0% 0.2% 0.7% 0.0% 0.0% 0.0% 0.00 <-Median-> 10 Difference Diluted/Basic
Average # of Share in M 60.281 58.957 56.629 56.106 55.135 54.021 53.793 53.793 53.793 53.785 53.627 51.449 50.771 50.829 -10.34% <-Total Growth 10 Average
Change -3.59% -2.20% -3.95% -0.92% -1.73% -2.02% -0.42% 0.00% 0.00% -0.02% -0.29% -4.06% -1.32% 0.12% -0.01 <-Median-> 10 Change
Difference Basic/Outstanding -1.5% -2.9% -1.8% -0.3% -2.0% -0.4% 0.0% 0.0% 0.0% -0.3% -1.9% -1.2% -0.1% -0.2% 0.00 <-Median-> 10 Difference Basic/Outstanding
$1.71 <-12 mths -95.14%
Pre-Consolid.  '97
# of Share in Millions 59.349 57.248 55.593 55.921 54.021 53.793 53.793 53.793 53.785 53.627 52.622 50.838 50.715 50.715 50.715 -0.91% <-IRR #YR-> 10 Shares -8.77%
Increase -2.93% -3.54% -2.89% 0.59% -3.40% -0.42% 0.00% 0.00% -0.02% -0.29% -1.87% -3.39% -0.24% 0.00% 0.00% -1.17% <-IRR #YR-> 5 Shares -5.72%
Change in # of Shares -1.791 -2.101 -1.655 0.328 -1.900 -0.227 0.000 0.000 -0.009 -0.158 -1.005 -1.784 -0.123 0.000 0.000
CF fr Op $M $32.1 $28.0 $17.1 $9.5 $38.8 -$3.3 $8.6 $3.8 $29.8 $12.0 $23.5 $14.2 $35.2 $1.71 <-12 mths 105.94% <-Total Growth 10 Cash Flow
Increase -55.3% -12.9% -38.9% -44.6% 309.2% -108.4% 364.8% -55.7% 681.3% -59.8% 96.2% -39.7% 148.0% -95.1% <-12 mths SO,  Buy Backs S. Issues
5 year Running Average $37.9 $39.8 $37.3 $31.7 $25.1 $18.0 $14.1 $11.5 $15.5 $10.2 $15.5 $16.7 $22.9 $17.3 <-12 mths -38.42% <-Total Growth 10 CF 5 Yr Running
CFPS $0.54 $0.49 $0.31 $0.17 $0.72 -$0.06 $0.16 $0.07 $0.55 $0.22 $0.45 $0.28 $0.69 $0.03 <-12 mths 125.75% <-Total Growth 10 Cash Flow per Share
Increase -54.0% -9.7% -37.1% -44.9% 323.6% -108.4% 364.8% -55.7% 681.4% -59.6% 99.9% -37.5% 148.6% -95.1% <-12 mths 7.49% <-IRR #YR-> 10 Cash Flow 105.94%
5 year Running Average $0.62 $0.64 $0.62 $0.54 $0.44 $0.32 $0.26 $0.21 $0.29 $0.19 $0.29 $0.31 $0.44 $0.34 <-12 mths 55.97% <-IRR #YR-> 5 Cash Flow 823.02%
P/CF on Med Price 6.89 7.76 8.65 14.02 3.86 -37.57 14.13 19.32 3.19 10.24 4.32 7.95 4.64 122.78 <-12 mths 8.48% <-IRR #YR-> 10 Cash Flow per Share 125.75%
P/CF on Closing Price 8.85 5.99 7.22 14.47 4.45 -24.66 12.13 13.54 3.43 8.14 4.16 8.56 4.74 88.97 <-12 mths 57.82% <-IRR #YR-> 5 Cash Flow per Share 879.05%
1313.46% Diff M/C -3.31% <-IRR #YR-> 10 CFPS 5 yr Running -28.55%
-$24.84 <-12 mths -160.82%
Excl.Working Capital CF -$2.6 $0.6 $1.2 -$0.4 -$2.5 $8.3 $6.8 $3.8 $13.1 -$9.4 $7.9 $1.3 $5.6 $0.0 <-12 mths 15.76% <-IRR #YR-> 5 CFPS 5 yr Running 107.91%
CF fr Op $M WC $29.6 $28.6 $18.3 $9.1 $36.2 $5.0 $15.4 $7.7 $42.9 $2.6 $31.4 $15.5 $40.8 $1.7 <-12 mths 122.75% <-Total Growth 10 Cash Flow less WC
Increase -55.9% -3.2% -35.9% -50.3% 297.2% -86.1% 205.8% -50.3% 461.3% -93.9% 1104.4% -50.6% 163.6% -95.8% <-12 mths 8.34% <-IRR #YR-> 10 Cash Flow less WC 122.75%
5 year Running Average $36.9 $37.8 $37.0 $30.6 $24.4 $19.5 $16.8 $14.7 $21.5 $14.7 $20.0 $20.0 $26.7 $18.4 <-12 mths 39.80% <-IRR #YR-> 5 Cash Flow less WC 433.95%
CFPS Excl. WC $0.50 $0.50 $0.33 $0.16 $0.67 $0.09 $0.29 $0.14 $0.80 $0.05 $0.60 $0.30 $0.81 $0.03 <-12 mths -3.22% <-IRR #YR-> 10 CF less WC 5 Yr Run -27.88%
Increase -54.6% 0.3% -34.0% -50.6% 311.2% -86.0% 205.8% -50.3% 461.4% -93.9% 1127.5% -48.9% 164.2% -95.8% <-12 mths 12.66% <-IRR #YR-> 5 CF less WC 5 Yr Run 81.52%
5 year Running Average $0.60 $0.61 $0.61 $0.52 $0.43 $0.35 $0.31 $0.27 $0.40 $0.27 $0.37 $0.38 $0.51 $0.36 <-12 mths 9.34% <-IRR #YR-> 10 CFPS - Less WC 144.17%
P/CF on Med Price 7.49 7.59 8.06 14.56 4.13 24.24 7.89 9.63 2.22 47.11 3.23 7.28 4.00 122.78 <-12 mths 41.46% <-IRR #YR-> 5 CFPS - Less WC 466.36%
P/CF on Closing Price 9.61 5.86 6.73 15.02 4.76 15.91 6.77 6.75 2.38 37.44 3.12 7.84 4.08 88.97 <-12 mths -1.76% <-IRR #YR-> 10 CFPS 5 yr Running -16.25%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 6.29 5 yr  4.64 P/CF Med 10 yr 7.59 5 yr  4.00 1072.60% Diff M/C 13.50% <-IRR #YR-> 5 CFPS 5 yr Running 88.38%
-55.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 50.7 Shares
-53.8 0.0 0.0 0.0 0.0 50.7 Shares
-$17.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $35.2 Cash Flow
-$3.8 $0.0 $0.0 $0.0 $0.0 $35.2 Cash Flow
-$0.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.69 Cash Flow per Share
-$0.07 $0.00 $0.00 $0.00 $0.00 $0.69 Cash Flow per Share
-$0.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.44 CFPS 5 yr Running
-$0.21 $0.00 $0.00 $0.00 $0.00 $0.44 CFPS 5 yr Running
-$18.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $40.8 Cash Flow less WC
-$7.7 $0.0 $0.0 $0.0 $0.0 $40.8 Cash Flow less WC
-$37.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $26.7 CF less WC 5 Yr Run
-$14.7 $0.0 $0.0 $0.0 $0.0 $26.7 CF less WC 5 Yr Run
-$0.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.81 CFPS - Less WC
-$0.14 $0.00 $0.00 $0.00 $0.00 $0.81 CFPS - Less WC
-$0.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.51 CFPS 5 yr Running
-$0.27 $0.00 $0.00 $0.00 $0.00 $0.51 CFPS 5 yr Running
Net chge in NC $7.374 -$3.595 -$0.951
Trade and other Rec $0.349 $0.273 $2.222 -$0.853 -$3.572 -$7.503 $13.942 -$5.193 $4.373 $0.867
Prepaid Expenses -$0.031 $0.102 -$0.019 $0.007 $0.099 -$0.115 -$0.067 $0.138 $0.030 $0.000
Long Term Rec -$4.410 $3.179 $1.140
Accts Pay and Accrued Liab -$0.251 $1.766 -$1.348 $0.162 -$0.144 $1.599 -$1.516 $1.566 -$0.501 $0.798
Deferred Revenue $0.365 $0.137 -$0.058 $1.030 -$1.444 -$0.105 $1.352 -$1.352
Share-based Compensation $1.467
Other Long Term Payable $0.016 $0.116 -$0.116 $0.028 -$0.038 $0.174 $0.061 $0.020 $0.491
Others  -$0.085 $0.090 -$0.045 $0.217 $0.154 $0.292 $0.009 $0.040 -$0.265 -$0.077
Inc Tax expense deleted all to be consistent
Interest and Standby Fees Paid -$2.040 -$1.856 -$1.893 -$0.122 -$0.113 -$0.023 $0.000
Interest paid -$1.290 -$0.625 -$0.297 -$0.128 -$0.105 -$0.105 -$0.151 -$0.112 -$0.045 -$0.012 -$0.018 -$0.019 -$0.014
Interest received $0.043 $0.014 $0.001 $0.098 $0.152 $0.387 $0.026 $0.002 $0.101 $0.510 $0.503 $0.458
Income tax paid -$3.579 $0.000 $0.000 -$1.863 -$0.182 -$6.688 -$3.115 -$6.777 -$4.599 -$9.822
Income tax received $0.003 $3.576 $0.019 $0.004 -$9.205 $1.048 $0.078 $0.104 $0.599 $0.061 $0.680
Deferred Income Tax $0.000 $0.000 $0.003
                         
Sum $2.551 -$0.630 -$1.244 $0.352 $2.535 -$8.287 -$6.799 -$3.836 -$13.144 $9.385 -$7.876 -$1.301 -$5.643
Google -->TD 2018 -$3.920 $0.500 -$2.27 -$2.52 $8 -$8 -$7 -$4 -$13 $10 -$8 -$1 -$6
Difference $6.471 -$1.130 $1.03 $2.87 -$5 $0 $0 $0 $0 -$1 $0 $0 $0
TD -$4 -$1 -$1 $0 $3
Difference $7 $0 $0 $0 $0
OPM 79.31% 78.30% 69.96% 66.05% 89.04% -31.90% 35.62% 33.61% 60.63% 125.31% 60.12% 60.72% 68.91% 11.05% -1.51% <-Total Growth 10 OPM
Increase -4.71% -1.27% -10.65% -5.59% 34.81% -135.83% -211.67% -5.66% 80.41% 106.68% -52.02% 0.99% 13.49% -83.96% Should increase  or be stable.
Diff from Ave 30.7% 29.0% 15.3% 8.9% 46.8% -152.6% -41.3% -44.6% -0.1% 106.5% -0.9% 0.1% 13.6% -81.8% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 60.67% 5 Yrs 60.72% should be  zero, it is a   check on calculations
$6.104 <-12 mths -85.06%
EBITDA Mkt Sc $4.682 $17.300 $7.092 $42.130 $2.638 $30.360
EBITDA $19.100 $28.600 $15.100 $9.100 $37.100 $5.000 $17.557 $7.468 $42.696 $2.035 $30.431 $15.496 $40.847 170.51% <-Total Growth 10 EBITDA
Change -65.08% 49.74% -47.20% -39.74% 307.69% -86.52% 251.14% -57.46% 471.72% -95.23% 1395.38% -49.08% 163.60% 61.93% <-Median-> 10 Change
Margin 47.15% 80.02% 61.80% 63.46% 85.24% 49.08% 72.68% 65.80% 86.87% 21.26% 77.77% 66.28% 79.95% 69.48% <-Median-> 10 Margin
Per Share $0.32 $0.49 $0.27 $0.16 $0.67 $0.09 $0.33 $0.14 $0.79 $0.04 $0.57 $0.30 $0.80 200.02% <-Total Growth 10 Per Share
Long Term Debt $5.37 $0.00 $0.00 $0.00 $0.00 $30.01 $27.72 $2.27 $0.00 $0.00 $0.00 $0.00 $0.00 Debt Type
Change -100.00% 0.00% 0.00% 0.00% 0.00% -7.65% -91.83% -100.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 0.03 0.00 0.00 0.00 0.00 0.29 0.54 0.02 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 10 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 25.47 37.56 33.40 4.82 21.08 13.05 26.10 9.37 30.76 2.74 9.52 10.06 7.75 11.56 <-Median-> 10 Assets/Current Liabilities Liquidity
Debt to Cash Flow (Years) 0.19 0.00 0.00 0.00 0.00 3.49 7.27 0.08 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles (seismic data Lib.) $0.00 $0.00 $0.00 $0.00 $0.00 $11.020 $57.850 $46.890 $37.230 $27.410 $18.307 $9.442 $0.544 $0.152 #DIV/0! <-Total Growth 10 Intangibles Leverage
Goodwill $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #DIV/0! <-Total Growth 10 Goodwill D/E Ratio
Total $0.00 $0.00 $0.00 $0.00 $0.00 $11.02 $57.85 $46.89 $37.23 $27.41 $18.31 $9.44 $0.54 $0.15 #DIV/0! <-Total Growth 10 Total
Change 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 424.95% -18.95% -20.60% -26.38% -33.21% -48.42% -94.24% -72.06% -19.77% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.00 0.00 0.00 0.00 0.00 0.14 0.55 0.91 0.36 0.28 0.19 0.08 0.00 0.00 0.16 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $8.870 $8.259 $6.450 $12.020 $33.220 $27.647 $5.946 $7.775 $15.393 $7.738 $22.521 $11.481 $21.065 $12.294 Liquidity ratio of 1.5 and up, best
Current Liabilities $2.394 $2.963 $1.454 $1.346 $10.734 $1.843 $5.350 $2.174 $5.644 $1.145 $15.053 $2.259 $2.259 $1.696 4.33 <-Median-> 10 Ratio
Liquidity 3.71 2.79 4.44 8.93 3.09 15.00 1.11 3.58 2.73 6.76 1.50 5.08 9.32 7.25 5.08 <-Median-> 5 Ratio
Liq. with CF aft div 15.14 10.69 13.90 15.97 6.71 13.24 2.72 5.33 7.89 14.89 2.87 10.04 23.39 6.05 10.04 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.94 8.42 3.16 5.66 6.25 12.69 0.22 4.52 7.42 14.76 2.87 8.97 22.81 6.05 8.97 <-Median-> 5 Ratio
Curr Long Term Db $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $1.500 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Liquidity Less CLTD 3.71 2.79 4.44 8.93 3.09 15.00 1.54 3.58 2.73 6.76 1.50 5.08 9.32 7.25
Assets $98.02 $75.48 $54.62 $44.96 $51.69 $38.85 $69.81 $56.74 $52.90 $35.22 $41.25 $21.52 $22.73 $13.15 Debt Ratio of 1.5 and up, best
Liabilities $32.06 $17.08 $9.23 $6.31 $13.88 $3.61 $37.83 $31.48 $8.76 $1.73 $15.59 $3.22 $5.42 $2.55 8.94 <-Median-> 10 Ratio
Debt Ratio 3.06 4.42 5.92 7.12 3.72 10.76 1.85 1.80 6.04 20.41 20.41 20.41 20.41 24.15 20.41 <-Median-> 5 Ratio
check
Book Value $65.96 $58.40 $45.39 $38.65 $37.81 $35.238 $31.973 $25.266 $44.141 $33.490 $25.655 $18.295 $17.316 $10.601 $10.601 $10.601 -61.85% <-Total Growth 10 Book Value
Book Value per Share $1.11 $1.02 $0.82 $0.69 $0.70 $0.66 $0.59 $0.47 $0.82 $0.62 $0.49 $0.36 $0.34 $0.21 $0.21 #DIV/0! -58.18% <-Total Growth 10 Book Value per Share
Change -29.62% -8.21% -19.97% -15.36% 1.28% -6.41% -9.27% -20.98% 74.73% -23.91% -21.93% -26.19% -5.12% -38.78% 0.00% #DIV/0! 613.15% P/B Ratio Current/Historical Median
P/B Ratio (Median) 3.36 3.72 3.26 3.44 3.96 3.47 3.80 2.92 2.16 3.67 3.96 6.17 9.43 19.81 0.00 #DIV/0! 2.01 P/B Ratio Historical Median
P/B Ratio (Close) 4.31 2.87 2.72 3.55 4.56 2.27 3.26 2.04 2.32 2.91 3.82 6.64 9.64 14.35 14.35 #DIV/0! -8.35% <-IRR #YR-> 10 Book Value per Share -58.18%
Change 150.21% -33.36% -5.33% 30.38% 28.56% -50.09% 43.50% -37.38% 13.27% 25.88% 30.91% 74.08% 45.09% 48.95% 0.00% #DIV/0! -6.18% <-IRR #YR-> 5 Book Value per Share -27.31%
Leverage (A/BK) 1.49 1.29 1.20 1.16 1.37 1.10 2.18 2.25 1.20 1.05 1.61 1.18 1.31 1.24 0.00 0.00 1.26 <-Median-> 10 A/BV
Debt/Equity Ratio 0.49 0.29 0.20 0.16 0.37 0.10 1.18 1.25 0.20 0.05 0.61 0.18 0.31 0.24 0.00 0.00 0.26 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 3.73 5 yr Med 3.96 284.29% Diff M/C 1.56 Historical 28 A/BV
-$0.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.34
-$0.47 $0.00 $0.00 $0.00 $0.00 $0.34
$0.37 <-12 mths -98.38%
Comprehensive Income -$18.83 $3.48 -$5.31 -$7.49 $15.09 -$1.73 -$3.41 -$6.79 $21.51 -$7.91 $15.01 $3.39 $23.12 535.55% <-Total Growth 10 Comprehensive Income
Increase -168.62% 118.47% -252.62% -41.11% 301.43% -111.47% -97.17% -98.94% 417.04% -136.77% 289.72% -77.40% 581.78% 289.72% <-Median-> 5 Comprehensive Income
5 Yr Running Average $1.94 $3.19 $2.40 -$0.14 -$2.61 $0.81 -$0.57 -$0.87 $4.93 $0.34 $3.68 $5.04 $11.02 #NUM! <-IRR #YR-> 10 Comprehensive Income 535.55%
ROE -28.6% 6.0% -11.7% -19.4% 39.9% -4.9% -10.7% -26.9% 48.7% -23.6% 58.5% 18.5% 133.5% #NUM! <-IRR #YR-> 5 Comprehensive Income 440.69%
5Yr Median -1.7% 6.0% 6.0% -11.7% -11.7% -4.9% -10.7% -10.7% -4.9% -10.7% -10.7% 18.5% 48.7% 16.48% <-IRR #YR-> 10 5 Yr Running Average 359.92%
% Difference from NI 0.0% 0.0% -16.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% #NUM! <-IRR #YR-> 5 5 Yr Running Average 1373.00%
Median Values Diff 5, 10 yr 0.0% 0.0% 48.7% <-Median-> 5 Return on Equity
$5.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.12
$6.79 $0.00 $0.00 $0.00 $0.00 $23.12
-$2.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.02
$0.87 $0.00 $0.00 $0.00 $0.00 $11.02
Current Liability Coverage Ratio 12.35 9.66 12.61 6.77 3.37 2.73 2.88 3.52 7.61 2.28 2.09 6.86 18.08 1.01   CFO / Current Liabilities
5 year Median 1.65 1.65 9.66 9.66 9.66 6.77 3.37 3.37 3.37 2.88 2.88 3.52 6.86 2.28 6.86 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 30.17% 37.91% 33.58% 20.28% 70.07% 12.97% 22.07% 13.48% 81.18% 7.40% 76.12% 72.02% 179.69% 13.00% CFO / Total Assets
5 year Median 27.34% 30.17% 33.58% 33.58% 33.58% 33.58% 22.07% 20.28% 22.07% 13.48% 22.07% 72.02% 76.12% 72.02% 76.1% <-Median-> 5 Return on Assets 
Return on Assets ROA -19.22% 4.61% -11.60% -16.66% 29.19% -4.45% -4.88% -11.96% 40.67% -22.46% 36.38% 15.76% 101.70% 2.84% Net  Income/Assets Return on Assets
5Yr Median -0.88% 3.45% 3.45% -11.60% -11.60% -4.45% -4.88% -4.88% -4.45% -4.88% -4.88% 15.76% 36.38% 15.76% 5.7% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE -28.55% 5.96% -13.95% -19.38% 39.90% -4.91% -10.67% -26.86% 48.74% -23.62% 58.50% 18.54% 133.51% 3.53% Net Inc/ Shareholders' equity Return on Equity
5Yr Median -1.65% 5.96% 5.96% -13.95% -13.95% -4.91% -10.67% -10.67% -4.91% -10.67% -10.67% 18.54% 48.74% 18.54% 6.8% <-Median-> 10 Return on Equity
$0.37 <-12 mths -98.38%
Net Income -$18.83 $3.48 -$6.33 -$7.49 $15.09 -$1.73 -$3.41 -$6.79 $21.51 -$7.91 $15.01 $3.39 $23.12 $0.37 <-12 mths 465.00% <-Total Growth 10 Net Income
Increase -168.62% -118.47% -282.12% 18.25% -301.43% -111.47% 97.11% 99.00% -417.04% -136.77% -289.72% -77.40% 581.78% -98.38% <-12 mths EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $1.9 $3.2 $2.2 -$0.3 -$2.8 $0.6 -$0.8 -$0.9 $4.9 $0.3 $3.7 $5.0 $11.0 $6.8 <-12 mths #NUM! <-IRR #YR-> 10 Net Income 465.00%
Operating Cash Flow $32.13 $27.99 $17.09 $9.47 $38.76 -$3.25 $8.61 $3.81 $29.80 $11.99 $23.52 $14.20 $35.20 #NUM! <-IRR #YR-> 5 Net Income 440.69%
Investment Cash Flow -$36.27 -$0.80 -$4.94 -$2.45 -$0.77 -$0.08 -$61.47 -$0.39 -$0.36 -$0.01 -$0.03 -$0.27 -$0.06 17.53% <-IRR #YR-> 10 5 Yr Running Ave. 402.97%
Total Accruals -$14.69 -$23.71 -$18.48 -$14.51 -$22.90 $1.60 $49.45 -$10.21 -$7.93 -$19.89 -$8.49 -$10.53 -$12.03 #NUM! <-IRR #YR-> 5 5 Yr Running Ave. 1373.30%
Total Assets $98.02 $75.48 $54.62 $44.96 $51.69 $38.85 $69.81 $56.74 $52.90 $35.22 $41.25 $21.52 $22.73 Balance Sheet Assets
Accruals Ratio -14.98% -31.41% -33.84% -32.28% -44.29% 4.12% 70.84% -17.99% -14.99% -56.48% -20.58% -48.96% -52.91% -48.96% <-Median-> 5 Ratio
EPS/CF Ratio -0.62 0.12 -0.27 -0.80 0.40 -0.32 -0.21 -0.91 0.50 -3.09 0.47 0.23 0.57 0.01 <-Median-> 10 EPS/CF Ratio
$6.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.12
$6.79 $0.00 $0.00 $0.00 $0.00 $23.12
-$2.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.02
$0.87 $0.00 $0.00 $0.00 $0.00 $11.02
Change in Close 76.10% -38.83% -24.23% 10.36% 30.20% -53.29% 30.20% -50.52% 97.92% -4.21% 2.20% 28.49% 37.66% -8.81% 0.00% 0.00% Count 28 Years of data
up/down up up up up up up down up up up up up up Count 23 82.14%
Meet Prediction? Yes Yes Yes Yes Yes Yes Yes % right Count 11 47.83%
Financial Cash Flow -$17.42 -$28.03 -$13.27 -$0.95 -$16.41 -$1.08 $30.49 -$4.78 -$29.44 -$6.17 -$13.37 -$21.15 -$24.12 C F Statement  Financial Cash Flow
Total Accruals $2.73 $4.32 -$5.21 -$13.56 -$6.49 $2.68 $18.97 -$5.43 $21.51 -$13.73 $4.88 $10.62 $12.10 Accruals
Accruals Ratio 2.79% 5.73% -9.54% -30.16% -12.55% 6.89% 27.17% -9.57% 40.67% -38.98% 11.83% 49.34% 53.21% 40.67% <-Median-> 5 Ratio
Cash $1.75 $0.90 -$0.22 $5.85 $27.42 $23.02 $1.36 $0.00 $0.00 $5.82 $15.95 $8.72 $19.75 $8.45 Cash
Cash per Share $0.03 $0.02 $0.00 $0.10 $0.51 $0.43 $0.03 $0.00 $0.00 $0.11 $0.30 $0.17 $0.39 $0.17 $0.17 <-Median-> 5 Cash per Share
Percentage of Stock Price 0.61% 0.54% -0.18% 4.27% 15.91% 28.72% 1.30% 0.00% 0.00% 5.96% 16.29% 7.18% 11.83% 5.55% 7.18% <-Median-> 5 % of Stock Price
Notes:
July 29, 2026.  There were no estimates for last year.
July 13, 2025.  Last estimates were for 2024 of 21.1M Revnue. 
July 13, 2024,  Last estimates were for 2023 and 2024 of 24.4M, $21.1M Revenue, $0.09 2023 EPS
July 10, 2023.  Last estimates 2022 and 2023 of $26.9 and 24.4 for Revenue, $0.10 and $0.09 for EPS.
July 16, 2022.  Last estimates were for 2021 and 2022 of $38M, $20M for Revenue, R0.28 and $0.07 for EPS, $0.00, $0.00 for Dividends, $16M for 2021 for FCF.
July 17, 2021.  Last estimates were for 2020 and 2021 of $12M and $24M for Revenue, $0.30 and 0.80 for EPS, $0 for dividends, $16M and $16M for FCF.
July 19, 2020.  Last estimates were for 2019 of $0.19 EPS.
July 27, 2019.  Last estimates were for 2018 and 2019 of $20M and 25M for Revenue, $0.13 and $0.19 for EPS.
July 22, 2018.  Last estimates were for 2017 and 2018 of $19M and $24M for Revenue, $0.01 and $0.17 for EP, $0.55 amd $9.41M for Net Income.
July 28, 2017.  Last estimaes were for 2016 and 2017 of $16M and $26M for Revenue, -$0.08 and $0.14 for EPS, -$4.8M and $6.8M for Net Income.
July 30, 2016.  Last estimates were for 2015 and 2016 of $23M and $33M for Revenue, -$.05 and $0.18 for EPS and -$3.12M and 9.4M for Net Income.
August 3, 2015.  Last were for 2014 and 2015 of $33.5M, $45.6M and $49.5M for Revenue (2015 to 2016), $0.04 and $0.10 for EPS, $2.37M and $7.14M for Net Income.
July 26, 2014.  Last estimates were for 2013 and 2014 of $64.26M and $71.96M for Revenue, $.06 and $.22 for EPS, $0.83 for CPFS for 2013.
June 13, 2013.  Last estimates were for 2012 and 2013 of $72.8M and $60M for Revenue, $.22 and $.03 for EPS.
Net earnings also increased significantly as amortization, a non cash expense, for two participation surveys was not yet
recognized as the surveys were in progress at December 31, 2012.
July 14, 2012.  Last estimates were for 2010 and 2011 for EPS at -$.03 and $.04
Jan 28, 2011.  Last time I look I got estimates for 2009 and 2011 of -$.24 and --$.07 for earnings.
Jun 27, 2009.  When I last reviewed this stock, in January 2009, I got an earnings estimate for 2008 of $.16 and 2009 of $.15.
Mar 2009.  As a result of a combination of sharply lower seismic data library sales in the first quarter of 2009, and the extreme uncertainty related to commodity prices and energy sector capital expenditures, 
Pulse announces that it is temporarily suspending the Company's quarterly dividend.
AP 2007.  I like to use what was really earned, so I have included Terrapoint figures in 2006 and 2007.  They loss money in 06 and 07 because of Terrapoint.
Old Name Pulse Data
Sector:
Services, Industrial
Why am I following this stock. 
I got this stock through a Stock Filter.  I asked for companies that were worth between $1 and $5.50 and had a yield between 4% and 20.  I narrowed the list to 5.  
I was looking for filler stocks for my TFSA and this was one of 5 companies that I got and looked into.  This is not a stock I chose, but I found it of interest so I am following it.
Why am I following this stock. 
I wanted to invest some extra money in a dividend paying small cap. I used a Stock Filter. 
I asked for companies that were priced between $1 and $5.50 and had a yield between 4% and 20%.  Pulse Seismic Inc. was one of the companies that were returned.
This is not a stock I chose to invest in but I found it of interest so I am following it.
Would I buy this company and Why.
Yes as I am often interested in small caps that buy dividends.  However, small companies are riskier than large companies.
What should this stock accomplish?
Dividends
Dividends are paid in Cycle 3, that is March, June, September and December. Although often the March dividend is paid in April.  Generally dividends are declared for 
shareholders of a month and paid in that month. For example, the dividend declared for shareholders of record on June 6, 2013 was paid on June 20, 2014.
If the March dividend is declared for shareholders of record near the end of March, then this diivdend is paid in April.  
For example, a dividend declared for Shareholders of record of March 28, 2013 was paid on April 11, 2013.
How they make their money.
Pulse Seismic Inc is a Canadian company which acts as a provider of seismic data to the energy sector in western Canada. 
The company is engaged in the acquisition, marketing, and licensing of 2D and 3D seismic data to the energy sector.
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 2018 Jul 27 2019 Jul 19 2020 Jul 17 2021 Jul 16 2022 Jul 11 2023 Jul 13 2024 Jul 13 2025 Jul 29 2026
Coleman, Neal James 0.56% 0.323 0.60% 0.339 0.63% 0.351 0.65% 0.374 0.70% 0.418 0.79% 0.423 0.83% 0.423 0.83% 0.423 0.83% 0.00%
CEO - Shares - Amount $0.453 $0.626 $0.325 $0.668 $0.681 $0.777 $1.010 $1.391 $1.268
Options - percentage 0.27% 0.142 0.26% 0.180 0.33% 0.216 0.40% 0.277 0.52% 0.253 0.48% 0.253 0.50% 0.313 0.62% 0.283 0.56% -9.38%
Options - amount $0.213 $0.276 $0.173 $0.410 $0.505 $0.471 $0.605 $1.028 $0.850
Wicks, Pamela Darlene Elizabeth 0.48% 0.252 0.47% 0.290 0.54% 0.302 0.56% 0.322 0.60% 0.361 0.69% 0.361 0.71% 0.361 0.71% 0.361 0.71% 0.00%
CFO - Shares - Amount $0.385 $0.489 $0.278 $0.573 $0.586 $0.672 $0.863 $1.188 $1.083
Options - percentage 0.24% 0.130 0.24% 0.235 0.44% 0.195 0.36% 0.241 0.45% 0.223 0.42% 0.222 0.44% 0.264 0.52% 0.240 0.47% -9.08%
Options - amount $0.193 $0.251 $0.225 $0.371 $0.439 $0.415 $0.531 $0.869 $0.720
Bectold, Jeffrey Patrick ceased being insider 2015
Officer - Shares - Amount
Options - percentage
Options - amount
Meier, Trevor Alan 0.12% 0.077 0.14% 0.090 0.17% 0.103 0.19% 0.113 0.21% 0.151 0.29% 0.151 0.30% 0.161 0.32% 0.161 0.32% 0.00%
Officer - Shares - Amount $0.096 $0.149 $0.086 $0.195 $0.205 $0.281 $0.361 $0.530 $0.483
Options - percentage 0.21% 0.114 0.21% 0.145 0.27% 0.179 0.33% 0.231 0.43% 0.214 0.41% 0.210 0.41% 0.262 0.52% 0.230 0.45% -12.48%
Options - amount $0.171 $0.221 $0.139 $0.340 $0.421 $0.398 $0.502 $0.863 $0.689
Samule, Catherine 0.000 0.00% Not found on INK
Officer - Shares - Amount $0.000
Options - percentage 0.000 0.00%
Options - amount $0.000
Corbett, Daphne Elizabeth 0.13%
Director - Shares - Amount $0.105
Options - percentage 0.02%
Options - amount $0.014
Crilly, Paul Alexander 0.02% 0.017 0.03% 0.020 0.04% 0.023 0.04% 0.037 0.07% 0.043 0.08% 0.050 0.10% 0.053 0.10% 0.053 0.10% 0.00%
Director - Shares - Amount $0.019 $0.032 $0.019 $0.044 $0.067 $0.081 $0.120 $0.174 $0.159
Options - percentage 0.02% 0.010 0.02% 0.013 0.02% 0.015 0.03% 0.016 0.03% 0.014 0.03% 0.011 0.02% 0.025 0.05% 0.031 0.06% 23.81%
Options - amount $0.016 $0.020 $0.012 $0.029 $0.029 $0.026 $0.027 $0.082 $0.092
Westergaard, Melanie 0.018 0.04% 0.018 0.04% 0.018 0.04% 0.00%
Director - Shares - Amount $0.043 $0.060 $0.054
Options - percentage 0.013 0.03% 0.025 0.05% 0.031 0.06% 23.82%
Options - amount $0.032 $0.082 $0.092
Droppo, Dallas 0.021 0.04% 0.038 0.07% 0.038 0.07% 0.038 0.07% 0.00%
Director - Shares - Amount $0.039 $0.090 $0.123 $0.113
Options - percentage 0.017 0.03% 0.013 0.03% 0.025 0.05% 0.031 0.06% 23.82%
Options - amount $0.032 $0.032 $0.081 $0.092
Robotti, Robert Edward 15.47% 8.339 15.50% 8.877 16.50% 8.812 16.38% 8.814 16.44% 8.822 16.76% 11.189 22.01% 11.189 22.06% 11.189 22.06% 0.00%
Chairman - Shares - Amt $12.401 $16.179 $8.522 $16.743 $16.041 $16.409 $26.741 $36.810 $33.566
Options - percentage 0.02% 0.012 0.02% 0.015 0.03% 0.020 0.04% 0.019 0.03% 0.017 0.03% 0.134 0.26% 0.025 0.05% 0.031 0.06% 23.83%
Options - amount $0.017 $0.022 $0.014 $0.038 $0.034 $0.032 $0.320 $0.081 $0.092
Leith Wheeler Investment Counsel Ltd Last updated 2009
10% owner
Increase in O/S Shares 0.27% 0.226 0.42% 0.156 0.29% 0.000 0.00% 0.162 0.30% 0.201 0.37% 0.455 0.86% 0.966 1.90% 0.541 1.07% yes 0 is correct for 2021
due to SO $0.458 $0.337 $0.284 $0.000 $0.308 $0.366 $0.846 $2.308 $1.779
Book Value $0.458 $0.337 $0.284 $0.000 $0.163 $0.880 $0.969 $1.358 $0.460
Insider Buying $0.000 -$0.013 -$1.068 $0.000 -$0.022 -$0.002 -$0.045 -$0.030 $0.000
Insider Selling $0.058 $0.000 $0.009 $0.009 $0.006 $0.000 $0.000 $0.000 $0.000
Net Insider Selling $0.058 -$0.013 -$1.059 $0.009 -$0.016 -$0.002 -$0.045 -$0.030 $0.000
% of Market Cap 0.07% -0.01% -2.05% 0.01% -0.02% 0.00% -0.04% -0.02% 0.00%
Directors 6 6 6 6 6 6 6 6
Women 17% 1 17% 1 17% 1 17% 1 17% 1 17% 1 17% 1 17% 1 17%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 44.64% 7 32.94% 20 71.41% 12 22.89% 8 19.29% 6 0.16% 8 19.66% 10 19.74%
Total Shares Held 44.69% 17.717 32.94% 38.415 71.41% 12.298 22.93% 10.336 19.64% 0.084 0.17% 9.985 19.69% 10.012 19.74%
Increase/Decrease -0.12% -0.066 -0.37% -3.113 -5.79% -0.027 -0.05% -0.799 -1.49% 0.000 0.00% -0.273 -0.51% 0.006 0.01%
Starting No. of Shares Reuters 17.783 Reuters 41.529 12.325 11.135 0.084 10.258 10.005
Copyright © 2008 Website of SPBrunner. All rights reserved.