Fuller,
53GW.LFuller, Smith & Turner P.L.C. Price (53GW.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
60,525,000
(0.7217)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Fuller, Smith & Turner P.L.C.Currency: GBp
| YEAR | 1985 | 1986 | 1987 | 1988 | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||
| Revenue |
40,643,000.00
+0% |
44,893,000.00
+10% |
49,054,000.00
+9% |
52,935,000.00
+8% |
59,499,000.00
+12% |
69,974,000.00
+18% |
76,234,000.00
+9% |
81,878,000.00
+7% |
82,541,000.00
+1% |
85,282,000.00
+3% |
91,416,000.00
+7% |
102,098,000.00
+12% |
114,284,000.00
+12% |
127,835,000.00
+12% |
142,356,000.00
+11% |
128,054,000.00
-10% |
132,395,000.00
+3% |
137,643,000.00
+4% |
140,322,000.00
+2% |
129,492,000.00
-8% |
145,148,000.00
+12% |
178,200,000.00
+23% |
203,100,000.00
+14% |
210,000,000.00
+3% |
227,700,000.00
+8% |
241,900,000.00
+6% |
253,000,000.00
+5% |
271,500,000.00
+7% |
288,000,000.00
+6% |
321,500,000.00
+12% |
350,500,000.00
+9% |
392,000,000.00
+12% |
301,400,000.00
-23% |
324,700,000.00
+8% |
316,000,000.00
-3% |
73,200,000.00
-77% |
253,800,000.00
+247% |
336,600,000.00
+33% |
359,100,000.00
+7% |
|
| Cost of Revenue | ||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 34,965,000.00 | 43,600,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 155,900,000.00 | 180,100,000.00 | 198,500,000.00 | 225,900,000.00 | 265,100,000.00 | 250,300,000.00 | 280,600,000.00 | 218,100,000.00 | 87,100,000.00 | 179,900,000.00 | 218,400,000.00 | 220,800,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
40,643,000.00
+0% |
44,893,000.00
+10% |
49,054,000.00
+9% |
52,935,000.00
+8% |
59,499,000.00
+12% |
69,974,000.00
+18% |
76,234,000.00
+9% |
81,878,000.00
+7% |
82,541,000.00
+1% |
85,282,000.00
+3% |
91,416,000.00
+7% |
102,098,000.00
+12% |
114,284,000.00
+12% |
127,835,000.00
+12% |
142,356,000.00
+11% |
128,054,000.00
-10% |
132,395,000.00
+3% |
137,643,000.00
+4% |
140,322,000.00
+2% |
129,492,000.00
-8% |
110,183,000.00
-15% |
134,600,000.00
+22% |
203,100,000.00
+51% |
210,000,000.00
+3% |
227,700,000.00
+8% |
241,900,000.00
+6% |
253,000,000.00
+5% |
115,600,000.00
-54% |
107,900,000.00
-7% |
123,000,000.00
+14% |
124,600,000.00
+1% |
126,900,000.00
+2% |
51,100,000.00
-60% |
44,100,000.00
-14% |
97,900,000.00
+122% |
-13,900,000.00
-114% |
73,900,000.00
-632% |
118,200,000.00
+60% |
138,300,000.00
+17% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.76%) | (0.76%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.43%) | (0.37%) | (0.38%) | (0.36%) | (0.32%) | (0.17%) | (0.14%) | (0.31%) | (-0.19%) | (0.29%) | (0.35%) | (0.39%) | |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,000,000.00 | 2,500,000.00 | 0.00 | 200,000.00 | 0.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8,700,000.00 | 9,300,000.00 | 10,500,000.00 | 7,800,000.00 | 12,400,000.00 | 12,300,000.00 | 13,600,000.00 | 74,600,000.00 | 31,300,000.00 | 60,800,000.00 | 93,500,000.00 | -25,200,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 71,600,000.00 | 28,800,000.00 | 0.00 | 93,300,000.00 | 0.00 | |
| Depreciation and Amortiz... | 1,165,000.00 | 1,355,000.00 | 1,553,000.00 | 1,752,000.00 | 2,007,000.00 | 2,363,000.00 | 2,713,000.00 | 3,078,000.00 | 3,432,000.00 | 3,665,000.00 | 4,125,000.00 | 4,667,000.00 | 5,582,000.00 | 6,863,000.00 | 8,351,000.00 | 8,121,000.00 | 8,287,000.00 | 8,521,000.00 | 8,886,000.00 | 8,486,000.00 | 9,419,000.00 | 10,800,000.00 | 10,800,000.00 | 11,000,000.00 | 11,500,000.00 | 12,400,000.00 | 12,800,000.00 | 14,200,000.00 | 14,700,000.00 | 16,400,000.00 | 18,100,000.00 | 21,000,000.00 | 18,500,000.00 | 19,500,000.00 | 26,900,000.00 | 27,200,000.00 | 25,800,000.00 | 26,700,000.00 | 26,300,000.00 | |
| Other Expenses | 40,643,000.00 | 44,893,000.00 | 49,054,000.00 | 52,935,000.00 | 59,499,000.00 | 69,974,000.00 | 67,709,000.00 | 72,664,000.00 | 72,725,000.00 | 76,311,000.00 | 81,140,000.00 | 91,509,000.00 | 99,376,000.00 | 113,370,000.00 | 128,259,000.00 | 114,890,000.00 | 111,742,000.00 | 1,959,000.00 | 1,940,000.00 | 110,100,000.00 | 5,219,000.00 | 700,000.00 | -100,000.00 | -100,000.00 | -100,000.00 | -100,000.00 | -100,000.00 | 78,600,000.00 | 0.00 | 0.00 | 200,000.00 | 0.00 | 0.00 | -1,900,000.00 | 3,700,000.00 | 200,000.00 | 0.00 | 800,000.00 | 110,600,000.00 | |
| Total Operating Expenses | 40,643,000.00 | 44,893,000.00 | 49,054,000.00 | 52,935,000.00 | 59,499,000.00 | 69,974,000.00 | 67,709,000.00 | 72,664,000.00 | 72,725,000.00 | 76,311,000.00 | 81,140,000.00 | 91,509,000.00 | 99,376,000.00 | 113,370,000.00 | 128,259,000.00 | 114,890,000.00 | 111,742,000.00 | 119,264,000.00 | 121,464,000.00 | 109,868,000.00 | 122,418,000.00 | 148,300,000.00 | 177,900,000.00 | 181,900,000.00 | 195,300,000.00 | 207,300,000.00 | 221,900,000.00 | 234,500,000.00 | 68,900,000.00 | 81,199,999.00 | 79,600,000.00 | 80,700,000.00 | 9,100,000.00 | 14,300,000.00 | 70,900,000.00 | 31,100,000.00 | 60,800,000.00 | 92,700,000.00 | 85,400,000.00 | |
| Cost and Exponses | 40,643,000.00 | 44,893,000.00 | 49,054,000.00 | 52,935,000.00 | 59,499,000.00 | 69,974,000.00 | 67,709,000.00 | 72,664,000.00 | 72,725,000.00 | 76,311,000.00 | 81,140,000.00 | 91,509,000.00 | 99,376,000.00 | 113,370,000.00 | 128,259,000.00 | 114,890,000.00 | 111,742,000.00 | 119,264,000.00 | 121,464,000.00 | 109,868,000.00 | 122,418,000.00 | 148,300,000.00 | 177,900,000.00 | 181,900,000.00 | 195,300,000.00 | 207,300,000.00 | 221,900,000.00 | 234,500,000.00 | 249,000,000.00 | 279,699,999.00 | 305,500,000.00 | 345,800,000.00 | 259,400,000.00 | 294,900,000.00 | 289,000,000.00 | 118,200,000.00 | 240,700,000.00 | 311,100,000.00 | 330,700,000.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income |
5,225,000.00
+0% |
6,146,000.00
+18% |
7,075,000.00
+15% |
7,905,000.00
+12% |
9,417,000.00
+19% |
9,922,000.00
+5% |
8,770,000.00
-12% |
9,280,000.00
+6% |
9,558,000.00
+3% |
9,640,000.00
+1% |
10,997,000.00
+14% |
11,399,000.00
+4% |
14,195,000.00
+25% |
16,431,000.00
+16% |
16,959,000.00
+3% |
17,843,000.00
+5% |
17,199,000.00
-4% |
18,379,000.00
+7% |
18,798,000.00
+2% |
19,686,000.00
+5% |
22,425,000.00
+14% |
29,400,000.00
+31% |
24,900,000.00
-15% |
20,600,000.00
-17% |
31,100,000.00
+51% |
33,100,000.00
+6% |
33,000,000.00
0% |
35,500,000.00
+8% |
39,900,000.00
+12% |
42,300,000.00
+6% |
46,900,000.00
+11% |
48,200,000.00
+3% |
38,800,000.00
-20% |
30,500,000.00
-21% |
27,000,000.00
-11% |
-45,000,000.00
-267% |
13,100,000.00
-129% |
25,500,000.00
+95% |
27,700,000.00
+9% |
|
| Operating Income Ratio | (0.13%) | (0.14%) | (0.14%) | (0.15%) | (0.16%) | (0.14%) | (0.12%) | (0.11%) | (0.12%) | (0.11%) | (0.12%) | (0.11%) | (0.12%) | (0.13%) | (0.12%) | (0.14%) | (0.13%) | (0.13%) | (0.13%) | (0.15%) | (0.15%) | (0.16%) | (0.12%) | (0.10%) | (0.14%) | (0.14%) | (0.13%) | (0.13%) | (0.14%) | (0.13%) | (0.13%) | (0.12%) | (0.13%) | (0.09%) | (0.09%) | (-0.61%) | (0.05%) | (0.08%) | (0.08%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 430,000.00 | 501,000.00 | 595,000.00 | 850,000.00 | 1,666,000.00 | 1,018,000.00 | 245,000.00 | 66,000.00 | 46,000.00 | 153,000.00 | 320,000.00 | 325,000.00 | 266,000.00 | 1,284,000.00 | 816,000.00 | 1,003,000.00 | 345,000.00 | 215,000.00 | 233,000.00 | 336,000.00 | 104,000.00 | 400,000.00 | 300,000.00 | 200,000.00 | -100,000.00 | 100,000.00 | 300,000.00 | 600,000.00 | 5,500,000.00 | 5,700,000.00 | 5,800,000.00 | 6,300,000.00 | 6,000,000.00 | 6,800,000.00 | 200,000.00 | 8,400,000.00 | 11,300,000.00 | 200,000.00 | 300,000.00 | |
| Interest Expenses | 214,000.00 | 332,000.00 | 330,000.00 | 488,000.00 | 892,000.00 | 910,000.00 | 967,000.00 | 981,000.00 | 956,000.00 | 916,000.00 | 904,000.00 | 890,000.00 | 963,000.00 | 2,222,000.00 | 2,189,000.00 | 2,200,000.00 | 2,173,000.00 | 1,959,000.00 | 1,940,000.00 | 2,634,000.00 | 4,577,000.00 | 8,000,000.00 | 6,600,000.00 | 6,000,000.00 | 5,200,000.00 | 4,500,000.00 | 4,600,000.00 | 5,900,000.00 | 6,400,000.00 | 6,700,000.00 | 5,809,000.00 | 6,300,000.00 | 6,000,000.00 | 6,800,000.00 | 7,800,000.00 | 8,400,000.00 | 11,300,000.00 | 12,200,000.00 | 14,300,000.00 | |
| Total Other Income/Exp... | -214,000.00 | -332,000.00 | -330,000.00 | -488,000.00 | -892,000.00 | -910,000.00 | -722,000.00 | -950,000.00 | -1,798,000.00 | -202,000.00 | 362,000.00 | 419,000.00 | -3,033,000.00 | -86,000.00 | -405,000.00 | 6,167,000.00 | -10,854,000.00 | -841,000.00 | 2,738,000.00 | -1,772,000.00 | 376,000.00 | 34,200,000.00 | 1,600,000.00 | -14,800,000.00 | -4,200,000.00 | -500,000.00 | -4,200,000.00 | -1,800,000.00 | -6,400,000.00 | -6,200,000.00 | -7,700,000.00 | -8,300,000.00 | -2,800,000.00 | -7,500,000.00 | -17,100,000.00 | -12,800,000.00 | -1,600,000.00 | -15,200,000.00 | -13,300,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 6,390,000.00 | 7,501,000.00 | 8,628,000.00 | 9,657,000.00 | 11,424,000.00 | 12,285,000.00 | 11,483,000.00 | 12,323,000.00 | 12,406,000.00 | 13,350,000.00 | 15,667,000.00 | 16,565,000.00 | 18,420,000.00 | 23,464,000.00 | 24,232,000.00 | 29,652,000.00 | 20,259,000.00 | 27,699,000.00 | 30,286,000.00 | 28,318,000.00 | 28,799,000.00 | 41,000,000.00 | 41,300,000.00 | 31,200,000.00 | 43,700,000.00 | 47,900,000.00 | 46,300,000.00 | 53,500,000.00 | 54,600,000.00 | 58,200,000.00 | 63,100,000.00 | 68,300,000.00 | 60,500,000.00 | 49,300,000.00 | 43,100,000.00 | -22,200,000.00 | 48,600,000.00 | 49,200,000.00 | 55,000,000.00 | |
| EBITDA ratio | (0.16%) | (0.17%) | (0.18%) | (0.18%) | (0.19%) | (0.18%) | (0.15%) | (0.15%) | (0.16%) | (0.16%) | (0.17%) | (0.16%) | (0.17%) | (0.18%) | (0.18%) | (0.20%) | (0.19%) | (0.20%) | (0.20%) | (0.22%) | (0.22%) | (0.23%) | (0.18%) | (0.19%) | (0.19%) | (0.19%) | (0.17%) | (0.21%) | (0.19%) | (0.18%) | (0.19%) | (0.18%) | (0.19%) | (0.15%) | (0.17%) | (-0.24%) | (0.15%) | (0.16%) | (0.15%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 5,011,000.00 | 5,814,000.00 | 6,745,000.00 | 7,417,000.00 | 8,525,000.00 | 9,012,000.00 | 7,803,000.00 | 8,264,000.00 | 8,018,000.00 | 8,769,000.00 | 10,638,000.00 | 11,008,000.00 | 11,875,000.00 | 14,379,000.00 | 13,692,000.00 | 19,331,000.00 | 9,799,000.00 | 17,004,000.00 | 19,227,000.00 | 17,620,000.00 | 15,310,000.00 | 42,200,000.00 | 23,800,000.00 | 14,400,000.00 | 26,800,000.00 | 31,000,000.00 | 28,800,000.00 | 35,200,000.00 | 33,500,000.00 | 36,100,000.00 | 39,200,000.00 | 39,900,000.00 | 36,000,000.00 | 23,000,000.00 | 8,400,000.00 | -57,800,000.00 | 11,500,000.00 | 10,300,000.00 | 14,400,000.00 | |
| Income Before Tax Ratio | (0.12%) | (0.13%) | (0.14%) | (0.14%) | (0.14%) | (0.13%) | (0.10%) | (0.10%) | (0.10%) | (0.10%) | (0.12%) | (0.11%) | (0.10%) | (0.11%) | (0.10%) | (0.15%) | (0.07%) | (0.12%) | (0.14%) | (0.14%) | (0.11%) | (0.24%) | (0.12%) | (0.07%) | (0.12%) | (0.13%) | (0.11%) | (0.13%) | (0.12%) | (0.11%) | (0.11%) | (0.10%) | (0.12%) | (0.07%) | (0.03%) | (-0.79%) | (0.05%) | (0.03%) | (0.04%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1,962,000.00 | 2,095,000.00 | 2,417,000.00 | 2,580,000.00 | 2,920,000.00 | 3,025,000.00 | 1,598,000.00 | 2,500,000.00 | 2,338,000.00 | 2,583,000.00 | 3,157,000.00 | 3,337,000.00 | 3,962,000.00 | 4,496,000.00 | 4,166,000.00 | 4,966,000.00 | 3,935,000.00 | 5,326,000.00 | 5,408,000.00 | 5,755,000.00 | 4,932,000.00 | 13,100,000.00 | 4,700,000.00 | 5,500,000.00 | 7,600,000.00 | 6,200,000.00 | 5,100,000.00 | 5,900,000.00 | 4,400,000.00 | 7,800,000.00 | 6,200,000.00 | 7,400,000.00 | 7,300,000.00 | 5,200,000.00 | 5,200,000.00 | -9,600,000.00 | 4,400,000.00 | 2,400,000.00 | 5,300,000.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 3,424,000.00
+0% |
4,210,000.00
+23% |
4,303,000.00
+2% |
5,042,000.00
+17% |
6,137,000.00
+22% |
6,008,000.00
-2% |
6,205,000.00
+3% |
5,764,000.00
-7% |
5,680,000.00
-1% |
6,259,000.00
+10% |
7,481,000.00
+20% |
7,671,000.00
+3% |
7,913,000.00
+3% |
9,883,000.00
+25% |
9,526,000.00
-4% |
14,365,000.00
+51% |
5,864,000.00
-59% |
11,678,000.00
+99% |
13,819,000.00
+18% |
11,745,000.00
-15% |
10,378,000.00
-12% |
29,100,000.00
+180% |
19,100,000.00
-34% |
8,900,000.00
-53% |
19,200,000.00
+116% |
24,800,000.00
+29% |
23,700,000.00
-4% |
29,300,000.00
+24% |
29,100,000.00
-1% |
28,400,000.00
-2% |
32,800,000.00
+15% |
32,700,000.00
0% |
35,800,000.00
+9% |
19,300,000.00
-46% |
-1,500,000.00
-108% |
-48,700,000.00
+3,147% |
7,100,000.00
-115% |
7,900,000.00
+11% |
9,100,000.00
+15% |
|
| Net Income Ratio | (0.08%) | (0.09%) | (0.09%) | (0.10%) | (0.10%) | (0.09%) | (0.08%) | (0.07%) | (0.07%) | (0.07%) | (0.08%) | (0.08%) | (0.07%) | (0.08%) | (0.07%) | (0.11%) | (0.04%) | (0.08%) | (0.10%) | (0.09%) | (0.07%) | (0.16%) | (0.09%) | (0.04%) | (0.08%) | (0.10%) | (0.09%) | (0.11%) | (0.10%) | (0.09%) | (0.09%) | (0.08%) | (0.12%) | (0.06%) | (0.00%) | (-0.67%) | (0.03%) | (0.02%) | (0.03%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.06 | 0.09 | 0.07 | 0.11 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.12 | 0.12 | 0.13 | 0.16 | 0.15 | 0.23 | 0.09 | 0.19 | 0.24 | 0.21 | 0.19 | 0.21 | 0.34 | 0.16 | 0.34 | 0.44 | 0.42 | 0.53 | 0.52 | 0.51 | 0.59 | 0.59 | 0.65 | 0.35 | -0.03 | -0.88 | 0.12 | 0.13 | 0.15 | |
| Diluted EPS | 0.06 | 0.09 | 0.07 | 0.11 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.12 | 0.12 | 0.13 | 0.16 | 0.15 | 0.23 | 0.09 | 0.19 | 0.24 | 0.21 | 0.18 | 0.21 | 0.34 | 0.16 | 0.34 | 0.43 | 0.42 | 0.52 | 0.51 | 0.50 | 0.58 | 0.59 | 0.64 | 0.35 | -0.03 | -0.88 | 0.12 | 0.13 | 0.15 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 60,000,120.00 | 45,000,090.00 | 60,000,120.00 | 48,005,000.00 | 60,020,000.00 | 50,437,500.00 | 50,475,000.00 | 50,560,000.00 | 60,695,000.00 | 60,925,000.00 | 61,030,000.00 | 61,535,000.00 | 61,932,500.00 | 62,357,500.00 | 62,507,500.00 | 62,672,500.00 | 62,702,500.00 | 60,924,457.00 | 56,487,500.00 | 56,027,500.00 | 55,912,500.00 | 139,595,000.00 | 55,812,000.00 | 55,624,000.00 | 55,858,000.00 | 56,208,000.00 | 56,250,000.00 | 55,717,000.00 | 55,815,000.00 | 55,521,000.00 | 55,356,000.00 | 55,223,000.00 | 55,169,000.00 | 54,957,000.00 | 55,124,000.00 | 55,207,000.00 | 61,264,000.00 | 60,875,000.00 | 60,043,000.00 | |
| Diluted Share Outstanding | 60,000,120.00 | 45,000,090.00 | 60,000,120.00 | 48,005,000.00 | 60,020,000.00 | 50,437,500.00 | 50,475,000.00 | 50,560,000.00 | 60,695,000.00 | 60,925,000.00 | 61,030,000.00 | 61,535,000.00 | 62,340,000.00 | 62,830,000.00 | 63,097,500.00 | 62,787,500.00 | 62,977,500.00 | 60,924,457.00 | 56,752,500.00 | 56,532,500.00 | 56,537,500.00 | 141,257,500.00 | 56,536,000.00 | 56,237,000.00 | 56,772,000.00 | 57,270,000.00 | 56,945,000.00 | 56,251,000.00 | 56,627,000.00 | 56,325,000.00 | 56,120,000.00 | 55,859,000.00 | 55,513,000.00 | 55,346,000.00 | 55,124,000.00 | 55,207,000.00 | 61,677,000.00 | 60,965,000.00 | 60,525,000.00 | |