Aukett
AUK.LAukett Swanke Group Plc Price (AUK.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
223,915,859
(35.5311)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Aukett Swanke Group PlcCurrency: 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 |
3,277,000.00
+0% |
4,663,000.00
+42% |
6,750,000.00
+45% |
9,124,000.00
+35% |
11,493,000.00
+26% |
18,018,000.00
+57% |
16,045,000.00
-11% |
8,526,000.00
-47% |
6,900,000.00
-19% |
6,706,000.00
-3% |
6,026,000.00
-10% |
5,540,000.00
-8% |
6,137,000.00
+11% |
9,254,000.00
+51% |
13,976,000.00
+51% |
18,373,000.00
+31% |
18,779,000.00
+2% |
13,677,000.00
-27% |
14,032,000.00
+3% |
11,690,000.00
-17% |
12,611,000.00
+8% |
16,284,000.00
+29% |
19,748,000.00
+21% |
22,598,000.00
+14% |
14,948,000.00
-34% |
7,556,000.00
-49% |
9,075,000.00
+20% |
9,150,000.00
+1% |
8,406,000.00
-8% |
14,732,000.00
+75% |
16,886,000.00
+15% |
18,410,000.00
+9% |
16,070,000.00
-13% |
13,094,000.00
-19% |
13,711,000.00
+5% |
12,166,000.00
-11% |
9,192,000.00
-24% |
8,645,000.00
-6% |
14,335,000.00
+66% |
|
| 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 | 0.00 | 0.00 | 0.00 | 5,623,000.00 | 3,868,000.00 | 1,012,000.00 | 2,768,000.00 | 2,406,000.00 | 1,290,000.00 | 12,211,000.00 | 14,194,000.00 | 16,561,000.00 | 15,474,000.00 | 13,944,000.00 | 12,836,000.00 | 10,509,000.00 | 8,540,000.00 | 7,783,000.00 | 12,448,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
3,277,000.00
+0% |
4,663,000.00
+42% |
6,750,000.00
+45% |
9,124,000.00
+35% |
11,493,000.00
+26% |
18,018,000.00
+57% |
16,045,000.00
-11% |
8,526,000.00
-47% |
6,900,000.00
-19% |
6,706,000.00
-3% |
6,026,000.00
-10% |
5,540,000.00
-8% |
6,137,000.00
+11% |
9,254,000.00
+51% |
13,976,000.00
+51% |
18,373,000.00
+31% |
18,779,000.00
+2% |
13,677,000.00
-27% |
14,032,000.00
+3% |
11,690,000.00
-17% |
12,611,000.00
+8% |
16,284,000.00
+29% |
19,748,000.00
+21% |
16,975,000.00
-14% |
11,080,000.00
-35% |
6,544,000.00
-41% |
6,307,000.00
-4% |
6,744,000.00
+7% |
7,116,000.00
+6% |
2,521,000.00
-65% |
2,692,000.00
+7% |
1,849,000.00
-31% |
596,000.00
-68% |
-850,000.00
-243% |
875,000.00
-203% |
1,657,000.00
+89% |
652,000.00
-61% |
862,000.00
+32% |
1,887,000.00
+119% |
|
| 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%) | (1.00%) | (1.00%) | (1.00%) | (0.75%) | (0.74%) | (0.87%) | (0.69%) | (0.74%) | (0.85%) | (0.17%) | (0.16%) | (0.10%) | (0.04%) | (-0.06%) | (0.06%) | (0.14%) | (0.07%) | (0.10%) | (0.13%) | |
| 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 | 1,715,000.00 | 2,200,000.00 | 1,091,000.00 | 1,204,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 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 | 1,715,000.00 | 2,200,000.00 | 1,091,000.00 | 1,204,000.00 | 0.00 | 0.00 | 0.00 | 3,963,000.00 | 4,288,000.00 | 4,479,000.00 | 4,011,000.00 | 2,755,000.00 | 2,540,000.00 | 1,677,000.00 | 1,492,000.00 | 141,000.00 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 141,000.00 | |
| Depreciation and Amortiz... | 114,000.00 | 185,000.00 | 197,000.00 | 289,000.00 | 427,000.00 | 685,000.00 | 745,000.00 | 454,000.00 | 247,000.00 | 196,000.00 | 161,000.00 | 146,000.00 | 138,000.00 | 128,000.00 | 203,000.00 | 371,000.00 | 670,000.00 | 651,000.00 | 509,000.00 | 635,000.00 | 349,000.00 | 337,000.00 | 275,000.00 | 232,000.00 | 253,000.00 | 118,000.00 | 114,000.00 | 144,000.00 | 149,000.00 | 341,000.00 | 425,000.00 | 536,000.00 | 398,000.00 | 258,000.00 | 231,000.00 | 493,000.00 | 571,000.00 | 510,000.00 | 558,000.00 | |
| Other Expenses | 3,277,000.00 | 4,663,000.00 | 6,750,000.00 | 9,124,000.00 | 11,493,000.00 | 60,000.00 | 56,000.00 | 41,000.00 | 4,778,000.00 | 3,000.00 | 6,185,000.00 | 5,378,000.00 | 5,705,000.00 | 8,747,000.00 | 12,628,000.00 | 16,389,000.00 | 17,952,000.00 | 14,652,000.00 | 225,000.00 | 73,000.00 | -50,000.00 | -166,000.00 | -98,000.00 | -74,000.00 | -182,000.00 | -188,000.00 | -224,000.00 | 6,685,000.00 | 6,817,000.00 | 0.00 | 0.00 | 432,000.00 | 238,000.00 | 28,000.00 | 170,000.00 | 148,000.00 | 153,000.00 | 147,000.00 | 2,139,000.00 | |
| Total Operating Expenses | 3,277,000.00 | 4,663,000.00 | 6,750,000.00 | 9,124,000.00 | 11,493,000.00 | 18,138,000.00 | 15,457,000.00 | 11,549,000.00 | 4,778,000.00 | 6,191,000.00 | 6,185,000.00 | 5,378,000.00 | 5,705,000.00 | 8,747,000.00 | 12,628,000.00 | 16,389,000.00 | 17,952,000.00 | 14,652,000.00 | 13,410,000.00 | 12,204,000.00 | 11,934,000.00 | 15,383,000.00 | 17,355,000.00 | 20,208,000.00 | 17,065,000.00 | 8,497,000.00 | 10,394,000.00 | 6,685,000.00 | 6,817,000.00 | 1,100,000.00 | 810,000.00 | 901,999.00 | 887,000.00 | 1,654,000.00 | 541,000.00 | 2,540,000.00 | 1,677,000.00 | 1,492,000.00 | 2,280,000.00 | |
| Cost and Exponses | 3,277,000.00 | 4,663,000.00 | 6,750,000.00 | 9,124,000.00 | 11,493,000.00 | 18,138,000.00 | 15,457,000.00 | 11,549,000.00 | 4,778,000.00 | 6,191,000.00 | 6,185,000.00 | 5,378,000.00 | 5,705,000.00 | 8,747,000.00 | 12,628,000.00 | 16,389,000.00 | 17,952,000.00 | 14,652,000.00 | 13,410,000.00 | 12,204,000.00 | 11,934,000.00 | 15,383,000.00 | 17,355,000.00 | 20,208,000.00 | 17,065,000.00 | 8,497,000.00 | 10,394,000.00 | 9,091,000.00 | 8,107,000.00 | 13,311,000.00 | 15,004,000.00 | 17,462,999.00 | 16,361,000.00 | 15,598,000.00 | 13,377,000.00 | 13,049,000.00 | 10,217,000.00 | 9,275,000.00 | 14,402,000.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income |
451,000.00
+0% |
517,000.00
+15% |
1,584,000.00
+206% |
1,928,000.00
+22% |
2,544,000.00
+32% |
-120,000.00
-105% |
588,000.00
-590% |
-3,568,000.00
-707% |
63,000.00
-102% |
541,000.00
+759% |
-166,000.00
-131% |
236,000.00
-242% |
432,000.00
+83% |
508,000.00
+18% |
857,000.00
+69% |
1,931,000.00
+125% |
773,000.00
-60% |
-1,337,000.00
-273% |
530,000.00
-140% |
-1,223,000.00
-331% |
236,000.00
-119% |
840,000.00
+256% |
2,393,000.00
+185% |
2,390,000.00
0% |
-2,129,000.00
-189% |
-936,000.00
-56% |
-1,317,000.00
+41% |
59,000.00
-104% |
299,000.00
+407% |
1,064,000.00
+256% |
1,603,000.00
+51% |
520,000.00
-68% |
-1,244,000.00
-339% |
-2,752,000.00
+121% |
-102,000.00
-96% |
-883,000.00
+766% |
-1,024,999.00
+16% |
-630,000.00
-39% |
-67,000.00
-89% |
|
| Operating Income Ratio | (0.14%) | (0.11%) | (0.23%) | (0.21%) | (0.22%) | (-0.01%) | (0.04%) | (-0.42%) | (0.01%) | (0.08%) | (-0.03%) | (0.04%) | (0.07%) | (0.05%) | (0.06%) | (0.11%) | (0.04%) | (-0.10%) | (0.04%) | (-0.10%) | (0.02%) | (0.05%) | (0.12%) | (0.11%) | (-0.14%) | (-0.12%) | (-0.15%) | (0.01%) | (0.04%) | (0.07%) | (0.09%) | (0.03%) | (-0.08%) | (-0.21%) | (-0.01%) | (-0.07%) | (-0.11%) | (-0.07%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 6,000.00 | 173,000.00 | 271,000.00 | 231,000.00 | 266,000.00 | 0.00 | 2,000.00 | 6,000.00 | 0.00 | 0.00 | 0.00 | 30,000.00 | 61,000.00 | 18,000.00 | 60,000.00 | 3,000.00 | 12,000.00 | 19,000.00 | 44,000.00 | 55,000.00 | 70,000.00 | 219,000.00 | 106,000.00 | 6,000.00 | 0.00 | 1,000.00 | 21,000.00 | 12,000.00 | 20,000.00 | 34,000.00 | 40,000.00 | 42,000.00 | 112,000.00 | 94,000.00 | 95,000.00 | 9,000.00 | |
| Interest Expenses | 250,000.00 | 316,000.00 | 333,000.00 | 195,000.00 | 233,000.00 | 571,000.00 | 536,000.00 | 443,000.00 | 288,000.00 | 213,000.00 | 210,000.00 | 251,000.00 | 191,000.00 | 99,000.00 | 100,000.00 | 128,000.00 | 198,000.00 | 269,000.00 | 219,000.00 | 135,000.00 | 144,000.00 | 166,000.00 | 109,000.00 | 82,000.00 | 57,000.00 | 51,000.00 | 30,000.00 | 22,000.00 | 14,000.00 | 18,000.00 | 13,000.00 | 28,000.00 | 34,000.00 | 40,000.00 | 42,000.00 | 112,000.00 | 94,000.00 | 95,000.00 | 175,000.00 | |
| Total Other Income/Exp... | -250,000.00 | -316,000.00 | -333,000.00 | -195,000.00 | -233,000.00 | 1,930,000.00 | -228,000.00 | -299,000.00 | -2,317,000.00 | -224,000.00 | -210,000.00 | -206,000.00 | -101,000.00 | 115,000.00 | 165,000.00 | 121,000.00 | -293,000.00 | -1,110,000.00 | -687,000.00 | -492,000.00 | -77,000.00 | -54,000.00 | -5,000.00 | -12,000.00 | 253,000.00 | 149,000.00 | 84,000.00 | -22,000.00 | 251,000.00 | 336,000.00 | 267,000.00 | 407,000.00 | 219,000.00 | 81,000.00 | 340,000.00 | 382,000.00 | 72,000.00 | -1,520,000.00 | -284,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 565,000.00 | 702,000.00 | 1,781,000.00 | 2,217,000.00 | 2,971,000.00 | 3,066,000.00 | 1,641,000.00 | -2,940,000.00 | 351,000.00 | 726,000.00 | -5,000.00 | 353,000.00 | 660,000.00 | 850,000.00 | 1,325,000.00 | 2,551,000.00 | 1,348,000.00 | -1,527,000.00 | 574,000.00 | -641,000.00 | 627,000.00 | 1,206,000.00 | 2,718,000.00 | 2,692,000.00 | -1,675,000.00 | -719,000.00 | -1,066,000.00 | 370,000.00 | 573,000.00 | 1,405,000.00 | 2,028,000.00 | 1,056,000.00 | -146,000.00 | -2,367,000.00 | 129,000.00 | 117,000.00 | -95,999.00 | -1,546,000.00 | 382,000.00 | |
| EBITDA ratio | (0.17%) | (0.15%) | (0.26%) | (0.24%) | (0.26%) | (0.17%) | (0.15%) | (-0.27%) | (0.05%) | (0.11%) | (0.00%) | (0.06%) | (0.11%) | (0.09%) | (0.13%) | (0.14%) | (0.07%) | (-0.09%) | (0.04%) | (0.01%) | (0.08%) | (0.08%) | (0.14%) | (0.12%) | (-0.10%) | (-0.08%) | (-0.12%) | (0.04%) | (0.08%) | (0.10%) | (0.12%) | (0.06%) | (-0.05%) | (-0.19%) | (0.01%) | (-0.03%) | (-0.05%) | (-0.01%) | (0.03%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 201,000.00 | 201,000.00 | 1,251,000.00 | 1,733,000.00 | 2,311,000.00 | 1,810,000.00 | 360,000.00 | -3,867,000.00 | -2,254,000.00 | 317,000.00 | -376,000.00 | 30,000.00 | 331,000.00 | 623,000.00 | 1,022,000.00 | 2,052,000.00 | 480,000.00 | -2,447,000.00 | -157,000.00 | -1,327,000.00 | 159,000.00 | 786,000.00 | 2,388,000.00 | 2,415,000.00 | -1,876,000.00 | -787,000.00 | -1,229,000.00 | 210,000.00 | 550,000.00 | 1,400,000.00 | 1,870,000.00 | 927,000.00 | -325,000.00 | -2,544,000.00 | 292,000.00 | -488,000.00 | -761,000.00 | -2,151,000.00 | -351,000.00 | |
| Income Before Tax Ratio | (0.06%) | (0.04%) | (0.19%) | (0.19%) | (0.20%) | (0.10%) | (0.02%) | (-0.45%) | (-0.33%) | (0.05%) | (-0.06%) | (0.01%) | (0.05%) | (0.07%) | (0.07%) | (0.11%) | (0.03%) | (-0.18%) | (-0.01%) | (-0.11%) | (0.01%) | (0.05%) | (0.12%) | (0.11%) | (-0.13%) | (-0.10%) | (-0.14%) | (0.02%) | (0.07%) | (0.10%) | (0.11%) | (0.05%) | (-0.02%) | (-0.19%) | (0.02%) | (-0.04%) | (-0.08%) | (-0.25%) | (-0.02%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.00 | 0.00 | 463,000.00 | 666,000.00 | 874,000.00 | 772,000.00 | 403,000.00 | -1,033,000.00 | 41,000.00 | 70,000.00 | -39,000.00 | 27,000.00 | 59,000.00 | 107,000.00 | 380,000.00 | 541,000.00 | 322,000.00 | -77,000.00 | -62,000.00 | -143,000.00 | 136,000.00 | 137,000.00 | 817,000.00 | 687,000.00 | -459,000.00 | -210,000.00 | -274,000.00 | 103,000.00 | 176,000.00 | 354,000.00 | 215,000.00 | 106,000.00 | 21,000.00 | 171,000.00 | 40,000.00 | -26,000.00 | -395,000.00 | -45,000.00 | -433,000.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 201,000.00
+0% |
201,000.00
+0% |
788,000.00
+292% |
1,067,000.00
+35% |
1,437,000.00
+35% |
1,046,000.00
-27% |
-43,000.00
-104% |
-2,834,000.00
+6,491% |
-2,295,000.00
-19% |
247,000.00
-111% |
-337,000.00
-236% |
3,000.00
-101% |
272,000.00
+8,967% |
516,000.00
+90% |
642,000.00
+24% |
1,511,000.00
+135% |
158,000.00
-90% |
-2,370,000.00
-1,600% |
-95,000.00
-96% |
-1,184,000.00
+1,146% |
23,000.00
-102% |
649,000.00
+2,722% |
1,571,000.00
+142% |
1,728,000.00
+10% |
-1,417,000.00
-182% |
-579,000.00
-59% |
-1,170,000.00
+102% |
155,000.00
-113% |
374,000.00
+141% |
1,046,000.00
+180% |
1,653,000.00
+58% |
772,000.00
-53% |
-323,000.00
-142% |
-2,345,000.00
+626% |
346,000.00
-115% |
5,000.00
-99% |
-1,123,000.00
-22,560% |
-2,282,000.00
+103% |
92,000.00
-104% |
|
| Net Income Ratio | (0.06%) | (0.04%) | (0.12%) | (0.12%) | (0.13%) | (0.06%) | (0.00%) | (-0.33%) | (-0.33%) | (0.04%) | (-0.06%) | (0.00%) | (0.04%) | (0.06%) | (0.05%) | (0.08%) | (0.01%) | (-0.17%) | (-0.01%) | (-0.10%) | (0.00%) | (0.04%) | (0.08%) | (0.08%) | (-0.09%) | (-0.08%) | (-0.13%) | (0.02%) | (0.04%) | (0.07%) | (0.10%) | (0.04%) | (-0.02%) | (-0.18%) | (0.03%) | (0.00%) | (-0.12%) | (-0.26%) | (0.01%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.01 | 0.01 | 0.05 | 0.05 | 0.12 | 0.08 | 0.00 | -0.21 | -0.17 | 0.02 | -0.02 | 0.00 | 0.01 | 0.01 | 0.01 | 0.02 | 0.00 | -0.03 | 0.00 | -0.02 | 0.00 | 0.01 | 0.01 | 0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | |
| Diluted EPS | 0.01 | 0.01 | 0.05 | 0.05 | 0.12 | 0.08 | 0.00 | -0.21 | -0.17 | 0.02 | -0.02 | 0.00 | 0.01 | 0.01 | 0.01 | 0.02 | 0.00 | -0.03 | 0.00 | -0.02 | 0.00 | 0.01 | 0.01 | 0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 17,500,000.00 | 17,500,000.00 | 17,500,000.00 | 23,550,000.00 | 12,095,000.00 | 13,057,000.00 | 13,537,000.00 | 13,646,000.00 | 13,646,000.00 | 13,646,000.00 | 13,646,000.00 | 13,646,000.00 | 48,744,000.00 | 65,186,000.00 | 66,077,000.00 | 70,906,000.00 | 72,356,000.00 | 72,421,000.00 | 72,421,000.00 | 72,421,000.00 | 105,940,000.00 | 144,814,000.00 | 145,363,844.00 | 145,618,693.00 | 145,618,693.00 | 145,618,693.00 | 145,618,693.00 | 145,618,693.00 | 145,618,693.00 | 161,026,436.00 | 165,213,652.00 | 165,213,652.00 | 161,580,790.00 | 165,140,845.00 | 165,213,652.00 | 165,213,652.00 | 165,213,652.00 | 165,213,652.00 | 251,366,120.00 | |
| Diluted Share Outstanding | 17,500,000.00 | 17,500,000.00 | 17,500,000.00 | 23,550,000.00 | 12,095,000.00 | 13,057,000.00 | 13,537,000.00 | 13,646,000.00 | 13,646,000.00 | 13,646,000.00 | 13,646,000.00 | 13,646,000.00 | 48,744,000.00 | 66,281,000.00 | 67,964,000.00 | 72,939,000.00 | 73,827,000.00 | 72,421,000.00 | 72,421,000.00 | 72,421,000.00 | 105,940,000.00 | 144,814,000.00 | 145,543,083.00 | 145,618,693.00 | 145,618,693.00 | 145,618,693.00 | 145,618,693.00 | 145,618,693.00 | 145,618,693.00 | 161,489,806.00 | 165,519,134.00 | 165,367,568.00 | 165,213,652.00 | 165,213,652.00 | 165,213,652.00 | 165,213,652.00 | 165,213,652.00 | 165,213,652.00 | 223,915,859.00 | |