Cranswick
CWK.LCranswick Price (CWK.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
53,963,000
(0.696)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Cranswick 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 |
35,597,000.00
+0% |
42,194,000.00
+19% |
53,118,000.00
+26% |
58,868,000.00
+11% |
64,642,000.00
+10% |
75,037,000.00
+16% |
93,899,000.00
+25% |
109,571,000.00
+17% |
106,471,000.00
-3% |
115,813,000.00
+9% |
141,773,000.00
+22% |
157,642,000.00
+11% |
148,163,000.00
-6% |
135,560,000.00
-9% |
157,348,000.00
+16% |
192,612,000.00
+22% |
225,551,000.00
+17% |
237,686,000.00
+5% |
270,116,000.00
+14% |
318,538,000.00
+18% |
441,178,000.00
+39% |
510,483,000.00
+16% |
559,229,000.00
+10% |
606,774,000.00
+9% |
740,338,000.00
+22% |
758,442,000.00
+2% |
820,775,000.00
+8% |
875,171,000.00
+7% |
994,905,000.00
+14% |
1,003,336,000.00
+1% |
1,016,314,000.00
+1% |
1,245,100,000.00
+23% |
1,464,500,000.00
+18% |
1,437,100,000.00
-2% |
1,667,200,000.00
+16% |
1,898,400,000.00
+14% |
2,008,500,000.00
+6% |
2,323,000,000.00
+16% |
2,599,300,000.00
+12% |
|
| 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 | 114,074,000.00 | 131,397,000.00 | 161,273,000.00 | 184,847,000.00 | 194,698,000.00 | 219,162,000.00 | 259,275,000.00 | 364,388,000.00 | 425,383,000.00 | 483,589,000.00 | 521,402,000.00 | 643,535,000.00 | 657,166,000.00 | 718,605,000.00 | 768,633,000.00 | 877,012,000.00 | 878,968,000.00 | 879,696,000.00 | 1,086,200,000.00 | 1,277,700,000.00 | 1,250,600,000.00 | 1,449,600,000.00 | 1,632,700,000.00 | 1,731,700,000.00 | 2,027,300,000.00 | 2,222,400,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
35,597,000.00
+0% |
42,194,000.00
+19% |
53,118,000.00
+26% |
58,868,000.00
+11% |
64,642,000.00
+10% |
75,037,000.00
+16% |
93,899,000.00
+25% |
109,571,000.00
+17% |
106,471,000.00
-3% |
115,813,000.00
+9% |
141,773,000.00
+22% |
157,642,000.00
+11% |
148,163,000.00
-6% |
21,486,000.00
-85% |
25,951,000.00
+21% |
31,339,000.00
+21% |
40,704,000.00
+30% |
42,988,000.00
+6% |
50,954,000.00
+19% |
59,263,000.00
+16% |
76,790,000.00
+30% |
85,100,000.00
+11% |
75,640,000.00
-11% |
85,372,000.00
+13% |
96,803,000.00
+13% |
101,276,000.00
+5% |
102,170,000.00
+1% |
106,538,000.00
+4% |
117,893,000.00
+11% |
124,368,000.00
+5% |
136,618,000.00
+10% |
158,900,000.00
+16% |
186,800,000.00
+18% |
186,500,000.00
0% |
217,600,000.00
+17% |
265,700,000.00
+22% |
276,800,000.00
+4% |
295,700,000.00
+7% |
376,900,000.00
+27% |
|
| 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%) | (0.16%) | (0.16%) | (0.16%) | (0.18%) | (0.18%) | (0.19%) | (0.19%) | (0.17%) | (0.17%) | (0.14%) | (0.14%) | (0.13%) | (0.13%) | (0.12%) | (0.12%) | (0.12%) | (0.12%) | (0.13%) | (0.13%) | (0.13%) | (0.13%) | (0.13%) | (0.14%) | (0.14%) | (0.13%) | (0.15%) | |
| 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 | 1,989,000.00 | 1,810,000.00 | 2,559,000.00 | 2,600,000.00 | 1,000,000.00 | 700,000.00 | 2,500,000.00 | 6,900,000.00 | 9,100,000.00 | 10,800,000.00 | 29,000,000.00 | |
| 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 | 19,746,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 21,870,000.00 | 28,311,000.00 | 27,094,000.00 | 32,051,000.00 | 31,200,000.00 | 38,300,000.00 | 38,800,000.00 | 49,800,000.00 | 67,700,000.00 | 60,100,000.00 | 69,400,000.00 | 95,300,000.00 | |
| 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 | 33,946,000.00 | 18,347,000.00 | 20,828,000.00 | 21,259,000.00 | 25,979,000.00 | 29,000,000.00 | 31,293,000.00 | 32,358,000.00 | 56,497,000.00 | 64,428,000.00 | 65,620,000.00 | 71,722,000.00 | 82,200,000.00 | 94,100,000.00 | 94,300,000.00 | 113,800,000.00 | 130,699,999.00 | 131,000,000.00 | 154,100,000.00 | 166,600,000.00 | |
| 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 | 14,200,000.00 | 18,347,000.00 | 20,828,000.00 | 21,259,000.00 | 25,979,000.00 | 29,000,000.00 | 31,293,000.00 | 32,358,000.00 | 34,627,000.00 | 35,995,000.00 | 38,418,000.00 | 39,511,000.00 | 50,900,000.00 | 55,700,000.00 | 55,400,000.00 | 65,800,000.00 | 69,000,000.00 | 80,300,000.00 | 94,800,000.00 | 100,000,000.00 | |
| Depreciation and Amortiz... | 164,000.00 | 153,000.00 | 179,000.00 | 230,000.00 | 246,000.00 | 257,000.00 | 335,000.00 | 532,000.00 | 615,000.00 | 771,000.00 | 1,003,000.00 | 1,131,000.00 | 1,358,000.00 | 2,007,000.00 | 2,331,000.00 | 2,800,000.00 | 3,752,000.00 | 1,442,000.00 | 6,851,000.00 | 5,786,000.00 | 8,087,000.00 | 9,252,000.00 | 10,090,000.00 | 13,859,000.00 | 11,852,000.00 | 12,440,000.00 | 13,972,000.00 | 15,605,000.00 | 17,990,000.00 | 19,020,000.00 | 22,245,000.00 | 29,684,000.00 | 37,900,000.00 | 31,600,000.00 | 53,900,000.00 | 67,700,000.00 | 65,300,000.00 | 74,000,000.00 | 86,700,000.00 | |
| Other Expenses | 35,597,000.00 | 42,194,000.00 | 53,118,000.00 | 58,868,000.00 | 64,642,000.00 | 75,037,000.00 | 92,120,000.00 | 107,241,000.00 | 104,130,000.00 | 112,793,000.00 | 138,518,000.00 | 153,016,000.00 | 142,535,000.00 | 13,708,000.00 | 15,791,000.00 | 18,917,000.00 | 22,533,000.00 | 1,072,000.00 | 683,000.00 | -1,894,000.00 | 26,593,000.00 | 27,780,000.00 | 18,462,000.00 | 20,452,000.00 | 22,287,000.00 | 868,000.00 | 1,424,000.00 | 0.00 | 0.00 | 0.00 | 5,882,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 14,400,000.00 | |
| Total Operating Expenses | 35,597,000.00 | 42,194,000.00 | 53,118,000.00 | 58,868,000.00 | 64,642,000.00 | 75,037,000.00 | 92,120,000.00 | 107,241,000.00 | 104,130,000.00 | 112,793,000.00 | 138,518,000.00 | 153,016,000.00 | 142,535,000.00 | 13,708,000.00 | 15,791,000.00 | 18,917,000.00 | 22,533,000.00 | 216,843,000.00 | 250,502,000.00 | 37,336,000.00 | 42,861,000.00 | 48,024,000.00 | 40,497,000.00 | 47,071,000.00 | 51,084,000.00 | 52,221,000.00 | 55,574,000.00 | 56,497,000.00 | 62,248,000.00 | 70,785,000.00 | 74,172,000.00 | 81,000,000.00 | 98,600,000.00 | 99,900,000.00 | 116,300,000.00 | 137,600,000.00 | 140,100,000.00 | 164,900,000.00 | 210,000,000.00 | |
| Cost and Exponses | 35,597,000.00 | 42,194,000.00 | 53,118,000.00 | 58,868,000.00 | 64,642,000.00 | 75,037,000.00 | 92,120,000.00 | 107,241,000.00 | 104,130,000.00 | 112,793,000.00 | 138,518,000.00 | 153,016,000.00 | 142,535,000.00 | 127,782,000.00 | 147,188,000.00 | 180,190,000.00 | 207,380,000.00 | 216,843,000.00 | 250,502,000.00 | 296,611,000.00 | 407,249,000.00 | 473,407,000.00 | 524,086,000.00 | 568,473,000.00 | 694,619,000.00 | 709,387,000.00 | 774,179,000.00 | 825,130,000.00 | 939,260,000.00 | 949,753,000.00 | 953,868,000.00 | 1,167,200,000.00 | 1,376,300,000.00 | 1,350,500,000.00 | 1,565,900,000.00 | 1,770,300,000.00 | 1,871,800,000.00 | 2,192,200,000.00 | 2,431,999,999.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income |
985,000.00
+0% |
894,000.00
-9% |
700,000.00
-22% |
794,000.00
+13% |
1,067,000.00
+34% |
1,553,000.00
+46% |
1,779,000.00
+15% |
2,330,000.00
+31% |
2,341,000.00
+0% |
3,020,000.00
+29% |
3,255,000.00
+8% |
4,626,000.00
+42% |
5,628,000.00
+22% |
7,778,000.00
+38% |
10,160,000.00
+31% |
12,422,000.00
+22% |
18,171,000.00
+46% |
20,825,000.00
+15% |
19,602,000.00
-6% |
23,562,000.00
+20% |
34,070,000.00
+45% |
37,357,000.00
+10% |
37,313,000.00
0% |
38,388,000.00
+3% |
45,908,000.00
+20% |
49,151,000.00
+7% |
41,812,000.00
-15% |
48,205,000.00
+15% |
53,465,000.00
+11% |
58,077,000.00
+9% |
63,500,000.00
+9% |
74,600,000.00
+17% |
90,500,000.00
+21% |
89,500,000.00
-1% |
101,300,000.00
+13% |
128,100,000.00
+26% |
136,700,000.00
+7% |
130,800,000.00
-4% |
166,900,000.00
+28% |
|
| Operating Income Ratio | (0.03%) | (0.02%) | (0.01%) | (0.01%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.03%) | (0.02%) | (0.03%) | (0.04%) | (0.06%) | (0.06%) | (0.06%) | (0.08%) | (0.09%) | (0.07%) | (0.07%) | (0.08%) | (0.07%) | (0.07%) | (0.06%) | (0.06%) | (0.06%) | (0.05%) | (0.06%) | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.07%) | (0.07%) | (0.06%) | (0.06%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 9,000.00 | 40,000.00 | 18,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9,000.00 | 233,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 139,000.00 | 29,000.00 | 14,000.00 | 25,000.00 | 6,000.00 | 4,000.00 | 3,000.00 | 48,000.00 | 106,000.00 | 151,000.00 | 62,000.00 | 888,000.00 | 747,000.00 | 376,000.00 | 400,000.00 | 200,000.00 | 100,000.00 | 2,800,000.00 | 3,000,000.00 | 3,800,000.00 | 6,500,000.00 | 0.00 | |
| Interest Expenses | 145,000.00 | 12,000.00 | 47,000.00 | 124,000.00 | 146,000.00 | 176,000.00 | 75,000.00 | 118,000.00 | 26,000.00 | 232,000.00 | 276,000.00 | 628,000.00 | 638,000.00 | 721,000.00 | 770,000.00 | 579,000.00 | 515,000.00 | 1,072,000.00 | 683,000.00 | 1,986,000.00 | 5,076,000.00 | 4,707,000.00 | 4,330,000.00 | 3,703,000.00 | 2,204,000.00 | 1,729,000.00 | 1,154,000.00 | 828,000.00 | 1,057,000.00 | 901,000.00 | 377,000.00 | 438,000.00 | 200,000.00 | 300,000.00 | 3,100,000.00 | 3,000,000.00 | 3,800,000.00 | 6,500,000.00 | 8,900,000.00 | |
| Total Other Income/Exp... | -145,000.00 | -12,000.00 | -47,000.00 | -124,000.00 | -146,000.00 | -176,000.00 | -73,000.00 | -128,000.00 | -12,000.00 | 12,000.00 | -139,000.00 | -584,000.00 | -591,000.00 | -732,000.00 | -1,299,000.00 | -1,494,000.00 | -1,908,000.00 | -5,022,000.00 | -2,935,000.00 | -2,979,000.00 | -752,000.00 | -3,836,000.00 | -2,932,000.00 | -4,253,000.00 | -1,764,000.00 | -1,239,000.00 | 2,327,000.00 | -901,000.00 | -1,025,000.00 | -5,241,000.00 | -1,430,000.00 | 2,900,000.00 | -2,500,000.00 | -3,000,000.00 | 2,100,000.00 | -13,300,000.00 | -3,700,000.00 | -6,400,000.00 | -8,500,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,149,000.00 | 1,047,000.00 | 879,000.00 | 1,024,000.00 | 1,313,000.00 | 1,810,000.00 | 2,114,000.00 | 2,862,000.00 | 2,970,000.00 | 4,035,000.00 | 4,258,000.00 | 5,757,000.00 | 6,986,000.00 | 9,785,000.00 | 12,491,000.00 | 15,222,000.00 | 21,923,000.00 | 22,581,000.00 | 24,206,000.00 | 29,362,000.00 | 44,261,000.00 | 46,615,000.00 | 47,364,000.00 | 52,216,000.00 | 57,566,000.00 | 61,241,000.00 | 64,132,000.00 | 63,631,000.00 | 73,667,000.00 | 72,603,000.00 | 84,692,000.00 | 104,300,000.00 | 126,100,000.00 | 121,100,000.00 | 155,200,000.00 | 185,500,000.00 | 199,000,000.00 | 220,000,000.00 | 253,600,000.00 | |
| EBITDA ratio | (0.03%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.03%) | (0.03%) | (0.03%) | (0.03%) | (0.04%) | (0.05%) | (0.07%) | (0.08%) | (0.08%) | (0.10%) | (0.09%) | (0.09%) | (0.09%) | (0.10%) | (0.09%) | (0.08%) | (0.09%) | (0.08%) | (0.08%) | (0.07%) | (0.08%) | (0.07%) | (0.08%) | (0.08%) | (0.08%) | (0.09%) | (0.08%) | (0.09%) | (0.10%) | (0.10%) | (0.09%) | (0.10%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 840,000.00 | 882,000.00 | 653,000.00 | 670,000.00 | 921,000.00 | 1,377,000.00 | 1,706,000.00 | 2,202,000.00 | 2,329,000.00 | 3,032,000.00 | 3,116,000.00 | 4,042,000.00 | 5,037,000.00 | 7,046,000.00 | 8,861,000.00 | 10,928,000.00 | 16,263,000.00 | 18,311,000.00 | 18,919,000.00 | 21,590,000.00 | 31,098,000.00 | 32,656,000.00 | 32,987,000.00 | 34,688,000.00 | 43,752,000.00 | 47,094,000.00 | 48,351,000.00 | 47,439,000.00 | 54,757,000.00 | 52,836,000.00 | 62,070,000.00 | 77,500,000.00 | 88,000,000.00 | 86,500,000.00 | 104,100,000.00 | 114,800,000.00 | 129,900,000.00 | 139,500,000.00 | 158,400,000.00 | |
| Income Before Tax Ratio | (0.02%) | (0.02%) | (0.01%) | (0.01%) | (0.01%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.03%) | (0.02%) | (0.03%) | (0.03%) | (0.05%) | (0.06%) | (0.06%) | (0.07%) | (0.08%) | (0.07%) | (0.07%) | (0.07%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.05%) | (0.06%) | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 330,000.00 | 308,000.00 | 230,000.00 | 233,000.00 | 328,000.00 | 456,000.00 | 557,000.00 | 769,000.00 | 683,000.00 | 911,000.00 | 909,000.00 | 1,205,000.00 | 1,404,000.00 | 2,006,000.00 | 2,699,000.00 | 3,385,000.00 | 4,993,000.00 | 5,828,000.00 | 6,356,000.00 | 5,360,000.00 | 8,278,000.00 | 10,002,000.00 | 9,162,000.00 | 16,014,000.00 | 11,295,000.00 | 11,768,000.00 | 10,871,000.00 | 11,198,000.00 | 11,550,000.00 | 11,584,000.00 | 13,022,000.00 | 15,100,000.00 | 18,000,000.00 | 16,900,000.00 | 21,300,000.00 | 22,300,000.00 | 26,400,000.00 | 28,100,000.00 | 45,300,000.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 510,000.00
+0% |
574,000.00
+13% |
423,000.00
-26% |
437,000.00
+3% |
596,000.00
+36% |
913,000.00
+53% |
1,150,000.00
+26% |
1,434,000.00
+25% |
1,515,000.00
+6% |
2,006,000.00
+32% |
2,200,000.00
+10% |
2,781,000.00
+26% |
3,520,000.00
+27% |
4,911,000.00
+40% |
6,022,000.00
+23% |
7,439,000.00
+24% |
11,270,000.00
+51% |
12,483,000.00
+11% |
12,563,000.00
+1% |
16,230,000.00
+29% |
22,784,000.00
+40% |
22,574,000.00
-1% |
25,605,000.00
+13% |
18,988,000.00
-26% |
32,582,000.00
+72% |
35,326,000.00
+8% |
37,480,000.00
+6% |
36,241,000.00
-3% |
43,207,000.00
+19% |
41,252,000.00
-5% |
45,395,000.00
+10% |
67,178,000.00
+48% |
70,000,000.00
+4% |
69,600,000.00
-1% |
82,700,000.00
+19% |
92,500,000.00
+12% |
103,500,000.00
+12% |
111,400,000.00
+8% |
113,100,000.00
+2% |
|
| Net Income Ratio | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.04%) | (0.04%) | (0.04%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.04%) | (0.05%) | (0.03%) | (0.04%) | (0.05%) | (0.05%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.04%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.04 | 0.05 | 0.04 | 0.03 | 0.04 | 0.06 | 0.07 | 0.07 | 0.06 | 0.07 | 0.08 | 0.10 | 0.12 | 0.17 | 0.18 | 0.20 | 0.28 | 0.31 | 0.30 | 0.39 | 0.51 | 0.50 | 0.56 | 0.41 | 0.70 | 0.75 | 0.79 | 0.75 | 0.89 | 0.84 | 0.99 | 1.24 | 1.37 | 1.35 | 1.59 | 1.76 | 1.96 | 2.08 | 2.10 | |
| Diluted EPS | 0.04 | 0.05 | 0.04 | 0.03 | 0.04 | 0.06 | 0.07 | 0.07 | 0.06 | 0.07 | 0.08 | 0.10 | 0.12 | 0.16 | 0.18 | 0.19 | 0.28 | 0.30 | 0.30 | 0.38 | 0.51 | 0.50 | 0.56 | 0.41 | 0.70 | 0.74 | 0.78 | 0.75 | 0.88 | 0.84 | 0.99 | 1.24 | 1.37 | 1.35 | 1.59 | 1.75 | 1.95 | 2.08 | 2.10 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 11,871,520.00 | 11,871,520.00 | 11,871,520.00 | 13,143,468.00 | 14,413,297.00 | 14,411,177.00 | 16,329,398.00 | 21,641,471.00 | 25,493,535.00 | 27,750,922.00 | 28,526,268.00 | 28,736,258.00 | 28,808,946.00 | 29,178,447.00 | 33,244,000.00 | 37,780,000.00 | 39,560,000.00 | 40,794,000.00 | 41,318,512.00 | 42,100,000.00 | 44,500,000.00 | 45,000,000.00 | 45,800,000.00 | 46,100,000.00 | 46,500,000.00 | 47,408,000.00 | 47,709,000.00 | 48,257,000.00 | 48,734,000.00 | 49,071,000.00 | 49,601,000.00 | 50,191,000.00 | 50,787,000.00 | 51,385,000.00 | 51,966,000.00 | 52,469,000.00 | 52,923,000.00 | 53,461,000.00 | 53,776,000.00 | |
| Diluted Share Outstanding | 11,871,520.00 | 11,871,520.00 | 11,871,520.00 | 13,143,468.00 | 14,413,297.00 | 14,411,177.00 | 16,329,398.00 | 21,641,471.00 | 25,493,535.00 | 27,750,922.00 | 28,526,268.00 | 28,736,258.00 | 29,988,118.00 | 30,050,711.00 | 33,562,000.00 | 39,010,000.00 | 40,060,000.00 | 41,062,500.00 | 41,599,338.00 | 42,300,000.00 | 44,800,000.00 | 45,300,000.00 | 46,100,000.00 | 46,200,000.00 | 46,600,000.00 | 47,570,000.00 | 47,801,000.00 | 48,394,000.00 | 48,925,000.00 | 49,222,000.00 | 49,792,000.00 | 50,386,000.00 | 51,025,000.00 | 51,607,000.00 | 52,128,000.00 | 52,713,000.00 | 53,169,000.00 | 53,590,000.00 | 53,963,000.00 | |