Derwent
DLN.LDerwent London Price (DLN.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
112,291,000
(0.0187)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Derwent London 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 |
200,000.00
+0% |
1,331,000.00
+566% |
3,525,000.00
+165% |
4,196,000.00
+19% |
9,162,000.00
+118% |
6,089,000.00
-34% |
8,348,000.00
+37% |
7,626,000.00
-9% |
8,239,000.00
+8% |
12,113,000.00
+47% |
14,024,000.00
+16% |
19,100,000.00
+36% |
20,800,000.00
+9% |
28,700,000.00
+38% |
29,800,000.00
+4% |
39,500,000.00
+33% |
46,900,000.00
+19% |
46,500,000.00
-1% |
47,900,000.00
+3% |
48,000,000.00
+0% |
46,600,000.00
-3% |
58,000,000.00
+24% |
103,800,000.00
+79% |
120,400,000.00
+16% |
125,300,000.00
+4% |
121,100,000.00
-3% |
127,500,000.00
+5% |
151,000,000.00
+18% |
161,600,000.00
+7% |
179,500,000.00
+11% |
202,200,000.00
+13% |
194,200,000.00
-4% |
203,700,000.00
+5% |
228,500,000.00
+12% |
227,600,000.00
0% |
266,899,999.00
+17% |
240,300,000.00
-10% |
249,000,000.00
+4% |
267,800,000.00
+8% |
|
| 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 | 24,900,000.00 | 10,500,000.00 | 8,100,000.00 | 9,800,000.00 | 33,800,000.00 | 36,100,000.00 | 44,200,000.00 | 56,700,000.00 | 42,900,000.00 | 38,700,000.00 | 43,300,000.00 | 48,400,000.00 | 70,300,000.00 | 52,300,000.00 | 56,500,000.00 | 72,500,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
200,000.00
+0% |
1,331,000.00
+566% |
3,525,000.00
+165% |
4,196,000.00
+19% |
9,162,000.00
+118% |
6,089,000.00
-34% |
8,348,000.00
+37% |
7,626,000.00
-9% |
8,239,000.00
+8% |
12,113,000.00
+47% |
14,024,000.00
+16% |
19,100,000.00
+36% |
20,800,000.00
+9% |
28,700,000.00
+38% |
29,800,000.00
+4% |
0.00
+0% |
46,900,000.00
+0% |
46,500,000.00
-1% |
47,900,000.00
+3% |
48,000,000.00
+0% |
46,600,000.00
-3% |
58,000,000.00
+24% |
103,800,000.00
+79% |
95,500,000.00
-8% |
114,800,000.00
+20% |
113,000,000.00
-2% |
117,700,000.00
+4% |
117,200,000.00
0% |
125,500,000.00
+7% |
135,300,000.00
+8% |
145,500,000.00
+8% |
151,300,000.00
+4% |
165,000,000.00
+9% |
185,200,000.00
+12% |
179,200,000.00
-3% |
196,599,999.00
+10% |
188,000,000.00
-4% |
192,500,000.00
+2% |
195,300,000.00
+1% |
|
| 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%) | (0.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.79%) | (0.92%) | (0.93%) | (0.92%) | (0.78%) | (0.78%) | (0.75%) | (0.72%) | (0.78%) | (0.81%) | (0.81%) | (0.79%) | (0.74%) | (0.78%) | (0.77%) | (0.73%) | |
| 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 | 1.22 | -0.31 | 1.11 | -1.09 | 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 | 6,300,000.00 | 6,900,000.00 | 7,100,000.00 | 8,800,000.00 | 10,100,000.00 | 19,500,000.00 | 18,300,000.00 | 17,500,000.00 | 20,900,000.00 | 22,700,000.00 | 24,500,000.00 | 26,700,000.00 | 28,400,000.00 | 30,000,000.00 | 30,900,000.00 | 28,200,000.00 | 32,299,999.00 | 37,000,000.00 | 37,800,000.00 | 37,100,000.00 | 36,400,000.00 | 39,100,000.00 | |
| 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 | 6,300,000.00 | 6,900,000.00 | 7,100,000.00 | 8,800,000.00 | 10,100,000.00 | 19,500,000.00 | 18,300,000.00 | 17,500,000.00 | 20,900,000.00 | 22,700,000.00 | 24,500,000.00 | 26,700,000.00 | 28,400,000.00 | 30,000,000.00 | 30,900,000.00 | 28,200,000.00 | 32,299,999.00 | 37,000,000.00 | 47,900,000.00 | 39,300,000.00 | 35,400,000.00 | 39,100,000.00 | |
| 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 | 10,100,000.00 | 2,200,000.00 | -1,000,000.00 | 0.00 | |
| Depreciation and Amortiz... | 14,000.00 | 45,000.00 | 58,000.00 | 69,000.00 | 85,000.00 | 93,000.00 | 82,000.00 | 77,000.00 | 66,000.00 | 94,000.00 | 60,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 500,000.00 | 200,000.00 | 100,000.00 | 100,000.00 | 300,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 200,000.00 | 200,000.00 | 200,000.00 | 300,000.00 | 400,000.00 | 0.00 | 500,000.00 | 300,000.00 | 400,000.00 | 400,000.00 | 700,000.00 | 700,000.00 | 700,000.00 | 700,000.00 | 900,000.00 | 1,000,000.00 | 1,100,000.00 | |
| Other Expenses | 200,000.00 | 1,331,000.00 | 3,525,000.00 | 4,196,000.00 | 9,162,000.00 | 5,898,000.00 | 8,348,000.00 | 3,227,000.00 | 3,391,000.00 | 5,024,000.00 | 3,599,000.00 | 4,200,000.00 | 5,600,000.00 | 5,900,000.00 | 11,900,000.00 | 9,100,000.00 | 16,200,000.00 | 18,200,000.00 | 18,400,000.00 | -3,200,000.00 | -133,700,000.00 | -7,200,000.00 | 600,000.00 | -1,000,000.00 | -800,000.00 | -2,200,000.00 | -600,000.00 | -184,400,000.00 | 0.00 | 2,000,000.00 | -22,400,000.00 | -30,600,000.00 | -17,800,000.00 | -28,200,000.00 | -36,400,000.00 | -50,900,000.00 | -35,000,000.00 | -28,800,000.00 | 583,300,000.00 | |
| Total Operating Expenses | 200,000.00 | 1,331,000.00 | 3,525,000.00 | 4,196,000.00 | 9,162,000.00 | 5,898,000.00 | 8,348,000.00 | 3,227,000.00 | 3,391,000.00 | 5,024,000.00 | 3,599,000.00 | 4,200,000.00 | 5,600,000.00 | 5,900,000.00 | 11,900,000.00 | 9,100,000.00 | 16,200,000.00 | 10,900,000.00 | 13,300,000.00 | -39,300,000.00 | -115,300,000.00 | 10,100,000.00 | -72,400,000.00 | 16,700,000.00 | 19,100,000.00 | 20,900,000.00 | 22,700,000.00 | -159,900,000.00 | 348,500,000.00 | 670,200,000.00 | 661,600,000.00 | 69,300,000.00 | 167,500,000.00 | 55,599,999.00 | 36,400,000.00 | 50,900,000.00 | 35,000,000.00 | 28,800,000.00 | 622,400,000.00 | |
| Cost and Exponses | 200,000.00 | 1,331,000.00 | 3,525,000.00 | 4,196,000.00 | 9,162,000.00 | 5,898,000.00 | 8,348,000.00 | 3,227,000.00 | 3,391,000.00 | 5,024,000.00 | 3,599,000.00 | 4,200,000.00 | 5,600,000.00 | 5,900,000.00 | 11,900,000.00 | 9,100,000.00 | 16,200,000.00 | 10,900,000.00 | 13,300,000.00 | -39,300,000.00 | -115,300,000.00 | 10,100,000.00 | -72,400,000.00 | 41,600,000.00 | 29,600,000.00 | 29,000,000.00 | 32,500,000.00 | -126,100,000.00 | 384,600,000.00 | 714,400,000.00 | 718,300,000.00 | 112,200,000.00 | 206,200,000.00 | 98,899,999.00 | 84,800,000.00 | 121,200,000.00 | 87,300,000.00 | 85,300,000.00 | 696,900,000.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income |
46,000.00
+0% |
472,000.00
+926% |
2,226,000.00
+372% |
3,454,000.00
+55% |
5,397,000.00
+56% |
3,160,000.00
-41% |
4,117,000.00
+30% |
4,399,000.00
+7% |
5,017,000.00
+14% |
8,656,000.00
+73% |
10,455,000.00
+21% |
15,200,000.00
+45% |
16,300,000.00
+7% |
22,800,000.00
+40% |
23,000,000.00
+1% |
30,400,000.00
+32% |
36,800,000.00
+21% |
35,600,000.00
-3% |
33,900,000.00
-5% |
112,200,000.00
+231% |
171,500,000.00
+53% |
274,100,000.00
+60% |
-46,300,000.00
-117% |
-522,100,000.00
+1,028% |
-2,000,000.00
-100% |
391,100,000.00
-19,655% |
301,200,000.00
-23% |
277,100,000.00
-8% |
98,700,000.00
-64% |
108,300,000.00
+10% |
119,600,000.00
+10% |
120,400,000.00
+1% |
136,700,000.00
+14% |
154,500,000.00
+13% |
142,800,000.00
-8% |
145,700,000.00
+2% |
153,000,000.00
+5% |
163,700,000.00
+7% |
-428,900,000.00
-362% |
|
| Operating Income Ratio | (0.23%) | (0.35%) | (0.63%) | (0.82%) | (0.59%) | (0.52%) | (0.49%) | (0.58%) | (0.61%) | (0.71%) | (0.75%) | (0.80%) | (0.78%) | (0.79%) | (0.77%) | (0.77%) | (0.78%) | (0.77%) | (0.71%) | (2.34%) | (3.68%) | (4.73%) | (-0.45%) | (-4.34%) | (-0.02%) | (3.23%) | (2.36%) | (1.84%) | (0.61%) | (0.60%) | (0.59%) | (0.62%) | (0.67%) | (0.68%) | (0.63%) | (0.55%) | (0.64%) | (0.66%) | (-1.60%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 10,000.00 | 59,000.00 | 570,000.00 | 216,000.00 | 34,000.00 | 56,000.00 | 39,000.00 | 14,000.00 | 6,000.00 | 113,000.00 | 42,000.00 | 0.00 | 100,000.00 | 100,000.00 | 100,000.00 | 0.00 | 100,000.00 | 0.00 | 300,000.00 | 300,000.00 | 400,000.00 | 400,000.00 | 1,300,000.00 | 1,200,000.00 | 1,500,000.00 | 1,300,000.00 | 500,000.00 | 100,000.00 | 6,100,000.00 | 51,800,000.00 | 27,600,000.00 | 27,500,000.00 | 17,700,000.00 | 19,200,000.00 | 200,000.00 | 200,000.00 | 23,300,000.00 | 300,000.00 | 900,000.00 | |
| Interest Expenses | 5,000.00 | 187,000.00 | 577,000.00 | 640,000.00 | 1,859,000.00 | 3,304,000.00 | 3,296,000.00 | 3,144,000.00 | 2,555,000.00 | 3,781,000.00 | 6,039,000.00 | 8,000,000.00 | 8,400,000.00 | 12,500,000.00 | 11,600,000.00 | 18,700,000.00 | 19,000,000.00 | 18,200,000.00 | 18,700,000.00 | 23,000,000.00 | 21,500,000.00 | 20,400,000.00 | 48,500,000.00 | 48,400,000.00 | 38,500,000.00 | 42,400,000.00 | 71,900,000.00 | 35,400,000.00 | 36,000,000.00 | 37,500,000.00 | 39,900,000.00 | 40,800,000.00 | 36,500,000.00 | 34,200,000.00 | 47,400,000.00 | 40,200,000.00 | 40,100,000.00 | 46,700,000.00 | 36,800,000.00 | |
| Total Other Income/Exp... | -5,000.00 | -187,000.00 | -577,000.00 | -640,000.00 | -1,859,000.00 | -526,000.00 | -3,296,000.00 | -3,503,000.00 | -2,482,000.00 | -2,296,000.00 | -6,014,000.00 | -7,700,000.00 | -6,900,000.00 | -12,200,000.00 | -6,400,000.00 | -18,700,000.00 | -15,100,000.00 | -20,200,000.00 | -16,800,000.00 | 73,200,000.00 | -21,100,000.00 | -31,300,000.00 | -132,099,999.00 | -635,300,000.00 | -91,200,000.00 | 298,100,000.00 | 174,500,000.00 | -49,000,000.00 | -18,800,000.00 | -51,300,000.00 | -29,300,000.00 | -65,900,000.00 | -20,000,000.00 | -20,600,000.00 | -37,100,000.00 | -33,800,000.00 | -39,100,000.00 | -41,200,000.00 | -47,000,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 60,000.00 | 517,000.00 | 2,284,000.00 | 3,523,000.00 | 5,482,000.00 | 3,062,000.00 | 4,199,000.00 | 4,117,000.00 | 4,987,000.00 | 10,235,000.00 | 10,510,000.00 | 15,300,000.00 | 17,900,000.00 | 23,210,000.00 | 23,673,000.00 | 30,625,000.00 | 34,700,000.00 | 35,700,000.00 | 36,100,000.00 | 18,000,000.00 | 16,400,000.00 | 30,800,000.00 | -51,100,000.00 | -557,900,000.00 | 56,500,000.00 | 391,000,000.00 | 274,100,000.00 | 263,500,000.00 | 503,900,000.00 | 791,200,000.00 | 811,400,000.00 | 79,800,000.00 | 339,100,000.00 | 242,100,000.00 | 311,700,000.00 | -55,500,000.00 | 277,100,000.00 | -242,400,000.00 | -438,000,000.00 | |
| EBITDA ratio | (0.30%) | (0.39%) | (0.65%) | (0.84%) | (0.60%) | (0.53%) | (0.50%) | (0.54%) | (0.61%) | (0.72%) | (0.75%) | (0.80%) | (0.81%) | (0.81%) | (0.79%) | (0.78%) | (0.74%) | (0.77%) | (0.73%) | (1.86%) | (3.69%) | (4.79%) | (2.45%) | (0.61%) | (0.68%) | (0.79%) | (1.03%) | (1.75%) | (0.61%) | (0.61%) | (0.59%) | (0.62%) | (0.67%) | (0.68%) | (0.63%) | (0.55%) | (0.64%) | (0.66%) | (-1.64%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 41,000.00 | 285,000.00 | 1,649,000.00 | 2,814,000.00 | 3,538,000.00 | -335,000.00 | 821,000.00 | 896,000.00 | 2,535,000.00 | 6,360,000.00 | 4,441,000.00 | 7,500,000.00 | 9,400,000.00 | 10,600,000.00 | 16,600,000.00 | 11,700,000.00 | 21,700,000.00 | 15,400,000.00 | 17,100,000.00 | 91,100,000.00 | 150,400,000.00 | 242,800,000.00 | -99,800,000.00 | -606,500,000.00 | -34,900,000.00 | 352,800,000.00 | 233,000,000.00 | 228,100,000.00 | 467,900,000.00 | 753,700,000.00 | 779,500,000.00 | 54,500,000.00 | 314,800,000.00 | 221,600,000.00 | 278,700,000.00 | -83,000,000.00 | 266,399,999.00 | -272,200,000.00 | -475,900,000.00 | |
| Income Before Tax Ratio | (0.21%) | (0.21%) | (0.47%) | (0.67%) | (0.39%) | (-0.06%) | (0.10%) | (0.12%) | (0.31%) | (0.53%) | (0.32%) | (0.39%) | (0.45%) | (0.37%) | (0.56%) | (0.30%) | (0.46%) | (0.33%) | (0.36%) | (1.90%) | (3.23%) | (4.19%) | (-0.96%) | (-5.04%) | (-0.28%) | (2.91%) | (1.83%) | (1.51%) | (2.90%) | (4.20%) | (3.86%) | (0.28%) | (1.55%) | (0.97%) | (1.22%) | (-0.31%) | (1.11%) | (-1.09%) | (-1.78%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 16,000.00 | 113,000.00 | 600,000.00 | 1,078,000.00 | 1,134,000.00 | 90,000.00 | 346,000.00 | 106,000.00 | 544,000.00 | 1,234,000.00 | 752,000.00 | 700,000.00 | 1,800,000.00 | 2,100,000.00 | 2,300,000.00 | 3,000,000.00 | 4,800,000.00 | 3,900,000.00 | 2,300,000.00 | 18,500,000.00 | 33,700,000.00 | 60,600,000.00 | -200,700,000.00 | -9,300,000.00 | -9,400,000.00 | -286,500,000.00 | -1,300,000.00 | -4,600,000.00 | 2,400,000.00 | 3,900,000.00 | 2,300,000.00 | 900,000.00 | 1,800,000.00 | 2,700,000.00 | 2,500,000.00 | -1,600,000.00 | -1,300,000.00 | 1,000,000.00 | 500,000.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 463,000.00
+0% |
182,000.00
-61% |
1,240,000.00
+581% |
2,172,000.00
+75% |
4,723,000.00
+117% |
-260,000.00
-106% |
475,000.00
-283% |
790,000.00
+66% |
1,991,000.00
+152% |
5,126,000.00
+157% |
3,689,000.00
-28% |
6,800,000.00
+84% |
7,600,000.00
+12% |
8,500,000.00
+12% |
14,300,000.00
+68% |
8,700,000.00
-39% |
16,900,000.00
+94% |
11,500,000.00
-32% |
14,800,000.00
+29% |
72,600,000.00
+391% |
116,700,000.00
+61% |
182,200,000.00
+56% |
97,000,000.00
-47% |
-586,400,000.00
-705% |
-26,800,000.00
-95% |
343,600,000.00
-1,382% |
228,300,000.00
-34% |
226,900,000.00
-1% |
456,600,000.00
+101% |
737,700,000.00
+62% |
766,200,000.00
+4% |
58,700,000.00
-92% |
314,000,000.00
+435% |
222,300,000.00
-29% |
283,400,000.00
+27% |
-77,600,000.00
-127% |
252,300,000.00
-425% |
-280,500,000.00
-211% |
-476,400,000.00
+70% |
|
| Net Income Ratio | (2.32%) | (0.14%) | (0.35%) | (0.52%) | (0.52%) | (-0.04%) | (0.06%) | (0.10%) | (0.24%) | (0.42%) | (0.26%) | (0.36%) | (0.37%) | (0.30%) | (0.48%) | (0.22%) | (0.36%) | (0.25%) | (0.31%) | (1.51%) | (2.50%) | (3.14%) | (0.93%) | (-4.87%) | (-0.21%) | (2.84%) | (1.79%) | (1.50%) | (2.83%) | (4.11%) | (3.79%) | (0.30%) | (1.54%) | (0.97%) | (1.25%) | (-0.29%) | (1.05%) | (-1.13%) | (-1.78%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.00 | 0.03 | 0.10 | 0.13 | 0.28 | -0.02 | 0.03 | 0.05 | 0.10 | 0.17 | 0.11 | 0.17 | 0.18 | 0.16 | 0.27 | 0.16 | 0.32 | 0.22 | 0.28 | 1.37 | 2.19 | 3.40 | 1.01 | -5.82 | -0.27 | 3.40 | 2.25 | 2.23 | 4.46 | 7.19 | 6.95 | 0.53 | 2.82 | 1.99 | 2.54 | -0.69 | 2.25 | -2.50 | -4.24 | |
| Diluted EPS | 0.00 | 0.03 | 0.10 | 0.13 | 0.28 | -0.02 | 0.03 | 0.05 | 0.10 | 0.17 | 0.11 | 0.17 | 0.18 | 0.16 | 0.27 | 0.16 | 0.32 | 0.22 | 0.28 | 1.36 | 2.17 | 3.37 | 1.00 | -5.79 | -0.26 | 3.37 | 2.18 | 2.12 | 4.13 | 6.48 | 6.69 | 0.53 | 2.81 | 1.99 | 2.53 | -0.69 | 2.24 | -2.50 | -4.24 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 141,343,119.00 | 7,067,155.00 | 11,996,715.00 | 16,926,274.00 | 16,930,637.00 | 16,932,818.00 | 16,934,999.00 | 16,934,999.00 | 20,289,302.00 | 29,459,800.00 | 32,842,845.00 | 39,563,378.00 | 42,131,320.00 | 52,345,000.00 | 53,005,000.00 | 53,101,000.00 | 53,157,000.00 | 53,158,000.00 | 53,166,000.00 | 53,195,000.00 | 53,378,000.00 | 53,567,000.00 | 96,473,000.00 | 100,758,000.00 | 100,802,000.00 | 101,155,000.00 | 101,375,000.00 | 101,859,000.00 | 110,631,208.00 | 113,881,519.00 | 110,320,000.00 | 111,315,000.00 | 111,431,000.00 | 111,521,000.00 | 111,652,000.00 | 111,912,000.00 | 112,139,000.00 | 112,270,000.00 | 112,291,010.00 | |
| Diluted Share Outstanding | 141,343,119.00 | 7,067,155.00 | 11,996,715.00 | 16,926,274.00 | 16,930,637.00 | 16,932,818.00 | 16,934,999.00 | 16,934,999.00 | 20,289,302.00 | 29,459,800.00 | 32,842,845.00 | 39,563,378.00 | 42,281,659.00 | 52,496,000.00 | 53,087,000.00 | 53,181,000.00 | 53,285,000.00 | 53,158,000.00 | 53,564,966.00 | 53,541,000.00 | 53,825,000.00 | 54,031,000.00 | 96,891,000.00 | 101,193,000.00 | 101,399,000.00 | 101,816,000.00 | 102,042,000.00 | 102,359,000.00 | 112,618,000.00 | 115,487,000.00 | 115,173,000.00 | 111,611,000.00 | 111,698,000.00 | 111,760,000.00 | 111,967,000.00 | 111,912,000.00 | 112,412,000.00 | 112,270,000.00 | 112,291,000.00 | |