Flexsteel
FLXSFlexsteel Industries Price (FLXS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
5,519,000
(2.4884)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Flexsteel Industries, Inc.Currency: USD
| YEAR | 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 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||
| Revenue |
138,600,000.00
+0% |
156,500,000.00
+13% |
165,300,000.00
+6% |
172,500,000.00
+4% |
173,500,000.00
+1% |
145,600,000.00
-16% |
157,900,000.00
+8% |
177,300,000.00
+12% |
195,400,000.00
+10% |
208,400,000.00
+7% |
205,000,000.00
-2% |
219,400,000.00
+7% |
236,100,000.00
+8% |
260,500,000.00
+10% |
286,860,422.00
+10% |
284,772,510.00
-1% |
279,671,402.00
-2% |
291,977,165.00
+4% |
401,221,510.00
+37% |
410,022,809.00
+2% |
426,407,585.00
+4% |
425,399,951.00
0% |
405,654,829.00
-5% |
324,157,556.00
-20% |
326,466,000.00
+1% |
339,426,000.00
+4% |
352,089,000.00
+4% |
386,189,000.00
+10% |
438,543,000.00
+14% |
466,904,000.00
+6% |
500,106,000.00
+7% |
468,764,000.00
-6% |
489,180,000.00
+4% |
443,588,000.00
-9% |
366,926,000.00
-17% |
478,925,000.00
+31% |
544,282,000.00
+14% |
393,692,000.00
-28% |
412,752,000.00
+5% |
|
| Cost of Revenue | ||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue | 100,400,000.00 | 110,200,000.00 | 115,400,000.00 | 122,900,000.00 | 126,400,000.00 | 109,000,000.00 | 118,900,000.00 | 132,800,000.00 | 147,600,000.00 | 160,100,000.00 | 156,900,000.00 | 168,000,000.00 | 179,900,000.00 | 195,600,000.00 | 217,126,108.00 | 224,352,469.00 | 218,150,740.00 | 226,437,717.00 | 318,046,939.00 | 333,170,329.00 | 345,068,305.00 | 344,176,763.00 | 327,165,396.00 | 263,083,274.00 | 251,685,000.00 | 262,124,000.00 | 266,810,000.00 | 295,720,000.00 | 338,280,000.00 | 357,044,000.00 | 386,407,000.00 | 360,113,000.00 | 390,961,000.00 | 373,648,000.00 | 313,873,000.00 | 382,195,000.00 | 471,602,000.00 | 322,745,000.00 | 325,508,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
38,200,000.00
+0% |
46,300,000.00
+21% |
49,900,000.00
+8% |
49,600,000.00
-1% |
47,100,000.00
-5% |
36,600,000.00
-22% |
39,000,000.00
+7% |
44,500,000.00
+14% |
47,800,000.00
+7% |
48,300,000.00
+1% |
48,100,000.00
0% |
51,400,000.00
+7% |
56,200,000.00
+9% |
64,900,000.00
+15% |
69,734,314.00
+7% |
60,420,041.00
-13% |
61,520,662.00
+2% |
65,539,448.00
+7% |
83,174,571.00
+27% |
76,852,480.00
-8% |
81,339,280.00
+6% |
81,223,188.00
0% |
78,489,433.00
-3% |
61,074,282.00
-22% |
74,781,000.00
+22% |
77,302,000.00
+3% |
85,279,000.00
+10% |
90,469,000.00
+6% |
100,263,000.00
+11% |
109,860,000.00
+10% |
113,699,000.00
+3% |
108,651,000.00
-4% |
98,219,000.00
-10% |
69,940,000.00
-29% |
53,053,000.00
-24% |
96,730,000.00
+82% |
72,680,000.00
-25% |
70,947,000.00
-2% |
87,244,000.00
+23% |
|
| Gross Profit Ratio | (0.28%) | (0.30%) | (0.30%) | (0.29%) | (0.27%) | (0.25%) | (0.25%) | (0.25%) | (0.24%) | (0.23%) | (0.23%) | (0.23%) | (0.24%) | (0.25%) | (0.24%) | (0.21%) | (0.22%) | (0.22%) | (0.21%) | (0.19%) | (0.19%) | (0.19%) | (0.19%) | (0.19%) | (0.23%) | (0.23%) | (0.24%) | (0.23%) | (0.23%) | (0.24%) | (0.23%) | (0.23%) | (0.20%) | (0.16%) | (0.14%) | (0.20%) | (0.13%) | (0.18%) | (0.21%) | |
| 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 | 2,500,000.00 | 2,800,000.00 | 4,099,999.00 | 4,200,000.00 | 3,700,000.00 | 3,900,000.00 | 4,400,000.00 | 4,000,000.00 | 1,900,000.00 | 2,900,000.00 | 2,100,000.00 | 2,100,000.00 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 64,598,000.00 | 65,627,000.00 | 68,788,000.00 | 70,411,000.00 | 65,262,000.00 | 66,849,000.00 | 76,998,000.00 | 69,042,000.00 | 64,077,000.00 | 60,933,000.00 | 57,746,000.00 | 64,544,000.00 | |
| Selling, General & Admin... | 25,900,000.00 | 30,100,000.00 | 32,200,000.00 | 35,200,000.00 | 34,900,000.00 | 31,400,000.00 | 34,800,000.00 | 32,700,000.00 | 34,900,000.00 | 36,700,000.00 | 37,200,000.00 | 38,400,000.00 | 40,900,000.00 | 44,200,000.00 | 47,812,467.00 | 53,877,499.00 | 53,251,978.00 | 52,658,237.00 | 66,572,362.00 | 68,595,788.00 | 72,778,576.00 | 70,895,260.00 | 70,893,485.00 | 63,345,922.00 | 57,252,000.00 | 61,438,000.00 | 65,033,000.00 | 70,198,000.00 | 71,727,000.00 | 75,688,000.00 | 77,911,000.00 | 72,562,000.00 | 71,949,000.00 | 81,298,000.00 | 72,442,000.00 | 67,977,000.00 | 66,733,000.00 | 62,846,000.00 | 70,444,000.00 | |
| 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 | 5,600,000.00 | 6,100,000.00 | 6,900,000.00 | 7,500,000.00 | 7,300,000.00 | 5,100,000.00 | 4,300,000.00 | 3,400,000.00 | 3,900,000.00 | 5,800,000.00 | 5,100,000.00 | 5,900,000.00 | |
| Depreciation and Amortiz... | 3,100,000.00 | 3,700,000.00 | 4,100,000.00 | 4,100,000.00 | 3,900,000.00 | 3,800,000.00 | 3,400,000.00 | 3,300,000.00 | 3,500,000.00 | 4,100,000.00 | 4,600,000.00 | 5,100,000.00 | 5,400,000.00 | 5,400,000.00 | 5,492,556.00 | 5,726,298.00 | 4,976,637.00 | 4,767,612.00 | 5,680,391.00 | 5,785,354.00 | 5,485,884.00 | 5,270,651.00 | 4,437,903.00 | 3,733,353.00 | 2,986,000.00 | 2,690,000.00 | 2,835,000.00 | 3,803,000.00 | 4,197,000.00 | 4,945,000.00 | 7,556,000.00 | 7,936,000.00 | 7,367,000.00 | 7,440,000.00 | 8,369,999.00 | 5,210,000.00 | 5,171,000.00 | 4,572,000.00 | 3,997,000.00 | |
| Other Expenses | 3,100,000.00 | 3,700,000.00 | 4,100,000.00 | 4,100,000.00 | 3,900,000.00 | 3,800,000.00 | 3,400,000.00 | 3,300,000.00 | 3,500,000.00 | 4,100,000.00 | 4,600,000.00 | 5,100,000.00 | 5,400,000.00 | 5,400,000.00 | 5,492,556.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -72,000.00 | 322,000.00 | 621,000.00 | 546,000.00 | 720,000.00 | 277,000.00 | 121,000.00 | 18,000.00 | -2,380,000.00 | |
| Total Operating Expenses | 29,000,000.00 | 33,800,000.00 | 36,300,000.00 | 39,300,000.00 | 38,800,000.00 | 35,200,000.00 | 38,200,000.00 | 36,000,000.00 | 38,400,000.00 | 40,800,000.00 | 41,800,000.00 | 43,500,000.00 | 46,300,000.00 | 49,600,000.00 | 53,305,023.00 | 53,877,499.00 | 53,251,978.00 | 52,255,172.00 | 66,572,362.00 | 67,786,766.00 | 72,778,577.00 | 66,524,548.00 | 70,893,485.00 | 63,345,922.00 | 57,252,000.00 | 61,438,000.00 | 65,033,000.00 | 70,198,000.00 | 71,727,000.00 | 75,688,000.00 | 77,911,000.00 | 72,562,000.00 | 71,949,000.00 | 81,298,000.00 | 72,442,000.00 | 67,977,000.00 | 66,733,000.00 | 63,193,000.00 | 70,444,000.00 | |
| Cost and Exponses | 129,400,000.00 | 144,000,000.00 | 151,700,000.00 | 162,200,000.00 | 165,200,000.00 | 144,200,000.00 | 157,100,000.00 | 168,800,000.00 | 186,000,000.00 | 200,900,000.00 | 198,700,000.00 | 211,500,000.00 | 226,200,000.00 | 245,200,000.00 | 270,431,131.00 | 278,229,968.00 | 271,402,718.00 | 278,692,889.00 | 384,619,301.00 | 400,957,095.00 | 417,846,882.00 | 410,701,311.00 | 398,058,881.00 | 326,429,196.00 | 308,937,000.00 | 323,562,000.00 | 331,843,000.00 | 365,918,000.00 | 410,007,000.00 | 432,732,000.00 | 464,318,000.00 | 432,675,000.00 | 462,910,000.00 | 454,946,000.00 | 386,315,000.00 | 450,172,000.00 | 538,335,000.00 | 385,938,000.00 | 395,952,000.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income |
9,200,000.00
+0% |
12,500,000.00
+36% |
13,600,000.00
+9% |
10,300,000.00
-24% |
8,300,000.00
-19% |
1,400,000.00
-83% |
800,000.00
-43% |
8,500,000.00
+963% |
9,400,000.00
+11% |
7,500,000.00
-20% |
6,300,000.00
-16% |
7,900,000.00
+25% |
9,900,000.00
+25% |
15,300,000.00
+55% |
16,429,291.00
+7% |
6,542,542.00
-60% |
8,268,684.00
+26% |
13,284,276.00
+61% |
16,602,209.00
+25% |
9,065,714.00
-45% |
8,560,703.00
-6% |
14,698,640.00
+72% |
7,595,948.00
-48% |
-2,271,640.00
-130% |
17,529,000.00
-872% |
15,864,000.00
-9% |
20,246,000.00
+28% |
20,271,000.00
+0% |
22,286,000.00
+10% |
34,422,000.00
+54% |
38,068,000.00
+11% |
37,264,000.00
-2% |
24,505,000.00
-34% |
20,438,000.00
-17% |
-19,389,000.00
-195% |
31,200,000.00
-261% |
6,617,000.00
-79% |
10,542,000.00
+59% |
17,080,000.00
+62% |
|
| Operating Income Ratio | (0.07%) | (0.08%) | (0.08%) | (0.06%) | (0.05%) | (0.01%) | (0.01%) | (0.05%) | (0.05%) | (0.04%) | (0.03%) | (0.04%) | (0.04%) | (0.06%) | (0.06%) | (0.02%) | (0.03%) | (0.05%) | (0.04%) | (0.02%) | (0.02%) | (0.03%) | (0.02%) | (-0.01%) | (0.05%) | (0.05%) | (0.06%) | (0.05%) | (0.05%) | (0.07%) | (0.08%) | (0.08%) | (0.05%) | (0.05%) | (-0.05%) | (0.07%) | (0.01%) | (0.03%) | (0.04%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 661,058.00 | 361,000.00 | 343,000.00 | 422,000.00 | 610,000.00 | 1,514,000.00 | 1,267,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 82,000.00 | 10,000.00 | 835,000.00 | 1,341,000.00 | 0.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,557,000.00 | 0.00 | 0.00 | 968,762.00 | 439,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 130,000.00 | 69,000.00 | 0.00 | 0.00 | 63,046,000.00 | 82,000.00 | 10,000.00 | 835,000.00 | 1,341,000.00 | 1,550,000.00 | |
| Total Other Income/Exp... | 500,000.00 | 300,000.00 | 700,000.00 | 900,000.00 | 1,600,000.00 | 1,700,000.00 | 1,900,000.00 | 1,200,000.00 | 700,000.00 | 600,000.00 | 800,000.00 | 1,500,000.00 | 1,600,000.00 | 900,000.00 | 978,497.00 | 731,463.00 | 890,860.00 | 957,001.00 | 138,047.00 | 447,265.00 | -782,520.00 | 4,156,059.00 | -999,543.00 | -2,862,475.00 | -78,000.00 | 343,000.00 | 422,000.00 | 610,000.00 | 1,514,000.00 | 1,137,000.00 | -141,000.00 | 322,000.00 | 621,000.00 | 546,000.00 | 638,000.00 | 267,000.00 | -714,000.00 | -1,323,000.00 | -1,530,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 12,300,000.00 | 16,200,000.00 | 17,700,000.00 | 14,400,000.00 | 12,200,000.00 | 5,200,000.00 | 4,200,000.00 | 11,800,000.00 | 12,900,000.00 | 11,600,000.00 | 10,800,000.00 | 12,900,000.00 | 15,300,000.00 | 20,700,000.00 | 23,171,653.00 | 12,268,840.00 | 13,245,321.00 | 18,051,888.00 | 22,282,600.00 | 14,851,068.00 | 14,046,587.00 | 15,598,579.00 | 12,033,851.00 | 2,122,771.00 | 20,876,000.00 | 18,897,000.00 | 23,081,000.00 | 24,684,000.00 | 32,033,000.00 | 39,517,000.00 | 43,144,000.00 | 41,925,000.00 | 33,637,000.00 | -35,168,000.00 | -25,305,000.00 | 34,008,000.00 | 11,118,000.00 | 12,326,000.00 | 21,097,000.00 | |
| EBITDA ratio | (0.08%) | (0.10%) | (0.10%) | (0.07%) | (0.06%) | (0.02%) | (0.01%) | (0.06%) | (0.06%) | (0.05%) | (0.05%) | (0.05%) | (0.06%) | (0.08%) | (0.07%) | (0.04%) | (0.05%) | (0.06%) | (0.06%) | (0.03%) | (0.03%) | (0.04%) | (0.03%) | (0.01%) | (0.06%) | (0.06%) | (0.07%) | (0.06%) | (0.09%) | (0.09%) | (0.09%) | (0.09%) | (0.07%) | (0.06%) | (-0.03%) | (0.07%) | (0.02%) | (0.03%) | (0.05%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 9,700,000.00 | 12,800,000.00 | 14,300,000.00 | 11,200,000.00 | 9,900,000.00 | 3,100,000.00 | 2,700,000.00 | 9,700,000.00 | 10,100,000.00 | 8,100,000.00 | 7,100,000.00 | 9,400,000.00 | 11,500,000.00 | 16,200,000.00 | 18,657,594.00 | 7,274,005.00 | 9,159,544.00 | 14,241,277.00 | 16,740,257.00 | 8,703,956.00 | 7,778,183.00 | 14,483,987.00 | 6,596,405.00 | -2,579,344.00 | 17,451,000.00 | 16,207,000.00 | 20,668,000.00 | 20,881,000.00 | 23,800,000.00 | 35,559,000.00 | 37,927,000.00 | 37,586,000.00 | 25,126,000.00 | -42,608,000.00 | -33,757,000.00 | 31,467,000.00 | 5,903,000.00 | 9,219,000.00 | 15,550,000.00 | |
| Income Before Tax Ratio | (0.07%) | (0.08%) | (0.09%) | (0.06%) | (0.06%) | (0.02%) | (0.02%) | (0.05%) | (0.05%) | (0.04%) | (0.03%) | (0.04%) | (0.05%) | (0.06%) | (0.07%) | (0.03%) | (0.03%) | (0.05%) | (0.04%) | (0.02%) | (0.02%) | (0.03%) | (0.02%) | (-0.01%) | (0.05%) | (0.05%) | (0.06%) | (0.05%) | (0.05%) | (0.08%) | (0.08%) | (0.08%) | (0.05%) | (-0.10%) | (-0.09%) | (0.07%) | (0.01%) | (0.02%) | (0.04%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 4,400,000.00 | 6,100,000.00 | 5,400,000.00 | 4,200,000.00 | 3,500,000.00 | 1,200,000.00 | 1,000,000.00 | 3,500,000.00 | 3,600,000.00 | 2,900,000.00 | 2,600,000.00 | 3,400,000.00 | 3,900,000.00 | 5,900,000.00 | 6,730,000.00 | 2,680,000.00 | 3,500,000.00 | 5,950,000.00 | 6,610,000.00 | 2,660,000.00 | 3,060,000.00 | 5,150,000.00 | 2,360,000.00 | -1,070,000.00 | 6,650,000.00 | 5,790,000.00 | 7,600,000.00 | 7,730,000.00 | 8,810,000.00 | 13,260,000.00 | 13,690,000.00 | 13,800,000.00 | 7,460,000.00 | -10,003,000.00 | -6,913,000.00 | 8,419,000.00 | 4,050,000.00 | -5,559,000.00 | 5,022,000.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 5,300,000.00
+0% |
6,700,000.00
+26% |
8,900,000.00
+33% |
7,000,000.00
-21% |
6,400,000.00
-9% |
1,900,000.00
-70% |
1,700,000.00
-11% |
6,200,000.00
+265% |
6,800,000.00
+10% |
5,200,000.00
-24% |
4,500,000.00
-13% |
6,000,000.00
+33% |
7,600,000.00
+27% |
10,300,000.00
+36% |
11,927,594.00
+16% |
4,594,005.00
-61% |
5,659,544.00
+23% |
8,291,277.00
+47% |
10,130,257.00
+22% |
6,043,956.00
-40% |
4,718,183.00
-22% |
9,333,987.00
+98% |
4,236,405.00
-55% |
-1,509,344.00
-136% |
10,801,000.00
-816% |
10,417,000.00
-4% |
13,068,000.00
+25% |
13,151,000.00
+1% |
14,990,000.00
+14% |
22,299,000.00
+49% |
24,237,000.00
+9% |
23,786,000.00
-2% |
17,666,000.00
-26% |
-32,605,000.00
-285% |
-26,844,000.00
-18% |
23,048,000.00
-186% |
1,853,000.00
-92% |
14,778,000.00
+698% |
10,528,000.00
-29% |
|
| Net Income Ratio | (0.04%) | (0.04%) | (0.05%) | (0.04%) | (0.04%) | (0.01%) | (0.01%) | (0.03%) | (0.03%) | (0.02%) | (0.02%) | (0.03%) | (0.03%) | (0.04%) | (0.04%) | (0.02%) | (0.02%) | (0.03%) | (0.03%) | (0.01%) | (0.01%) | (0.02%) | (0.01%) | (0.00%) | (0.03%) | (0.03%) | (0.04%) | (0.03%) | (0.03%) | (0.05%) | (0.05%) | (0.05%) | (0.04%) | (-0.07%) | (-0.07%) | (0.05%) | (0.00%) | (0.04%) | (0.03%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.74 | 0.93 | 1.23 | 0.98 | 0.90 | 0.27 | 0.24 | 0.87 | 0.95 | 0.72 | 0.63 | 0.86 | 1.09 | 1.52 | 1.85 | 0.75 | 0.93 | 1.33 | 1.57 | 0.93 | 0.72 | 1.42 | 0.64 | -0.23 | 1.63 | 1.56 | 1.93 | 1.87 | 2.07 | 3.00 | 3.19 | 3.06 | 2.25 | -4.13 | -3.37 | 3.20 | 0.29 | 2.83 | 2.04 | |
| Diluted EPS | 0.74 | 0.93 | 1.23 | 0.98 | 0.90 | 0.27 | 0.24 | 0.87 | 0.94 | 0.72 | 0.63 | 0.86 | 1.08 | 1.50 | 1.82 | 0.74 | 0.92 | 1.30 | 1.55 | 0.92 | 0.72 | 1.42 | 0.64 | -0.23 | 1.61 | 1.50 | 1.86 | 1.80 | 2.00 | 2.89 | 3.12 | 3.02 | 2.23 | -4.13 | -3.37 | 3.09 | 0.28 | 2.74 | 1.91 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 7,162,162.00 | 7,204,301.00 | 7,235,772.00 | 7,142,857.00 | 7,111,111.00 | 7,037,037.00 | 7,083,333.00 | 7,126,437.00 | 7,157,895.00 | 7,178,285.00 | 7,142,857.00 | 6,976,744.00 | 6,972,477.00 | 6,774,996.00 | 6,457,960.00 | 6,107,785.00 | 6,095,184.00 | 6,255,113.00 | 6,440,298.00 | 6,531,293.00 | 6,558,440.00 | 6,567,522.00 | 6,573,999.00 | 6,576,000.00 | 6,608,000.00 | 6,693,000.00 | 6,781,000.00 | 7,041,000.00 | 7,231,000.00 | 7,423,000.00 | 7,595,000.00 | 7,782,000.00 | 7,848,000.00 | 7,889,000.00 | 7,956,000.00 | 7,200,000.00 | 6,329,000.00 | 5,225,000.00 | 5,170,000.00 | |
| Diluted Share Outstanding | 7,162,162.00 | 7,204,301.00 | 7,235,772.00 | 7,142,857.00 | 7,111,111.00 | 7,037,037.00 | 7,083,333.00 | 7,126,437.00 | 7,234,043.00 | 7,205,882.00 | 7,142,857.00 | 6,976,744.00 | 7,037,037.00 | 6,850,115.00 | 6,561,968.00 | 6,174,320.00 | 6,158,522.00 | 6,367,241.00 | 6,529,813.00 | 6,600,905.00 | 6,577,278.00 | 6,582,558.00 | 6,611,136.00 | 6,576,000.00 | 6,697,000.00 | 6,929,000.00 | 7,008,000.00 | 7,326,000.00 | 7,511,000.00 | 7,708,000.00 | 7,765,000.00 | 7,886,000.00 | 7,919,000.00 | 7,889,000.00 | 7,956,000.00 | 7,468,000.00 | 6,503,000.00 | 5,385,000.00 | 5,519,000.00 | |