Gresham
GHT.LGresham Technologies plc Price (GHT.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
86,586,614
(2.4366)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Gresham Technologies 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 |
2,750,000.00
+0% |
2,980,000.00
+8% |
3,409,000.00
+14% |
3,109,000.00
-9% |
2,519,000.00
-19% |
2,101,000.00
-17% |
0.00
+0% |
7,250,000.00
+0% |
5,823,000.00
-20% |
6,507,000.00
+12% |
7,895,000.00
+21% |
9,271,000.00
+17% |
8,689,000.00
-6% |
23,063,000.00
+165% |
30,350,000.00
+32% |
23,325,000.00
-23% |
0.00
+0% |
11,578,000.00
+0% |
10,245,000.00
-12% |
12,398,000.00
+21% |
13,982,000.00
+13% |
14,522,000.00
+4% |
13,423,000.00
-8% |
13,894,000.00
+4% |
9,886,000.00
-29% |
9,133,000.00
-8% |
11,593,000.00
+27% |
12,106,000.00
+4% |
14,048,000.00
+16% |
12,832,000.00
-9% |
14,842,000.00
+16% |
17,156,000.00
+16% |
21,668,000.00
+26% |
19,266,000.00
-11% |
24,961,000.00
+30% |
24,752,000.00
-1% |
37,026,000.00
+50% |
48,719,000.00
+32% |
49,012,000.00
+1% |
|
| 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 | 10,113,000.00 | 18,373,000.00 | 13,796,000.00 | 0.00 | 6,707,000.00 | 4,535,000.00 | 5,796,000.00 | 7,205,000.00 | 6,928,000.00 | 7,192,000.00 | 7,623,000.00 | 2,435,000.00 | 1,763,000.00 | 2,189,000.00 | 2,703,000.00 | 3,773,000.00 | 3,409,000.00 | 2,822,000.00 | 2,984,000.00 | 3,283,000.00 | 3,260,000.00 | 3,933,000.00 | 3,860,000.00 | 11,799,000.00 | 14,774,000.00 | 18,039,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
2,750,000.00
+0% |
2,980,000.00
+8% |
3,409,000.00
+14% |
3,109,000.00
-9% |
2,519,000.00
-19% |
2,101,000.00
-17% |
0.00
+0% |
7,250,000.00
+0% |
5,823,000.00
-20% |
6,507,000.00
+12% |
7,895,000.00
+21% |
9,271,000.00
+17% |
8,689,000.00
-6% |
12,950,000.00
+49% |
11,977,000.00
-8% |
9,529,000.00
-20% |
0.00
+0% |
4,871,000.00
+0% |
5,710,000.00
+17% |
6,602,000.00
+16% |
6,777,000.00
+3% |
7,594,000.00
+12% |
6,231,000.00
-18% |
6,271,000.00
+1% |
7,451,000.00
+19% |
7,370,000.00
-1% |
9,404,000.00
+28% |
9,403,000.00
0% |
10,275,000.00
+9% |
9,423,000.00
-8% |
12,020,000.00
+28% |
14,172,000.00
+18% |
18,385,000.00
+30% |
16,006,000.00
-13% |
21,028,000.00
+31% |
20,892,000.00
-1% |
25,227,000.00
+21% |
33,945,000.00
+35% |
30,973,000.00
-9% |
|
| Gross Profit Ratio | (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%) | (0.56%) | (0.39%) | (0.41%) | (0.00%) | (0.42%) | (0.56%) | (0.53%) | (0.48%) | (0.52%) | (0.46%) | (0.45%) | (0.75%) | (0.81%) | (0.81%) | (0.78%) | (0.73%) | (0.73%) | (0.81%) | (0.83%) | (0.85%) | (0.83%) | (0.84%) | (0.84%) | (0.68%) | (0.70%) | (0.63%) | |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 63,000.00 | 0.00 | 801,000.00 | 1,042,000.00 | 1,016,000.00 | 795,000.00 | 620,000.00 | 673,000.00 | 1,251,000.00 | 1,449,000.00 | 1,241,000.00 | 0.00 | 1,519,000.00 | 1,872,000.00 | 1,471,000.00 | 900,000.00 | 789,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,491,000.00 | 3,527,000.00 | 659,000.00 | 144,000.00 | 685,000.00 | 2,445,000.00 | 3,276,000.00 | 2,912,000.00 | 4,046,999.00 | 4,976,000.00 | 6,008,000.00 | |
| 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 | 8,052,000.00 | 7,868,000.00 | 7,867,000.00 | 8,133,000.00 | 8,124,000.00 | 9,184,000.00 | 6,904,000.00 | 10,150,000.00 | 6,585,000.00 | 8,077,000.00 | 7,877,000.00 | 8,638,000.00 | 8,991,000.00 | 10,310,000.00 | 11,488,000.00 | 14,602,000.00 | 17,222,000.00 | 19,302,000.00 | 19,054,000.00 | 21,146,000.00 | 26,999,000.00 | 29,431,000.00 | |
| 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 | 8,052,000.00 | 7,868,000.00 | 7,867,000.00 | 8,133,000.00 | 8,124,000.00 | 9,184,000.00 | 6,904,000.00 | 10,150,000.00 | 6,585,000.00 | 8,077,000.00 | 7,877,000.00 | 8,638,000.00 | 8,991,000.00 | 10,310,000.00 | 11,488,000.00 | 14,602,000.00 | 17,222,000.00 | 19,302,000.00 | 19,054,000.00 | 21,146,000.00 | 26,999,000.00 | 24,180,000.00 | |
| 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 | -3,615,000.00 | |
| Depreciation and Amortiz... | 0.00 | 208,000.00 | 242,000.00 | 102,000.00 | 197,000.00 | 172,000.00 | 0.00 | 166,000.00 | 190,000.00 | 272,000.00 | 311,000.00 | 337,000.00 | 304,000.00 | 446,000.00 | 966,000.00 | 938,000.00 | 0.00 | 620,000.00 | 522,000.00 | 389,000.00 | 586,000.00 | 481,000.00 | 741,000.00 | 1,020,000.00 | 3,841,000.00 | 492,000.00 | 324,000.00 | 422,000.00 | 820,000.00 | 692,000.00 | 976,000.00 | 1,355,000.00 | 1,855,000.00 | 2,237,000.00 | 3,091,000.00 | 3,551,000.00 | 4,798,000.00 | 5,787,000.00 | 6,183,000.00 | |
| Other Expenses | 2,750,000.00 | 2,980,000.00 | 3,409,000.00 | 3,109,000.00 | 2,173,000.00 | 2,038,000.00 | 0.00 | 5,922,000.00 | 4,271,000.00 | 4,799,000.00 | 5,881,000.00 | 7,104,000.00 | 6,898,000.00 | 8,550,000.00 | 10,161,000.00 | 9,811,000.00 | 0.00 | 478,000.00 | -203,000.00 | 225,000.00 | 225,000.00 | 225,000.00 | 179,000.00 | 53,000.00 | -1,497,000.00 | -304,000.00 | -154,000.00 | 48,000.00 | 24,000.00 | 0.00 | 0.00 | 225,000.00 | 649,000.00 | 766,000.00 | 871,000.00 | 1,113,000.00 | 2,042,000.00 | 3,342,000.00 | 0.00 | |
| Total Operating Expenses | 2,750,000.00 | 2,980,000.00 | 3,409,000.00 | 3,109,000.00 | 2,173,000.00 | 2,101,000.00 | 0.00 | 6,723,000.00 | 5,313,000.00 | 5,815,000.00 | 6,676,000.00 | 7,724,000.00 | 7,571,000.00 | 9,801,000.00 | 11,610,000.00 | 11,052,000.00 | 0.00 | 8,304,000.00 | 7,868,000.00 | 7,867,000.00 | 8,133,000.00 | 8,124,000.00 | 9,184,000.00 | 7,054,000.00 | 11,289,000.00 | 6,785,000.00 | 8,077,000.00 | 7,877,000.00 | 8,638,000.00 | 8,991,000.00 | 10,310,000.00 | 11,713,000.00 | 15,251,000.00 | 17,988,000.00 | 20,173,000.00 | 20,167,000.00 | 23,188,000.00 | 30,341,000.00 | 24,180,000.00 | |
| Cost and Exponses | 2,750,000.00 | 2,980,000.00 | 3,409,000.00 | 3,109,000.00 | 2,173,000.00 | 2,101,000.00 | 0.00 | 6,723,000.00 | 5,313,000.00 | 5,815,000.00 | 6,676,000.00 | 7,724,000.00 | 7,571,000.00 | 19,914,000.00 | 29,983,000.00 | 24,848,000.00 | 0.00 | 15,011,000.00 | 12,403,000.00 | 13,663,000.00 | 15,338,000.00 | 15,052,000.00 | 16,376,000.00 | 14,677,000.00 | 13,724,000.00 | 8,548,000.00 | 10,266,000.00 | 10,580,000.00 | 12,411,000.00 | 12,400,000.00 | 13,132,000.00 | 14,697,000.00 | 18,534,000.00 | 21,248,000.00 | 24,106,000.00 | 24,027,000.00 | 34,987,000.00 | 45,115,000.00 | 42,219,000.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income |
0.00
+0% |
712,000.00
+0% |
891,000.00
+25% |
-291,000.00
-133% |
-367,000.00
+26% |
-179,000.00
-51% |
0.00
+0% |
770,000.00
+0% |
512,000.00
-34% |
697,000.00
+36% |
1,222,000.00
+75% |
1,555,000.00
+27% |
627,000.00
-60% |
2,921,000.00
+366% |
-719,000.00
-125% |
-3,693,000.00
+414% |
0.00
+0% |
-3,541,000.00
+0% |
-2,158,000.00
-39% |
-1,265,000.00
-41% |
-1,356,000.00
+7% |
-530,000.00
-61% |
-2,953,000.00
+457% |
-819,000.00
-72% |
-6,664,000.00
+714% |
285,000.00
-104% |
1,327,000.00
+366% |
1,526,000.00
+15% |
1,637,000.00
+7% |
432,000.00
-74% |
1,561,000.00
+261% |
2,184,000.00
+40% |
3,044,000.00
+39% |
-2,285,000.00
-175% |
1,046,000.00
-146% |
762,000.00
-27% |
2,043,000.00
+168% |
3,451,000.00
+69% |
6,793,000.00
+97% |
|
| Operating Income Ratio | (0.00%) | (0.24%) | (0.26%) | (-0.09%) | (-0.15%) | (-0.09%) | (0.00%) | (0.11%) | (0.09%) | (0.11%) | (0.15%) | (0.17%) | (0.07%) | (0.13%) | (-0.02%) | (-0.16%) | (0.00%) | (-0.31%) | (-0.21%) | (-0.10%) | (-0.10%) | (-0.04%) | (-0.22%) | (-0.06%) | (-0.67%) | (0.03%) | (0.11%) | (0.13%) | (0.12%) | (0.03%) | (0.11%) | (0.13%) | (0.14%) | (-0.12%) | (0.04%) | (0.03%) | (0.06%) | (0.07%) | (0.14%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 32,000.00 | 21,000.00 | 27,000.00 | 0.00 | 9,000.00 | 0.00 | 0.00 | 70,000.00 | 34,000.00 | 75,000.00 | 132,000.00 | 195,000.00 | 104,000.00 | 20,000.00 | 11,000.00 | 0.00 | 234,000.00 | 209,000.00 | 217,000.00 | 124,000.00 | 132,000.00 | 107,000.00 | 71,000.00 | 10,000.00 | 7,000.00 | 46,000.00 | 36,000.00 | 27,000.00 | 36,000.00 | 21,000.00 | 22,000.00 | 33,000.00 | 19,000.00 | 104,000.00 | 37,000.00 | 4,000.00 | 6,000.00 | 1,000.00 | |
| Interest Expenses | 0.00 | 1,000.00 | 5,000.00 | 21,000.00 | 64,000.00 | 73,000.00 | 0.00 | 0.00 | 31,000.00 | 23,000.00 | 16,000.00 | 5,000.00 | 2,000.00 | 22,000.00 | 165,000.00 | 264,000.00 | 0.00 | 28,000.00 | 6,000.00 | 19,000.00 | 14,000.00 | 16,000.00 | 23,000.00 | 2,000.00 | 21,000.00 | 21,000.00 | 16,000.00 | 5,000.00 | 2,000.00 | 12,000.00 | 277,000.00 | 528,000.00 | 2,000.00 | 6,000.00 | 65,000.00 | 54,000.00 | 121,000.00 | 219,000.00 | 156,000.00 | |
| Total Other Income/Exp... | 0.00 | -1,000.00 | -5,000.00 | -21,000.00 | -410,000.00 | -73,000.00 | 0.00 | -3,000.00 | 39,000.00 | 11,000.00 | 59,000.00 | 127,000.00 | 40,000.00 | 82,000.00 | -145,000.00 | -580,000.00 | 0.00 | 4,689,000.00 | 203,000.00 | 198,000.00 | 110,000.00 | 116,000.00 | 84,000.00 | 668,000.00 | -1,055,000.00 | -14,000.00 | 30,000.00 | 31,000.00 | 25,000.00 | 24,000.00 | 21,000.00 | 22,000.00 | -637,000.00 | 88,000.00 | -743,000.00 | -454,000.00 | -1,612,000.00 | -1,582,000.00 | -2,704,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 0.00 | 920,000.00 | 1,133,000.00 | -189,000.00 | -170,000.00 | -7,000.00 | 0.00 | 450,000.00 | 770,000.00 | 998,000.00 | 1,605,000.00 | 2,016,000.00 | 1,464,000.00 | 3,699,000.00 | 1,353,000.00 | -80,000.00 | 0.00 | -2,977,000.00 | -1,427,000.00 | -659,000.00 | -646,000.00 | 83,000.00 | -2,105,000.00 | 308,000.00 | 13,000.00 | 1,084,000.00 | 1,697,000.00 | 1,984,000.00 | 2,228,000.00 | 1,160,000.00 | 2,707,000.00 | 3,836,000.00 | 4,761,000.00 | 349,000.00 | 4,137,000.00 | 4,918,000.00 | 6,841,000.00 | 9,238,000.00 | 10,388,000.00 | |
| EBITDA ratio | (0.00%) | (0.31%) | (0.33%) | (-0.06%) | (-0.07%) | (0.00%) | (0.00%) | (0.06%) | (0.13%) | (0.15%) | (0.20%) | (0.22%) | (0.17%) | (0.16%) | (0.04%) | (0.00%) | (0.00%) | (-0.26%) | (-0.14%) | (-0.05%) | (-0.05%) | (0.01%) | (-0.16%) | (0.02%) | (0.00%) | (0.12%) | (0.15%) | (0.16%) | (0.18%) | (0.09%) | (0.18%) | (0.22%) | (0.23%) | (0.02%) | (0.17%) | (0.17%) | (0.18%) | (0.19%) | (0.26%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 811,000.00 | 711,000.00 | 886,000.00 | -312,000.00 | -777,000.00 | -252,000.00 | 0.00 | 767,000.00 | 551,000.00 | 708,000.00 | 1,281,000.00 | 1,682,000.00 | 667,000.00 | 3,003,000.00 | -864,000.00 | -4,273,000.00 | 0.00 | 1,148,000.00 | -1,955,000.00 | -1,067,000.00 | -1,246,000.00 | -414,000.00 | -2,869,000.00 | -151,000.00 | -7,719,000.00 | 271,000.00 | 1,357,000.00 | 1,557,000.00 | 1,662,000.00 | 456,000.00 | 1,582,000.00 | 2,206,000.00 | 3,057,000.00 | -2,197,000.00 | 303,000.00 | 308,000.00 | 431,000.00 | 3,238,000.00 | 4,089,000.00 | |
| Income Before Tax Ratio | (0.29%) | (0.24%) | (0.26%) | (-0.10%) | (-0.31%) | (-0.12%) | (0.00%) | (0.11%) | (0.09%) | (0.11%) | (0.16%) | (0.18%) | (0.08%) | (0.13%) | (-0.03%) | (-0.18%) | (0.00%) | (0.10%) | (-0.19%) | (-0.09%) | (-0.09%) | (-0.03%) | (-0.21%) | (-0.01%) | (-0.78%) | (0.03%) | (0.12%) | (0.13%) | (0.12%) | (0.04%) | (0.11%) | (0.13%) | (0.14%) | (-0.11%) | (0.01%) | (0.01%) | (0.01%) | (0.07%) | (0.08%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 811,000.00 | 161,000.00 | 308,000.00 | -107,000.00 | 7,000.00 | 5,000.00 | 0.00 | 94,000.00 | 163,000.00 | 224,000.00 | 455,000.00 | 599,000.00 | 231,000.00 | 870,000.00 | -24,000.00 | -267,000.00 | 0.00 | -27,000.00 | -12,000.00 | -305,000.00 | -145,000.00 | -40,000.00 | -449,000.00 | -181,000.00 | -355,000.00 | -285,000.00 | -390,000.00 | -408,000.00 | -618,000.00 | -639,000.00 | -368,000.00 | -399,000.00 | -744,000.00 | -114,000.00 | 443,000.00 | -953,000.00 | 1,443,000.00 | 356,000.00 | 1,012,999.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 0.00
+0% |
550,000.00
+0% |
578,000.00
+5% |
-205,000.00
-135% |
-784,000.00
+282% |
-470,000.00
-40% |
0.00
+0% |
673,000.00
+0% |
388,000.00
-42% |
484,000.00
+25% |
826,000.00
+71% |
1,083,000.00
+31% |
436,000.00
-60% |
2,133,000.00
+389% |
-840,000.00
-139% |
-4,006,000.00
+377% |
0.00
+0% |
1,175,000.00
+0% |
-1,943,000.00
-265% |
-762,000.00
-61% |
-1,101,000.00
+44% |
-374,000.00
-66% |
-2,420,000.00
+547% |
30,000.00
-101% |
-7,364,000.00
-24,647% |
556,000.00
-108% |
1,747,000.00
+214% |
1,965,000.00
+12% |
2,100,000.00
+7% |
1,095,000.00
-48% |
1,950,000.00
+78% |
2,605,000.00
+34% |
3,801,000.00
+46% |
-1,416,000.00
-137% |
-140,000.00
-90% |
1,261,000.00
-1,001% |
-1,012,000.00
-180% |
2,882,000.00
-385% |
3,076,000.00
+7% |
|
| Net Income Ratio | (0.00%) | (0.18%) | (0.17%) | (-0.07%) | (-0.31%) | (-0.22%) | (0.00%) | (0.09%) | (0.07%) | (0.07%) | (0.10%) | (0.12%) | (0.05%) | (0.09%) | (-0.03%) | (-0.17%) | (0.00%) | (0.10%) | (-0.19%) | (-0.06%) | (-0.08%) | (-0.03%) | (-0.18%) | (0.00%) | (-0.74%) | (0.06%) | (0.15%) | (0.16%) | (0.15%) | (0.09%) | (0.13%) | (0.15%) | (0.18%) | (-0.07%) | (-0.01%) | (0.05%) | (-0.03%) | (0.06%) | (0.06%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.00 | 0.12 | 0.12 | -0.04 | -0.16 | -0.09 | 0.00 | 0.02 | 0.01 | 0.01 | 0.02 | 0.03 | 0.01 | 0.06 | -0.02 | -0.09 | 0.00 | 0.03 | -0.04 | -0.02 | -0.02 | -0.01 | -0.05 | 0.00 | -0.14 | 0.01 | 0.03 | 0.03 | 0.04 | 0.02 | 0.03 | 0.04 | 0.06 | -0.02 | 0.00 | 0.02 | -0.01 | 0.03 | 0.04 | |
| Diluted EPS | 0.00 | 0.12 | 0.12 | -0.04 | -0.16 | -0.09 | 0.00 | 0.02 | 0.01 | 0.01 | 0.02 | 0.03 | 0.01 | 0.06 | -0.02 | -0.09 | 0.00 | 0.02 | -0.04 | -0.02 | -0.02 | -0.01 | -0.05 | 0.00 | -0.14 | 0.01 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.04 | 0.05 | -0.02 | 0.00 | 0.02 | -0.01 | 0.03 | 0.04 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 68,168,602.00 | 4,760,000.00 | 4,760,000.00 | 4,760,000.00 | 4,760,000.00 | 5,421,000.00 | 68,168,602.00 | 31,847,000.00 | 31,884,000.00 | 32,602,000.00 | 32,746,000.00 | 32,746,000.00 | 32,746,000.00 | 36,292,000.00 | 39,613,000.00 | 43,427,000.00 | 68,168,602.00 | 46,816,200.00 | 48,022,384.00 | 49,407,419.00 | 49,945,603.00 | 50,293,800.00 | 51,042,671.00 | 52,850,890.00 | 52,850,890.00 | 55,819,227.00 | 63,658,145.00 | 64,522,827.00 | 64,725,862.00 | 67,461,478.00 | 63,238,526.00 | 64,223,010.00 | 67,276,136.00 | 67,772,715.00 | 68,168,602.00 | 68,697,828.00 | 77,132,796.00 | 83,393,061.00 | 83,669,390.00 | |
| Diluted Share Outstanding | 68,168,602.00 | 4,760,000.00 | 4,760,000.00 | 4,760,000.00 | 4,760,000.00 | 5,421,000.00 | 68,168,602.00 | 31,847,000.00 | 31,884,000.00 | 32,602,000.00 | 32,746,000.00 | 32,746,000.00 | 32,746,000.00 | 36,292,000.00 | 39,613,000.00 | 43,427,000.00 | 68,168,602.00 | 48,013,272.00 | 48,022,384.00 | 49,407,419.00 | 49,945,603.00 | 50,293,800.00 | 51,042,671.00 | 52,850,890.00 | 52,850,890.00 | 56,402,192.00 | 63,658,145.00 | 64,522,827.00 | 64,725,862.00 | 67,461,478.00 | 65,416,728.00 | 66,421,818.00 | 69,764,651.00 | 70,422,383.00 | 68,168,602.00 | 70,112,377.00 | 77,132,796.00 | 84,527,018.00 | 86,586,614.00 | |