Johnson
JOUTJohnson Outdoors Price (JOUT)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
10,221,000
(0.255)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Johnson Outdoors Inc.Currency: USD
| YEAR | 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 |
206,400,000.00
+0% |
247,000,000.00
+20% |
232,400,000.00
-6% |
265,500,000.00
+14% |
310,800,000.00
+17% |
334,000,000.00
+7% |
280,300,000.00
-16% |
284,300,000.00
+1% |
347,200,000.00
+22% |
344,400,000.00
-1% |
303,100,000.00
-12% |
328,500,000.00
+8% |
364,300,000.00
+11% |
347,288,000.00
-5% |
345,637,000.00
0% |
342,532,000.00
-1% |
315,892,000.00
-8% |
355,274,000.00
+12% |
380,690,000.00
+7% |
395,790,000.00
+4% |
432,060,000.00
+9% |
420,789,000.00
-3% |
356,523,000.00
-15% |
382,432,000.00
+7% |
407,422,000.00
+7% |
412,292,000.00
+1% |
426,461,000.00
+3% |
425,410,000.00
0% |
430,489,000.00
+1% |
433,727,000.00
+1% |
490,565,000.00
+13% |
544,268,000.00
+11% |
562,419,000.00
+3% |
594,209,000.00
+6% |
751,651,000.00
+26% |
743,355,000.00
-1% |
663,844,000.00
-11% |
592,846,000.00
-11% |
|
| Cost of Revenue | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue | 105,600,000.00 | 123,400,000.00 | 115,900,000.00 | 143,100,000.00 | 171,800,000.00 | 186,400,000.00 | 157,400,000.00 | 168,000,000.00 | 202,700,000.00 | 216,500,000.00 | 182,500,000.00 | 192,400,000.00 | 211,200,000.00 | 202,504,000.00 | 208,934,000.00 | 201,478,000.00 | 187,903,000.00 | 207,656,000.00 | 224,336,000.00 | 230,574,000.00 | 257,177,000.00 | 261,238,000.00 | 223,741,000.00 | 228,909,000.00 | 244,287,000.00 | 247,970,000.00 | 255,412,000.00 | 256,797,000.00 | 258,756,000.00 | 257,265,000.00 | 279,625,000.00 | 302,408,000.00 | 312,663,000.00 | 329,216,000.00 | 417,526,000.00 | 472,023,000.00 | 419,757,000.00 | 391,866,000.00 | |
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Gross Profit |
100,800,000.00
+0% |
123,600,000.00
+23% |
116,500,000.00
-6% |
122,400,000.00
+5% |
139,000,000.00
+14% |
147,600,000.00
+6% |
122,900,000.00
-17% |
116,300,000.00
-5% |
144,500,000.00
+24% |
127,900,000.00
-11% |
120,600,000.00
-6% |
136,100,000.00
+13% |
153,100,000.00
+12% |
144,784,000.00
-5% |
136,703,000.00
-6% |
141,054,000.00
+3% |
127,989,000.00
-9% |
147,618,000.00
+15% |
156,354,000.00
+6% |
165,216,000.00
+6% |
174,883,000.00
+6% |
159,551,000.00
-9% |
132,782,000.00
-17% |
153,523,000.00
+16% |
163,135,000.00
+6% |
164,322,000.00
+1% |
171,049,000.00
+4% |
168,613,000.00
-1% |
171,733,000.00
+2% |
176,462,000.00
+3% |
210,940,000.00
+20% |
241,860,000.00
+15% |
249,756,000.00
+3% |
264,993,000.00
+6% |
334,125,000.00
+26% |
271,332,000.00
-19% |
244,087,000.00
-10% |
200,980,000.00
-18% |
|
| Gross Profit Ratio | (0.49%) | (0.50%) | (0.50%) | (0.46%) | (0.45%) | (0.44%) | (0.44%) | (0.41%) | (0.42%) | (0.37%) | (0.40%) | (0.41%) | (0.42%) | (0.42%) | (0.40%) | (0.41%) | (0.41%) | (0.42%) | (0.41%) | (0.42%) | (0.40%) | (0.38%) | (0.37%) | (0.40%) | (0.40%) | (0.40%) | (0.40%) | (0.40%) | (0.40%) | (0.41%) | (0.43%) | (0.44%) | (0.44%) | (0.45%) | (0.45%) | (0.37%) | (0.37%) | (0.34%) | |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,300,000.00 | 6,500,000.00 | 6,500,000.00 | 5,500,000.00 | 7,000,000.00 | 8,300,000.00 | 7,854,000.00 | 7,565,000.00 | 6,729,000.00 | 6,682,000.00 | 9,023,000.00 | 10,481,000.00 | 11,536,000.00 | 12,448,000.00 | 12,495,000.00 | 11,100,000.00 | 13,450,000.00 | 14,819,000.00 | 14,732,000.00 | 15,346,000.00 | 16,467,000.00 | 16,483,000.00 | 18,430,000.00 | 19,166,000.00 | 20,441,000.00 | 21,926,000.00 | 24,621,000.00 | 25,700,000.00 | 27,712,000.00 | 31,404,000.00 | 31,122,000.00 | |
| 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 | 39,242,000.00 | 44,507,000.00 | 36,497,000.00 | 38,913,000.00 | 42,796,000.00 | 37,608,000.00 | 38,842,000.00 | 40,310,000.00 | 43,209,000.00 | 41,894,000.00 | 39,078,000.00 | 43,690,000.00 | 38,251,000.00 | 45,824,000.00 | 45,616,000.00 | 42,576,000.00 | 47,785,000.00 | 56,083,000.00 | 43,419,000.00 | 56,497,000.00 | 57,643,000.00 | |
| Selling, General & Admin... | 74,800,000.00 | 92,900,000.00 | 84,500,000.00 | 80,000,000.00 | 97,800,000.00 | 110,900,000.00 | 103,000,000.00 | 85,100,000.00 | 105,900,000.00 | 105,400,000.00 | 90,900,000.00 | 95,000,000.00 | 105,700,000.00 | 99,688,000.00 | 108,132,000.00 | 114,200,000.00 | 109,390,000.00 | 119,142,000.00 | 130,139,000.00 | 129,499,000.00 | 140,741,000.00 | 143,923,000.00 | 120,609,000.00 | 125,519,000.00 | 130,646,000.00 | 131,677,000.00 | 130,112,000.00 | 126,980,000.00 | 137,397,000.00 | 128,941,000.00 | 146,183,000.00 | 158,398,000.00 | 164,056,000.00 | 169,302,000.00 | 197,142,000.00 | 177,310,000.00 | 200,943,000.00 | 202,207,000.00 | |
| 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 | 79,900,000.00 | 85,632,000.00 | 93,002,000.00 | 101,828,000.00 | 101,127,000.00 | 83,001,000.00 | 86,677,000.00 | 90,336,000.00 | 88,468,000.00 | 88,218,000.00 | 87,902,000.00 | 93,707,000.00 | 90,690,000.00 | 100,359,000.00 | 112,782,000.00 | 121,480,000.00 | 121,517,000.00 | 141,059,000.00 | 133,891,000.00 | 144,446,000.00 | 144,564,000.00 | |
| Depreciation and Amortiz... | 4,500,000.00 | 5,300,000.00 | 5,400,000.00 | 7,900,000.00 | 8,500,000.00 | 9,500,000.00 | 7,200,000.00 | 7,000,000.00 | 8,300,000.00 | 10,600,000.00 | 11,900,000.00 | 14,000,000.00 | 15,100,000.00 | 12,523,000.00 | 13,516,000.00 | 9,096,000.00 | 8,198,000.00 | 8,708,000.00 | 9,504,000.00 | 9,164,000.00 | 9,402,000.00 | 10,056,000.00 | 11,885,000.00 | 9,977,000.00 | 10,572,000.00 | 11,530,000.00 | 9,755,000.00 | 10,743,000.00 | 11,702,000.00 | 11,833,000.00 | 13,080,000.00 | 13,105,000.00 | 13,964,000.00 | 14,926,000.00 | 13,401,000.00 | 14,234,000.00 | 16,295,000.00 | 19,608,000.00 | |
| Other Expenses | 4,500,000.00 | 5,300,000.00 | 5,400,000.00 | 7,900,000.00 | 8,500,000.00 | 9,500,000.00 | 7,200,000.00 | 7,000,000.00 | 8,300,000.00 | 10,600,000.00 | 11,900,000.00 | 14,000,000.00 | 15,100,000.00 | 12,523,000.00 | 5,288,000.00 | 374,000.00 | 304,000.00 | 325,000.00 | 202,000.00 | 40,053,000.00 | 42,668,000.00 | 39,357,000.00 | 0.00 | 38,842,000.00 | 40,310,000.00 | 39,709,000.00 | 263,000.00 | 1,434,000.00 | -1,299,000.00 | 1,407,000.00 | 3,060,000.00 | 4,122,000.00 | 796,000.00 | 1,362,000.00 | 1,418,000.00 | -8,076,000.00 | 0.00 | 11,173,000.00 | |
| Total Operating Expenses | 79,300,000.00 | 98,200,000.00 | 89,900,000.00 | 87,900,000.00 | 106,300,000.00 | 120,400,000.00 | 110,200,000.00 | 97,400,000.00 | 120,700,000.00 | 122,500,000.00 | 108,300,000.00 | 116,000,000.00 | 129,100,000.00 | 120,065,000.00 | 120,985,000.00 | 121,303,000.00 | 116,376,000.00 | 128,490,000.00 | 140,822,000.00 | 141,035,000.00 | 153,189,000.00 | 156,418,000.00 | 131,709,000.00 | 138,969,000.00 | 145,465,000.00 | 142,909,000.00 | 145,458,000.00 | 143,447,000.00 | 153,880,000.00 | 147,371,000.00 | 165,349,000.00 | 178,839,000.00 | 185,982,000.00 | 193,923,000.00 | 222,842,000.00 | 205,022,000.00 | 232,347,000.00 | 244,502,000.00 | |
| Cost and Exponses | 184,900,000.00 | 221,600,000.00 | 205,800,000.00 | 231,000,000.00 | 278,100,000.00 | 306,800,000.00 | 267,600,000.00 | 265,400,000.00 | 323,400,000.00 | 339,000,000.00 | 290,800,000.00 | 308,400,000.00 | 340,300,000.00 | 322,569,000.00 | 329,919,000.00 | 322,781,000.00 | 304,279,000.00 | 336,146,000.00 | 365,158,000.00 | 371,609,000.00 | 410,366,000.00 | 417,656,000.00 | 355,450,000.00 | 367,878,000.00 | 389,752,000.00 | 390,879,000.00 | 400,870,000.00 | 400,244,000.00 | 412,636,000.00 | 404,636,000.00 | 444,974,000.00 | 481,247,000.00 | 498,645,000.00 | 523,139,000.00 | 640,368,000.00 | 677,045,000.00 | 652,104,000.00 | 636,368,000.00 | |
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Income |
21,500,000.00
+0% |
25,400,000.00
+18% |
26,600,000.00
+5% |
34,500,000.00
+30% |
32,700,000.00
-5% |
27,200,000.00
-17% |
12,700,000.00
-53% |
18,900,000.00
+49% |
23,800,000.00
+26% |
5,400,000.00
-77% |
12,300,000.00
+128% |
20,100,000.00
+63% |
24,000,000.00
+19% |
24,719,000.00
+3% |
15,718,000.00
-36% |
19,751,000.00
+26% |
11,613,000.00
-41% |
19,128,000.00
+65% |
15,532,000.00
-19% |
20,625,000.00
+33% |
17,939,000.00
-13% |
-38,053,000.00
-312% |
272,000.00
-101% |
14,554,000.00
+5,251% |
17,670,000.00
+21% |
21,413,000.00
+21% |
25,591,000.00
+20% |
16,691,000.00
-35% |
17,853,000.00
+7% |
22,894,000.00
+28% |
45,591,000.00
+99% |
63,021,000.00
+38% |
49,810,000.00
-21% |
56,144,000.00
+13% |
111,283,000.00
+98% |
52,076,000.00
-53% |
11,740,000.00
-77% |
-43,522,000.00
-471% |
|
| Operating Income Ratio | (0.10%) | (0.10%) | (0.11%) | (0.13%) | (0.11%) | (0.08%) | (0.05%) | (0.07%) | (0.07%) | (0.02%) | (0.04%) | (0.06%) | (0.07%) | (0.07%) | (0.05%) | (0.06%) | (0.04%) | (0.05%) | (0.04%) | (0.05%) | (0.04%) | (-0.09%) | (0.00%) | (0.04%) | (0.04%) | (0.05%) | (0.06%) | (0.04%) | (0.04%) | (0.05%) | (0.09%) | (0.12%) | (0.09%) | (0.09%) | (0.15%) | (0.07%) | (0.02%) | (-0.07%) | |
| 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 | 464,000.00 | 455,000.00 | 504,000.00 | 738,000.00 | 766,000.00 | 193,000.00 | 62,000.00 | 90,000.00 | 140,000.00 | 91,000.00 | 85,000.00 | 64,000.00 | 81,000.00 | 316,000.00 | 1,166,000.00 | 2,109,000.00 | 1,270,000.00 | 221,000.00 | 654,000.00 | 4,543,000.00 | 4,844,000.00 | |
| 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 | 5,062,000.00 | 4,680,000.00 | 4,989,000.00 | 5,162,000.00 | 5,695,000.00 | 9,949,000.00 | 5,057,000.00 | 3,220,000.00 | 2,118,000.00 | 1,285,000.00 | 788,000.00 | 865,000.00 | 727,000.00 | 757,000.00 | 203,000.00 | 172,000.00 | 143,000.00 | 145,000.00 | 153,000.00 | 152,000.00 | 152,000.00 | |
| Total Other Income/Exp... | -7,600,000.00 | -6,600,000.00 | -5,300,000.00 | -9,200,000.00 | -14,400,000.00 | -13,200,000.00 | -10,000,000.00 | -6,500,000.00 | -6,800,000.00 | -16,600,000.00 | -8,300,000.00 | -9,092,000.00 | -9,494,000.00 | -9,639,000.00 | -9,628,000.00 | 20,742,000.00 | -1,911,000.00 | -4,392,000.00 | -3,430,000.00 | -4,861,000.00 | -6,318,000.00 | -6,244,000.00 | -10,391,000.00 | -5,362,000.00 | -5,420,000.00 | -1,487,000.00 | -931,000.00 | 731,000.00 | -2,100,000.00 | 761,000.00 | 2,619,000.00 | 5,085,000.00 | 2,733,000.00 | 2,632,000.00 | 1,639,000.00 | -7,422,000.00 | 14,084,000.00 | 13,660,000.00 | |
| EBITDA | |||||||||||||||||||||||||||||||||||||||
| EBITDA | 26,000,000.00 | 30,700,000.00 | 32,000,000.00 | 42,400,000.00 | 41,200,000.00 | 36,700,000.00 | 19,900,000.00 | 25,900,000.00 | 32,100,000.00 | 16,000,000.00 | 24,200,000.00 | 29,170,000.00 | 32,110,000.00 | 37,242,000.00 | 29,234,000.00 | 28,847,000.00 | 19,811,000.00 | 28,506,000.00 | 26,286,000.00 | 29,917,000.00 | 28,272,000.00 | -28,546,000.00 | 9,015,000.00 | 24,226,000.00 | 25,052,000.00 | 32,925,000.00 | 35,562,000.00 | 28,953,000.00 | 28,320,000.00 | 36,215,000.00 | 62,047,000.00 | 81,414,000.00 | 80,643,000.00 | 88,771,000.00 | 126,468,000.00 | 73,122,000.00 | 42,271,000.00 | -10,102,000.00 | |
| EBITDA ratio | (0.13%) | (0.13%) | (0.14%) | (0.17%) | (0.15%) | (0.12%) | (0.07%) | (0.09%) | (0.09%) | (0.06%) | (0.08%) | (0.11%) | (0.11%) | (0.11%) | (0.09%) | (0.01%) | (0.05%) | (0.08%) | (0.06%) | (0.09%) | (0.07%) | (0.03%) | (0.04%) | (0.06%) | (0.07%) | (0.05%) | (0.06%) | (0.09%) | (0.04%) | (0.08%) | (0.09%) | (0.12%) | (0.11%) | (0.12%) | (0.15%) | (0.09%) | (0.06%) | (-0.02%) | |
| Income Before Tax | |||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 13,900,000.00 | 18,800,000.00 | 21,300,000.00 | 25,300,000.00 | 18,300,000.00 | 14,000,000.00 | 2,700,000.00 | 12,400,000.00 | 17,000,000.00 | -11,200,000.00 | 4,000,000.00 | 9,100,000.00 | 11,900,000.00 | 15,080,000.00 | 6,090,000.00 | 40,493,000.00 | 9,702,000.00 | 14,736,000.00 | 12,102,000.00 | 15,764,000.00 | 13,708,000.00 | -44,297,000.00 | -10,119,000.00 | 9,192,000.00 | 12,250,000.00 | 19,926,000.00 | 24,660,000.00 | 17,422,000.00 | 15,753,000.00 | 23,655,000.00 | 48,210,000.00 | 68,106,000.00 | 66,507,000.00 | 73,702,000.00 | 112,922,000.00 | 58,888,000.00 | 25,824,000.00 | -29,862,000.00 | |
| Income Before Tax Ratio | (0.07%) | (0.08%) | (0.09%) | (0.10%) | (0.06%) | (0.04%) | (0.01%) | (0.04%) | (0.05%) | (-0.03%) | (0.01%) | (0.03%) | (0.03%) | (0.04%) | (0.02%) | (0.12%) | (0.03%) | (0.04%) | (0.03%) | (0.04%) | (0.03%) | (-0.11%) | (-0.03%) | (0.02%) | (0.03%) | (0.05%) | (0.06%) | (0.04%) | (0.04%) | (0.05%) | (0.10%) | (0.13%) | (0.12%) | (0.12%) | (0.15%) | (0.08%) | (0.04%) | (-0.05%) | |
| Income Tax Expense | |||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 7,100,000.00 | 6,900,000.00 | 7,700,000.00 | 9,800,000.00 | 7,200,000.00 | 6,300,000.00 | 2,100,000.00 | 4,300,000.00 | 6,900,000.00 | 200,000.00 | 1,900,000.00 | 3,900,000.00 | 4,900,000.00 | 6,705,000.00 | 2,480,000.00 | 10,185,000.00 | 4,281,000.00 | 6,047,000.00 | 5,001,000.00 | 7,049,000.00 | 4,474,000.00 | 24,178,000.00 | -407,000.00 | 2,653,000.00 | -20,394,000.00 | 9,792,000.00 | 5,333,000.00 | 8,299,000.00 | 5,137,000.00 | 10,154,000.00 | 13,053,000.00 | 27,437,000.00 | 15,094,000.00 | 18,469,000.00 | 29,541,000.00 | 14,397,000.00 | 6,290,000.00 | -3,329,000.00 | |
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Net Income | 6,800,000.00
+0% |
11,900,000.00
+75% |
13,600,000.00
+14% |
15,500,000.00
+14% |
11,100,000.00
-28% |
7,700,000.00
-31% |
-1,200,000.00
-116% |
12,200,000.00
-1,117% |
10,100,000.00
-17% |
-11,400,000.00
-213% |
2,100,000.00
-118% |
5,200,000.00
+148% |
7,000,000.00
+35% |
-16,983,000.00
-343% |
5,365,000.00
-132% |
7,927,000.00
+48% |
5,421,000.00
-32% |
8,689,000.00
+60% |
7,101,000.00
-18% |
8,715,000.00
+23% |
9,234,000.00
+6% |
-71,034,000.00
-869% |
-9,671,000.00
-86% |
6,539,000.00
-168% |
32,644,000.00
+399% |
10,134,000.00
-69% |
19,327,000.00
+91% |
9,123,000.00
-53% |
10,616,000.00
+16% |
13,501,000.00
+27% |
35,157,000.00
+160% |
40,669,000.00
+16% |
51,413,000.00
+26% |
55,233,000.00
+7% |
83,381,000.00
+51% |
44,491,000.00
-47% |
19,534,000.00
-56% |
-26,533,000.00
-236% |
|
| Net Income Ratio | (0.03%) | (0.05%) | (0.06%) | (0.06%) | (0.04%) | (0.02%) | (0.00%) | (0.04%) | (0.03%) | (-0.03%) | (0.01%) | (0.02%) | (0.02%) | (-0.05%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (-0.17%) | (-0.03%) | (0.02%) | (0.08%) | (0.02%) | (0.05%) | (0.02%) | (0.02%) | (0.03%) | (0.07%) | (0.07%) | (0.09%) | (0.09%) | (0.11%) | (0.06%) | (0.03%) | (-0.04%) | |
| Earning Per Share | |||||||||||||||||||||||||||||||||||||||
| Basic EPS | 1.21 | 1.80 | 1.71 | 1.95 | 1.40 | 0.96 | -0.15 | 1.51 | 1.25 | -1.40 | 0.25 | 0.64 | 0.87 | -2.09 | 0.66 | 0.96 | 0.64 | 1.01 | 0.82 | 1.18 | 1.03 | -7.81 | -1.06 | 0.69 | 3.40 | 1.02 | 1.94 | 0.93 | 1.08 | 1.36 | 3.52 | 4.14 | 5.20 | 5.57 | 8.37 | 4.44 | 1.93 | -2.60 | |
| Diluted EPS | 1.08 | 1.65 | 1.71 | 1.95 | 1.40 | 0.96 | -0.15 | 1.51 | 1.25 | -1.40 | 0.25 | 0.64 | 0.87 | -2.09 | 0.66 | 0.94 | 0.63 | 0.99 | 0.81 | 0.95 | 1.00 | -7.81 | -1.06 | 0.68 | 3.36 | 1.02 | 1.94 | 0.90 | 1.06 | 1.34 | 3.51 | 4.07 | 5.13 | 5.49 | 8.24 | 4.37 | 1.90 | -2.60 | |
| Share Outstanding | |||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 4,297,521.00 | 6,444,444.00 | 7,953,216.00 | 7,948,718.00 | 7,928,571.00 | 8,020,833.00 | 8,000,000.00 | 8,079,470.00 | 8,080,000.00 | 8,142,857.00 | 8,400,000.00 | 8,143,750.00 | 8,071,264.00 | 8,125,837.00 | 8,128,788.00 | 8,257,292.00 | 8,470,312.00 | 8,563,978.00 | 8,617,746.00 | 8,990,000.00 | 9,066,000.00 | 9,093,000.00 | 9,165,000.00 | 9,225,000.00 | 9,261,000.00 | 9,871,920.00 | 9,929,919.00 | 9,632,000.00 | 9,727,000.00 | 9,839,000.00 | 9,887,000.00 | 9,831,708.00 | 9,883,818.00 | 9,923,818.00 | 9,965,818.00 | 10,011,181.00 | 10,066,181.00 | 10,221,000.00 | |
| Diluted Share Outstanding | 4,814,815.00 | 7,030,303.00 | 7,953,216.00 | 7,948,718.00 | 7,928,571.00 | 8,020,833.00 | 8,000,000.00 | 8,079,470.00 | 8,080,000.00 | 8,142,857.00 | 8,400,000.00 | 8,143,750.00 | 8,071,264.00 | 8,125,837.00 | 8,128,788.00 | 8,432,979.00 | 8,604,762.00 | 8,773,855.00 | 8,795,105.00 | 9,161,000.00 | 9,254,000.00 | 9,093,000.00 | 9,165,000.00 | 9,267,000.00 | 9,287,000.00 | 9,892,461.00 | 9,937,404.00 | 9,635,000.00 | 9,727,000.00 | 9,855,000.00 | 9,996,199.00 | 9,999,046.00 | 10,021,000.00 | 10,064,000.00 | 10,120,000.00 | 10,151,000.00 | 10,195,000.00 | 10,221,000.00 | |