Pebble
PEB.LPebble Beach Systems Group plc Price (PEB.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
127,454,000
(1.3881)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Pebble Beach Systems Group 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 |
0.00
+0% |
904,000.00
+0% |
15,432,000.00
+1,607% |
36,466,000.00
+136% |
62,104,000.00
+70% |
62,038,000.00
0% |
43,784,000.00
-29% |
39,447,000.00
-10% |
27,204,000.00
-31% |
44,549,000.00
+64% |
54,009,000.00
+21% |
65,278,000.00
+21% |
87,739,000.00
+34% |
114,178,000.00
+30% |
82,153,000.00
-28% |
61,045,000.00
-26% |
76,429,000.00
+25% |
79,544,000.00
+4% |
69,391,000.00
-13% |
67,831,000.00
-2% |
85,072,000.00
+25% |
100,498,000.00
+18% |
98,580,000.00
-2% |
101,025,000.00
+2% |
53,680,000.00
-47% |
43,124,000.00
-20% |
50,314,000.00
+17% |
57,203,000.00
+14% |
59,879,000.00
+5% |
61,931,000.00
+3% |
57,811,000.00
-7% |
10,879,000.00
-81% |
10,320,000.00
-5% |
9,174,000.00
-11% |
11,200,000.00
+22% |
8,393,000.00
-25% |
10,620,000.00
+27% |
11,167,000.00
+5% |
12,370,000.00
+11% |
|
| 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 | 56,041,000.00 | 52,372,000.00 | 52,145,000.00 | 56,452,000.00 | 63,053,000.00 | 58,848,000.00 | 62,573,000.00 | 32,337,000.00 | 28,019,000.00 | 29,613,000.00 | 34,655,000.00 | 35,537,000.00 | 33,519,000.00 | 31,800,000.00 | 2,924,000.00 | 3,831,000.00 | 2,515,000.00 | 2,931,000.00 | 1,964,000.00 | 2,490,000.00 | 2,821,000.00 | 4,131,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
0.00
+0% |
904,000.00
+0% |
15,432,000.00
+1,607% |
36,466,000.00
+136% |
62,104,000.00
+70% |
62,038,000.00
0% |
43,784,000.00
-29% |
39,447,000.00
-10% |
27,204,000.00
-31% |
44,549,000.00
+64% |
54,009,000.00
+21% |
65,278,000.00
+21% |
87,739,000.00
+34% |
114,178,000.00
+30% |
82,153,000.00
-28% |
61,045,000.00
-26% |
76,429,000.00
+25% |
23,503,000.00
-69% |
17,019,000.00
-28% |
15,686,000.00
-8% |
28,620,000.00
+82% |
37,445,000.00
+31% |
39,732,000.00
+6% |
38,452,000.00
-3% |
21,343,000.00
-44% |
15,105,000.00
-29% |
20,701,000.00
+37% |
22,548,000.00
+9% |
24,342,000.00
+8% |
28,412,000.00
+17% |
26,011,000.00
-8% |
7,955,000.00
-69% |
6,489,000.00
-18% |
6,659,000.00
+3% |
8,269,000.00
+24% |
6,429,000.00
-22% |
8,130,000.00
+26% |
8,346,000.00
+3% |
8,239,000.00
-1% |
|
| Gross Profit Ratio | (0.00%) | (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%) | (1.00%) | (1.00%) | (0.30%) | (0.25%) | (0.23%) | (0.34%) | (0.37%) | (0.40%) | (0.38%) | (0.40%) | (0.35%) | (0.41%) | (0.39%) | (0.41%) | (0.46%) | (0.45%) | (0.73%) | (0.63%) | (0.73%) | (0.74%) | (0.77%) | (0.77%) | (0.75%) | (0.67%) | |
| 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 | 3,082,000.00 | 4,950,000.00 | 5,398,000.00 | 5,835,000.00 | 7,901,000.00 | 6,218,000.00 | 5,712,000.00 | 5,361,000.00 | 5,053,000.00 | 3,942,000.00 | 5,558,000.00 | 5,757,000.00 | 1,596,000.00 | 1,107,000.00 | 1,222,000.00 | 1,298,000.00 | 448,000.00 | 1,417,000.00 | 1,696,000.00 | 434,000.00 | |
| 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 | 411,000.00 | -2,752,000.00 | -2,667,000.00 | -1,214,000.00 | -2,715,000.00 | -10,814,000.00 | -3,374,000.00 | -2,010,000.00 | 5,751,000.00 | 5,791,000.00 | 6,833,000.00 | 6,110,000.00 | 4,945,000.00 | 2,718,000.00 | 1,759,000.00 | 2,247,000.00 | 1,870,000.00 | 2,782,000.00 | 2,282,000.00 | 2,983,000.00 | |
| 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 | 6,276,000.00 | 6,200,000.00 | 7,393,000.00 | 8,356,000.00 | 9,392,000.00 | 10,814,000.00 | 7,189,000.00 | 6,739,000.00 | 14,405,000.00 | 16,064,000.00 | 15,650,000.00 | 15,533,000.00 | 7,997,000.00 | 5,069,000.00 | 3,922,000.00 | 4,291,000.00 | 3,557,000.00 | 4,559,000.00 | 4,516,000.00 | 5,730,000.00 | |
| 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 | 5,865,000.00 | 8,952,000.00 | 10,060,000.00 | 9,570,000.00 | 12,107,000.00 | 10,814,000.00 | 10,563,000.00 | 8,749,000.00 | 8,654,000.00 | 10,273,000.00 | 8,817,000.00 | 9,423,000.00 | 3,052,000.00 | 2,351,000.00 | 2,163,000.00 | 2,044,000.00 | 1,687,000.00 | 1,777,000.00 | 2,234,000.00 | 2,747,000.00 | |
| Depreciation and Amortiz... | 0.00 | 0.00 | 464,000.00 | 1,223,000.00 | 2,402,000.00 | 2,538,000.00 | 1,646,000.00 | 770,000.00 | 590,000.00 | 1,047,000.00 | 1,081,000.00 | 1,214,000.00 | 1,600,000.00 | 2,067,000.00 | 1,710,000.00 | 920,000.00 | 1,084,000.00 | 2,099,000.00 | 2,686,000.00 | 1,605,000.00 | 3,256,000.00 | 3,682,000.00 | 4,019,000.00 | 5,517,000.00 | 6,439,000.00 | 8,312,000.00 | 4,471,000.00 | 5,104,000.00 | 4,399,000.00 | 5,608,000.00 | 6,389,000.00 | 1,978,000.00 | 2,261,000.00 | 2,374,000.00 | 1,974,000.00 | 1,205,000.00 | 1,075,000.00 | 1,269,000.00 | 1,505,000.00 | |
| Other Expenses | 0.00 | 904,000.00 | 11,143,000.00 | 36,466,000.00 | 57,538,000.00 | 60,515,000.00 | 36,320,000.00 | 31,799,000.00 | 26,209,000.00 | 41,485,000.00 | 836,000.00 | 457,000.00 | 82,982,000.00 | 107,522,000.00 | 59,718,000.00 | 57,169,000.00 | 76,861,000.00 | 725,000.00 | 418,000.00 | 4,192,000.00 | -192,000.00 | -482,000.00 | -354,000.00 | -428,000.00 | 7,012,000.00 | 11,673,000.00 | 9,093,000.00 | 1,919,000.00 | 1,090,000.00 | 2,630,000.00 | 2,404,000.00 | 1,781,000.00 | 2,334,000.00 | 1,365,000.00 | 0.00 | 971,000.00 | 0.00 | 0.00 | 0.00 | |
| Total Operating Expenses | 0.00 | 904,000.00 | 11,143,000.00 | 36,466,000.00 | 57,538,000.00 | 60,515,000.00 | 36,320,000.00 | 31,799,000.00 | 26,209,000.00 | 41,485,000.00 | 51,434,000.00 | 62,478,000.00 | 82,982,000.00 | 107,522,000.00 | 59,718,000.00 | 57,169,000.00 | 76,861,000.00 | 77,469,000.00 | 72,232,000.00 | 14,678,000.00 | 21,474,000.00 | 24,465,000.00 | 25,516,000.00 | 32,587,000.00 | 27,545,000.00 | 30,045,000.00 | 24,252,000.00 | 19,458,000.00 | 20,006,000.00 | 21,208,000.00 | 21,290,000.00 | 9,593,000.00 | 6,831,000.00 | 5,144,000.00 | 5,589,000.00 | 4,976,000.00 | 5,976,000.00 | 6,212,000.00 | 7,469,000.00 | |
| Cost and Exponses | 0.00 | 904,000.00 | 11,143,000.00 | 36,466,000.00 | 57,538,000.00 | 60,515,000.00 | 36,320,000.00 | 31,799,000.00 | 26,209,000.00 | 41,485,000.00 | 51,434,000.00 | 62,478,000.00 | 82,982,000.00 | 107,522,000.00 | 59,718,000.00 | 57,169,000.00 | 76,861,000.00 | 77,469,000.00 | 72,232,000.00 | 66,823,000.00 | 77,926,000.00 | 87,518,000.00 | 84,364,000.00 | 95,160,000.00 | 59,882,000.00 | 58,064,000.00 | 53,865,000.00 | 54,113,000.00 | 55,543,000.00 | 54,727,000.00 | 53,090,000.00 | 12,517,000.00 | 10,662,000.00 | 7,659,000.00 | 8,520,000.00 | 6,940,000.00 | 8,466,000.00 | 9,033,000.00 | 10,295,000.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income |
0.00
+0% |
0.00
+0% |
7,918,000.00
+0% |
4,510,000.00
-43% |
15,052,000.00
+234% |
9,107,000.00
-39% |
877,000.00
-90% |
-2,238,000.00
-355% |
1,548,000.00
-169% |
3,113,000.00
+101% |
4,259,000.00
+37% |
4,391,000.00
+3% |
5,394,000.00
+23% |
2,145,000.00
-60% |
1,969,000.00
-8% |
1,988,000.00
+1% |
356,000.00
-82% |
2,063,000.00
+479% |
-2,876,000.00
-239% |
193,000.00
-107% |
7,141,000.00
+3,600% |
12,939,000.00
+81% |
14,216,000.00
+10% |
865,000.00
-94% |
-5,589,000.00
-746% |
-21,184,000.00
+279% |
-3,634,000.00
-83% |
2,207,000.00
-161% |
3,078,000.00
+39% |
5,512,000.00
+79% |
-754,000.00
-114% |
-1,898,000.00
+152% |
-2,368,000.00
+25% |
-180,000.00
-92% |
2,611,000.00
-1,551% |
1,468,000.00
-44% |
1,870,000.00
+27% |
1,627,000.00
-13% |
2,075,000.00
+28% |
|
| Operating Income Ratio | (0.00%) | (0.00%) | (0.51%) | (0.12%) | (0.24%) | (0.15%) | (0.02%) | (-0.06%) | (0.06%) | (0.07%) | (0.08%) | (0.07%) | (0.06%) | (0.02%) | (0.02%) | (0.03%) | (0.00%) | (0.03%) | (-0.04%) | (0.00%) | (0.08%) | (0.13%) | (0.14%) | (0.01%) | (-0.10%) | (-0.49%) | (-0.07%) | (0.04%) | (0.05%) | (0.09%) | (-0.01%) | (-0.17%) | (-0.23%) | (-0.02%) | (0.23%) | (0.17%) | (0.18%) | (0.15%) | (0.17%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 161,000.00 | 671,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 176,000.00 | 605,000.00 | 214,000.00 | 106,000.00 | 38,000.00 | 93,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 16,000.00 | 17,000.00 | 46,000.00 | 29,000.00 | 19,000.00 | 24,000.00 | 8,000.00 | 2,000.00 | 4,000.00 | 4,000.00 | 2,000.00 | 1,000.00 | 0.00 | 0.00 | 0.00 | |
| Interest Expenses | 0.00 | 0.00 | 498,000.00 | 1,293,000.00 | 3,480,000.00 | 3,771,000.00 | 1,226,000.00 | 1,231,000.00 | 625,000.00 | 553,000.00 | 745,000.00 | 247,000.00 | 425,000.00 | 1,111,000.00 | 829,000.00 | 1,067,000.00 | 1,226,000.00 | 831,000.00 | 456,000.00 | 591,000.00 | 580,000.00 | 282,000.00 | 252,000.00 | 338,000.00 | 245,000.00 | 316,000.00 | 29,000.00 | 4,000.00 | 4,000.00 | 169,000.00 | 248,000.00 | 331,000.00 | 339,000.00 | 296,000.00 | 393,000.00 | 374,000.00 | 373,000.00 | 432,000.00 | 531,000.00 | |
| Total Other Income/Exp... | 0.00 | -2,332,000.00 | -1,158,000.00 | -1,293,000.00 | -8,046,000.00 | -5,294,000.00 | -3,589,000.00 | -8,184,000.00 | 23,000.00 | -553,000.00 | -745,000.00 | -247,000.00 | 175,000.00 | -2,871,000.00 | -23,139,000.00 | -981,000.00 | -1,163,000.00 | -1,529,000.00 | -518,000.00 | -498,000.00 | -776,000.00 | -264,000.00 | -260,000.00 | -5,183,000.00 | -458,000.00 | -470,000.00 | 17,000.00 | 25,000.00 | 15,000.00 | -145,000.00 | -434,000.00 | -329,000.00 | -335,000.00 | -568,000.00 | -462,000.00 | -373,000.00 | -373,000.00 | -432,000.00 | -531,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 0.00 | 0.00 | 4,093,000.00 | 5,733,000.00 | 12,888,000.00 | 10,122,000.00 | 6,747,000.00 | 1,465,000.00 | 2,786,000.00 | 4,160,000.00 | 5,340,000.00 | 5,605,000.00 | 6,957,000.00 | 6,963,000.00 | -18,631,000.00 | 2,994,000.00 | 1,503,000.00 | 2,903,000.00 | -1,396,000.00 | 1,891,000.00 | 10,493,000.00 | 16,862,000.00 | 18,427,000.00 | 6,597,000.00 | 1,712,000.00 | -14,886,000.00 | 883,000.00 | 7,015,000.00 | 7,496,000.00 | 10,644,000.00 | 5,835,000.00 | 82,000.00 | -103,000.00 | 2,198,000.00 | 3,696,000.00 | 2,674,000.00 | 2,945,000.00 | 2,896,000.00 | 3,580,000.00 | |
| EBITDA ratio | (0.00%) | (0.00%) | (0.54%) | (0.16%) | (0.28%) | (0.19%) | (0.15%) | (0.04%) | (0.08%) | (0.09%) | (0.10%) | (0.08%) | (0.08%) | (0.06%) | (0.02%) | (0.08%) | (0.01%) | (0.04%) | (-0.02%) | (0.04%) | (0.12%) | (0.17%) | (0.18%) | (0.11%) | (0.00%) | (-0.16%) | (0.02%) | (0.14%) | (0.15%) | (0.21%) | (0.19%) | (3.70%) | (0.20%) | (0.43%) | (0.41%) | (0.32%) | (0.30%) | (0.29%) | (0.29%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 4,265,000.00 | -2,332,000.00 | 3,131,000.00 | 3,217,000.00 | 7,006,000.00 | 3,813,000.00 | -2,712,000.00 | -10,422,000.00 | 1,571,000.00 | 2,560,000.00 | 3,514,000.00 | 4,144,000.00 | 5,569,000.00 | -726,000.00 | -21,170,000.00 | 1,007,000.00 | -807,000.00 | 1,143,000.00 | -3,371,000.00 | -305,000.00 | 6,365,000.00 | 12,675,000.00 | 13,956,000.00 | 585,000.00 | -6,047,000.00 | -21,654,000.00 | -3,617,000.00 | 2,232,000.00 | 3,093,000.00 | 5,367,000.00 | -994,000.00 | -2,227,000.00 | -2,703,000.00 | -472,000.00 | 1,329,000.00 | 1,095,000.00 | 1,497,000.00 | 1,195,000.00 | 1,544,000.00 | |
| Income Before Tax Ratio | (0.00%) | (-2.58%) | (0.20%) | (0.09%) | (0.11%) | (0.06%) | (-0.06%) | (-0.26%) | (0.06%) | (0.06%) | (0.07%) | (0.06%) | (0.06%) | (-0.01%) | (-0.26%) | (0.02%) | (-0.01%) | (0.01%) | (-0.05%) | (0.00%) | (0.07%) | (0.13%) | (0.14%) | (0.01%) | (-0.11%) | (-0.50%) | (-0.07%) | (0.04%) | (0.05%) | (0.09%) | (-0.02%) | (-0.20%) | (-0.26%) | (-0.05%) | (0.12%) | (0.13%) | (0.14%) | (0.11%) | (0.12%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 4,265,000.00 | -2,332,000.00 | -3,492,000.00 | 1,017,000.00 | 1,112,000.00 | 1,299,000.00 | 367,000.00 | 190,000.00 | 566,000.00 | 367,000.00 | 828,000.00 | 1,000,000.00 | 1,350,000.00 | 770,000.00 | 679,000.00 | 245,000.00 | 431,000.00 | 730,000.00 | 555,000.00 | 827,000.00 | 2,883,000.00 | 4,968,000.00 | 5,026,000.00 | 2,097,000.00 | -767,000.00 | -2,175,000.00 | -515,000.00 | 112,000.00 | -384,000.00 | 1,623,000.00 | -91,000.00 | 729,000.00 | -95,000.00 | -253,000.00 | -82,000.00 | -199,000.00 | 31,000.00 | 13,000.00 | 10,000.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 0.00
+0% |
0.00
+0% |
6,623,000.00
+0% |
2,200,000.00
-67% |
5,894,000.00
+168% |
-1,886,000.00
-132% |
-7,146,000.00
+279% |
-10,612,000.00
+49% |
1,005,000.00
-109% |
2,193,000.00
+118% |
2,686,000.00
+22% |
3,144,000.00
+17% |
4,219,000.00
+34% |
-1,496,000.00
-135% |
-21,849,000.00
+1,360% |
762,000.00
-103% |
-1,238,000.00
-262% |
413,000.00
-133% |
-3,926,000.00
-1,051% |
-1,132,000.00
-71% |
3,482,000.00
-408% |
7,707,000.00
+121% |
8,930,000.00
+16% |
-1,512,000.00
-117% |
-827,000.00
-45% |
3,989,000.00
-582% |
-2,847,000.00
-171% |
2,120,000.00
-174% |
3,477,000.00
+64% |
3,744,000.00
+8% |
-903,000.00
-124% |
-55,314,000.00
+6,026% |
284,000.00
-101% |
-24,000.00
-108% |
1,450,000.00
-6,142% |
1,294,000.00
-11% |
1,466,000.00
+13% |
1,182,000.00
-19% |
1,534,000.00
+30% |
|
| Net Income Ratio | (0.00%) | (0.00%) | (0.43%) | (0.06%) | (0.09%) | (-0.03%) | (-0.16%) | (-0.27%) | (0.04%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (-0.01%) | (-0.27%) | (0.01%) | (-0.02%) | (0.01%) | (-0.06%) | (-0.02%) | (0.04%) | (0.08%) | (0.09%) | (-0.01%) | (-0.02%) | (0.09%) | (-0.06%) | (0.04%) | (0.06%) | (0.06%) | (-0.02%) | (-5.08%) | (0.03%) | (0.00%) | (0.13%) | (0.15%) | (0.14%) | (0.11%) | (0.12%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.00 | 0.00 | 0.07 | 0.02 | 0.06 | -0.02 | -0.22 | -0.32 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | -0.02 | -0.23 | 0.01 | -0.01 | 0.00 | -0.04 | -0.01 | 0.03 | 0.06 | 0.06 | -0.01 | -0.01 | 0.03 | -0.02 | 0.02 | 0.03 | 0.03 | -0.01 | -450.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | |
| Diluted EPS | 0.00 | 0.00 | 0.07 | 0.02 | 0.06 | -0.02 | -0.22 | -0.32 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | -0.02 | -0.23 | 0.01 | -0.01 | 0.00 | -0.04 | -0.01 | 0.03 | 0.06 | 0.06 | -0.01 | -0.01 | 0.03 | -0.02 | 0.02 | 0.03 | 0.03 | -0.01 | -450.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 124,477,000.00 | 124,477,000.00 | 93,219,396.00 | 93,219,396.00 | 93,219,396.00 | 93,219,396.00 | 32,553,061.00 | 32,823,656.00 | 33,161,644.00 | 59,475,709.00 | 65,373,654.00 | 70,670,068.00 | 85,392,449.00 | 93,206,190.00 | 93,219,396.00 | 98,172,568.00 | 102,981,493.00 | 103,367,508.00 | 102,840,293.00 | 102,723,473.00 | 131,052,000.00 | 136,495,000.00 | 137,955,000.00 | 138,593,588.00 | 137,754,000.00 | 137,754,000.00 | 119,846,000.00 | 113,063,000.00 | 113,063,000.00 | 117,797,000.00 | 121,910,000.00 | 122,920.00 | 124,292,000.00 | 124,477,000.00 | 124,477,000.00 | 124,477,000.00 | 124,477,000.00 | 124,477,000.00 | 124,477,000.00 | |
| Diluted Share Outstanding | 124,477,000.00 | 124,477,000.00 | 93,219,396.00 | 93,219,396.00 | 93,219,396.00 | 93,219,396.00 | 32,553,061.00 | 32,823,656.00 | 33,161,644.00 | 59,475,709.00 | 65,373,654.00 | 70,670,068.00 | 85,392,449.00 | 93,206,190.00 | 93,219,396.00 | 99,687,166.00 | 102,981,493.00 | 103,367,508.00 | 103,470,106.00 | 103,190,754.00 | 132,683,000.00 | 138,589,000.00 | 138,765,000.00 | 138,593,588.00 | 137,754,000.00 | 137,754,000.00 | 119,871,000.00 | 113,063,000.00 | 113,063,000.00 | 120,774,194.00 | 121,910,000.00 | 122,920.00 | 124,292,000.00 | 124,477,000.00 | 124,577,000.00 | 126,862,000.00 | 125,775,000.00 | 125,709,000.00 | 127,454,000.00 | |