S&U
SUS.LS&U plc Price (SUS.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
12,150,760
(0.0128)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
S&U 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 |
37,061,000.00
+0% |
37,755,000.00
+2% |
37,773,000.00
+0% |
38,076,000.00
+1% |
43,546,000.00
+14% |
46,301,000.00
+6% |
52,321,000.00
+13% |
52,954,000.00
+1% |
56,855,000.00
+7% |
61,793,000.00
+9% |
64,720,000.00
+5% |
60,518,000.00
-6% |
62,301,000.00
+3% |
64,833,000.00
+4% |
26,479,000.00
-59% |
31,892,000.00
+20% |
34,430,000.00
+8% |
34,996,000.00
+2% |
33,929,000.00
-3% |
50,712,000.00
+49% |
41,275,000.00
-19% |
42,795,000.00
+4% |
45,978,000.00
+7% |
46,182,000.00
+0% |
45,795,000.00
-1% |
48,016,000.00
+5% |
51,919,000.00
+8% |
54,551,000.00
+5% |
60,095,000.00
+10% |
34,421,000.00
-43% |
43,269,000.00
+26% |
58,818,000.00
+36% |
76,963,000.00
+31% |
78,429,000.00
+2% |
89,939,000.00
+15% |
83,761,000.00
-7% |
87,889,000.00
+5% |
102,714,000.00
+17% |
76,172,000.00
-26% |
|
| 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 | 43,096,000.00 | 3,214,000.00 | 3,962,000.00 | 3,653,000.00 | 3,131,000.00 | 3,063,000.00 | 22,965,000.00 | 13,143,000.00 | 14,146,000.00 | 15,694,000.00 | 16,166,000.00 | 16,030,000.00 | 17,146,000.00 | 17,870,000.00 | 0.00 | 0.00 | 0.00 | 16,591,000.00 | 25,065,000.00 | 17,284,000.00 | 16,165,000.00 | 20,322,000.00 | 14,784,000.00 | 19,300,000.00 | 24,201,000.00 | -15,934,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
37,061,000.00
+0% |
37,755,000.00
+2% |
37,773,000.00
+0% |
38,076,000.00
+1% |
43,546,000.00
+14% |
46,301,000.00
+6% |
52,321,000.00
+13% |
52,954,000.00
+1% |
56,855,000.00
+7% |
61,793,000.00
+9% |
64,720,000.00
+5% |
60,518,000.00
-6% |
62,301,000.00
+3% |
21,737,000.00
-65% |
23,265,000.00
+7% |
27,930,000.00
+20% |
30,777,000.00
+10% |
31,865,000.00
+4% |
30,866,000.00
-3% |
27,747,000.00
-10% |
28,132,000.00
+1% |
28,649,000.00
+2% |
30,284,000.00
+6% |
30,016,000.00
-1% |
29,765,000.00
-1% |
30,870,000.00
+4% |
34,049,000.00
+10% |
54,551,000.00
+60% |
60,095,000.00
+10% |
34,421,000.00
-43% |
26,678,000.00
-22% |
33,753,000.00
+27% |
59,679,000.00
+77% |
62,264,000.00
+4% |
69,617,000.00
+12% |
68,977,000.00
-1% |
68,589,000.00
-1% |
78,513,000.00
+14% |
92,106,000.00
+17% |
|
| 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%) | (0.34%) | (0.88%) | (0.88%) | (0.89%) | (0.91%) | (0.91%) | (0.55%) | (0.68%) | (0.67%) | (0.66%) | (0.65%) | (0.65%) | (0.64%) | (0.66%) | (1.00%) | (1.00%) | (1.00%) | (0.62%) | (0.57%) | (0.78%) | (0.79%) | (0.77%) | (0.82%) | (0.78%) | (0.76%) | (1.21%) | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 16,310,000.00 | 16,240,000.00 | 16,679,000.00 | 17,314,000.00 | 18,180,000.00 | 19,408,000.00 | 19,585,000.00 | 19,328,000.00 | 19,937,000.00 | 21,237,000.00 | 21,768,000.00 | 23,096,000.00 | 7,107,000.00 | 7,326,000.00 | 8,567,000.00 | 9,909,000.00 | 11,162,000.00 | 12,849,000.00 | 11,087,000.00 | 14,202,000.00 | 16,245,999.00 | 19,753,000.00 | |
| 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 | 16,310,000.00 | 16,240,000.00 | 16,679,000.00 | 17,314,000.00 | 18,180,000.00 | 19,408,000.00 | 19,585,000.00 | 19,328,000.00 | 19,937,000.00 | 21,237,000.00 | 21,768,000.00 | 23,096,000.00 | 7,120,000.00 | 7,340,000.00 | 8,585,000.00 | 9,923,000.00 | 11,177,000.00 | 12,863,000.00 | 11,096,000.00 | 14,208,000.00 | 16,256,000.00 | 19,767,000.00 | |
| 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 | 13,000.00 | 14,000.00 | 18,000.00 | 14,000.00 | 15,000.00 | 14,000.00 | 9,000.00 | 6,000.00 | 10,001.00 | 14,000.00 | |
| Depreciation and Amortiz... | 201,000.00 | 618,000.00 | 499,000.00 | 567,000.00 | 701,000.00 | 728,000.00 | 741,000.00 | 699,000.00 | 690,000.00 | 653,000.00 | 598,000.00 | 572,000.00 | 582,000.00 | 548,000.00 | 595,000.00 | 640,000.00 | 694,000.00 | 584,000.00 | 528,000.00 | 493,000.00 | 477,000.00 | 478,000.00 | 478,000.00 | 514,000.00 | 452,000.00 | 423,000.00 | 453,000.00 | 515,000.00 | -17,286,000.00 | -14,764,000.00 | -19,338,000.00 | 253,000.00 | 294,000.00 | 414,000.00 | 450,000.00 | 520,000.00 | 529,000.00 | 525,000.00 | 510,000.00 | |
| Other Expenses | 37,061,000.00 | 37,755,000.00 | 37,773,000.00 | 38,076,000.00 | 43,546,000.00 | 46,301,000.00 | 47,241,000.00 | 47,500,000.00 | 50,849,000.00 | 55,412,000.00 | 57,367,000.00 | 53,154,000.00 | -334,000.00 | -289,000.00 | 268,000.00 | 259,000.00 | 265,000.00 | -428,000.00 | -624,000.00 | 204,000.00 | 195,000.00 | 162,000.00 | 149,000.00 | 87,000.00 | 120,000.00 | 116,000.00 | 121,000.00 | -142,000.00 | -142,000.00 | -142,000.00 | -7,335,000.00 | -8,571,000.00 | -9,918,000.00 | -10,757,000.00 | -12,410,000.00 | -10,589,000.00 | -13,679,000.00 | -15,732,000.00 | 7,759,000.00 | |
| Total Operating Expenses | 37,061,000.00 | 37,755,000.00 | 37,773,000.00 | 38,076,000.00 | 43,546,000.00 | 46,301,000.00 | 47,241,000.00 | 47,500,000.00 | 50,849,000.00 | 55,412,000.00 | 57,367,000.00 | 53,154,000.00 | 56,679,000.00 | 15,083,000.00 | 17,595,000.00 | 20,066,000.00 | 20,865,000.00 | 29,834,000.00 | 26,106,000.00 | 16,679,000.00 | 17,314,000.00 | 18,180,000.00 | 19,408,000.00 | 20,185,000.00 | 19,328,000.00 | 19,937,000.00 | 21,237,000.00 | 27,184,000.00 | 42,808,000.00 | 19,656,000.00 | 23,799,999.00 | 33,614,999.00 | 46,803,000.00 | 43,869,000.00 | 12,410,000.00 | 10,589,000.00 | 13,679,000.00 | 15,732,000.00 | 27,526,000.00 | |
| Cost and Exponses | 37,061,000.00 | 37,755,000.00 | 37,773,000.00 | 38,076,000.00 | 43,546,000.00 | 46,301,000.00 | 47,241,000.00 | 47,500,000.00 | 50,849,000.00 | 55,412,000.00 | 57,367,000.00 | 53,154,000.00 | 56,679,000.00 | 58,179,000.00 | 20,809,000.00 | 24,028,000.00 | 24,518,000.00 | 29,834,000.00 | 26,106,000.00 | 16,679,000.00 | 17,314,000.00 | 18,180,000.00 | 19,408,000.00 | 20,185,000.00 | 19,328,000.00 | 19,937,000.00 | 21,237,000.00 | 27,184,000.00 | 42,808,000.00 | 19,656,000.00 | 23,799,999.00 | 33,614,999.00 | 46,803,000.00 | 43,869,000.00 | 49,952,000.00 | 62,078,000.00 | 37,099,000.00 | 53,810,000.00 | 27,526,000.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income |
1,295,000.00
+0% |
1,752,000.00
+35% |
1,986,000.00
+13% |
2,264,000.00
+14% |
3,617,000.00
+60% |
4,207,000.00
+16% |
5,021,000.00
+19% |
5,299,000.00
+6% |
6,003,000.00
+13% |
6,370,000.00
+6% |
7,346,000.00
+15% |
7,376,000.00
+0% |
5,953,000.00
-19% |
6,066,000.00
+2% |
6,188,000.00
+2% |
8,449,000.00
+37% |
10,397,000.00
+23% |
8,793,000.00
-15% |
9,693,000.00
+10% |
11,068,000.00
+14% |
10,818,000.00
-2% |
10,469,000.00
-3% |
10,876,000.00
+4% |
10,131,000.00
-7% |
10,437,000.00
+3% |
10,933,000.00
+5% |
12,812,000.00
+17% |
14,670,000.00
+15% |
17,286,000.00
+18% |
14,764,000.00
-15% |
19,338,000.00
+31% |
25,168,000.00
+30% |
30,160,000.00
+20% |
34,560,000.00
+15% |
57,207,000.00
+66% |
58,388,000.00
+2% |
54,910,000.00
-6% |
62,781,000.00
+14% |
48,646,000.00
-23% |
|
| Operating Income Ratio | (0.03%) | (0.05%) | (0.05%) | (0.06%) | (0.08%) | (0.09%) | (0.10%) | (0.10%) | (0.11%) | (0.10%) | (0.11%) | (0.12%) | (0.10%) | (0.09%) | (0.23%) | (0.26%) | (0.30%) | (0.25%) | (0.29%) | (0.22%) | (0.26%) | (0.24%) | (0.24%) | (0.22%) | (0.23%) | (0.23%) | (0.25%) | (0.27%) | (0.29%) | (0.43%) | (0.45%) | (0.43%) | (0.39%) | (0.44%) | (0.64%) | (0.70%) | (0.62%) | (0.61%) | (0.64%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 663,000.00 | 510,000.00 | 243,000.00 | 372,000.00 | 788,000.00 | 775,000.00 | 716,000.00 | 646,000.00 | 387,000.00 | 317,000.00 | 323,000.00 | 248,000.00 | 144,000.00 | 227,000.00 | 236,000.00 | 946,000.00 | 1,203,000.00 | 1,166,000.00 | 970,000.00 | 1,364,000.00 | 1,533,000.00 | 1,590,000.00 | 2,034,000.00 | 1,738,000.00 | 1,297,000.00 | 937,000.00 | 455,000.00 | 1,000.00 | 1,000.00 | 1,000.00 | 131,000.00 | 35,000.00 | 79,781,000.00 | 82,970,000.00 | 89,939,000.00 | 42,000.00 | 87,889,000.00 | 102,714,000.00 | 115,437,000.00 | |
| Interest Expenses | 663,000.00 | 510,000.00 | 243,000.00 | 372,000.00 | 788,000.00 | 775,000.00 | 716,000.00 | 646,000.00 | 387,000.00 | 317,000.00 | 323,000.00 | 248,000.00 | 144,000.00 | 227,000.00 | 236,000.00 | 946,000.00 | 1,203,000.00 | 1,166,000.00 | 970,000.00 | 1,364,000.00 | 1,533,000.00 | 1,590,000.00 | 2,034,000.00 | 1,738,000.00 | 1,297,000.00 | 937,000.00 | 455,000.00 | 440,000.00 | 586,000.00 | 1,539,000.00 | 1,913,000.00 | 1,703,000.00 | 2,818,000.00 | 4,541,000.00 | 4,850,000.00 | 3,610,000.00 | 3,772,000.00 | 7,495,000.00 | 14,921,000.00 | |
| Total Other Income/Exp... | -663,000.00 | -510,000.00 | -243,000.00 | -372,000.00 | -788,000.00 | -775,000.00 | -716,000.00 | -780,000.00 | -387,000.00 | -317,000.00 | -323,000.00 | -248,000.00 | 868,000.00 | -214,000.00 | -181,000.00 | -829,000.00 | -1,191,000.00 | -947,000.00 | -656,000.00 | -1,518,000.00 | -1,694,000.00 | -1,539,000.00 | -2,298,000.00 | -1,868,000.00 | -1,434,000.00 | -1,074,000.00 | -596,000.00 | 1,000.00 | -727,000.00 | -1,680,000.00 | -5,000.00 | -1,668,000.00 | -2,818,000.00 | -4,541,000.00 | -4,850,000.00 | -3,568,000.00 | -4,301,000.00 | -7,495,000.00 | -15,062,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 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 | 10,255,000.00 | 9,803,000.00 | 9,386,000.00 | 9,347,000.00 | 9,179,000.00 | 10,889,000.00 | 10,419,000.00 | 12,868,000.00 | 14,924,000.00 | 17,881,000.00 | 14,932,000.00 | 19,900,000.00 | 25,470,000.00 | 30,459,000.00 | 39,521,000.00 | 40,437,000.00 | 22,203,000.00 | 51,319,000.00 | 49,429,000.00 | 49,140,000.00 | |
| EBITDA ratio | (0.04%) | (0.06%) | (0.07%) | (0.07%) | (0.10%) | (0.11%) | (0.11%) | (0.11%) | (0.12%) | (0.11%) | (0.12%) | (0.13%) | (0.12%) | (0.10%) | (0.26%) | (0.29%) | (0.32%) | (0.27%) | (0.31%) | (0.22%) | (0.27%) | (0.26%) | (0.24%) | (0.23%) | (0.23%) | (0.23%) | (0.25%) | (0.28%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.69%) | (0.72%) | (0.64%) | (0.70%) | (0.63%) | (0.62%) | (0.65%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 632,000.00 | 1,242,000.00 | 1,743,000.00 | 1,892,000.00 | 2,829,000.00 | 3,432,000.00 | 4,305,000.00 | 4,519,000.00 | 5,616,000.00 | 6,053,000.00 | 7,023,000.00 | 7,128,000.00 | 6,821,000.00 | 5,852,000.00 | 6,007,000.00 | 7,620,000.00 | 9,206,000.00 | 7,846,000.00 | 9,037,000.00 | 9,550,000.00 | 9,124,000.00 | 8,930,000.00 | 8,578,000.00 | 8,263,000.00 | 9,003,000.00 | 9,859,000.00 | 12,216,000.00 | 14,230,000.00 | 17,287,000.00 | 14,765,000.00 | 19,469,000.00 | 25,203,000.00 | 30,160,000.00 | 34,560,000.00 | 35,134,000.00 | 18,128,000.00 | 47,018,000.00 | 41,410,000.00 | 33,584,000.00 | |
| Income Before Tax Ratio | (0.02%) | (0.03%) | (0.05%) | (0.05%) | (0.06%) | (0.07%) | (0.08%) | (0.09%) | (0.10%) | (0.10%) | (0.11%) | (0.12%) | (0.11%) | (0.09%) | (0.23%) | (0.24%) | (0.27%) | (0.22%) | (0.27%) | (0.19%) | (0.22%) | (0.21%) | (0.19%) | (0.18%) | (0.20%) | (0.21%) | (0.24%) | (0.26%) | (0.29%) | (0.43%) | (0.45%) | (0.43%) | (0.39%) | (0.44%) | (0.39%) | (0.22%) | (0.53%) | (0.40%) | (0.44%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 298,000.00 | 540,000.00 | 670,000.00 | 717,000.00 | 968,000.00 | 1,194,000.00 | 1,450,000.00 | 1,445,000.00 | 1,859,000.00 | 2,026,000.00 | 2,436,000.00 | 2,363,000.00 | 1,907,000.00 | 1,796,000.00 | 1,758,000.00 | 2,319,000.00 | 2,775,000.00 | 2,293,000.00 | 2,711,000.00 | 2,919,000.00 | 2,787,000.00 | 2,691,000.00 | 2,613,000.00 | 2,388,000.00 | 2,522,000.00 | 2,816,000.00 | 3,281,000.00 | 3,350,000.00 | 3,955,000.00 | 2,920,000.00 | 3,583,000.00 | 4,861,000.00 | 5,746,000.00 | 6,571,000.00 | 6,252,000.00 | 3,482,000.00 | 9,036,000.00 | 7,692,000.00 | 8,147,000.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 334,000.00
+0% |
702,000.00
+110% |
1,073,000.00
+53% |
1,175,000.00
+10% |
1,861,000.00
+58% |
2,238,000.00
+20% |
2,855,000.00
+28% |
3,074,000.00
+8% |
3,757,000.00
+22% |
4,027,000.00
+7% |
4,587,000.00
+14% |
4,765,000.00
+4% |
4,914,000.00
+3% |
4,056,000.00
-17% |
4,249,000.00
+5% |
5,301,000.00
+25% |
6,431,000.00
+21% |
5,553,000.00
-14% |
6,326,000.00
+14% |
6,631,000.00
+5% |
6,479,000.00
-2% |
6,381,000.00
-2% |
6,107,000.00
-4% |
6,017,000.00
-1% |
6,623,000.00
+10% |
7,185,000.00
+8% |
9,077,000.00
+26% |
10,880,000.00
+20% |
13,332,000.00
+23% |
11,845,000.00
-11% |
15,886,000.00
+34% |
20,342,000.00
+28% |
24,414,000.00
+20% |
27,989,000.00
+15% |
28,882,000.00
+3% |
14,646,000.00
-49% |
37,982,000.00
+159% |
33,718,000.00
-11% |
25,437,000.00
-25% |
|
| Net Income Ratio | (0.01%) | (0.02%) | (0.03%) | (0.03%) | (0.04%) | (0.05%) | (0.05%) | (0.06%) | (0.07%) | (0.07%) | (0.07%) | (0.08%) | (0.08%) | (0.06%) | (0.16%) | (0.17%) | (0.19%) | (0.16%) | (0.19%) | (0.13%) | (0.16%) | (0.15%) | (0.13%) | (0.13%) | (0.14%) | (0.15%) | (0.17%) | (0.20%) | (0.22%) | (0.34%) | (0.37%) | (0.35%) | (0.32%) | (0.36%) | (0.32%) | (0.17%) | (0.43%) | (0.33%) | (0.33%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.03 | 0.07 | 0.10 | 0.11 | 0.13 | 0.16 | 0.21 | 0.25 | 0.31 | 0.33 | 0.38 | 0.39 | 0.41 | 0.33 | 0.35 | 0.44 | 0.54 | 0.46 | 0.53 | 0.56 | 0.54 | 0.53 | 0.51 | 0.50 | 0.55 | 0.60 | 0.76 | 0.93 | 1.13 | 1.00 | 1.34 | 1.71 | 2.04 | 2.33 | 2.39 | 1.21 | 3.13 | 2.78 | 2.09 | |
| Diluted EPS | 0.03 | 0.07 | 0.10 | 0.11 | 0.13 | 0.16 | 0.21 | 0.25 | 0.31 | 0.33 | 0.38 | 0.39 | 0.41 | 0.33 | 0.35 | 0.44 | 0.54 | 0.46 | 0.53 | 0.56 | 0.54 | 0.53 | 0.51 | 0.50 | 0.55 | 0.60 | 0.75 | 0.92 | 1.12 | 0.99 | 1.32 | 1.69 | 2.02 | 2.32 | 2.39 | 1.21 | 3.13 | 2.78 | 2.09 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 10,648,000.00 | 10,677,040.00 | 10,851,280.00 | 11,078,760.00 | 11,393,360.00 | 11,683,760.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,228.00 | 11,737,228.00 | 11,737,228.00 | 11,737,228.00 | 11,737,228.00 | 11,737,228.00 | 11,737,228.00 | 11,737,228.00 | 11,737,228.00 | 11,739,121.00 | 11,750,289.00 | 11,777,093.00 | 11,834,570.00 | 11,888,591.00 | 11,918,610.00 | 11,978,685.00 | 12,003,051.00 | 12,056,027.00 | 12,129,768.00 | 12,142,928.00 | 12,149,205.00 | 12,150,760.00 | |
| Diluted Share Outstanding | 10,648,000.00 | 10,677,040.00 | 10,851,280.00 | 11,078,760.00 | 11,393,360.00 | 11,683,760.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,000.00 | 11,737,228.00 | 11,737,228.00 | 11,737,228.00 | 11,737,228.00 | 11,737,228.00 | 11,737,228.00 | 11,737,228.00 | 11,737,228.00 | 11,837,009.00 | 11,892,430.00 | 11,896,338.00 | 11,898,890.00 | 11,967,224.00 | 12,000,152.00 | 12,030,199.00 | 12,061,348.00 | 12,065,970.00 | 12,066,617.00 | 12,134,619.00 | 12,145,096.00 | 12,149,205.00 | 12,150,760.00 | |