Value
VALUValue Line Price (VALU)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
9,428,379
(0.3196)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Value Line, 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 |
56,900,000.00
+0% |
69,800,000.00
+23% |
74,700,000.00
+7% |
66,200,000.00
-11% |
63,500,000.00
-4% |
64,700,000.00
+2% |
74,600,000.00
+15% |
78,400,000.00
+5% |
82,100,000.00
+5% |
79,100,000.00
-4% |
87,100,000.00
+10% |
91,800,000.00
+5% |
93,600,000.00
+2% |
95,300,000.00
+2% |
96,242,000.00
+1% |
98,391,000.00
+2% |
87,443,000.00
-11% |
82,069,000.00
-6% |
84,703,000.00
+3% |
84,478,000.00
0% |
85,186,000.00
+1% |
83,635,000.00
-2% |
82,678,000.00
-1% |
69,241,000.00
-16% |
58,140,000.00
-16% |
48,667,000.00
-16% |
36,609,000.00
-25% |
35,840,000.00
-2% |
36,331,000.00
+1% |
35,523,000.00
-2% |
34,546,000.00
-3% |
34,574,000.00
+0% |
35,868,000.00
+4% |
36,257,000.00
+1% |
40,299,000.00
+11% |
40,392,000.00
+0% |
40,525,000.00
+0% |
39,695,000.00
-2% |
37,487,000.00
-6% |
|
| Cost of Revenue | ||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue | 4,100,000.00 | 4,800,000.00 | 5,000,000.00 | 4,200,000.00 | 14,100,000.00 | 13,900,000.00 | 5,500,000.00 | 1,100,000.00 | 6,300,000.00 | 8,300,000.00 | 8,700,000.00 | 7,800,000.00 | 6,900,000.00 | 5,700,000.00 | 4,286,000.00 | 8,058,000.00 | 8,831,000.00 | 9,400,000.00 | 8,733,000.00 | 8,589,000.00 | 7,073,000.00 | 6,981,000.00 | 6,251,000.00 | 5,868,000.00 | 5,244,000.00 | 4,718,000.00 | 4,894,000.00 | 15,034,000.00 | 16,335,000.00 | 15,935,000.00 | 15,702,000.00 | 17,477,000.00 | 18,488,000.00 | 17,781,000.00 | 18,189,000.00 | 18,865,000.00 | 17,323,000.00 | 15,203,000.00 | 14,851,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
52,800,000.00
+0% |
65,000,000.00
+23% |
69,700,000.00
+7% |
62,000,000.00
-11% |
49,400,000.00
-20% |
50,800,000.00
+3% |
69,100,000.00
+36% |
77,300,000.00
+12% |
75,800,000.00
-2% |
70,800,000.00
-7% |
78,400,000.00
+11% |
84,000,000.00
+7% |
86,700,000.00
+3% |
89,600,000.00
+3% |
91,956,000.00
+3% |
90,333,000.00
-2% |
78,612,000.00
-13% |
72,669,000.00
-8% |
75,970,000.00
+5% |
75,889,000.00
0% |
78,113,000.00
+3% |
76,654,000.00
-2% |
76,427,000.00
0% |
63,373,000.00
-17% |
52,896,000.00
-17% |
43,949,000.00
-17% |
31,715,000.00
-28% |
20,806,000.00
-34% |
19,996,000.00
-4% |
19,588,000.00
-2% |
18,844,000.00
-4% |
17,097,000.00
-9% |
17,380,000.00
+2% |
18,476,000.00
+6% |
22,110,000.00
+20% |
21,527,000.00
-3% |
23,202,000.00
+8% |
24,492,000.00
+6% |
22,636,000.00
-8% |
|
| Gross Profit Ratio | (0.93%) | (0.93%) | (0.93%) | (0.94%) | (0.78%) | (0.79%) | (0.93%) | (0.99%) | (0.92%) | (0.90%) | (0.90%) | (0.92%) | (0.93%) | (0.94%) | (0.96%) | (0.92%) | (0.90%) | (0.89%) | (0.90%) | (0.90%) | (0.92%) | (0.92%) | (0.92%) | (0.92%) | (0.91%) | (0.90%) | (0.87%) | (0.58%) | (0.55%) | (0.55%) | (0.55%) | (0.49%) | (0.48%) | (0.51%) | (0.55%) | (0.53%) | (0.57%) | (0.62%) | (0.60%) | |
| 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 | 1,295,000.00 | 1,812,000.00 | 2,421,000.00 | 3,520,000.00 | 4,397,000.00 | 848,000.00 | 131,000.00 | 65,000.00 | 70,000.00 | 73,000.00 | 49,000.00 | 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 | 44,600,000.00 | 46,200,000.00 | 45,800,000.00 | 48,900,000.00 | 53,005,000.00 | 52,522,000.00 | 49,426,000.00 | 28,156,000.00 | 29,410,000.00 | 28,350,000.00 | 29,262,000.00 | 26,390,000.00 | 28,114,000.00 | 28,276,000.00 | 27,634,000.00 | 26,746,000.00 | 22,174,000.00 | 12,611,000.00 | 13,272,000.00 | 12,205,000.00 | 13,279,000.00 | 14,288,000.00 | 11,028,000.00 | 9,657,000.00 | 9,670,000.00 | 10,247,000.00 | 9,179,000.00 | 9,973,000.00 | 5,085,000.00 | |
| Selling, General & Admin... | 34,800,000.00 | 39,600,000.00 | 38,300,000.00 | 35,600,000.00 | 26,800,000.00 | 28,400,000.00 | 38,100,000.00 | 44,700,000.00 | 42,400,000.00 | 39,900,000.00 | 44,600,000.00 | 46,200,000.00 | 45,800,000.00 | 48,900,000.00 | 53,005,000.00 | 52,522,000.00 | 49,426,000.00 | 48,574,000.00 | 51,231,000.00 | 48,805,000.00 | 42,933,000.00 | 41,018,000.00 | 41,977,000.00 | 39,150,000.00 | 36,980,000.00 | 33,419,000.00 | 26,377,000.00 | 16,686,000.00 | 17,495,000.00 | 17,189,000.00 | 16,964,000.00 | 17,761,000.00 | 14,808,000.00 | 13,063,000.00 | 13,020,000.00 | 13,992,000.00 | 12,402,000.00 | 13,022,000.00 | 13,495,000.00 | |
| 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 | 20,418,000.00 | 21,821,000.00 | 20,455,000.00 | 13,671,000.00 | 14,628,000.00 | 13,863,000.00 | 10,874,000.00 | 9,346,000.00 | 6,673,000.00 | 4,203,000.00 | 4,075,000.00 | 4,223,000.00 | 4,984,000.00 | 3,685,000.00 | 3,473,000.00 | 3,780,000.00 | 3,406,000.00 | 3,350,000.00 | 3,745,000.00 | 3,223,000.00 | 3,049,000.00 | 8,410,000.00 | |
| Depreciation and Amortiz... | 700,000.00 | 900,000.00 | 800,000.00 | 800,000.00 | 1,200,000.00 | 1,100,000.00 | 1,000,000.00 | 2,000,000.00 | 900,000.00 | 1,300,000.00 | 1,300,000.00 | 1,500,000.00 | 1,600,000.00 | 1,800,000.00 | 2,523,000.00 | 3,090,000.00 | 3,109,000.00 | 3,274,000.00 | 2,726,000.00 | 2,506,000.00 | 2,275,000.00 | 2,063,000.00 | 1,619,000.00 | 1,140,000.00 | 726,000.00 | 593,000.00 | 724,000.00 | 1,552,000.00 | 2,085,000.00 | 2,715,000.00 | 3,817,000.00 | 4,623,000.00 | 1,125,000.00 | 367,000.00 | 266,000.00 | 1,293,000.00 | 1,336,000.00 | 1,349,000.00 | 1,409,000.00 | |
| Other Expenses | 700,000.00 | 900,000.00 | 800,000.00 | 800,000.00 | 1,200,000.00 | 1,100,000.00 | 1,000,000.00 | 2,000,000.00 | 900,000.00 | 1,300,000.00 | 1,300,000.00 | 1,500,000.00 | 1,600,000.00 | 1,800,000.00 | 2,523,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 48,106,000.00 | -1,767,000.00 | 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 | |
| Total Operating Expenses | 35,500,000.00 | 40,500,000.00 | 39,100,000.00 | 36,400,000.00 | 28,000,000.00 | 29,500,000.00 | 39,100,000.00 | 46,700,000.00 | 43,300,000.00 | 41,200,000.00 | 45,900,000.00 | 47,700,000.00 | 47,400,000.00 | 50,700,000.00 | 55,528,000.00 | 52,522,000.00 | 49,426,000.00 | 48,574,000.00 | 51,231,000.00 | 48,805,000.00 | 42,933,000.00 | 41,018,000.00 | 41,977,000.00 | 39,150,000.00 | 85,086,000.00 | 31,652,000.00 | 26,377,000.00 | 16,686,000.00 | 17,495,000.00 | 17,189,000.00 | 16,964,000.00 | 17,761,000.00 | 14,808,000.00 | 13,063,000.00 | 13,020,000.00 | 13,992,000.00 | 12,402,000.00 | 13,022,000.00 | 13,495,000.00 | |
| Cost and Exponses | 39,600,000.00 | 45,300,000.00 | 44,100,000.00 | 40,600,000.00 | 42,100,000.00 | 43,400,000.00 | 44,600,000.00 | 47,800,000.00 | 49,600,000.00 | 49,500,000.00 | 54,600,000.00 | 55,500,000.00 | 54,300,000.00 | 56,400,000.00 | 59,814,000.00 | 60,580,000.00 | 58,257,000.00 | 57,974,000.00 | 59,964,000.00 | 57,394,000.00 | 50,006,000.00 | 47,999,000.00 | 48,228,000.00 | 45,018,000.00 | 90,330,000.00 | 36,370,000.00 | 31,271,000.00 | 31,720,000.00 | 33,830,000.00 | 33,124,000.00 | 32,666,000.00 | 35,238,000.00 | 33,296,000.00 | 30,844,000.00 | 31,209,000.00 | 32,857,000.00 | 29,725,000.00 | 28,225,000.00 | 28,346,000.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income |
17,300,000.00
+0% |
24,500,000.00
+42% |
30,600,000.00
+25% |
25,600,000.00
-16% |
21,400,000.00
-16% |
21,300,000.00
0% |
30,000,000.00
+41% |
30,600,000.00
+2% |
32,500,000.00
+6% |
29,600,000.00
-9% |
32,500,000.00
+10% |
36,300,000.00
+12% |
39,300,000.00
+8% |
38,900,000.00
-1% |
36,428,000.00
-6% |
37,811,000.00
+4% |
29,186,000.00
-23% |
24,095,000.00
-17% |
24,739,000.00
+3% |
27,084,000.00
+9% |
35,180,000.00
+30% |
35,636,000.00
+1% |
34,450,000.00
-3% |
24,223,000.00
-30% |
-32,190,000.00
-233% |
8,533,000.00
-127% |
5,338,000.00
-37% |
4,120,000.00
-23% |
2,501,000.00
-39% |
2,399,000.00
-4% |
1,880,000.00
-22% |
7,459,000.00
+297% |
2,572,000.00
-66% |
5,413,000.00
+110% |
9,090,000.00
+68% |
2,252,000.00
-75% |
10,800,000.00
+380% |
11,470,000.00
+6% |
9,141,000.00
-20% |
|
| Operating Income Ratio | (0.30%) | (0.35%) | (0.41%) | (0.39%) | (0.34%) | (0.33%) | (0.40%) | (0.39%) | (0.40%) | (0.37%) | (0.37%) | (0.40%) | (0.42%) | (0.41%) | (0.38%) | (0.38%) | (0.33%) | (0.29%) | (0.29%) | (0.32%) | (0.41%) | (0.43%) | (0.42%) | (0.35%) | (-0.55%) | (0.18%) | (0.15%) | (0.11%) | (0.07%) | (0.07%) | (0.05%) | (0.22%) | (0.07%) | (0.15%) | (0.23%) | (0.06%) | (0.27%) | (0.29%) | (0.24%) | |
| 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 | 0.00 | 0.00 | 0.00 | 16,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 201,000.00 | 279,000.00 | 137,000.00 | 18,000.00 | 706,000.00 | 1,934,000.00 | |
| 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 | 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 | 18,000.00 | 0.00 | 0.00 | |
| Total Other Income/Exp... | 1,800,000.00 | 4,800,000.00 | 4,400,000.00 | 5,200,000.00 | -2,700,000.00 | 9,900,000.00 | 12,700,000.00 | 14,300,000.00 | 15,700,000.00 | 8,800,000.00 | 35,900,000.00 | 36,900,000.00 | 18,400,000.00 | 5,800,000.00 | 18,504,000.00 | 3,118,000.00 | 5,828,000.00 | 6,626,000.00 | 8,266,000.00 | 8,278,000.00 | 3,869,000.00 | 4,867,000.00 | 6,294,000.00 | 11,625,000.00 | 837,000.00 | 52,930,000.00 | 5,960,000.00 | 6,386,000.00 | 7,677,000.00 | 8,096,000.00 | 8,128,000.00 | 8,026,000.00 | 9,326,000.00 | 9,813,000.00 | 11,561,000.00 | 22,741,000.00 | 19,838,000.00 | 12,305,000.00 | 16,046,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 18,000,000.00 | 25,400,000.00 | 31,400,000.00 | 26,400,000.00 | 22,600,000.00 | 22,400,000.00 | 31,000,000.00 | 32,600,000.00 | 33,400,000.00 | 30,900,000.00 | 33,800,000.00 | 37,800,000.00 | 40,915,000.00 | 40,800,000.00 | 38,951,000.00 | 40,901,000.00 | 32,295,000.00 | 27,369,000.00 | 24,739,000.00 | 29,590,000.00 | 37,455,000.00 | 37,699,000.00 | 29,775,000.00 | 13,738,000.00 | -31,464,000.00 | 62,058,000.00 | 6,062,000.00 | 5,672,000.00 | 4,586,000.00 | 5,114,000.00 | 5,697,000.00 | 3,959,000.00 | 3,697,000.00 | 5,780,000.00 | 9,356,000.00 | 8,828,000.00 | 12,136,000.00 | 12,819,000.00 | 10,550,000.00 | |
| EBITDA ratio | (0.28%) | (0.30%) | (0.36%) | (0.32%) | (0.40%) | (0.19%) | (0.25%) | (0.23%) | (0.22%) | (0.28%) | (-0.02%) | (0.01%) | (0.24%) | (0.37%) | (0.21%) | (0.38%) | (0.30%) | (0.25%) | (0.23%) | (0.25%) | (0.39%) | (0.39%) | (0.36%) | (0.20%) | (-0.56%) | (-0.75%) | (0.17%) | (0.15%) | (0.12%) | (0.14%) | (0.15%) | (-0.13%) | (0.09%) | (0.15%) | (0.23%) | (0.09%) | (0.26%) | (0.31%) | (0.28%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 19,100,000.00 | 29,300,000.00 | 35,000,000.00 | 30,800,000.00 | 18,700,000.00 | 31,200,000.00 | 42,700,000.00 | 44,900,000.00 | 48,200,000.00 | 38,400,000.00 | 68,400,000.00 | 73,200,000.00 | 57,700,000.00 | 44,700,000.00 | 54,932,000.00 | 40,929,000.00 | 35,014,000.00 | 30,721,000.00 | 33,005,000.00 | 35,362,000.00 | 39,049,000.00 | 40,503,000.00 | 40,744,000.00 | 35,848,000.00 | -31,353,000.00 | 61,463,000.00 | 11,298,000.00 | 10,506,000.00 | 10,178,000.00 | 10,495,000.00 | 10,008,000.00 | 15,485,000.00 | 11,898,000.00 | 15,226,000.00 | 21,484,000.00 | 30,276,000.00 | 30,638,000.00 | 23,775,000.00 | 25,187,000.00 | |
| Income Before Tax Ratio | (0.34%) | (0.42%) | (0.47%) | (0.47%) | (0.29%) | (0.48%) | (0.57%) | (0.57%) | (0.59%) | (0.49%) | (0.79%) | (0.80%) | (0.62%) | (0.47%) | (0.57%) | (0.42%) | (0.40%) | (0.37%) | (0.39%) | (0.42%) | (0.46%) | (0.48%) | (0.49%) | (0.52%) | (-0.54%) | (1.26%) | (0.31%) | (0.29%) | (0.28%) | (0.30%) | (0.29%) | (0.45%) | (0.33%) | (0.42%) | (0.53%) | (0.75%) | (0.76%) | (0.60%) | (0.67%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 8,900,000.00 | 14,200,000.00 | 14,500,000.00 | 12,300,000.00 | 6,200,000.00 | 11,600,000.00 | 16,400,000.00 | 17,200,000.00 | 19,300,000.00 | 15,200,000.00 | 26,700,000.00 | 27,700,000.00 | 22,500,000.00 | 17,500,000.00 | 21,234,000.00 | 16,838,000.00 | 14,691,000.00 | 10,734,000.00 | 12,655,000.00 | 14,044,000.00 | 15,610,000.00 | 15,896,000.00 | 15,194,000.00 | 12,895,000.00 | -8,165,000.00 | 23,681,000.00 | 4,373,000.00 | 3,887,000.00 | 3,410,000.00 | 3,203,000.00 | 2,717,000.00 | 5,118,000.00 | -2,840,000.00 | 4,076,000.00 | 5,821,000.00 | 6,996,000.00 | 6,816,000.00 | 5,706,000.00 | 6,171,000.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 10,200,000.00
+0% |
15,100,000.00
+48% |
20,500,000.00
+36% |
18,500,000.00
-10% |
12,500,000.00
-32% |
19,600,000.00
+57% |
26,300,000.00
+34% |
27,700,000.00
+5% |
28,900,000.00
+4% |
23,200,000.00
-20% |
41,700,000.00
+80% |
45,500,000.00
+9% |
35,200,000.00
-23% |
27,200,000.00
-23% |
33,698,000.00
+24% |
24,091,000.00
-29% |
20,323,000.00
-16% |
19,987,000.00
-2% |
20,350,000.00
+2% |
21,318,000.00
+5% |
23,439,000.00
+10% |
24,607,000.00
+5% |
25,550,000.00
+4% |
22,953,000.00
-10% |
-23,188,000.00
-201% |
37,782,000.00
-263% |
6,925,000.00
-82% |
6,619,000.00
-4% |
6,768,000.00
+2% |
7,292,000.00
+8% |
7,291,000.00
0% |
10,367,000.00
+42% |
14,738,000.00
+42% |
11,150,000.00
-24% |
14,943,000.00
+34% |
23,280,000.00
+56% |
23,822,000.00
+2% |
18,069,000.00
-24% |
19,016,000.00
+5% |
|
| Net Income Ratio | (0.18%) | (0.22%) | (0.27%) | (0.28%) | (0.20%) | (0.30%) | (0.35%) | (0.35%) | (0.35%) | (0.29%) | (0.48%) | (0.50%) | (0.38%) | (0.29%) | (0.35%) | (0.24%) | (0.23%) | (0.24%) | (0.24%) | (0.25%) | (0.28%) | (0.29%) | (0.31%) | (0.33%) | (-0.40%) | (0.78%) | (0.19%) | (0.18%) | (0.19%) | (0.21%) | (0.21%) | (0.30%) | (0.41%) | (0.31%) | (0.37%) | (0.58%) | (0.59%) | (0.46%) | (0.51%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 1.03 | 1.52 | 2.06 | 1.86 | 1.25 | 1.97 | 2.64 | 2.78 | 2.90 | 2.32 | 4.18 | 4.56 | 3.53 | 2.72 | 3.38 | 2.41 | 2.04 | 2.00 | 2.04 | 2.14 | 2.35 | 2.47 | 2.56 | 2.30 | -2.32 | 3.79 | 0.70 | 0.67 | 0.69 | 0.74 | 0.75 | 1.07 | 1.52 | 1.15 | 1.55 | 2.43 | 2.50 | 1.91 | 2.02 | |
| Diluted EPS | 1.03 | 1.52 | 2.06 | 1.86 | 1.25 | 1.97 | 2.64 | 2.78 | 2.90 | 2.32 | 4.18 | 4.56 | 3.53 | 2.72 | 3.38 | 2.41 | 2.04 | 2.00 | 2.04 | 2.14 | 2.35 | 2.47 | 2.56 | 2.30 | -2.32 | 3.79 | 0.70 | 0.67 | 0.69 | 0.74 | 0.75 | 1.07 | 1.52 | 1.15 | 1.55 | 2.43 | 2.50 | 1.91 | 2.02 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 9,902,913.00 | 9,934,211.00 | 9,951,456.00 | 9,946,237.00 | 10,000,000.00 | 9,949,239.00 | 9,962,121.00 | 9,964,029.00 | 9,965,517.00 | 10,000,000.00 | 9,976,077.00 | 9,978,070.00 | 9,971,671.00 | 10,000,000.00 | 9,969,822.00 | 9,996,266.00 | 9,962,255.00 | 9,993,500.00 | 9,981,600.00 | 9,981,600.00 | 9,981,600.00 | 9,981,600.00 | 9,981,600.00 | 9,981,600.00 | 9,981,600.00 | 9,980,000.00 | 9,921,925.00 | 9,888,774.00 | 9,839,155.00 | 9,813,623.00 | 9,781,495.00 | 9,721,958.00 | 9,703,255.00 | 9,683,771.00 | 9,646,885.00 | 9,596,912.00 | 9,544,421.00 | 9,458,605.00 | 9,428,379.00 | |
| Diluted Share Outstanding | 9,902,913.00 | 9,934,211.00 | 9,951,456.00 | 9,946,237.00 | 10,000,000.00 | 9,949,239.00 | 9,962,121.00 | 9,964,029.00 | 9,965,517.00 | 10,000,000.00 | 10,000,000.00 | 9,978,070.00 | 9,971,671.00 | 10,000,000.00 | 10,000,000.00 | 9,996,266.00 | 9,962,255.00 | 9,993,500.00 | 9,981,600.00 | 9,981,600.00 | 9,981,600.00 | 9,981,600.00 | 9,981,600.00 | 9,981,600.00 | 9,981,600.00 | 9,980,000.00 | 9,921,925.00 | 9,888,774.00 | 9,839,155.00 | 9,813,623.00 | 9,781,495.00 | 9,721,958.00 | 9,703,255.00 | 9,683,771.00 | 9,646,885.00 | 9,596,912.00 | 9,544,421.00 | 9,458,605.00 | 9,428,379.00 | |