Young
YNGN.LYoung & Co.'s Brewery, P.L.C. Price (YNGN.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
58,799,013
(0.4506)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Young & Co.'s Brewery, P.L.C.Currency: 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 |
39,200,000.00
+0% |
40,879,000.00
+4% |
42,816,000.00
+5% |
45,900,000.00
+7% |
51,980,000.00
+13% |
58,524,000.00
+13% |
68,137,000.00
+16% |
72,904,000.00
+7% |
72,343,000.00
-1% |
72,039,000.00
0% |
73,883,000.00
+3% |
75,803,000.00
+3% |
78,556,000.00
+4% |
83,372,000.00
+6% |
91,652,000.00
+10% |
96,901,000.00
+6% |
106,253,000.00
+10% |
107,828,000.00
+1% |
111,982,000.00
+4% |
119,532,000.00
+7% |
123,873,000.00
+4% |
114,602,000.00
-7% |
122,124,000.00
+7% |
126,091,000.00
+3% |
127,539,000.00
+1% |
142,597,000.00
+12% |
178,964,000.00
+26% |
193,677,000.00
+8% |
210,768,000.00
+9% |
227,000,000.00
+8% |
245,900,000.00
+8% |
268,900,000.00
+9% |
279,300,000.00
+4% |
303,700,000.00
+9% |
311,600,000.00
+3% |
90,600,000.00
-71% |
309,000,000.00
+241% |
368,900,000.00
+19% |
388,800,000.00
+5% |
|
| 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 | 0.00 | 0.00 | 105,856,000.00 | 110,381,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 107,389,000.00 | 115,394,000.00 | 123,700,000.00 | 131,700,000.00 | 141,200,000.00 | 152,500,000.00 | 158,100,000.00 | 164,500,000.00 | 105,200,000.00 | 168,100,000.00 | 196,100,000.00 | 254,800,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
39,200,000.00
+0% |
40,879,000.00
+4% |
42,816,000.00
+5% |
45,900,000.00
+7% |
51,980,000.00
+13% |
58,524,000.00
+13% |
68,137,000.00
+16% |
72,904,000.00
+7% |
72,343,000.00
-1% |
72,039,000.00
0% |
73,883,000.00
+3% |
75,803,000.00
+3% |
78,556,000.00
+4% |
83,372,000.00
+6% |
91,652,000.00
+10% |
96,901,000.00
+6% |
106,253,000.00
+10% |
107,828,000.00
+1% |
111,982,000.00
+4% |
13,676,000.00
-88% |
13,492,000.00
-1% |
114,602,000.00
+749% |
122,124,000.00
+7% |
126,091,000.00
+3% |
127,539,000.00
+1% |
142,597,000.00
+12% |
178,964,000.00
+26% |
86,288,000.00
-52% |
95,374,000.00
+11% |
103,300,000.00
+8% |
114,200,000.00
+11% |
127,700,000.00
+12% |
126,800,000.00
-1% |
145,600,000.00
+15% |
147,100,000.00
+1% |
-14,600,000.00
-110% |
140,900,000.00
-1,065% |
172,800,000.00
+23% |
134,000,000.00
-22% |
|
| 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%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.11%) | (0.11%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.45%) | (0.45%) | (0.46%) | (0.46%) | (0.47%) | (0.45%) | (0.48%) | (0.47%) | (-0.16%) | (0.46%) | (0.47%) | (0.34%) | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 463,000.00 | 179,000.00 | 200,000.00 | 200,000.00 | 200,000.00 | 0.00 | 200,000.00 | 200,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 463,000.00 | 179,000.00 | 200,000.00 | 200,000.00 | 200,000.00 | 58,100,000.00 | 200,000.00 | 200,000.00 | 25,400,000.00 | 55,500,000.00 | 75,400,000.00 | 76,700,000.00 | |
| 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 | 0.00 | |
| Depreciation and Amortiz... | 1,368,000.00 | 1,533,000.00 | 1,825,000.00 | 2,012,000.00 | 2,286,000.00 | 2,768,000.00 | 3,007,000.00 | 3,687,000.00 | 3,957,000.00 | 4,193,000.00 | 4,217,000.00 | 4,507,000.00 | 4,907,000.00 | 5,279,000.00 | 5,980,000.00 | 6,337,000.00 | 7,169,000.00 | 7,382,000.00 | 7,547,000.00 | 8,127,000.00 | 8,145,000.00 | 7,665,000.00 | 7,120,000.00 | 8,105,000.00 | 8,699,000.00 | 10,031,000.00 | 11,840,000.00 | 11,684,000.00 | 12,510,000.00 | 14,800,000.00 | 17,400,000.00 | 20,400,000.00 | 21,800,000.00 | 24,300,000.00 | 33,100,000.00 | 31,800,000.00 | 31,000,000.00 | 33,100,000.00 | 34,900,000.00 | |
| Other Expenses | 39,200,000.00 | 40,879,000.00 | 42,816,000.00 | 45,900,000.00 | 51,980,000.00 | 58,524,000.00 | 68,137,000.00 | 64,715,000.00 | 64,526,000.00 | 65,071,000.00 | 66,762,000.00 | 69,472,000.00 | 70,198,000.00 | 74,387,000.00 | 81,540,000.00 | 87,368,000.00 | 94,815,000.00 | 3,343,000.00 | 3,626,000.00 | 362,000.00 | -546,000.00 | -208,000.00 | -5,020,000.00 | -1,680,000.00 | -3,352,000.00 | 121,017,000.00 | 152,954,000.00 | 56,890,000.00 | 61,940,000.00 | 65,700,000.00 | 73,000,000.00 | 81,400,000.00 | 79,900,000.00 | 96,900,000.00 | 100,600,000.00 | 4,700,000.00 | 262,600,000.00 | 0.00 | 0.00 | |
| Total Operating Expenses | 39,200,000.00 | 40,879,000.00 | 42,816,000.00 | 45,900,000.00 | 51,980,000.00 | 58,524,000.00 | 68,137,000.00 | 64,715,000.00 | 64,526,000.00 | 65,071,000.00 | 66,762,000.00 | 69,472,000.00 | 70,198,000.00 | 74,387,000.00 | 81,540,000.00 | 87,368,000.00 | 94,815,000.00 | 95,875,000.00 | 99,343,000.00 | 105,856,000.00 | 110,381,000.00 | 99,923,000.00 | 100,455,000.00 | 106,318,000.00 | 107,887,000.00 | 124,394,000.00 | 182,935,000.00 | 164,742,000.00 | 177,513,000.00 | 189,600,000.00 | 204,900,000.00 | 222,800,000.00 | 232,400,000.00 | 255,200,000.00 | 265,100,000.00 | 129,300,000.00 | 262,600,000.00 | 316,500,000.00 | 76,700,000.00 | |
| Cost and Exponses | 39,200,000.00 | 40,879,000.00 | 42,816,000.00 | 45,900,000.00 | 51,980,000.00 | 58,524,000.00 | 68,137,000.00 | 64,715,000.00 | 64,526,000.00 | 65,071,000.00 | 66,762,000.00 | 69,472,000.00 | 70,198,000.00 | 74,387,000.00 | 81,540,000.00 | 87,368,000.00 | 94,815,000.00 | 95,875,000.00 | 99,343,000.00 | 105,856,000.00 | 110,381,000.00 | 99,923,000.00 | 100,455,000.00 | 106,318,000.00 | 107,887,000.00 | 124,394,000.00 | 182,935,000.00 | 164,742,000.00 | 177,513,000.00 | 189,600,000.00 | 204,900,000.00 | 222,800,000.00 | 232,400,000.00 | 255,200,000.00 | 265,100,000.00 | 129,300,000.00 | 262,600,000.00 | 316,500,000.00 | 331,500,000.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income |
4,026,000.00
+0% |
4,197,000.00
+4% |
4,188,000.00
0% |
5,373,000.00
+28% |
5,691,000.00
+6% |
6,865,000.00
+21% |
8,274,000.00
+21% |
8,189,000.00
-1% |
7,868,000.00
-4% |
7,870,000.00
+0% |
7,372,000.00
-6% |
7,007,000.00
-5% |
7,653,000.00
+9% |
8,977,000.00
+17% |
9,923,000.00
+11% |
11,287,000.00
+14% |
11,665,000.00
+3% |
11,953,000.00
+2% |
12,639,000.00
+6% |
12,562,000.00
-1% |
11,394,000.00
-9% |
14,235,000.00
+25% |
21,586,000.00
+52% |
10,027,000.00
-54% |
20,073,000.00
+100% |
16,863,000.00
-16% |
-2,665,000.00
-116% |
27,126,000.00
-1,118% |
32,644,000.00
+20% |
41,500,000.00
+27% |
38,900,000.00
-6% |
42,700,000.00
+10% |
43,500,000.00
+2% |
44,600,000.00
+3% |
37,900,000.00
-15% |
-35,100,000.00
-193% |
51,700,000.00
-247% |
43,400,000.00
-16% |
28,600,000.00
-34% |
|
| Operating Income Ratio | (0.10%) | (0.10%) | (0.10%) | (0.12%) | (0.11%) | (0.12%) | (0.12%) | (0.11%) | (0.11%) | (0.11%) | (0.10%) | (0.09%) | (0.10%) | (0.11%) | (0.11%) | (0.12%) | (0.11%) | (0.11%) | (0.11%) | (0.11%) | (0.09%) | (0.12%) | (0.18%) | (0.08%) | (0.16%) | (0.12%) | (-0.01%) | (0.14%) | (0.15%) | (0.18%) | (0.16%) | (0.16%) | (0.16%) | (0.15%) | (0.12%) | (-0.39%) | (0.17%) | (0.12%) | (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 | 56,000.00 | 43,000.00 | 46,000.00 | 70,000.00 | 130,000.00 | 36,000.00 | 19,000.00 | 13,000.00 | 11,000.00 | 364,000.00 | 5,160,000.00 | 1,731,000.00 | 563,000.00 | 222,000.00 | 1,000.00 | 9,000.00 | 537,000.00 | 543,000.00 | 250,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 100,000.00 | 200,000.00 | |
| Interest Expenses | 672,000.00 | 636,000.00 | 595,000.00 | 752,000.00 | 1,070,000.00 | 1,830,000.00 | 2,684,000.00 | 3,019,000.00 | 2,734,000.00 | 2,560,000.00 | 2,451,000.00 | 2,302,000.00 | 2,367,000.00 | 2,342,000.00 | 2,546,000.00 | 2,810,000.00 | 3,081,000.00 | 3,343,000.00 | 3,626,000.00 | 3,969,000.00 | 3,873,000.00 | 5,184,000.00 | 5,820,000.00 | 3,788,000.00 | 2,675,000.00 | 4,015,000.00 | 6,135,000.00 | 5,894,000.00 | 5,941,000.00 | 5,200,000.00 | 5,300,000.00 | 5,500,000.00 | 5,600,000.00 | 5,000,000.00 | 8,600,000.00 | 9,900,000.00 | 9,500,000.00 | 7,600,000.00 | 8,100,000.00 | |
| Total Other Income/Exp... | -672,000.00 | -636,000.00 | -595,000.00 | -752,000.00 | -1,070,000.00 | -1,830,000.00 | -2,684,000.00 | -3,019,000.00 | -2,734,000.00 | -2,560,000.00 | -2,144,000.00 | -1,583,000.00 | -1,972,000.00 | -1,559,000.00 | -1,381,000.00 | -1,020,000.00 | -2,835,000.00 | -2,586,000.00 | -3,755,000.00 | -3,243,000.00 | -3,892,000.00 | -5,510,000.00 | -9,966,000.00 | -16,333,000.00 | -1,697,000.00 | -3,569,000.00 | -4,829,000.00 | -5,711,000.00 | -6,695,000.00 | -5,400,000.00 | -6,100,000.00 | -5,700,000.00 | -9,800,000.00 | -5,100,000.00 | -17,400,000.00 | -9,400,000.00 | -9,600,000.00 | -7,200,000.00 | -7,900,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 5,394,000.00 | 5,730,000.00 | 6,013,000.00 | 7,385,000.00 | 7,977,000.00 | 9,633,000.00 | 11,281,000.00 | 11,876,000.00 | 11,825,000.00 | 12,063,000.00 | 11,896,000.00 | 11,557,000.00 | 12,955,000.00 | 15,039,000.00 | 17,068,000.00 | 17,660,000.00 | 19,080,000.00 | 19,335,000.00 | 20,186,000.00 | 21,437,000.00 | 19,528,000.00 | 22,185,000.00 | 22,962,000.00 | 15,870,999.00 | 28,603,000.00 | 27,340,000.00 | 10,481,000.00 | 38,993,000.00 | 45,011,000.00 | 56,100,000.00 | 55,300,000.00 | 62,900,000.00 | 65,000,000.00 | 68,800,000.00 | 70,800,000.00 | -2,900,000.00 | 82,600,000.00 | 76,900,000.00 | 63,700,000.00 | |
| EBITDA ratio | (0.14%) | (0.14%) | (0.14%) | (0.16%) | (0.15%) | (0.16%) | (0.17%) | (0.16%) | (0.16%) | (0.15%) | (0.16%) | (0.15%) | (0.17%) | (0.18%) | (0.19%) | (0.18%) | (0.18%) | (0.18%) | (0.18%) | (0.19%) | (0.18%) | (0.19%) | (0.23%) | (0.23%) | (0.23%) | (0.20%) | (0.05%) | (0.21%) | (0.22%) | (0.25%) | (0.23%) | (0.24%) | (0.25%) | (0.24%) | (0.24%) | (0.01%) | (0.26%) | (0.21%) | (0.16%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 3,354,000.00 | 3,561,000.00 | 3,593,000.00 | 4,621,000.00 | 4,621,000.00 | 5,035,000.00 | 5,590,000.00 | 5,170,000.00 | 5,134,000.00 | 5,310,000.00 | 5,228,000.00 | 5,424,000.00 | 5,681,000.00 | 7,418,000.00 | 8,542,000.00 | 10,267,000.00 | 8,830,000.00 | 9,367,000.00 | 8,884,000.00 | 9,319,000.00 | 7,502,000.00 | 8,725,000.00 | 11,620,000.00 | 4,213,000.00 | 18,376,000.00 | 13,294,000.00 | -7,494,000.00 | 22,319,000.00 | 26,560,000.00 | 36,100,000.00 | 33,300,000.00 | 37,000,000.00 | 37,600,000.00 | 39,500,000.00 | 29,100,000.00 | -45,200,000.00 | 42,100,000.00 | 36,200,000.00 | 20,700,000.00 | |
| Income Before Tax Ratio | (0.09%) | (0.09%) | (0.08%) | (0.10%) | (0.09%) | (0.09%) | (0.08%) | (0.07%) | (0.07%) | (0.07%) | (0.07%) | (0.07%) | (0.07%) | (0.09%) | (0.09%) | (0.11%) | (0.08%) | (0.09%) | (0.08%) | (0.08%) | (0.06%) | (0.08%) | (0.10%) | (0.03%) | (0.14%) | (0.09%) | (-0.04%) | (0.12%) | (0.13%) | (0.16%) | (0.14%) | (0.14%) | (0.13%) | (0.13%) | (0.09%) | (-0.50%) | (0.14%) | (0.10%) | (0.05%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1,365,000.00 | 1,324,000.00 | 1,339,000.00 | 1,831,000.00 | 1,511,000.00 | 1,393,000.00 | 1,977,000.00 | 1,645,000.00 | 1,652,000.00 | 1,694,000.00 | 1,668,000.00 | 1,567,000.00 | 1,571,000.00 | 2,231,000.00 | 2,402,000.00 | 2,707,000.00 | 2,665,000.00 | 2,768,000.00 | 3,014,000.00 | 3,135,000.00 | 2,958,000.00 | 3,919,000.00 | 4,023,000.00 | 2,988,000.00 | 5,858,000.00 | -2,555,000.00 | -2,097,000.00 | 5,274,000.00 | 4,506,000.00 | 9,400,000.00 | 6,200,000.00 | 7,000,000.00 | 7,500,000.00 | 8,000,000.00 | 9,800,000.00 | -6,900,000.00 | 17,500,000.00 | 6,500,000.00 | 9,600,000.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 1,989,000.00
+0% |
2,237,000.00
+12% |
2,254,000.00
+1% |
2,790,000.00
+24% |
3,110,000.00
+11% |
3,642,000.00
+17% |
3,613,000.00
-1% |
3,525,000.00
-2% |
3,482,000.00
-1% |
3,616,000.00
+4% |
3,560,000.00
-2% |
3,857,000.00
+8% |
4,110,000.00
+7% |
5,187,000.00
+26% |
6,140,000.00
+18% |
7,560,000.00
+23% |
6,165,000.00
-18% |
6,599,000.00
+7% |
5,870,000.00
-11% |
6,184,000.00
+5% |
4,544,000.00
-27% |
39,523,000.00
+770% |
10,702,000.00
-73% |
2,074,000.00
-81% |
12,518,000.00
+504% |
17,827,000.00
+42% |
-6,487,000.00
-136% |
16,988,000.00
-362% |
22,054,000.00
+30% |
26,700,000.00
+21% |
27,100,000.00
+1% |
30,000,000.00
+11% |
30,100,000.00
+0% |
31,500,000.00
+5% |
19,300,000.00
-39% |
-38,300,000.00
-298% |
34,400,000.00
-190% |
29,700,000.00
-14% |
11,100,000.00
-63% |
|
| Net Income Ratio | (0.05%) | (0.05%) | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.06%) | (0.07%) | (0.08%) | (0.06%) | (0.06%) | (0.05%) | (0.05%) | (0.04%) | (0.34%) | (0.09%) | (0.02%) | (0.10%) | (0.13%) | (-0.04%) | (0.09%) | (0.10%) | (0.12%) | (0.11%) | (0.11%) | (0.11%) | (0.10%) | (0.06%) | (-0.42%) | (0.11%) | (0.08%) | (0.03%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.04 | 0.04 | 0.05 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.10 | 0.12 | 0.15 | 0.12 | 0.13 | 0.12 | 0.13 | 0.10 | 0.21 | 0.23 | 0.04 | 0.26 | 0.37 | -0.13 | 0.35 | 0.46 | 0.55 | 0.56 | 0.62 | 0.62 | 0.64 | 0.39 | -0.68 | 0.43 | 0.51 | 0.19 | |
| Diluted EPS | 0.04 | 0.04 | 0.05 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.10 | 0.12 | 0.15 | 0.12 | 0.13 | 0.12 | 0.13 | 0.10 | 0.21 | 0.23 | 0.04 | 0.26 | 0.37 | -0.13 | 0.35 | 0.46 | 0.55 | 0.56 | 0.61 | 0.62 | 0.64 | 0.39 | -0.68 | 0.43 | 0.51 | 0.19 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 49,824,000.00 | 49,824,000.00 | 49,824,000.00 | 49,824,000.00 | 49,824,000.00 | 49,824,000.00 | 50,812,000.00 | 51,800,000.00 | 51,800,000.00 | 51,800,000.00 | 51,800,000.00 | 51,800,000.00 | 51,800,000.00 | 51,800,000.00 | 49,616,000.00 | 49,064,000.00 | 49,096,000.00 | 48,967,672.00 | 47,964,636.00 | 45,814,688.00 | 46,147,972.00 | 46,421,800.00 | 47,365,212.00 | 47,951,096.00 | 48,140,410.00 | 48,224,000.00 | 48,224,000.00 | 48,224,000.00 | 48,275,784.00 | 48,397,275.00 | 48,598,203.00 | 48,774,457.00 | 48,862,927.00 | 48,941,761.00 | 49,018,801.00 | 56,132,368.00 | 58,476,259.00 | 58,483,336.00 | 58,762,467.00 | |
| Diluted Share Outstanding | 49,824,000.00 | 49,824,000.00 | 49,824,000.00 | 49,824,000.00 | 49,824,000.00 | 49,824,000.00 | 50,812,000.00 | 51,800,000.00 | 51,800,000.00 | 51,800,000.00 | 51,800,000.00 | 51,800,000.00 | 51,800,000.00 | 51,800,000.00 | 50,104,000.00 | 49,192,000.00 | 49,420,000.00 | 50,153,905.00 | 48,467,756.00 | 46,749,208.00 | 47,299,416.00 | 47,394,432.00 | 47,526,241.00 | 47,951,096.00 | 48,140,410.00 | 48,224,000.00 | 48,224,000.00 | 48,257,932.00 | 48,336,469.00 | 48,466,578.00 | 48,624,527.00 | 48,800,798.00 | 48,896,340.00 | 48,983,514.00 | 49,047,702.00 | 56,132,368.00 | 58,507,136.00 | 58,535,264.00 | 58,799,013.00 | |