Anglo-Eastern
AEP.LAnglo-Eastern Plantations Plc Price (AEP.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
39,560,000
(0.1917)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Anglo-Eastern Plantations 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 |
1,532,854.00
+0% |
2,056,414.00
+34% |
2,827,272.00
+37% |
3,726,394.00
+32% |
4,430,359.00
+19% |
4,691,177.00
+6% |
6,311,515.00
+35% |
7,469,704.00
+18% |
11,854,328.00
+59% |
19,939,920.00
+68% |
23,056,800.00
+16% |
19,584,117.00
-15% |
24,809,400.00
+27% |
14,944,251.00
-40% |
19,635,341.00
+31% |
17,562,606.00
-11% |
16,991,795.00
-3% |
31,154,062.00
+83% |
52,669,642.00
+69% |
65,676,000.00
+25% |
64,321,000.00
-2% |
79,094,000.00
+23% |
127,898,000.00
+62% |
174,684,000.00
+37% |
150,080,000.00
-14% |
187,233,000.00
+25% |
259,037,000.00
+38% |
237,352,000.00
-8% |
201,917,000.00
-15% |
251,258,000.00
+24% |
196,451,000.00
-22% |
246,210,000.00
+25% |
291,907,000.00
+19% |
250,859,000.00
-14% |
219,136,000.00
-13% |
263,817,999.00
+20% |
433,421,000.00
+64% |
447,619,000.00
+3% |
370,962,000.00
-17% |
|
| 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 | 4,337,526.00 | 8,833,727.00 | 8,746,199.00 | 10,333,340.00 | 17,475,464.00 | 28,972,819.00 | 38,468,000.00 | 39,514,000.00 | 50,089,000.00 | 72,297,000.00 | 96,812,000.00 | 88,202,000.00 | 118,641,000.00 | 158,797,000.00 | 142,755,000.00 | 133,400,000.00 | 164,666,000.00 | 153,416,000.00 | 180,954,000.00 | 217,840,000.00 | 208,510,000.00 | 196,260,000.00 | 202,123,000.00 | 296,005,000.00 | 310,216,000.00 | 292,428,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
1,532,854.00
+0% |
2,056,414.00
+34% |
2,827,272.00
+37% |
3,726,394.00
+32% |
4,430,359.00
+19% |
4,691,177.00
+6% |
6,311,515.00
+35% |
7,469,704.00
+18% |
11,854,328.00
+59% |
19,939,920.00
+68% |
23,056,800.00
+16% |
19,584,117.00
-15% |
24,809,400.00
+27% |
10,606,725.00
-57% |
10,801,614.00
+2% |
8,816,407.00
-18% |
6,658,455.00
-24% |
13,678,598.00
+105% |
23,696,823.00
+73% |
27,208,000.00
+15% |
24,807,000.00
-9% |
29,005,000.00
+17% |
55,601,000.00
+92% |
77,872,000.00
+40% |
61,878,000.00
-21% |
68,592,000.00
+11% |
100,240,000.00
+46% |
94,597,000.00
-6% |
68,517,000.00
-28% |
86,592,000.00
+26% |
43,035,000.00
-50% |
65,256,000.00
+52% |
74,067,000.00
+14% |
42,349,000.00
-43% |
22,876,000.00
-46% |
61,694,999.00
+170% |
137,416,000.00
+123% |
137,403,000.00
0% |
78,534,000.00
-43% |
|
| 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%) | (0.71%) | (0.55%) | (0.50%) | (0.39%) | (0.44%) | (0.45%) | (0.41%) | (0.39%) | (0.37%) | (0.43%) | (0.45%) | (0.41%) | (0.37%) | (0.39%) | (0.40%) | (0.34%) | (0.34%) | (0.22%) | (0.27%) | (0.25%) | (0.17%) | (0.10%) | (0.23%) | (0.32%) | (0.31%) | (0.21%) | |
| 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 | 0.00 | 0.00 | 2,398,000.00 | 2,721,000.00 | 2,748,000.00 | 3,646,000.00 | 3,808,000.00 | 2,923,000.00 | 3,655,000.00 | 5,372,000.00 | 9,201,000.00 | 8,801,000.00 | 7,612,000.00 | 7,467,000.00 | 6,653,000.00 | 8,611,000.00 | 9,060,000.00 | 8,068,000.00 | 7,768,000.00 | 8,587,000.00 | 9,683,000.00 | 8,867,000.00 | |
| 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 | 2,398,000.00 | 2,721,000.00 | 2,748,000.00 | 3,646,000.00 | 3,808,000.00 | 2,923,000.00 | 3,655,000.00 | 5,372,000.00 | 9,201,000.00 | 8,801,000.00 | 7,612,000.00 | 7,467,000.00 | 6,653,000.00 | 8,611,000.00 | 9,368,000.00 | 14,033,000.00 | 7,870,000.00 | 8,587,000.00 | 9,683,000.00 | 8,867,000.00 | |
| 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 | 308,000.00 | 5,965,000.00 | 102,000.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 327,028.00 | 334,111.00 | 374,721.00 | 338,763.00 | 508,664.00 | 648,123.00 | 877,586.00 | 944,898.00 | 1,110,881.00 | 1,091,860.00 | 1,145,040.00 | 1,399,843.00 | 1,810,050.00 | 1,199,599.00 | 1,896,970.00 | 2,221,280.00 | 2,114,696.00 | 2,411,630.00 | 2,705,605.00 | 2,917,000.00 | 3,243,000.00 | 3,551,000.00 | 4,264,000.00 | 4,902,000.00 | 5,070,000.00 | 8,953,000.00 | 8,060,000.00 | 6,135,000.00 | 6,406,000.00 | 6,833,000.00 | 13,556,000.00 | 15,677,000.00 | 16,284,000.00 | 16,752,000.00 | 18,590,000.00 | 16,177,000.00 | 16,994,000.00 | 16,724,000.00 | 16,400,000.00 | |
| Other Expenses | 172,878.00 | 340,025.00 | 2,827,272.00 | 1,355,052.00 | 1,450,577.00 | 756,143.00 | 1,508,177.00 | 4,498,506.00 | 6,535,116.00 | 8,985,900.00 | -7,800.00 | 32,514.00 | 123,750.00 | 101,491.00 | 1,524,668.00 | -4,481.40 | -4,366.20 | 674,881.00 | 441,071.00 | -1,926,177.20 | -632,555.80 | -1,956,790.10 | -1,351,198.90 | 209,341.00 | 352,839.00 | -17,733,774.40 | -10,365,323.30 | 4,549,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -45,000.00 | |
| Total Operating Expenses | 1,532,854.00 | 2,056,414.00 | 2,827,272.00 | 3,726,394.00 | 4,430,359.00 | 4,691,177.00 | 6,311,515.00 | 4,498,506.00 | 6,535,116.00 | 8,985,900.00 | 8,865,480.00 | 9,078,446.00 | 11,409,750.00 | 2,106,370.00 | 1,524,668.00 | 1,759,696.00 | 3,293,570.00 | 18,381,251.00 | 30,966,071.00 | 2,274,000.00 | 2,718,000.00 | 423,000.00 | 2,079,000.00 | 2,514,000.00 | 2,014,000.00 | -14,736,000.00 | -5,207,000.00 | 15,930,000.00 | 81,982,000.00 | 40,613,000.00 | 22,453,999.00 | 8,548,000.00 | 7,959,999.00 | 14,956,999.00 | 7,192,000.00 | 6,162,000.00 | 3,522,999.00 | 9,308,999.00 | 8,822,000.00 | |
| Cost and Exponses | 1,532,854.00 | 2,056,414.00 | 2,827,272.00 | 3,726,394.00 | 4,430,359.00 | 4,691,177.00 | 6,311,515.00 | 4,498,506.00 | 6,535,116.00 | 8,985,900.00 | 8,865,480.00 | 9,078,446.00 | 11,409,750.00 | 6,443,897.00 | 10,358,395.00 | 10,505,895.00 | 13,626,910.00 | 18,381,251.00 | 30,966,071.00 | 40,742,000.00 | 42,232,000.00 | 50,512,000.00 | 74,376,000.00 | 99,326,000.00 | 90,216,000.00 | 103,905,000.00 | 153,590,000.00 | 158,685,000.00 | 215,382,000.00 | 205,279,000.00 | 175,869,999.00 | 189,502,000.00 | 225,799,999.00 | 223,466,999.00 | 203,452,000.00 | 208,285,000.00 | 299,527,999.00 | 319,524,999.00 | 301,250,000.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income |
726,088.00
+0% |
795,363.00
+10% |
1,118,543.00
+41% |
1,463,168.00
+31% |
1,582,156.00
+8% |
960,611.00
-39% |
1,659,743.00
+73% |
2,957,547.00
+78% |
5,103,248.00
+73% |
10,467,380.00
+105% |
14,250,600.00
+36% |
10,577,545.00
-26% |
13,262,700.00
+25% |
9,420,435.00
-29% |
8,954,605.00
-5% |
6,559,275.00
-27% |
3,369,251.00
-49% |
12,772,811.00
+279% |
21,703,571.00
+70% |
26,884,200.00
+24% |
22,166,000.00
-18% |
28,582,000.00
+29% |
53,522,000.00
+87% |
75,411,000.00
+41% |
59,843,000.00
-21% |
83,366,000.00
+39% |
105,379,000.00
+26% |
78,667,000.00
-25% |
59,716,000.00
-24% |
78,980,000.00
+32% |
35,568,000.00
-55% |
58,603,000.00
+65% |
65,456,000.00
+12% |
32,981,000.00
-50% |
8,843,000.00
-73% |
53,825,000.00
+509% |
128,829,000.00
+139% |
127,720,000.00
-1% |
69,712,000.00
-45% |
|
| Operating Income Ratio | (0.47%) | (0.39%) | (0.40%) | (0.39%) | (0.36%) | (0.20%) | (0.26%) | (0.40%) | (0.43%) | (0.52%) | (0.62%) | (0.54%) | (0.53%) | (0.63%) | (0.46%) | (0.37%) | (0.20%) | (0.41%) | (0.41%) | (0.41%) | (0.34%) | (0.36%) | (0.42%) | (0.43%) | (0.40%) | (0.45%) | (0.41%) | (0.33%) | (0.30%) | (0.31%) | (0.18%) | (0.24%) | (0.22%) | (0.13%) | (0.04%) | (0.20%) | (0.30%) | (0.29%) | (0.19%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 439,398.00 | 248,366.00 | 129,278.00 | 97,304.00 | 131,578.00 | 204,467.00 | 151,566.00 | 242,670.00 | 143,482.00 | 232,540.00 | 712,920.00 | 896,721.00 | 506,550.00 | 372,691.00 | 325,563.00 | 112,035.00 | 46,572.00 | 49,906.00 | 169,546.00 | 251,000.00 | 302,000.00 | 538,000.00 | 1,800,000.00 | 3,645,000.00 | 3,202,000.00 | 2,220,000.00 | 3,891,000.00 | 3,336,000.00 | 2,902,000.00 | 5,257,000.00 | 4,673,000.00 | 4,138,000.00 | 3,584,000.00 | 3,537,000.00 | 3,189,000.00 | 2,581,000.00 | 3,190,000.00 | 4,847,000.00 | 7,977,000.00 | |
| Interest Expenses | 574,820.00 | 369,592.00 | 318,513.00 | 3,603.86 | 120,346.00 | 507,310.00 | 778,413.00 | 1,198,186.00 | 1,053,192.00 | 973,280.00 | 667,680.00 | 296,054.00 | 207,900.00 | 126,448.00 | 49,962.00 | 28,382.00 | 56,760.00 | 674,881.00 | 441,071.00 | 538,000.00 | 498,000.00 | 448,000.00 | 1,945,000.00 | 2,686,000.00 | 2,219,000.00 | 1,205,000.00 | 707,000.00 | 117,000.00 | 0.00 | 2,019,000.00 | 2,010,000.00 | 1,743,000.00 | 1,753,000.00 | 1,511,000.00 | 980,000.00 | 292,000.00 | 24,000.00 | 12,000.00 | 45,000.00 | |
| Total Other Income/Exp... | 151,268.00 | 425,770.00 | 800,029.00 | 1,459,564.00 | 1,461,810.00 | -507,311.00 | 881,329.00 | -955,515.00 | -909,710.00 | -740,740.00 | 45,240.00 | 600,666.00 | 298,650.00 | 246,243.00 | 275,600.00 | 83,653.00 | -10,188.00 | -676,158.00 | -440,821.00 | -141,160.00 | -746,610.00 | 457,170.00 | 70,000.00 | 2,462,899.00 | 2,242,641.00 | 1,672,304.00 | -10,798,000.00 | 3,195,000.00 | 93,685,000.00 | -27,744,000.00 | -10,314,000.00 | 2,243,000.00 | 4,235,000.00 | -2,052,000.00 | 10,030,000.00 | 4,289,000.00 | 8,254,000.00 | 5,838,000.00 | 8,096,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,053,116.00 | 1,129,475.00 | 1,493,264.00 | 1,801,931.00 | 2,090,821.00 | 1,608,734.00 | 2,537,330.00 | 4,145,117.00 | 6,357,611.00 | 11,791,780.00 | 16,108,560.00 | 12,874,109.00 | 15,579,300.00 | 10,992,726.00 | 11,177,139.00 | 8,892,591.00 | 5,526,153.00 | 15,228,044.00 | 24,566,395.00 | 30,200,526.00 | 25,159,387.00 | 33,040,375.00 | 59,704,982.00 | 85,462,185.00 | 69,376,328.00 | 95,196,125.00 | 117,611,000.00 | 81,979,000.00 | 66,122,000.00 | 85,813,000.00 | 49,124,000.00 | 74,280,000.00 | 81,740,000.00 | 49,733,000.00 | 27,249,000.00 | 69,854,000.00 | 145,823,000.00 | 144,300,000.00 | 94,253,000.00 | |
| EBITDA ratio | (0.69%) | (0.55%) | (0.53%) | (0.48%) | (0.47%) | (0.34%) | (0.40%) | (0.56%) | (0.55%) | (0.62%) | (0.70%) | (0.66%) | (0.64%) | (0.69%) | (0.59%) | (0.53%) | (0.33%) | (0.41%) | (0.41%) | (0.43%) | (0.39%) | (0.42%) | (0.47%) | (0.49%) | (0.46%) | (0.51%) | (0.45%) | (0.35%) | (0.33%) | (0.34%) | (0.25%) | (0.30%) | (0.28%) | (0.20%) | (0.12%) | (0.26%) | (0.34%) | (0.32%) | (0.25%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 151,268.00 | 425,770.00 | 800,029.00 | 1,459,564.00 | 1,461,810.00 | 453,300.00 | 881,329.00 | 2,002,032.00 | 4,193,538.00 | 9,726,640.00 | 14,295,840.00 | 11,178,211.00 | 13,561,350.00 | 9,666,678.00 | 9,230,205.00 | 6,642,928.00 | 3,359,063.00 | 12,097,930.00 | 21,262,500.00 | 26,744,200.00 | 21,420,000.00 | 29,040,000.00 | 53,592,000.00 | 77,873,000.00 | 62,085,000.00 | 85,038,000.00 | 108,776,000.00 | 81,862,000.00 | 153,401,000.00 | 51,236,000.00 | 25,254,000.00 | 60,846,000.00 | 69,691,000.00 | 30,929,000.00 | 18,873,000.00 | 58,114,000.00 | 137,083,000.00 | 132,941,000.00 | 77,808,000.00 | |
| Income Before Tax Ratio | (0.10%) | (0.21%) | (0.28%) | (0.39%) | (0.33%) | (0.10%) | (0.14%) | (0.27%) | (0.35%) | (0.49%) | (0.62%) | (0.57%) | (0.55%) | (0.65%) | (0.47%) | (0.38%) | (0.20%) | (0.39%) | (0.40%) | (0.41%) | (0.33%) | (0.37%) | (0.42%) | (0.45%) | (0.41%) | (0.45%) | (0.42%) | (0.34%) | (0.76%) | (0.20%) | (0.13%) | (0.25%) | (0.24%) | (0.12%) | (0.09%) | (0.22%) | (0.32%) | (0.30%) | (0.21%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 128,218.00 | 251,323.00 | 367,226.00 | 452,284.00 | 637,034.00 | 314,416.00 | 318,101.00 | 373,106.00 | 516,241.00 | 344,960.00 | 4,118,400.00 | 3,295,963.00 | 4,641,450.00 | 3,169,539.00 | 3,399,075.00 | 3,147,436.00 | 1,638,780.00 | 4,368,204.00 | 6,666,071.00 | 9,034,000.00 | 7,097,000.00 | 9,289,000.00 | 15,628,000.00 | 25,891,000.00 | 16,934,000.00 | 22,573,000.00 | 29,148,000.00 | 20,794,000.00 | 39,593,000.00 | 12,538,000.00 | 10,202,000.00 | 16,865,000.00 | 23,378,000.00 | 13,062,000.00 | 2,699,000.00 | 15,158,000.00 | 25,742,000.00 | 31,461,000.00 | 20,170,000.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 11,525.00
+0% |
167,055.00
+1,350% |
331,628.00
+99% |
809,067.00
+144% |
670,731.00
-17% |
169,746.00
-75% |
486,508.00
+187% |
1,360,471.00
+180% |
2,868,173.00
+111% |
7,458,220.00
+160% |
8,197,800.00
+10% |
6,395,128.00
-22% |
6,666,000.00
+4% |
5,453,936.00
-18% |
4,846,381.00
-11% |
2,974,155.00
-39% |
2,040,470.00
-31% |
6,479,826.00
+218% |
12,207,142.00
+88% |
14,809,200.00
+21% |
12,183,000.00
-18% |
16,474,000.00
+35% |
31,000,000.00
+88% |
42,001,000.00
+35% |
37,494,000.00
-11% |
51,329,000.00
+37% |
64,964,000.00
+27% |
47,331,000.00
-27% |
93,521,000.00
+98% |
30,762,000.00
-67% |
9,775,000.00
-68% |
34,713,000.00
+255% |
36,214,000.00
+4% |
11,413,000.00
-68% |
16,096,000.00
+41% |
31,704,000.00
+97% |
96,762,000.00
+205% |
88,916,000.00
-8% |
54,770,000.00
-38% |
|
| Net Income Ratio | (0.01%) | (0.08%) | (0.12%) | (0.22%) | (0.15%) | (0.04%) | (0.08%) | (0.18%) | (0.24%) | (0.37%) | (0.36%) | (0.33%) | (0.27%) | (0.36%) | (0.25%) | (0.17%) | (0.12%) | (0.21%) | (0.23%) | (0.23%) | (0.19%) | (0.21%) | (0.24%) | (0.24%) | (0.25%) | (0.27%) | (0.25%) | (0.20%) | (0.46%) | (0.12%) | (0.05%) | (0.14%) | (0.12%) | (0.05%) | (0.07%) | (0.12%) | (0.22%) | (0.20%) | (0.15%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.00 | 0.01 | 0.02 | 0.04 | 0.03 | 0.01 | 0.02 | 0.05 | 0.10 | 0.27 | 0.27 | 0.15 | 0.16 | 0.13 | 0.12 | 0.08 | 0.05 | 0.17 | 0.31 | 37.40 | 0.31 | 0.42 | 0.79 | 1.05 | 0.95 | 1.30 | 1.64 | 1.19 | 2.36 | 0.78 | 0.25 | 0.88 | 0.91 | 0.29 | 0.41 | 0.93 | 2.44 | 2.16 | 1.07 | |
| Diluted EPS | 0.00 | 0.01 | 0.02 | 0.04 | 0.03 | 0.01 | 0.02 | 0.05 | 0.10 | 0.26 | 0.27 | 0.15 | 0.16 | 0.13 | 0.12 | 0.08 | 0.05 | 0.16 | 0.31 | 37.30 | 0.31 | 0.42 | 0.78 | 1.05 | 0.95 | 1.29 | 1.64 | 1.19 | 2.36 | 0.78 | 0.25 | 0.88 | 0.91 | 0.29 | 0.41 | 0.93 | 2.44 | 2.16 | 1.22 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 21,567,481.00 | 21,567,481.00 | 21,567,481.00 | 21,567,481.00 | 22,478,926.00 | 25,969,172.00 | 25,267,680.00 | 27,745,319.00 | 27,745,319.00 | 27,746,378.00 | 30,351,000.00 | 42,038,000.00 | 42,021,000.00 | 41,005,000.00 | 39,304,000.00 | 39,227,000.00 | 39,227,000.00 | 39,226,922.00 | 39,378,899.00 | 39,609,000.00 | 39,411,000.00 | 39,478,000.00 | 39,480,000.00 | 39,976,000.00 | 39,470,000.00 | 39,539,000.00 | 39,539,000.00 | 39,636,000.00 | 39,683,031.00 | 39,636,000.00 | 39,636,000.00 | 39,636,000.00 | 39,636,000.00 | 39,636,000.00 | 39,636,000.00 | 39,636,000.00 | 39,636,000.00 | 39,636,000.00 | 44,912,401.00 | |
| Diluted Share Outstanding | 21,567,481.00 | 21,567,481.00 | 21,567,481.00 | 21,567,481.00 | 22,478,926.00 | 25,969,172.00 | 25,267,680.00 | 27,745,319.00 | 27,745,319.00 | 27,746,378.00 | 30,351,000.00 | 42,038,000.00 | 42,021,000.00 | 41,005,000.00 | 39,304,000.00 | 39,227,000.00 | 39,227,000.00 | 39,440,025.00 | 39,514,451.00 | 39,746,000.00 | 39,461,000.00 | 39,533,000.00 | 39,545,000.00 | 40,077,000.00 | 39,470,000.00 | 39,705,000.00 | 39,680,000.00 | 39,684,000.00 | 39,684,000.00 | 39,679,000.00 | 39,674,000.00 | 39,636,000.00 | 39,669,000.00 | 39,636,000.00 | 39,636,000.00 | 39,636,000.00 | 39,636,000.00 | 39,636,000.00 | 39,560,000.00 | |