Cracker
CBRLCracker Barrel Price (CBRL)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
22,319,894
(0.2448)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Cracker Barrel Old Country Store, 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 |
80,900,000.00
+0% |
99,000,000.00
+22% |
125,800,000.00
+27% |
170,000,000.00
+35% |
225,500,000.00
+33% |
300,200,000.00
+33% |
400,600,000.00
+33% |
517,600,000.00
+29% |
640,900,000.00
+24% |
783,100,000.00
+22% |
943,300,000.00
+20% |
1,123,900,000.00
+19% |
1,317,100,000.00
+17% |
1,531,600,000.00
+16% |
1,772,712,000.00
+16% |
1,963,692,000.00
+11% |
2,066,892,000.00
+5% |
2,198,182,000.00
+6% |
2,380,947,000.00
+8% |
2,567,548,000.00
+8% |
2,642,997,000.00
+3% |
2,351,576,000.00
-11% |
2,384,521,000.00
+1% |
2,367,285,000.00
-1% |
2,404,515,000.00
+2% |
2,434,435,000.00
+1% |
2,580,195,000.00
+6% |
2,644,630,000.00
+2% |
2,683,677,000.00
+1% |
2,842,284,000.00
+6% |
2,912,351,000.00
+2% |
2,926,289,000.00
+0% |
3,030,445,000.00
+4% |
3,071,951,000.00
+1% |
2,522,792,000.00
-18% |
2,821,444,000.00
+12% |
3,267,786,000.00
+16% |
3,442,808,000.00
+5% |
3,470,762,000.00
+1% |
|
| Cost of Revenue | ||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue | 26,400,000.00 | 31,100,000.00 | 38,600,000.00 | 53,200,000.00 | 72,300,000.00 | 91,400,000.00 | 118,400,000.00 | 155,900,000.00 | 194,700,000.00 | 238,400,000.00 | 293,500,000.00 | 352,000,000.00 | 406,700,000.00 | 486,500,000.00 | 553,248,000.00 | 664,332,000.00 | 677,738,000.00 | 703,915,000.00 | 785,703,000.00 | 847,045,000.00 | 845,644,000.00 | 744,275,000.00 | 773,757,000.00 | 764,909,000.00 | 745,818,000.00 | 772,471,000.00 | 1,778,919,000.00 | 1,817,243,000.00 | 1,839,351,000.00 | 1,916,553,000.00 | 1,934,364,000.00 | 1,908,417,000.00 | 1,991,208,000.00 | 2,009,828,000.00 | 1,704,931,000.00 | 1,848,381,000.00 | 2,198,961,000.00 | 2,336,286,000.00 | 2,359,186,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
54,500,000.00
+0% |
67,900,000.00
+25% |
87,200,000.00
+28% |
116,800,000.00
+34% |
153,200,000.00
+31% |
208,800,000.00
+36% |
282,200,000.00
+35% |
361,700,000.00
+28% |
446,200,000.00
+23% |
544,700,000.00
+22% |
649,800,000.00
+19% |
771,900,000.00
+19% |
910,400,000.00
+18% |
1,045,100,000.00
+15% |
1,219,464,000.00
+17% |
1,299,360,000.00
+7% |
1,389,154,000.00
+7% |
1,494,267,000.00
+8% |
1,595,244,000.00
+7% |
1,720,503,000.00
+8% |
1,797,353,000.00
+4% |
1,607,301,000.00
-11% |
1,610,764,000.00
+0% |
1,602,376,000.00
-1% |
1,658,697,000.00
+4% |
1,661,964,000.00
+0% |
801,276,000.00
-52% |
827,387,000.00
+3% |
844,326,000.00
+2% |
925,731,000.00
+10% |
977,987,000.00
+6% |
1,017,872,000.00
+4% |
1,039,237,000.00
+2% |
1,062,123,000.00
+2% |
817,861,000.00
-23% |
973,063,000.00
+19% |
1,068,825,000.00
+10% |
1,106,522,000.00
+4% |
1,111,576,000.00
+0% |
|
| Gross Profit Ratio | (0.67%) | (0.69%) | (0.69%) | (0.69%) | (0.68%) | (0.70%) | (0.70%) | (0.70%) | (0.70%) | (0.70%) | (0.69%) | (0.69%) | (0.69%) | (0.68%) | (0.69%) | (0.66%) | (0.67%) | (0.68%) | (0.67%) | (0.67%) | (0.68%) | (0.68%) | (0.68%) | (0.68%) | (0.69%) | (0.68%) | (0.31%) | (0.31%) | (0.31%) | (0.33%) | (0.34%) | (0.35%) | (0.34%) | (0.35%) | (0.32%) | (0.35%) | (0.33%) | (0.32%) | (0.32%) | |
| 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 | 1,036,455,000.00 | 1,491,229,000.00 | 1,495,408,000.00 | 146,171,000.00 | 143,262,000.00 | 129,387,000.00 | 147,544,000.00 | 142,982,000.00 | 141,414,000.00 | 143,756,000.00 | 152,826,000.00 | 146,975,000.00 | 147,825,000.00 | 157,433,000.00 | 174,091,000.00 | 207,062,000.00 | |
| Selling, General & Admin... | 44,500,000.00 | 54,500,000.00 | 69,900,000.00 | 92,800,000.00 | 122,000,000.00 | 161,800,000.00 | 214,500,000.00 | 272,700,000.00 | 336,700,000.00 | 415,600,000.00 | 517,700,000.00 | 598,600,000.00 | 702,100,000.00 | 868,400,000.00 | 1,035,277,000.00 | 1,188,294,000.00 | 1,239,854,000.00 | 1,320,186,000.00 | 1,410,108,000.00 | 1,518,341,000.00 | 1,598,934,000.00 | 1,439,156,000.00 | 1,459,112,000.00 | 1,722,575,000.00 | 1,491,229,000.00 | 1,495,408,000.00 | 146,171,000.00 | 143,262,000.00 | 129,387,000.00 | 147,544,000.00 | 142,982,000.00 | 141,414,000.00 | 143,756,000.00 | 152,826,000.00 | 146,975,000.00 | 147,825,000.00 | 157,433,000.00 | 174,091,000.00 | 207,062,000.00 | |
| 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 | 686,120,000.00 | 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 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 3,200,000.00 | 3,600,000.00 | 4,500,000.00 | 5,700,000.00 | 6,700,000.00 | 9,300,000.00 | 12,500,000.00 | 15,800,000.00 | 20,400,000.00 | 26,400,000.00 | 31,400,000.00 | 35,700,000.00 | 43,400,000.00 | 53,800,000.00 | 65,218,000.00 | 64,902,000.00 | 62,759,000.00 | 64,376,000.00 | 63,868,000.00 | 67,321,000.00 | 72,278,000.00 | 56,908,000.00 | 57,689,000.00 | 59,286,000.00 | 61,024,000.00 | 62,788,000.00 | 64,467,000.00 | 66,120,000.00 | 68,389,000.00 | 72,955,000.00 | 78,223,000.00 | 86,319,000.00 | 93,692,000.00 | 107,537,000.00 | 181,620,000.00 | 164,421,000.00 | 162,066,000.00 | 164,252,000.00 | 111,746,000.00 | |
| Other Expenses | 3,200,000.00 | 3,600,000.00 | 4,500,000.00 | 5,700,000.00 | 6,700,000.00 | 9,300,000.00 | 12,500,000.00 | 15,800,000.00 | 20,400,000.00 | 26,400,000.00 | 31,400,000.00 | 35,700,000.00 | 43,400,000.00 | 53,800,000.00 | 65,218,000.00 | 14,370,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 168,069,000.00 | 0.00 | 877,000.00 | 0.00 | 0.00 | 0.00 | 464,130,000.00 | 482,601,000.00 | 506,533,000.00 | 523,307,000.00 | 554,534,000.00 | 563,300,000.00 | 601,889,000.00 | 626,453,000.00 | 614,733,000.00 | 676,301,000.00 | 758,389,000.00 | 0.00 | 859,395,000.00 | |
| Total Operating Expenses | 47,700,000.00 | 58,100,000.00 | 74,400,000.00 | 98,500,000.00 | 128,700,000.00 | 171,100,000.00 | 227,000,000.00 | 288,500,000.00 | 357,100,000.00 | 442,000,000.00 | 549,100,000.00 | 634,300,000.00 | 745,500,000.00 | 922,200,000.00 | 1,100,495,000.00 | 1,202,664,000.00 | 1,239,854,000.00 | 1,320,186,000.00 | 1,410,108,000.00 | 1,518,341,000.00 | 1,767,003,000.00 | 1,439,156,000.00 | 1,459,989,000.00 | 1,722,575,000.00 | 1,491,229,000.00 | 1,495,408,000.00 | 610,301,000.00 | 625,863,000.00 | 635,920,000.00 | 670,851,000.00 | 697,516,000.00 | 704,714,000.00 | 745,645,000.00 | 779,279,000.00 | 761,708,000.00 | 824,126,000.00 | 915,822,000.00 | 971,906,000.00 | 1,066,457,000.00 | |
| Cost and Exponses | 74,100,000.00 | 89,200,000.00 | 113,000,000.00 | 151,700,000.00 | 201,000,000.00 | 262,500,000.00 | 345,400,000.00 | 444,400,000.00 | 551,800,000.00 | 680,400,000.00 | 842,600,000.00 | 986,300,000.00 | 1,152,200,000.00 | 1,408,700,000.00 | 1,653,743,000.00 | 1,866,996,000.00 | 1,917,592,000.00 | 2,024,101,000.00 | 2,195,811,000.00 | 2,365,386,000.00 | 2,612,647,000.00 | 2,183,431,000.00 | 2,233,746,000.00 | 2,487,484,000.00 | 2,237,047,000.00 | 2,267,879,000.00 | 2,389,220,000.00 | 2,443,106,000.00 | 2,475,271,000.00 | 2,587,404,000.00 | 2,631,880,000.00 | 2,613,131,000.00 | 2,736,853,000.00 | 2,789,107,000.00 | 2,466,639,000.00 | 2,672,507,000.00 | 3,114,783,000.00 | 3,308,192,000.00 | 3,398,011,000.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income |
6,800,000.00
+0% |
9,800,000.00
+44% |
12,800,000.00
+31% |
18,300,000.00
+43% |
24,500,000.00
+34% |
37,700,000.00
+54% |
55,200,000.00
+46% |
73,200,000.00
+33% |
89,100,000.00
+22% |
102,700,000.00
+15% |
100,700,000.00
-2% |
137,600,000.00
+37% |
164,900,000.00
+20% |
122,900,000.00
-25% |
118,969,000.00
-3% |
96,696,000.00
-19% |
149,300,000.00
+54% |
174,081,000.00
+17% |
185,136,000.00
+6% |
202,162,000.00
+9% |
22,298,000.00
-89% |
168,145,000.00
+654% |
150,775,000.00
-10% |
142,239,000.00
-6% |
164,668,000.00
+16% |
167,181,000.00
+2% |
190,975,000.00
+14% |
201,524,000.00
+6% |
208,406,000.00
+3% |
254,880,000.00
+22% |
280,471,000.00
+10% |
313,158,000.00
+12% |
293,592,000.00
-6% |
282,844,000.00
-4% |
56,153,000.00
-80% |
148,937,000.00
+165% |
153,003,000.00
+3% |
120,617,000.00
-21% |
45,119,000.00
-63% |
|
| Operating Income Ratio | (0.08%) | (0.10%) | (0.10%) | (0.11%) | (0.11%) | (0.13%) | (0.14%) | (0.14%) | (0.14%) | (0.13%) | (0.11%) | (0.12%) | (0.13%) | (0.08%) | (0.07%) | (0.05%) | (0.07%) | (0.08%) | (0.08%) | (0.08%) | (0.01%) | (0.07%) | (0.06%) | (0.06%) | (0.07%) | (0.07%) | (0.07%) | (0.08%) | (0.08%) | (0.09%) | (0.10%) | (0.11%) | (0.10%) | (0.09%) | (0.02%) | (0.05%) | (0.05%) | (0.04%) | (0.01%) | |
| 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 | 5,000.00 | 0.00 | 0.00 | 0.00 | 185,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 16,488,000.00 | 22,327,000.00 | 56,108,000.00 | 9,620,000.00 | 17,006,000.00 | 0.00 | |
| Interest Expenses | 0.00 | 100,000.00 | 1,200,000.00 | 2,200,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10,000,000.00 | 24,264,000.00 | 12,232,000.00 | 6,769,000.00 | 8,819,000.00 | 8,444,000.00 | 8,597,000.00 | 0.00 | 0.00 | 57,887,000.00 | 52,177,000.00 | 48,959,000.00 | 51,490,000.00 | 44,687,000.00 | 35,742,000.00 | 17,557,000.00 | 16,679,000.00 | 14,052,000.00 | 14,271,000.00 | 15,169,000.00 | 16,488,000.00 | 22,327,000.00 | 56,108,000.00 | 9,620,000.00 | 17,006,000.00 | 20,933,000.00 | |
| Total Other Income/Exp... | -500,000.00 | -600,000.00 | -1,300,000.00 | -1,400,000.00 | -400,000.00 | -1,100,000.00 | -1,000,000.00 | -200,000.00 | 1,500,000.00 | 2,600,000.00 | 1,700,000.00 | -100,000.00 | -200,000.00 | -10,000,000.00 | -24,264,000.00 | -12,232,000.00 | -6,769,000.00 | -8,819,000.00 | -6,290,000.00 | -8,597,000.00 | -21,441,000.00 | -51,664,000.00 | -57,260,000.00 | -54,265,000.00 | -51,759,000.00 | -50,865,000.00 | -44,687,000.00 | -35,742,000.00 | -17,557,000.00 | -16,679,000.00 | -14,052,000.00 | -14,271,000.00 | -15,169,000.00 | -16,488,000.00 | 25,131,000.00 | -56,108,000.00 | -9,620,000.00 | -17,006,000.00 | -20,933,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 10,000,000.00 | 13,400,000.00 | 17,300,000.00 | 24,000,000.00 | 31,200,000.00 | 47,000,000.00 | 67,700,000.00 | 89,000,000.00 | 109,500,000.00 | 129,100,000.00 | 132,100,000.00 | 173,300,000.00 | 208,300,000.00 | 176,700,000.00 | 184,187,000.00 | 161,598,000.00 | 212,059,000.00 | 238,457,000.00 | 249,004,000.00 | 269,483,000.00 | 219,055,000.00 | 225,053,000.00 | 208,649,000.00 | 201,525,000.00 | 228,492,000.00 | 229,344,000.00 | 255,442,000.00 | 267,644,000.00 | 276,795,000.00 | 327,835,000.00 | 358,694,000.00 | 399,477,000.00 | 387,284,000.00 | 390,381,000.00 | 284,066,000.00 | 366,659,000.00 | 153,003,000.00 | 239,101,000.00 | 156,865,000.00 | |
| EBITDA ratio | (0.11%) | (0.13%) | (0.14%) | (0.14%) | (0.13%) | (0.15%) | (0.16%) | (0.17%) | (0.17%) | (0.16%) | (0.14%) | (0.15%) | (0.16%) | (0.12%) | (0.10%) | (0.08%) | (0.10%) | (0.11%) | (0.10%) | (0.10%) | (0.04%) | (0.10%) | (0.09%) | (0.09%) | (0.10%) | (0.09%) | (0.10%) | (0.10%) | (0.10%) | (0.12%) | (0.12%) | (0.14%) | (0.13%) | (0.13%) | (0.07%) | (0.10%) | (0.08%) | (0.07%) | (0.05%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 6,300,000.00 | 9,200,000.00 | 11,500,000.00 | 16,900,000.00 | 24,100,000.00 | 36,600,000.00 | 54,200,000.00 | 73,000,000.00 | 90,600,000.00 | 105,300,000.00 | 102,400,000.00 | 137,500,000.00 | 164,700,000.00 | 112,900,000.00 | 94,705,000.00 | 84,464,000.00 | 142,531,000.00 | 165,262,000.00 | 176,697,000.00 | 193,565,000.00 | 168,049,000.00 | 116,481,000.00 | 93,515,000.00 | 90,062,000.00 | 115,709,000.00 | 115,691,000.00 | 146,288,000.00 | 165,782,000.00 | 190,849,000.00 | 238,201,000.00 | 266,419,000.00 | 298,887,000.00 | 278,423,000.00 | 266,356,000.00 | 81,284,000.00 | 310,551,000.00 | 143,383,000.00 | 103,611,000.00 | 24,186,000.00 | |
| Income Before Tax Ratio | (0.08%) | (0.09%) | (0.09%) | (0.10%) | (0.11%) | (0.12%) | (0.14%) | (0.14%) | (0.14%) | (0.13%) | (0.11%) | (0.12%) | (0.13%) | (0.07%) | (0.05%) | (0.04%) | (0.07%) | (0.08%) | (0.07%) | (0.08%) | (0.06%) | (0.05%) | (0.04%) | (0.04%) | (0.05%) | (0.05%) | (0.06%) | (0.06%) | (0.07%) | (0.08%) | (0.09%) | (0.10%) | (0.09%) | (0.09%) | (0.03%) | (0.11%) | (0.04%) | (0.03%) | (0.01%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 2,700,000.00 | 4,500,000.00 | 4,300,000.00 | 6,000,000.00 | 8,800,000.00 | 13,700,000.00 | 20,300,000.00 | 27,300,000.00 | 33,600,000.00 | 39,300,000.00 | 38,900,000.00 | 50,900,000.00 | 60,600,000.00 | 42,700,000.00 | 35,707,000.00 | 35,283,000.00 | 50,742,000.00 | 58,733,000.00 | 63,435,000.00 | 66,925,000.00 | 51,758,000.00 | 40,498,000.00 | 28,212,000.00 | 24,105,000.00 | 30,451,000.00 | 30,483,000.00 | 43,207,000.00 | 48,517,000.00 | 58,721,000.00 | 74,298,000.00 | 77,120,000.00 | 96,988,000.00 | 30,803,000.00 | 42,955,000.00 | -28,683,000.00 | 56,038,000.00 | 11,503,000.00 | 4,561,000.00 | -16,744,000.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 3,600,000.00
+0% |
4,700,000.00
+31% |
7,200,000.00
+53% |
10,900,000.00
+51% |
15,300,000.00
+40% |
22,900,000.00
+50% |
33,900,000.00
+48% |
45,700,000.00
+35% |
58,000,000.00
+27% |
66,000,000.00
+14% |
63,500,000.00
-4% |
86,600,000.00
+36% |
104,100,000.00
+20% |
70,200,000.00
-33% |
58,998,000.00
-16% |
49,181,000.00
-17% |
91,789,000.00
+87% |
106,529,000.00
+16% |
113,262,000.00
+6% |
126,640,000.00
+12% |
116,291,000.00
-8% |
162,065,000.00
+39% |
65,553,000.00
-60% |
65,926,000.00
+1% |
85,258,000.00
+29% |
85,208,000.00
0% |
103,081,000.00
+21% |
117,265,000.00
+14% |
132,128,000.00
+13% |
163,903,000.00
+24% |
189,299,000.00
+15% |
201,899,000.00
+7% |
247,620,000.00
+23% |
223,401,000.00
-10% |
109,967,000.00
-51% |
254,513,000.00
+131% |
131,880,000.00
-48% |
99,050,000.00
-25% |
40,930,000.00
-59% |
|
| Net Income Ratio | (0.04%) | (0.05%) | (0.06%) | (0.06%) | (0.07%) | (0.08%) | (0.08%) | (0.09%) | (0.09%) | (0.08%) | (0.07%) | (0.08%) | (0.08%) | (0.05%) | (0.03%) | (0.03%) | (0.04%) | (0.05%) | (0.05%) | (0.05%) | (0.04%) | (0.07%) | (0.03%) | (0.03%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.05%) | (0.06%) | (0.06%) | (0.07%) | (0.08%) | (0.07%) | (0.04%) | (0.09%) | (0.04%) | (0.03%) | (0.01%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.09 | 0.11 | 0.17 | 0.25 | 0.32 | 0.45 | 0.61 | 0.78 | 0.97 | 1.10 | 1.05 | 1.42 | 1.68 | 1.16 | 1.02 | 0.88 | 1.69 | 2.13 | 2.29 | 2.65 | 2.71 | 5.86 | 2.88 | 2.94 | 3.71 | 3.70 | 4.47 | 4.95 | 5.55 | 6.85 | 7.91 | 8.40 | 10.31 | 9.29 | 4.61 | 10.74 | 5.69 | 4.47 | 1.84 | |
| Diluted EPS | 0.09 | 0.11 | 0.17 | 0.25 | 0.32 | 0.45 | 0.61 | 0.78 | 0.96 | 1.09 | 1.04 | 1.41 | 1.65 | 1.16 | 1.02 | 0.87 | 1.64 | 1.97 | 2.12 | 2.45 | 2.50 | 5.23 | 2.80 | 2.89 | 3.62 | 3.61 | 4.40 | 4.90 | 5.51 | 6.82 | 7.86 | 8.37 | 10.29 | 9.27 | 4.61 | 10.71 | 5.67 | 4.45 | 1.83 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 40,000,000.00 | 42,727,273.00 | 42,352,941.00 | 43,600,000.00 | 47,812,500.00 | 50,888,889.00 | 55,573,770.00 | 58,589,744.00 | 59,793,814.00 | 60,000,000.00 | 60,476,190.00 | 60,985,915.00 | 61,964,286.00 | 58,628,000.00 | 57,959,646.00 | 56,128,956.00 | 54,198,845.00 | 49,274,373.00 | 48,877,306.00 | 47,791,317.00 | 42,917,319.00 | 27,643,098.00 | 22,782,608.00 | 22,458,971.00 | 23,007,856.00 | 22,998,200.00 | 23,067,566.00 | 23,708,875.00 | 23,817,768.00 | 23,918,368.00 | 23,945,041.00 | 24,031,810.00 | 24,011,161.00 | 24,037,272.00 | 23,865,367.00 | 23,692,063.00 | 23,164,180.00 | 22,167,875.00 | 22,191,961.00 | |
| Diluted Share Outstanding | 40,000,000.00 | 42,727,273.00 | 42,352,941.00 | 43,600,000.00 | 47,812,500.00 | 50,888,889.00 | 55,573,770.00 | 58,589,744.00 | 60,416,667.00 | 60,550,459.00 | 61,057,692.00 | 61,418,440.00 | 63,090,909.00 | 58,628,000.00 | 58,041,290.00 | 59,799,124.00 | 56,090,940.00 | 55,581,127.00 | 54,952,633.00 | 53,382,007.00 | 48,044,440.00 | 31,756,582.00 | 23,406,044.00 | 22,787,633.00 | 23,579,752.00 | 23,634,675.00 | 23,408,126.00 | 23,948,321.00 | 23,966,015.00 | 24,048,924.00 | 24,074,273.00 | 24,118,288.00 | 24,075,614.00 | 24,096,396.00 | 23,865,367.00 | 23,767,390.00 | 23,246,010.00 | 22,265,399.00 | 22,319,894.00 | |