| LINDSAY CORP (LNN) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Nov-30 | 2025-Aug-31 | 2025-May-31 | 2025-Feb-28 | 2024-Nov-30 | 2024-Aug-31 | 2024-May-31 | 2024-Feb-29 | 2023-Nov-30 | 2023-Aug-31 | 2023-May-31 | 2023-Feb-28 | 2022-Nov-30 | 2022-Aug-31 | 2022-May-31 | 2022-Feb-28 | 2021-Nov-30 | 2021-Aug-31 | 2021-May-31 | 2021-Feb-28 | 2020-Nov-30 | 2020-Aug-31 | 2020-May-31 | 2020-Feb-29 | 2019-Nov-30 | 2019-Aug-31 | 2019-May-31 | 2019-Feb-28 | 2018-Nov-30 | 2018-Aug-31 | 2018-May-31 | 2018-Feb-28 | 2017-Nov-30 | 2017-Aug-31 | 2017-May-31 | 2017-Feb-28 | 2016-Nov-30 | 2016-Aug-31 | 2016-May-31 | 2016-Feb-29 | 2015-Nov-30 | 2015-Aug-31 | 2015-May-31 | 2015-Feb-28 | 2014-Nov-30 | 2014-Aug-31 | 2014-May-31 | 2014-Feb-28 |
| Fiscal Period | | Q1-FY2026 | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 |
| Total Revenue | | 155,818,000$ | 153,559,000$ | 169,464,000$ | 187,064,000$ | 166,281,000$ | 154,998,000$ | 139,199,000$ | 151,519,000$ | 161,358,000$ | 167,131,000$ | 164,553,000$ | 166,241,000$ | 176,159,000$ | 190,196,000$ | 214,259,000$ | 200,137,000$ | 166,152,000$ | 153,648,000$ | 161,936,000$ | 143,577,000$ | 108,485,000$ | 128,405,000$ | 123,106,000$ | 113,788,000$ | 109,393,000$ | 101,885,000$ | 121,054,000$ | 109,182,000$ | 111,951,000$ | 123,269,000$ | 169,571,000$ | 130,339,000$ | 124,526,000$ | 131,937,000$ | 151,533,000$ | 124,125,000$ | 110,390,000$ | 132,897,000$ | 141,319,000$ | 120,573,000$ | 121,622,000$ | 123,540,000$ | 160,707,000$ | 141,089,000$ | 134,845,000$ | 147,522,000$ | 169,936,000$ | 152,804,000$ |
| QoQ% | | 1.47% | (9.39%) | (9.41%) | 12.50% | 7.28% | 11.35% | (8.13%) | (6.10%) | (3.45%) | 1.57% | (1.02%) | (5.63%) | (7.38%) | (11.23%) | 7.06% | 20.45% | 8.14% | (5.12%) | 12.79% | 32.35% | (15.51%) | 4.30% | 8.19% | 4.02% | 7.37% | (15.84%) | 10.87% | (2.47%) | (9.18%) | (27.31%) | 30.10% | 4.67% | (5.62%) | (12.93%) | 22.08% | 12.44% | (16.94%) | (5.96%) | 17.21% | (.86%) | (1.55%) | (23.13%) | 13.91% | 4.63% | (8.59%) | (13.19%) | 11.21% | 3.48% |
| YoY% | | (6.29%) | (.93%) | 21.74% | 23.46% | 3.05% | (7.26%) | (15.41%) | (8.86%) | (8.40%) | (12.13%) | (23.20%) | (16.94%) | 6.02% | 23.79% | 32.31% | 39.39% | 53.16% | 19.66% | 31.54% | 26.18% | (.83%) | 26.03% | 1.70% | 4.22% | (2.29%) | (17.35%) | (28.61%) | (16.23%) | (10.10%) | (6.57%) | 11.90% | 5.01% | 12.81% | (.72%) | 7.23% | 2.95% | (9.24%) | 7.57% | (12.06%) | (14.54%) | (9.81%) | (16.26%) | (5.43%) | (7.67%) | (8.69%) | (.59%) | (22.60%) | (12.95%) |
| Cost Of Revenue | | 105,716,000$ | 108,854,000$ | 115,842,000$ | 124,576,000$ | 116,315,000$ | 109,299,000$ | 92,702,000$ | 102,565,000$ | 111,453,000$ | 114,615,000$ | 111,332,000$ | 111,983,000$ | 123,139,000$ | 133,079,000$ | 152,579,000$ | 157,193,000$ | 128,714,000$ | 120,081,000$ | 117,880,000$ | 102,403,000$ | 77,077,000$ | 83,038,000$ | 83,410,000$ | 80,382,000$ | 75,319,000$ | 70,398,000$ | 91,055,000$ | 84,708,000$ | 83,303,000$ | 90,998,000$ | 118,093,000$ | 95,023,000$ | 92,129,000$ | 94,146,000$ | 105,627,000$ | 91,184,000$ | 82,016,000$ | 92,951,000$ | 99,511,000$ | 88,128,000$ | 87,208,000$ | 90,075,000$ | 114,321,000$ | 101,533,000$ | 97,931,000$ | 107,599,000$ | 121,687,000$ | 110,132,000$ |
| Gross Profit | | 50,102,000$ | 44,705,000$ | 53,622,000$ | 62,488,000$ | 49,966,000$ | 45,699,000$ | 46,497,000$ | 48,954,000$ | 49,905,000$ | 52,516,000$ | 53,221,000$ | 54,258,000$ | 53,020,000$ | 57,117,000$ | 61,680,000$ | 42,944,000$ | 37,438,000$ | 33,567,000$ | 44,056,000$ | 41,174,000$ | 31,408,000$ | 45,367,000$ | 39,696,000$ | 33,406,000$ | 34,074,000$ | 31,487,000$ | 29,999,000$ | 24,474,000$ | 28,648,000$ | 32,271,000$ | 51,478,000$ | 35,316,000$ | 32,397,000$ | 37,791,000$ | 45,906,000$ | 32,941,000$ | 28,374,000$ | 39,946,000$ | 41,808,000$ | 32,445,000$ | 34,414,000$ | 33,465,000$ | 46,386,000$ | 39,556,000$ | 36,914,000$ | 39,923,000$ | 48,249,000$ | 42,672,000$ |
| Gross Margin | | 32.15% | 29.11% | 31.64% | 33.41% | 30.05% | 29.48% | 33.40% | 32.31% | 30.93% | 31.42% | 32.34% | 32.64% | 30.10% | 30.03% | 28.79% | 21.46% | 22.53% | 21.85% | 27.21% | 28.68% | 28.95% | 35.33% | 32.25% | 29.36% | 31.15% | 30.90% | 24.78% | 22.42% | 25.59% | 26.18% | 30.36% | 27.10% | 26.02% | 28.64% | 30.29% | 26.54% | 25.70% | 30.06% | 29.58% | 26.91% | 28.30% | 27.09% | 28.86% | 28.04% | 27.38% | 27.06% | 28.39% | 27.93% |
| Operating Expenses | | 30,497,000$ | 33,380,000$ | 29,829,000$ | 30,364,000$ | 29,083,000$ | 32,199,000$ | 26,561,000$ | 26,856,000$ | 28,831,000$ | 29,152,000$ | 26,264,000$ | 26,993,000$ | 28,422,000$ | 29,335,000$ | 26,518,000$ | 24,606,000$ | 24,077,000$ | 24,144,000$ | 22,715,000$ | 25,365,000$ | 23,873,000$ | 27,911,000$ | 23,868,000$ | 24,764,000$ | 21,798,000$ | 27,427,000$ | 25,524,000$ | 28,934,000$ | 26,608,000$ | 25,565,000$ | 32,664,000$ | 28,025,000$ | 26,196,000$ | 25,813,000$ | 28,492,000$ | 24,419,000$ | 25,639,000$ | 27,950,000$ | 26,483,000$ | 37,139,000$ | 22,666,000$ | 30,696,000$ | 24,898,000$ | 25,020,000$ | 25,012,000$ | 23,692,000$ | 23,027,000$ | 21,759,000$ |
| Operating Income | | 19,605,000$ | 11,325,000$ | 23,793,000$ | 32,124,000$ | 20,883,000$ | 13,500,000$ | 19,936,000$ | 22,098,000$ | 21,074,000$ | 23,364,000$ | 26,957,000$ | 27,265,000$ | 24,598,000$ | 27,782,000$ | 35,162,000$ | 18,338,000$ | 13,361,000$ | 9,423,000$ | 21,341,000$ | 15,809,000$ | 7,535,000$ | 17,456,000$ | 15,828,000$ | 8,642,000$ | 12,276,000$ | 4,060,000$ | 4,475,000$ | (4,460,000$) | 2,040,000$ | 6,706,000$ | 18,814,000$ | 7,291,000$ | 6,201,000$ | 11,978,000$ | 17,414,000$ | 8,522,000$ | 2,735,000$ | 11,996,000$ | 15,325,000$ | (4,694,000$) | 11,748,000$ | 2,769,000$ | 21,488,000$ | 14,536,000$ | 11,902,000$ | 16,231,000$ | 25,222,000$ | 20,913,000$ |
| Operating Margin | | 12.58% | 7.38% | 14.04% | 17.17% | 12.56% | 8.71% | 14.32% | 14.58% | 13.06% | 13.98% | 16.38% | 16.40% | 13.96% | 14.61% | 16.41% | 9.16% | 8.04% | 6.13% | 13.18% | 11.01% | 6.95% | 13.59% | 12.86% | 7.60% | 11.22% | 3.99% | 3.70% | (4.09%) | 1.82% | 5.44% | 11.10% | 5.59% | 4.98% | 9.08% | 11.49% | 6.87% | 2.48% | 9.03% | 10.84% | (3.89%) | 9.66% | 2.24% | 13.37% | 10.30% | 8.83% | 11.00% | 14.84% | 13.69% |
| Interest Income | | 3,319,000$ | 2,388,000$ | 2,242,000$ | 1,843,000$ | 493,000$ | 1,865,000$ | 961,000$ | 1,295,000$ | 1,068,000$ | 1,238,000$ | 680,000$ | 490,000$ | 373,000$ | 166,000$ | 118,000$ | 160,000$ | 177,000$ | 285,000$ | 227,000$ | 268,000$ | 303,000$ | 544,000$ | 408,000$ | 389,000$ | 615,000$ | 472,000$ | 525,000$ | 751,000$ | 654,000$ | 469,000$ | 540,000$ | 311,000$ | 320,000$ | 297,000$ | 545,000$ | 171,000$ | 165,000$ | 125,000$ | 127,000$ | 229,000$ | 164,000$ | 163,000$ | 134,000$ | 162,000$ | 172,000$ | 142,000$ | 295,000$ | 157,000$ |
| Interest Expenses | | | | 0$ | 0$ | 0$ | | 767,000$ | 830,000$ | 877,000$ | 893,000$ | 948,000$ | 1,038,000$ | 909,000$ | 924,000$ | 1,006,000$ | 1,176,000$ | 1,163,000$ | 1,167,000$ | 1,178,000$ | 1,205,000$ | 1,201,000$ | 1,185,000$ | 1,197,000$ | 1,191,000$ | 1,186,000$ | 1,215,000$ | 1,169,000$ | 1,178,000$ | 1,205,000$ | 1,185,000$ | 1,226,000$ | 1,095,000$ | 1,181,000$ | 1,191,000$ | 1,156,000$ | 1,201,000$ | 1,209,000$ | 1,175,000$ | 1,179,000$ | 1,201,000$ | 1,196,000$ | 1,202,000$ | 1,144,000$ | 209,000$ | 71,000$ | 47,000$ | 45,000$ | 56,000$ |
| Income Before Tax | | 21,886,000$ | 13,622,000$ | 25,714,000$ | 33,214,000$ | 22,034,000$ | 15,185,000$ | 20,173,000$ | 22,697,000$ | 20,995,000$ | 24,905,000$ | 25,732,000$ | 25,733,000$ | 24,005,000$ | 23,632,000$ | 35,556,000$ | 19,204,000$ | 9,475,000$ | 7,789,000$ | 21,154,000$ | 14,561,000$ | 6,883,000$ | 18,456,000$ | 12,265,000$ | 6,867,000$ | 11,255,000$ | 2,265,000$ | 3,229,000$ | (5,068,000$) | 1,681,000$ | 5,940,000$ | 17,445,000$ | 5,676,000$ | 4,792,000$ | 10,547,000$ | 16,197,000$ | 7,636,000$ | 1,335,000$ | 11,020,000$ | 14,065,000$ | (6,193,000$) | 10,396,000$ | 529,000$ | 20,423,000$ | 14,138,000$ | 11,661,000$ | 16,549,000$ | 25,500,000$ | 20,789,000$ |
| Tax Expenses | | 5,362,000$ | 2,809,000$ | 6,214,000$ | 6,638,000$ | 4,870,000$ | 2,449,000$ | (206,000$) | 4,574,000$ | 5,976,000$ | 5,676,000$ | 8,851,000$ | 7,681,000$ | 5,788,000$ | 5,703,000$ | 10,483,000$ | 4,638,000$ | 1,574,000$ | 1,985,000$ | 3,357,000$ | 2,685,000$ | (212,000$) | 3,782,000$ | 2,171,000$ | 1,351,000$ | 2,910,000$ | 762,000$ | 332,000$ | (1,628,000$) | 469,000$ | 962,000$ | 7,066,000$ | 3,941,000$ | 1,607,000$ | 4,205,000$ | 5,245,000$ | 2,624,000$ | 462,000$ | 3,212,000$ | 4,421,000$ | (2,064,000$) | 3,452,000$ | 3,710,000$ | 7,496,000$ | 5,143,000$ | 4,093,000$ | 5,220,000$ | 9,001,000$ | 7,339,000$ |
| Net Income | | 16,524,000$ | 10,813,000$ | 19,500,000$ | 26,575,000$ | 17,164,000$ | 12,736,000$ | 20,379,000$ | 18,123,000$ | 15,019,000$ | 19,229,000$ | 16,881,000$ | 18,052,000$ | 18,217,000$ | 17,929,000$ | 25,073,000$ | 14,566,000$ | 7,901,000$ | 5,804,000$ | 17,797,000$ | 11,876,000$ | 7,095,000$ | 14,674,000$ | 10,094,000$ | 5,516,000$ | 8,345,000$ | 1,503,000$ | 2,897,000$ | (3,440,000$) | 1,212,000$ | 4,978,000$ | 10,379,000$ | 1,735,000$ | 3,185,000$ | 6,342,000$ | 10,952,000$ | 5,012,000$ | 873,000$ | 7,808,000$ | 9,644,000$ | (4,129,000$) | 6,944,000$ | (3,181,000$) | 12,927,000$ | 8,995,000$ | 7,568,000$ | 11,329,000$ | 16,499,000$ | 13,450,000$ |
| Profit Margin | | 10.61% | 7.04% | 11.51% | 14.21% | 10.32% | 8.22% | 14.64% | 11.96% | 9.31% | 11.51% | 10.26% | 10.86% | 10.34% | 9.43% | 11.70% | 7.28% | 4.76% | 3.78% | 10.99% | 8.27% | 6.54% | 11.43% | 8.20% | 4.85% | 7.63% | 1.48% | 2.39% | (3.15%) | 1.08% | 4.04% | 6.12% | 1.33% | 2.56% | 4.81% | 7.23% | 4.04% | .79% | 5.88% | 6.82% | (3.42%) | 5.71% | (2.58%) | 8.04% | 6.38% | 5.61% | 7.68% | 9.71% | 8.80% |
| TTM | | 11.02% | 10.95% | 11.21% | 11.87% | 11.18% | 10.91% | 11.75% | 10.74% | 10.49% | 10.74% | 10.20% | 10.61% | 9.71% | 8.49% | 7.27% | 6.76% | 6.94% | 7.50% | 9.48% | 8.69% | 7.89% | 8.14% | 5.68% | 4.09% | 2.11% | .49% | 1.21% | 2.55% | 3.42% | 3.70% | 3.89% | 4.13% | 4.79% | 4.48% | 4.75% | 4.59% | 2.81% | 3.93% | 1.83% | 2.39% | 4.70% | 4.70% | 6.99% | 7.48% | 8.07% | 8.34% | 8.18% | 9.00% |
| Earnings to Minority | | | | | (1,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 16,524,000$ | 10,813,000$ | 19,500,000$ | 26,576,000$ | 17,164,000$ | 12,736,000$ | 20,379,000$ | 18,123,000$ | 15,019,000$ | 19,229,000$ | 16,881,000$ | 18,052,000$ | 18,217,000$ | 17,929,000$ | 25,073,000$ | 14,566,000$ | 7,901,000$ | 5,804,000$ | 17,797,000$ | 11,876,000$ | 7,095,000$ | 14,674,000$ | 10,094,000$ | 5,516,000$ | 8,345,000$ | 1,503,000$ | 2,897,000$ | (3,440,000$) | 1,212,000$ | 4,978,000$ | 10,379,000$ | 1,735,000$ | 3,185,000$ | 6,342,000$ | 10,952,000$ | 5,012,000$ | 873,000$ | 7,808,000$ | 9,644,000$ | (4,129,000$) | 6,944,000$ | (3,181,000$) | 12,927,000$ | 8,995,000$ | 7,568,000$ | 11,329,000$ | 16,499,000$ | 13,450,000$ |
| QoQ% | | 52.82% | (44.55%) | (26.63%) | 54.84% | 34.77% | (37.50%) | 12.45% | 20.67% | (21.89%) | 13.91% | (6.49%) | (.91%) | 1.61% | (28.49%) | 72.13% | 84.36% | 36.13% | (67.39%) | 49.86% | 67.39% | (51.65%) | 45.37% | 83.00% | (33.90%) | 455.22% | (48.12%) | 184.22% | (383.83%) | (75.65%) | (52.04%) | 498.21% | (45.53%) | (49.78%) | (42.09%) | 118.52% | 474.11% | (88.82%) | (19.04%) | 333.57% | (159.46%) | 318.30% | (124.61%) | 43.71% | 18.86% | (33.20%) | (31.34%) | 22.67% | 31.43% |
| YoY% | | (3.73%) | (15.10%) | (4.31%) | 46.64% | 14.28% | (33.77%) | 20.72% | .39% | (17.56%) | 7.25% | (32.67%) | 23.93% | 130.57% | 208.91% | 40.88% | 22.65% | 11.36% | (60.45%) | 76.31% | 115.30% | (14.98%) | 876.31% | 248.43% | 260.35% | 588.53% | (69.81%) | (72.09%) | (298.27%) | (61.95%) | (21.51%) | (5.23%) | (65.38%) | 264.83% | (18.78%) | 13.56% | 221.39% | (87.43%) | 345.46% | (25.40%) | (145.90%) | (8.25%) | (128.08%) | (21.65%) | (33.12%) | (26.05%) | 8.64% | (36.70%) | (30.50%) |
| Earnings Per Share, Basic | | 1.55$ | 1.00$ | 1.80$ | 2.45$ | 1.58$ | 1.17$ | 1.85$ | 1.64$ | 1.36$ | 1.75$ | 1.53$ | 1.64$ | 1.66$ | 1.63$ | 2.28$ | 1.33$ | 0.72$ | 0.53$ | 1.63$ | 1.09$ | 0.65$ | 1.35$ | 0.93$ | 0.51$ | 0.77$ | 0.14$ | 0.27$ | (0.32$) | 0.11$ | 0.46$ | 0.96$ | 0.16$ | 0.30$ | 0.59$ | 1.03$ | 0.47$ | 0.08$ | 0.73$ | 0.90$ | (0.37$) | 0.62$ | (0.28$) | 1.11$ | 0.75$ | 0.62$ | 0.89$ | 1.28$ | 1.04$ |
| Earnings Per Share, Diluted | | 1.54$ | 0.99$ | 1.78$ | 2.44$ | 1.57$ | 1.17$ | 1.85$ | 1.64$ | 1.36$ | 1.74$ | 1.53$ | 1.63$ | 1.65$ | 1.62$ | 2.28$ | 1.32$ | 0.72$ | 0.53$ | 1.61$ | 1.08$ | 0.65$ | 1.35$ | 0.93$ | 0.51$ | 0.77$ | 0.14$ | 0.27$ | (0.32$) | 0.11$ | 0.46$ | 0.96$ | 0.16$ | 0.30$ | 0.59$ | 1.02$ | 0.47$ | 0.08$ | 0.73$ | 0.90$ | (0.37$) | 0.62$ | (0.28$) | 1.10$ | 0.75$ | 0.62$ | 0.89$ | 1.28$ | 1.04$ |
| Unlevered FCF Per Share, Basic | | (1.41$) | 4.59$ | 2.36$ | 0.23$ | 1.15$ | 4.39$ | 2.34$ | (1.95$) | 1.36$ | 5.00$ | 4.11$ | (0.02$) | 0.08$ | 2.24$ | 0.51$ | (1.42$) | (2.49$) | 0.86$ | 1.24$ | (1.40$) | 0.90$ | 1.93$ | 1.04$ | (0.44$) | (0.26$) | 1.89$ | 1.09$ | (2.92$) | (1.86$) | 2.01$ | | (0.62$) | (0.65$) | 1.15$ | | | | | | | | | | | | | 2.41$ | 1.82$ |
| Unlevered FCF Per Share, Diluted | | (1.41$) | 4.56$ | 2.35$ | 0.23$ | 1.14$ | 4.37$ | 2.34$ | (1.95$) | 1.35$ | 4.98$ | 4.09$ | (0.02$) | 0.08$ | 2.22$ | 0.51$ | (1.41$) | (2.47$) | 0.85$ | 1.23$ | (1.38$) | 0.90$ | 1.92$ | 1.03$ | (0.44$) | (0.26$) | 1.89$ | 1.08$ | (2.92$) | (1.85$) | 2.00$ | | (0.62$) | (0.65$) | 1.15$ | | | | | | | | | | | | | 2.40$ | 1.82$ |
| Average Shares, Basic | | 10,673,000 | 10,858,000 | 10,862,000 | 10,863,000 | 10,853,000 | 10,858,000 | 10,996,000 | 11,033,000 | 11,017,000 | 11,008,000 | 11,008,000 | 11,007,000 | 10,989,000 | 10,981,000 | 10,978,000 | 10,974,000 | 10,927,000 | 10,908,000 | 10,907,000 | 10,884,000 | 10,845,000 | 10,837,000 | 10,835,000 | 10,825,000 | 10,795,000 | 10,786,000 | 10,786,000 | 10,786,000 | 10,766,000 | 10,759,000 | 10,757,000 | 10,743,000 | 10,705,000 | 10,692,000 | 10,677,000 | 10,657,000 | 10,638,000 | 10,632,000 | 10,709,000 | 11,024,000 | 11,259,000 | 11,376,000 | 11,690,000 | 11,982,000 | 12,224,000 | 12,686,000 | 12,843,000 | 12,910,000 |
| Average Shares, Diluted | | 10,699,000 | 10,929,000 | 10,931,000 | 10,909,000 | 10,903,000 | 10,905,000 | 11,030,000 | 11,074,000 | 11,059,000 | 11,060,000 | 11,052,000 | 11,063,000 | 11,073,000 | 11,063,000 | 11,021,000 | 11,014,000 | 11,026,000 | 11,038,000 | 11,033,000 | 10,981,000 | 10,888,000 | 10,882,000 | 10,877,000 | 10,857,000 | 10,828,000 | 10,834,000 | 10,814,000 | 10,786,000 | 10,806,000 | 10,798,000 | 10,785,000 | 10,765,000 | 10,740,000 | 10,731,000 | 10,705,000 | 10,674,000 | 10,666,000 | 10,676,000 | 10,732,000 | 11,024,000 | 11,288,000 | 11,418,000 | 11,720,000 | 12,008,000 | 12,274,000 | 12,746,000 | 12,889,000 | 12,942,000 |
| EBIT | | 21,886,000$ | 13,622,000$ | 25,714,000$ | 33,214,000$ | 22,034,000$ | 15,185,000$ | 20,940,000$ | 23,527,000$ | 21,872,000$ | 25,798,000$ | 26,680,000$ | 26,771,000$ | 24,914,000$ | 24,556,000$ | 36,562,000$ | 20,380,000$ | 10,638,000$ | 8,956,000$ | 22,332,000$ | 15,766,000$ | 8,084,000$ | 19,641,000$ | 13,462,000$ | 8,058,000$ | 12,441,000$ | 3,480,000$ | 4,398,000$ | (3,890,000$) | 2,886,000$ | 7,125,000$ | 18,671,000$ | 6,771,000$ | 5,973,000$ | 11,738,000$ | 17,353,000$ | 8,837,000$ | 2,544,000$ | 12,195,000$ | 15,244,000$ | (4,992,000$) | 11,592,000$ | 1,731,000$ | 21,567,000$ | 14,347,000$ | 11,732,000$ | 16,596,000$ | 25,545,000$ | 20,845,000$ |
| EBITDA | | 27,198,000$ | 18,811,000$ | 30,813,000$ | 38,410,000$ | 27,446,000$ | 20,538,000$ | 26,213,000$ | 28,794,000$ | 27,179,000$ | 30,614,000$ | 31,451,000$ | 31,595,000$ | 29,785,000$ | 29,804,000$ | 41,580,000$ | 25,396,000$ | 15,534,000$ | 13,445,000$ | 27,142,000$ | 20,504,000$ | 13,224,000$ | 24,891,000$ | 18,190,000$ | 12,728,000$ | 17,189,000$ | 7,046,000$ | 7,961,000$ | (425,000$) | 6,310,000$ | 10,788,000$ | 22,923,000$ | 11,035,000$ | 10,308,000$ | 16,079,000$ | 21,570,000$ | 12,922,000$ | 6,579,000$ | 16,305,000$ | 19,479,000$ | (751,000$) | 15,887,000$ | 5,995,000$ | 25,698,000$ | 18,616,000$ | 15,480,000$ | 20,258,000$ | 29,292,000$ | 24,522,000$ |