| NORTHERN TECHNOLOGIES INTERNATIONAL CORP (NTIC) |
| 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 | Q4-CY2013 |
| Balance Sheet Date | | 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 | 2013-Nov-30 |
| Fiscal Period | | 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 | Q1-FY2014 |
| Total Revenue | | 22,315,452$ | 21,508,563$ | 19,072,066$ | 21,338,393$ | 23,349,107$ | 20,686,197$ | 20,842,538$ | 20,181,675$ | 20,709,635$ | 20,969,726$ | 18,270,825$ | 19,952,766$ | 20,251,917$ | 18,964,921$ | 16,748,639$ | 18,193,413$ | 15,513,301$ | 15,418,524$ | 12,782,882$ | 12,779,112$ | 10,028,685$ | 9,744,823$ | 13,233,783$ | 14,631,400$ | 13,447,564$ | 14,893,117$ | 13,315,404$ | 14,094,052$ | (22,586,798$) | 12,923,837$ | 12,213,975$ | 11,543,038$ | 10,901,178$ | 10,223,019$ | 8,742,903$ | 9,702,023$ | 9,517,619$ | 8,686,575$ | 7,704,934$ | 7,024,437$ | 8,102,314$ | 8,277,575$ | 6,728,709$ | 7,214,095$ | 7,377,180$ | 6,920,820$ | 6,219,008$ | 6,309,100$ |
| QoQ% | | 3.75% | 12.78% | (10.62%) | (8.61%) | 12.87% | (.75%) | 3.28% | (2.55%) | (1.24%) | 14.77% | (8.43%) | (1.48%) | 6.79% | 13.23% | (7.94%) | 17.28% | .62% | 20.62% | .03% | 27.43% | 2.91% | (26.36%) | (9.55%) | 8.80% | (9.71%) | 11.85% | (5.53%) | 162.40% | (274.77%) | 5.81% | 5.81% | 5.89% | 6.63% | 16.93% | (9.89%) | 1.94% | 9.57% | 12.74% | 9.69% | (13.30%) | (2.12%) | 23.02% | (6.73%) | (2.21%) | 6.59% | 11.29% | (1.43%) | 3.65% |
| YoY% | | (4.43%) | 3.98% | (8.50%) | 5.73% | 12.75% | (1.35%) | 14.08% | 1.15% | 2.26% | 10.57% | 9.09% | 9.67% | 30.55% | 23.00% | 31.02% | 42.37% | 54.69% | 58.22% | (3.41%) | (12.66%) | (25.42%) | (34.57%) | (.61%) | 3.81% | 159.54% | 15.24% | 9.02% | 22.10% | (307.20%) | 26.42% | 39.70% | 18.98% | 14.54% | 17.69% | 13.47% | 38.12% | 17.47% | 4.94% | 14.51% | (2.63%) | 9.83% | 19.60% | 8.20% | 14.34% | 21.20% | 17.76% | 18.54% | 19.23% |
| Cost Of Revenue | | 13,856,874$ | 13,249,123$ | 12,276,482$ | 13,175,440$ | 13,129,277$ | 12,793,103$ | 12,503,374$ | 12,847,401$ | 13,351,256$ | 13,389,873$ | 11,967,757$ | 13,599,642$ | 14,112,678$ | 12,722,833$ | 11,764,304$ | 12,490,483$ | 9,923,232$ | 10,152,582$ | 8,531,679$ | 8,313,321$ | 6,617,787$ | 6,499,102$ | 8,687,301$ | 9,805,084$ | 9,086,655$ | 10,138,353$ | 9,284,099$ | 9,461,137$ | (27,659,001$) | 8,592,366$ | 8,012,836$ | 7,888,470$ | 7,059,558$ | 6,774,001$ | 5,870,186$ | 6,612,766$ | 6,399,260$ | 5,777,249$ | 5,268,224$ | 4,875,423$ | 5,496,374$ | 5,595,207$ | 4,657,740$ | 4,806,611$ | 4,923,967$ | 4,669,322$ | 4,051,833$ | 4,158,031$ |
| Gross Profit | | 8,458,578$ | 8,259,440$ | 6,795,584$ | 8,162,953$ | 10,219,830$ | 7,893,094$ | 8,339,164$ | 7,334,274$ | 7,358,379$ | 7,579,853$ | 6,303,068$ | 6,353,124$ | 6,139,239$ | 6,242,088$ | 4,984,335$ | 5,702,930$ | 5,590,069$ | 5,265,942$ | 4,251,203$ | 4,465,791$ | 3,410,898$ | 3,245,721$ | 4,546,482$ | 4,826,316$ | 4,360,909$ | 4,754,764$ | 4,031,305$ | 4,632,915$ | 5,072,203$ | 4,331,471$ | 4,201,139$ | 3,654,568$ | 3,841,620$ | 3,449,018$ | 2,872,717$ | 3,089,257$ | 3,118,359$ | 2,909,326$ | 2,436,710$ | 2,149,014$ | 2,605,940$ | 2,682,368$ | 2,070,969$ | 2,407,484$ | 2,453,213$ | 2,251,498$ | 2,167,175$ | 2,151,069$ |
| Gross Margin | | 37.91% | 38.40% | 35.63% | 38.26% | 43.77% | 38.16% | 40.01% | 36.34% | 35.53% | 36.15% | 34.50% | 31.84% | 30.31% | 32.91% | 29.76% | 31.35% | 36.03% | 34.15% | 33.26% | 34.95% | 34.01% | 33.31% | 34.36% | 32.99% | 32.43% | 31.93% | 30.28% | 32.87% | (22.46%) | 33.52% | 34.40% | 31.66% | 35.24% | 33.74% | 32.86% | 31.84% | 32.76% | 33.49% | 31.63% | 30.59% | 32.16% | 32.41% | 30.78% | 33.37% | 33.25% | 32.53% | 34.85% | 34.10% |
| Operating Expenses | | 9,696,796$ | 9,665,165$ | 8,819,510$ | 9,469,994$ | 9,491,570$ | 8,978,405$ | 8,613,942$ | 8,309,040$ | 10,008,457$ | 8,381,236$ | 7,870,989$ | 7,894,757$ | 7,521,601$ | 7,113,737$ | 6,708,853$ | 7,069,926$ | 6,591,632$ | 6,310,345$ | 5,866,162$ | 5,911,487$ | 5,313,010$ | 5,651,075$ | 6,461,748$ | 5,898,620$ | 6,271,293$ | 6,293,725$ | 5,396,155$ | 6,179,048$ | 6,288,605$ | 5,632,826$ | 5,371,598$ | 5,618,425$ | 5,171,689$ | 4,847,144$ | 4,831,047$ | 5,153,386$ | 5,415,998$ | 4,697,018$ | 4,395,515$ | 4,703,787$ | 4,824,303$ | 4,530,006$ | 4,402,685$ | 4,510,179$ | 4,169,299$ | 4,081,507$ | 3,967,063$ | 4,174,166$ |
| Operating Income | | 929,372$ | 867,187$ | (332,933$) | 1,106,671$ | 2,761,862$ | 1,523,917$ | 2,206,271$ | 1,376,433$ | 1,531,171$ | 1,906,586$ | 813,556$ | 829,576$ | 1,613,305$ | 1,822,936$ | 445,223$ | 1,266,611$ | 2,259,785$ | 2,578,754$ | 1,767,737$ | 1,716,577$ | 23,275$ | (716,861$) | 701,751$ | 1,580,011$ | 1,146,893$ | 1,772,272$ | 1,787,140$ | 1,886,464$ | 2,035,197$ | 2,453,211$ | 2,244,428$ | 1,284,613$ | 1,736,700$ | 1,729,938$ | 608,837$ | 525,466$ | 174,634$ | 1,228,685$ | (35,096$) | (85,591$) | 194,952$ | 1,181,241$ | 137,793$ | 1,637,658$ | 1,761,622$ | 1,765,231$ | 1,653,234$ | 1,514,299$ |
| Operating Margin | | 4.17% | 4.03% | (1.75%) | 5.19% | 11.83% | 7.37% | 10.59% | 6.82% | 7.39% | 9.09% | 4.45% | 4.16% | 7.97% | 9.61% | 2.66% | 6.96% | 14.57% | 16.73% | 13.83% | 13.43% | .23% | (7.36%) | 5.30% | 10.80% | 8.53% | 11.90% | 13.42% | 13.39% | (9.01%) | 18.98% | 18.38% | 11.13% | 15.93% | 16.92% | 6.96% | 5.42% | 1.84% | 14.15% | (.46%) | (1.22%) | 2.41% | 14.27% | 2.05% | 22.70% | 23.88% | 25.51% | 26.58% | 24.00% |
| Interest Income | | | | | | | | | | | | | | | | | | | | 15,638$ | 69,538$ | | | 55,042$ | 49,038$ | 26,234$ | 24,114$ | 15,122$ | 12,787$ | 14,894$ | 35,630$ | 24,883$ | 24,056$ | 24,464$ | 10,996$ | 4,516$ | 3,563$ | (16,310$) | 29,868$ | 14,384$ | 14,173$ | 9,331$ | 7,943$ | 2,434$ | 15,127$ | 5,889$ | 1,369$ | 2,570$ | 1,789$ |
| Interest Expenses | | | | 139,155$ | 120,220$ | 91,294$ | 59,939$ | 77,758$ | 111,138$ | 119,162$ | 136,168$ | 115,144$ | 91,331$ | 55,017$ | 23,784$ | 7,404$ | 2,891$ | 5,425$ | 3,044$ | 5,249$ | 2,368$ | (72,525$) | 73,738$ | 9,377$ | 5,444$ | 2,210$ | 5,165$ | 3,835$ | 2,357$ | 3,955$ | 3,139$ | 5,779$ | 5,089$ | 4,880$ | 7,409$ | 3,470$ | 4,623$ | (17,726$) | 15,465$ | 10,796$ | 4,726$ | 6,728$ | 6,004$ | 3,223$ | 5,005$ | 14,613$ | 7,063$ | 11,976$ | 13,670$ |
| Income Before Tax | | 398,641$ | 742,912$ | 877,824$ | 1,012,018$ | 2,689,999$ | 1,487,722$ | 2,157,723$ | 1,311,737$ | 1,422,004$ | 1,779,294$ | 701,863$ | 744,413$ | 1,570,752$ | 1,815,077$ | 447,728$ | 5,226,213$ | 2,310,383$ | 2,586,386$ | 1,778,126$ | 1,783,747$ | 159,093$ | (790,239$) | 747,416$ | 1,623,605$ | 1,170,917$ | 1,791,221$ | 1,798,427$ | 1,896,894$ | 2,046,136$ | 2,485,702$ | 2,263,532$ | 1,303,580$ | 1,756,284$ | 1,733,525$ | 609,883$ | 524,406$ | (1,714,873$) | 1,249,382$ | (30,547$) | (76,144$) | 195,925$ | 1,183,180$ | 139,149$ | 1,647,780$ | 1,757,291$ | 1,759,537$ | 1,643,828$ | 1,502,418$ |
| Tax Expenses | | 1,141,473$ | 410,461$ | 275,197$ | 217,871$ | 477,406$ | 332,400$ | 289,195$ | 226,796$ | 514,777$ | 542,295$ | 181,795$ | 110,733$ | 613,399$ | 604,314$ | 151,743$ | 504,380$ | 532,317$ | 276,338$ | 274,660$ | 378,590$ | 1,804,690$ | 142,285$ | 463,594$ | 264,066$ | 189,506$ | 150,257$ | 246,371$ | 255,703$ | (252,480$) | 181,683$ | 841,909$ | 104,991$ | 219,096$ | 237,801$ | 124,909$ | 117,713$ | 363,761$ | 225,395$ | 40,466$ | (3,502$) | 153,196$ | 114,180$ | 197,614$ | 183,684$ | 305,623$ | 361,280$ | 259,759$ | 198,000$ |
| Net Income | | (742,832$) | 332,451$ | 602,627$ | 794,147$ | 2,212,593$ | 1,155,322$ | 1,868,528$ | 1,084,941$ | 907,227$ | 1,236,999$ | 520,068$ | 633,680$ | 957,353$ | 1,210,763$ | 295,985$ | 4,721,833$ | 1,778,066$ | 2,310,048$ | 1,503,466$ | 1,405,157$ | (1,645,597$) | (932,524$) | 283,822$ | 1,359,539$ | 981,411$ | 1,640,964$ | 1,552,056$ | 1,641,191$ | 2,298,616$ | 2,304,019$ | 1,421,623$ | 1,198,589$ | 1,537,188$ | 1,495,724$ | 484,974$ | 406,693$ | (2,078,634$) | 1,023,987$ | (71,013$) | (72,642$) | 42,729$ | 1,069,000$ | (58,465$) | 1,464,096$ | 1,451,668$ | 1,398,257$ | 1,384,069$ | 1,304,418$ |
| Profit Margin | | (3.33%) | 1.55% | 3.16% | 3.72% | 9.48% | 5.59% | 8.97% | 5.38% | 4.38% | 5.90% | 2.85% | 3.18% | 4.73% | 6.38% | 1.77% | 25.95% | 11.46% | 14.98% | 11.76% | 11.00% | (16.41%) | (9.57%) | 2.15% | 9.29% | 7.30% | 11.02% | 11.66% | 11.65% | (10.18%) | 17.83% | 11.64% | 10.38% | 14.10% | 14.63% | 5.55% | 4.19% | (21.84%) | 11.79% | (.92%) | (1.03%) | .53% | 12.91% | (.87%) | 20.30% | 19.68% | 20.20% | 22.26% | 20.68% |
| TTM | | 1.17% | 4.62% | 5.64% | 7.00% | 7.43% | 6.09% | 6.16% | 4.68% | 4.13% | 4.21% | 4.29% | 4.08% | 9.69% | 11.53% | 13.82% | 16.66% | 12.39% | 7.01% | .73% | (1.94%) | (1.96%) | 3.31% | 7.59% | 9.83% | 10.43% | 36.18% | 43.93% | 46.05% | 51.25% | 13.58% | 12.60% | 11.39% | 9.92% | .81% | (.45%) | (2.02%) | (3.64%) | 2.93% | 3.11% | 3.25% | 8.30% | 13.27% | 15.07% | 20.55% | 20.65% | 23.69% | 24.25% | 22.53% |
| Earnings to Minority | | 356,734$ | 210,676$ | 168,308$ | 233,056$ | 376,805$ | 178,718$ | 167,359$ | 189,420$ | 908,037$ | 177,409$ | 108,571$ | 131,438$ | 309,426$ | 210,596$ | 113,138$ | 228,074$ | 125,718$ | 256,132$ | 190,891$ | 142,758$ | 119,275$ | 32,697$ | 103,988$ | 146,989$ | 152,565$ | 158,815$ | 150,488$ | 144,132$ | 156,475$ | 161,267$ | 88,776$ | 114,963$ | 152,083$ | 143,308$ | 98,008$ | 109,054$ | (635,887$) | 106,614$ | 36,776$ | 161,709$ | 38,214$ | 163,565$ | 70,179$ | 455,831$ | 209,143$ | 418,040$ | 359,025$ | 445,832$ |
| Earnings to Common Shareholders | | (1,099,566$) | 121,775$ | 434,319$ | 561,091$ | 1,835,788$ | 976,604$ | 1,701,169$ | 895,521$ | (810$) | 1,059,590$ | 411,497$ | 502,242$ | 647,927$ | 1,000,167$ | 182,847$ | 4,493,759$ | 1,652,348$ | 2,053,916$ | 1,312,575$ | 1,262,399$ | (1,764,872$) | (965,221$) | 179,834$ | 1,212,550$ | 828,846$ | 1,482,149$ | 1,401,568$ | 1,497,059$ | 2,142,141$ | 2,142,752$ | 1,332,847$ | 1,083,626$ | 1,385,105$ | 1,352,416$ | 386,966$ | 297,639$ | (1,442,747$) | 917,373$ | (107,789$) | (234,351$) | 4,515$ | 905,435$ | (128,644$) | 1,008,265$ | 1,242,527$ | 980,217$ | 1,025,044$ | 858,586$ |
| QoQ% | | (1,002.95%) | (71.96%) | (22.59%) | (69.44%) | 87.98% | (42.59%) | 89.96% | 110,658.15% | (100.08%) | 157.50% | (18.07%) | (22.49%) | (35.22%) | 447.00% | (95.93%) | 171.96% | (19.55%) | 56.48% | 3.98% | 171.53% | (82.85%) | (636.73%) | (85.17%) | 46.29% | (44.08%) | 5.75% | (6.38%) | (30.11%) | (.03%) | 60.77% | 23.00% | (21.77%) | 2.42% | 249.49% | 30.01% | 120.63% | (257.27%) | 951.08% | 54.01% | (5,290.50%) | (99.50%) | 803.83% | (112.76%) | (18.85%) | 26.76% | (4.37%) | 19.39% | (46.86%) |
| YoY% | | (159.90%) | (87.53%) | (74.47%) | (37.35%) | 226,740.49% | (7.83%) | 313.41% | 78.31% | (100.13%) | 5.94% | 125.05% | (88.82%) | (60.79%) | (51.30%) | (86.07%) | 255.97% | 193.62% | 312.79% | 629.88% | 4.11% | (312.93%) | (165.12%) | (87.17%) | (19.01%) | (61.31%) | (30.83%) | 5.16% | 38.15% | 54.66% | 58.44% | 244.44% | 264.07% | 196.01% | 47.42% | 459.00% | 227.01% | (32,054.53%) | 1.32% | 16.21% | (123.24%) | (99.64%) | (7.63%) | (112.55%) | 17.43% | (23.10%) | 5.73% | 135.96% | 120.36% |
| Earnings Per Share, Basic | | (0.12$) | 0.01$ | 0.05$ | 0.06$ | 0.19$ | 0.10$ | 0.18$ | 0.09$ | 0.00$ | 0.11$ | 0.04$ | 0.05$ | 0.07$ | 0.11$ | 0.02$ | 0.49$ | 0.18$ | 0.23$ | 0.14$ | 0.14$ | (0.19$) | (0.11$) | 0.02$ | 0.13$ | 0.09$ | 0.16$ | 0.15$ | 0.16$ | 0.12$ | 0.24$ | 0.29$ | 0.24$ | 0.31$ | 0.30$ | 0.09$ | 0.07$ | (0.32$) | 0.20$ | (0.02$) | (0.05$) | 0.00$ | 0.20$ | (0.03$) | 0.22$ | 0.28$ | 0.22$ | 0.23$ | 0.19$ |
| Earnings Per Share, Diluted | | (0.12$) | 0.01$ | 0.04$ | 0.06$ | 0.19$ | 0.10$ | 0.17$ | 0.09$ | 0.00$ | 0.11$ | 0.04$ | 0.05$ | 0.07$ | 0.10$ | 0.02$ | 0.46$ | 0.17$ | 0.21$ | 0.13$ | 0.13$ | (0.21$) | (0.11$) | 0.02$ | 0.13$ | 0.09$ | 0.16$ | 0.15$ | 0.16$ | 0.11$ | 0.23$ | 0.29$ | 0.24$ | 0.30$ | 0.29$ | 0.08$ | 0.07$ | (0.32$) | 0.20$ | (0.02$) | (0.05$) | 0.00$ | 0.20$ | (0.03$) | 0.22$ | 0.27$ | 0.21$ | 0.22$ | 0.19$ |
| Unlevered FCF Per Share, Basic | | (0.15$) | (0.02$) | 0.14$ | 0.12$ | (0.12$) | 0.09$ | 0.16$ | 0.28$ | 0.15$ | 0.06$ | (0.13$) | 0.17$ | (0.13$) | (0.07$) | (0.16$) | 0.33$ | (0.32$) | (0.13$) | 0.02$ | 0.14$ | 0.17$ | (0.14$) | 0.62$ | (0.19$) | 0.28$ | 0.24$ | 0.07$ | (0.09$) | 0.03$ | 0.01$ | 0.17$ | (0.33$) | 0.61$ | 0.77$ | (0.09$) | (0.23$) | | | | | | | | (0.21$) | (0.13$) | 0.17$ | (0.32$) | (0.08$) |
| Unlevered FCF Per Share, Diluted | | (0.15$) | (0.02$) | 0.13$ | 0.12$ | (0.11$) | 0.09$ | 0.16$ | 0.28$ | 0.14$ | 0.06$ | (0.13$) | 0.16$ | (0.12$) | (0.07$) | (0.16$) | 0.31$ | (0.30$) | (0.12$) | 0.02$ | 0.13$ | 0.19$ | (0.14$) | 0.60$ | (0.19$) | 0.27$ | 0.23$ | 0.07$ | (0.09$) | 0.03$ | 0.01$ | 0.17$ | (0.33$) | 0.60$ | 0.76$ | (0.08$) | (0.23$) | | | | | | | | (0.20$) | (0.13$) | 0.16$ | (0.31$) | (0.08$) |
| Average Shares, Basic | | 9,488,963 | 9,474,363 | 9,470,507 | 9,470,507 | 9,449,760 | 9,431,134 | 9,427,598 | 9,427,588 | 9,384,056 | 9,369,923 | 9,366,357 | 9,317,680 | 9,222,159 | 9,227,912 | 9,214,817 | 9,199,976 | 9,146,768 | 9,109,861 | 9,104,636 | 9,104,623 | 9,095,091 | 9,099,990 | 9,097,236 | 9,095,607 | 9,089,278 | 9,084,354 | 9,084,354 | 9,084,350 | 18,157,222 | 9,078,706 | 4,537,408 | 4,537,368 | 4,530,632 | 4,526,771 | 4,525,091 | 4,531,950 | 4,535,246 | 4,538,970 | 4,537,429 | 4,538,371 | 4,520,556 | 4,525,109 | 4,522,514 | 4,518,973 | 4,487,857 | 4,461,880 | 4,434,837 | 4,434,770 |
| Average Shares, Diluted | | 9,511,292 | 9,539,766 | 9,753,437 | 9,754,209 | 9,887,874 | 10,015,674 | 9,723,671 | 9,706,581 | 9,679,467 | 9,628,069 | 9,747,461 | 9,718,931 | 9,498,119 | 9,578,797 | 9,683,426 | 9,779,770 | 10,012,008 | 9,972,000 | 9,867,918 | 9,644,630 | 8,418,565 | 9,099,990 | 9,461,727 | 9,407,642 | 9,345,016 | 9,392,444 | 9,447,860 | 9,478,576 | 18,785,426 | 9,414,064 | 4,673,338 | 4,608,788 | 4,597,007 | 4,591,527 | 4,562,024 | 4,558,878 | 4,510,415 | 4,563,801 | 4,537,429 | 4,538,371 | 4,585,196 | 4,594,992 | 4,522,514 | 4,659,621 | 4,592,208 | 4,590,344 | 4,579,603 | 4,552,669 |
| EBIT | | 398,641$ | 742,912$ | 1,016,979$ | 1,132,238$ | 2,781,293$ | 1,547,661$ | 2,235,481$ | 1,422,875$ | 1,541,166$ | 1,915,462$ | 817,007$ | 835,744$ | 1,625,769$ | 1,838,861$ | 455,132$ | 5,229,104$ | 2,315,808$ | 2,589,430$ | 1,783,375$ | 1,786,115$ | 159,093$ | (716,501$) | 756,793$ | 1,629,049$ | 1,173,127$ | 1,796,386$ | 1,802,262$ | 1,899,251$ | 2,050,091$ | 2,488,841$ | 2,269,311$ | 1,308,669$ | 1,761,164$ | 1,740,934$ | 613,353$ | 529,029$ | (1,732,599$) | 1,264,847$ | (19,751$) | (71,418$) | 202,653$ | 1,189,184$ | 142,372$ | 1,652,785$ | 1,771,904$ | 1,766,600$ | 1,655,804$ | 1,516,088$ |
| EBITDA | | 398,641$ | 742,912$ | 1,016,979$ | 1,132,238$ | 2,781,293$ | 1,547,661$ | 2,235,481$ | 1,422,875$ | 1,541,166$ | 1,915,462$ | 817,007$ | 835,744$ | 1,625,769$ | 1,838,861$ | 455,132$ | 5,229,104$ | 2,315,808$ | 2,589,430$ | 1,783,375$ | 1,786,115$ | 159,093$ | (716,501$) | 756,793$ | 1,629,049$ | 1,173,127$ | 1,796,386$ | 1,802,262$ | 1,899,251$ | 2,050,091$ | 2,488,841$ | 2,269,311$ | 1,308,669$ | 1,761,164$ | 1,740,934$ | 613,353$ | 529,029$ | (1,732,599$) | 1,264,847$ | (19,751$) | (71,418$) | 202,653$ | 1,189,184$ | 142,372$ | 1,652,785$ | 1,771,904$ | 1,766,600$ | 1,655,804$ | 1,516,088$ |