| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 10 | 6 | 15 | 17 | 19 | 6 | 19 | 8 | 18 | 12 | 8 | 6 | 6 | 5 | 6 | 8 | 15 | 8 | 14 | 14 | 13 | 15 | 7 | 19 | 14 | 8 | 9 | 7 | 16 | 10 | 8 | 14 | 11 |
| Estimated Revenue | |||||||||||||||||||||||||||||||||
| Low | 113,087 | 110,004 | 107,922 | 92,063 | 80,981 | 66,705 | 76,524 | 62,356 | 57,125 | 51,530 | 71,779 | 88,721 | 82,355 | 83,984 | 85,530 | 65,732 | 60,577 | 56,046 | 43,721 | 48,913 | 49,360 | 136,649 | 47,919 | 41,422 | 33,403 | 26,014 | 42,784 | 43,283 | 44,836 | 35,620 | 39,531 | 46,646 | 35,869 |
| Average | 120,322 | 117,043 | 108,708 | 97,786 | 84,254 | 67,086 | 76,933 | 66,762 | 64,170 | 57,885 | 80,631 | 99,662 | 92,512 | 94,341 | 96,078 | 82,165 | 75,722 | 70,058 | 54,651 | 61,141 | 61,700 | 170,811 | 59,898 | 51,777 | 41,754 | 32,518 | 53,480 | 54,104 | 56,045 | 44,525 | 49,413 | 58,307 | 44,836 |
| High | 130,402 | 126,848 | 109,494 | 102,955 | 87,325 | 67,839 | 77,803 | 71,147 | 69,440 | 62,638 | 87,252 | 107,846 | 100,108 | 102,088 | 103,967 | 98,598 | 90,866 | 84,070 | 65,581 | 73,369 | 74,040 | 204,973 | 71,878 | 62,133 | 50,104 | 39,022 | 64,175 | 64,925 | 67,254 | 53,430 | 59,296 | 69,968 | 53,803 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||||
| Low | -7,027 | -6,835 | -5,900 | -5,548 | -4,706 | -3,656 | -76,589 | -70,142 | -56,917 | -9,829 | -4,972 | 9,508 | 9,412 | 5,467 | 6,268 | 6,719 | 5,787 | 4,874 | 4,415 | 5,105 | 1,658 | 4,166 | 5,413 | 2,838 | 2,415 | 2,612 | 1,372 | 1,742 | 4,033 | 3,007 | 3,311 | 2,366 | -1,194 |
| Average | -6,484 | -6,307 | -5,858 | -5,269 | -4,540 | -3,615 | -63,147 | -57,786 | -45,577 | -8,060 | -2,299 | 11,885 | 11,765 | 6,834 | 7,835 | 8,398 | 7,233 | 6,093 | 5,518 | 6,381 | 2,894 | 5,216 | 6,766 | 3,547 | 3,019 | 3,265 | 1,739 | 2,553 | 5,041 | 3,758 | 4,139 | 2,957 | -404 |
| High | -6,094 | -5,928 | -5,816 | -4,961 | -4,364 | -3,594 | -49,705 | -45,430 | -34,236 | -6,292 | 373 | 14,262 | 14,118 | 8,201 | 9,401 | 10,078 | 8,680 | 7,311 | 6,622 | 7,657 | 4,130 | 6,266 | 8,119 | 4,256 | 3,623 | 3,918 | 2,107 | 3,364 | 6,049 | 4,510 | 4,967 | 3,549 | 385 |
| Estimated EBIT | |||||||||||||||||||||||||||||||||
| Low | -11,050 | -10,749 | -9,279 | -8,725 | -7,400 | -5,749 | -97,869 | -90,462 | -71,347 | -12,956 | -9,921 | 8,021 | 7,752 | 3,675 | 5,055 | 5,357 | 4,493 | 4,167 | 3,402 | 3,758 | 364 | 2,620 | 4,141 | 1,707 | 1,574 | 1,170 | 2.53 | 3,035 | 2,949 | 2,070 | 2,114 | 1,205 | -4,194 |
| Average | -10,196 | -9,918 | -9,212 | -8,287 | -7,140 | -5,685 | -81,270 | -75,099 | -58,544 | -10,796 | -6,936 | 10,026 | 9,691 | 4,880 | 6,319 | 6,696 | 5,616 | 5,208 | 4,253 | 4,697 | 1,479 | 3,504 | 5,177 | 2,159 | 1,968 | 1,462 | 314 | 3,793 | 3,687 | 2,588 | 2,643 | 1,506 | -3,140 |
| High | -9,583 | -9,322 | -9,146 | -7,802 | -6,863 | -5,653 | -64,671 | -59,735 | -45,740 | -8,637 | -3,951 | 12,031 | 11,629 | 6,086 | 7,582 | 8,035 | 6,739 | 6,250 | 5,103 | 5,637 | 2,595 | 4,389 | 6,212 | 2,611 | 2,361 | 1,755 | 625 | 4,552 | 4,424 | 3,105 | 3,171 | 1,807 | -2,087 |
| Estimated Net Income | |||||||||||||||||||||||||||||||||
| Low | 4,512 | 5,019 | 2,832 | -776 | -2,085 | -13,080 | -2,668 | -91,094 | -72,460 | -11,880 | -4,961 | 7,035 | 6,182 | 3,081 | 3,495 | 3,901 | 3,125 | 2,577 | 2,325 | 2,530 | 96.2 | 1,886 | 2,890 | 1,165 | 1,357 | 1,265 | 305 | -376 | 2,115 | 1,436 | 1,540 | 841 | -2,755 |
| Average | 4,895 | 5,445 | 6,577 | 3,981 | 277 | -11,875 | -2,222 | -75,870 | -59,923 | -9,900 | -2,910 | 8,793 | 7,727 | 4,011 | 4,369 | 4,877 | 3,906 | 3,221 | 2,906 | 3,163 | 865 | 2,439 | 3,612 | 1,540 | 1,697 | 1,581 | 660 | 228 | 2,643 | 1,794 | 1,925 | 1,051 | -2,037 |
| High | 5,428 | 6,038 | 7,167 | 6,018 | 319 | -9,917 | -1,776 | -60,647 | -47,385 | -7,920 | -859 | 10,552 | 9,273 | 4,941 | 5,242 | 5,852 | 4,687 | 3,865 | 3,488 | 3,796 | 1,635 | 2,992 | 4,335 | 1,915 | 2,036 | 1,897 | 1,015 | 832 | 3,172 | 2,153 | 2,310 | 1,261 | -1,318 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
| Low | 8,014 | 7,796 | 7,648 | 6,524 | 5,739 | 4,727 | 20,177 | 19,157 | 15,000 | 3,661 | 5,316 | 3,131 | 3,085 | 2,874 | 2,360 | 2,696 | 2,694 | 2,450 | 2,029 | 2,757 | 2,376 | 2,934 | 2,496 | 2,729 | 2,357 | 3,146 | 2,348 | 2,369 | 2,127 | 1,779 | 1,498 | 1,710 | 2,051 |
| Average | 8,527 | 8,295 | 7,704 | 6,930 | 5,971 | 4,754 | 25,221 | 23,946 | 18,750 | 4,576 | 6,645 | 3,914 | 3,856 | 3,593 | 2,950 | 3,371 | 3,368 | 3,062 | 2,536 | 3,447 | 2,970 | 3,667 | 3,120 | 3,412 | 2,946 | 3,933 | 2,935 | 2,962 | 2,659 | 2,223 | 1,873 | 2,137 | 2,563 |
| High | 9,241 | 8,990 | 7,760 | 7,296 | 6,189 | 4,808 | 30,265 | 28,735 | 22,500 | 5,492 | 7,974 | 4,697 | 4,627 | 4,312 | 3,540 | 4,045 | 4,041 | 3,674 | 3,043 | 4,136 | 3,564 | 4,401 | 3,744 | 4,094 | 3,535 | 4,719 | 3,521 | 3,554 | 3,191 | 2,668 | 2,247 | 2,564 | 3,076 |
| Estimated EPS | |||||||||||||||||||||||||||||||||
| Low | 6.975 | 7.759 | 4.377 | -1.200 | -3.222 | -20.22 | -6.408 | -9.717 | -2.268 | -10.80 | 0.401 | 12.96 | 8.702 | 6.096 | 6.367 | 5.480 | 4.220 | 2.920 | 2.210 | 2.910 | -0.090 | 3.910 | 3.370 | 1.100 | 1.310 | 0.790 | -0.030 | 2.240 | 2.680 | 1.760 | 1.370 | 0.850 | 2.270 |
| Average | 7.566 | 8.417 | 7.445 | 4.018 | -1.133 | -17.39 | -5.905 | -8.953 | -2.049 | -9.759 | 0.468 | 15.12 | 10.15 | 7.111 | 7.427 | 6.850 | 5.280 | 3.640 | 2.760 | 3.630 | 0.890 | 4.885 | 4.210 | 1.490 | 1.635 | 0.995 | 0.240 | 2.800 | 3.340 | 2.200 | 1.720 | 1.060 | 2.845 |
| High | 8.391 | 9.334 | 11.08 | 9.302 | 0.493 | -15.33 | -4.929 | -8.185 | -1.757 | -8.366 | 0.517 | 16.73 | 11.23 | 7.870 | 8.220 | 8.220 | 6.340 | 4.360 | 3.310 | 4.350 | 1.870 | 5.860 | 5.050 | 1.880 | 1.960 | 1.200 | 0.510 | 3.360 | 4.000 | 2.640 | 2.070 | 1.270 | 3.420 |
