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 | 11 | 8 | 18 | 19 | 17 | 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 | 107,952 | 100,787 | 107,522 | 91,756 | 80,176 | 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 | 125,121 | 116,816 | 108,240 | 97,460 | 83,416 | 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 | 135,586 | 126,586 | 108,957 | 102,611 | 86,456 | 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 | -7,306 | -6,821 | -5,871 | -5,529 | -4,659 | -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 | -6,742 | -6,295 | -5,833 | -5,252 | -4,495 | -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 | -404.3 |
High | -5,817 | -5,431 | -5,794 | -4,944 | -4,320 | -3,594 | -49,705 | -45,430 | -34,236 | -6,292 | 373.5 | 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 | 385.1 |
Estimated EBIT | |||||||||||||||||||||||||||||||||
Low | -11,490 | -10,727 | -9,233 | -8,695 | -7,326 | -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 | 363.7 | 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 | -10,603 | -9,899 | -9,172 | -8,259 | -7,069 | -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 | 313.6 | 3,793 | 3,687 | 2,588 | 2,643 | 1,506 | -3,140 |
High | -9,148 | -8,541 | -9,112 | -7,776 | -6,794 | -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 | 624.7 | 4,552 | 4,424 | 3,105 | 3,171 | 1,807 | -2,087 |
Estimated Net Income | |||||||||||||||||||||||||||||||||
Low | 5,316 | 4,657 | 1,867 | -782.1 | -2,247 | -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 | 305.3 | -375.8 | 2,115 | 1,436 | 1,540 | 840.6 | -2,755 |
Average | 6,470 | 5,668 | 6,046 | 3,975 | -790.2 | -11,655 | -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 | 865.4 | 2,439 | 3,612 | 1,540 | 1,697 | 1,581 | 660.3 | 228.2 | 2,643 | 1,794 | 1,925 | 1,051 | -2,037 |
High | 7,173 | 6,284 | 6,619 | 6,061 | 343.6 | -9,917 | -1,776 | -60,647 | -47,385 | -7,920 | -858.7 | 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 | 832.2 | 3,172 | 2,153 | 2,310 | 1,261 | -1,318 |
Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
Low | 7,650 | 7,143 | 7,620 | 6,503 | 5,682 | 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 | 8,867 | 8,279 | 7,671 | 6,907 | 5,912 | 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 | 9,609 | 8,971 | 7,722 | 7,272 | 6,127 | 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 | 8.22 | 7.2 | 2.89 | -1.21 | -3.47 | -20.22 | -6.41 | -9.72 | -2.27 | -10.8 | 0.401 | 12.96 | 8.7 | 6.1 | 6.37 | 5.48 | 4.22 | 2.92 | 2.21 | 2.91 | -0.09 | 3.91 | 3.37 | 1.1 | 1.31 | 0.79 | -0.03 | 2.24 | 2.68 | 1.76 | 1.37 | 0.85 | 2.27 |
Average | 10 | 8.76 | 6.51 | 4.05 | -1.22 | -17.39 | -5.91 | -8.95 | -2.05 | -9.76 | 0.468 | 15.12 | 10.15 | 7.11 | 7.43 | 6.85 | 5.28 | 3.64 | 2.76 | 3.63 | 0.89 | 4.88 | 4.21 | 1.49 | 1.64 | 0.995 | 0.24 | 2.8 | 3.34 | 2.2 | 1.72 | 1.06 | 2.85 |
High | 11.09 | 9.71 | 10.23 | 9.37 | 0.531 | -15.33 | -4.93 | -8.18 | -1.76 | -8.37 | 0.517 | 16.73 | 11.23 | 7.87 | 8.22 | 8.22 | 6.34 | 4.36 | 3.31 | 4.35 | 1.87 | 5.86 | 5.05 | 1.88 | 1.96 | 1.2 | 0.51 | 3.36 | 4 | 2.64 | 2.07 | 1.27 | 3.42 |