| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 24 | 19 | 19 | 12 | 11 | 7 | 7 | 6 |
| Estimated Revenue | |||||||||
| Low | 104,829 | 104,601 | 95,965 | 95,174 | 90,764 | 69,556 | 55,607 | 74,233 | 64,058 |
| Average | 117,197 | 106,312 | 98,067 | 95,390 | 91,053 | 77,763 | 59,075 | 78,861 | 68,052 |
| High | 147,033 | 108,023 | 99,494 | 95,534 | 91,270 | 97,559 | 71,127 | 94,950 | 81,936 |
| Estimated EBITDA | |||||||||
| Low | 5,360 | 5,348 | 4,906 | 4,866 | 4,640 | 3,556 | 2,843 | 3,795 | 3,275 |
| Average | 5,992 | 5,435 | 5,014 | 4,877 | 4,655 | 3,976 | 3,020 | 4,032 | 3,479 |
| High | 7,517 | 5,523 | 5,087 | 4,884 | 4,666 | 4,988 | 3,636 | 4,854 | 4,189 |
| Estimated EBIT | |||||||||
| Low | 3,530 | 3,522 | 3,232 | 3,205 | 3,056 | 2,342 | 1,873 | 2,500 | 2,157 |
| Average | 3,946 | 3,580 | 3,302 | 3,212 | 3,066 | 2,619 | 1,989 | 2,656 | 2,292 |
| High | 4,951 | 3,638 | 3,350 | 3,217 | 3,073 | 3,285 | 2,395 | 3,197 | 2,759 |
| Estimated Net Income | |||||||||
| Low | 0 | 6,264 | 6,570 | 5,296 | 7,989 | 26,647 | 1,650 | 878.7 | 4,105 |
| Average | 0 | 6,436 | 7,152 | 5,697 | 8,197 | 33,877 | 1,955 | 951.3 | 4,444 |
| High | 0 | 10,589 | 7,734 | 6,098 | 8,405 | 41,106 | 2,260 | 1,204 | 5,623 |
| Estimated SGA Expenses | |||||||||
| Low | 18,688 | 18,647 | 17,108 | 16,967 | 16,181 | 12,400 | 9,913 | 13,234 | 11,420 |
| Average | 20,893 | 18,952 | 17,483 | 17,005 | 16,232 | 13,863 | 10,531 | 14,059 | 12,132 |
| High | 26,212 | 19,257 | 17,737 | 17,031 | 16,271 | 17,392 | 12,680 | 16,927 | 14,607 |
| Estimated EPS | |||||||||
| Low | 0 | 5.31 | 5.57 | 4.49 | 6.78 | 22.6 | 1.4 | 0.745 | 3.48 |
| Average | 0 | 7.31 | 6.14 | 4.76 | 6.99 | 26.19 | 1.51 | 0.807 | 3.77 |
| High | 0 | 8.98 | 6.56 | 5.17 | 7.13 | 34.86 | 1.92 | 1.02 | 4.77 |
