| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 2 | 2 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 |
| Estimated Revenue | ||||||||||||||||||||||||
| Low | 384.7 | 362.3 | 343.5 | 335.1 | 276.1 | 243.3 | 256.1 | 273.7 | 286.1 | 364.7 | 232.3 | 229.4 | 205.5 | 190.3 | 162.6 | 150.7 | 139.7 | 111 | 111.8 | 111.9 | 92.53 | 73.07 | 81.86 | 71.75 |
| Average | 386.8 | 365.6 | 344.2 | 336.9 | 277.6 | 244.7 | 257.5 | 275.2 | 287.6 | 366.8 | 233.6 | 230.7 | 206.7 | 191.3 | 163.5 | 151.5 | 140.4 | 111.6 | 112.4 | 112.5 | 93.04 | 73.47 | 82.31 | 72.15 |
| High | 388.9 | 369 | 344.6 | 338.8 | 279.2 | 246 | 258.9 | 276.7 | 289.2 | 368.8 | 234.8 | 231.9 | 207.8 | 192.4 | 164.4 | 152.4 | 141.2 | 112.2 | 113.1 | 113.1 | 93.55 | 73.88 | 82.76 | 72.54 |
| Estimated EBITDA | ||||||||||||||||||||||||
| Low | 54.4 | 51.24 | 36.82 | 33.48 | 27.05 | 27.09 | 31.5 | 22.96 | 8.81 | 28 | 26.44 | 47.42 | 43.76 | 37.63 | 32.34 | 21.79 | 22.52 | 19.67 | 17.89 | 21.26 | 17.04 | 9.55 | 11.62 | 10.15 |
| Average | 54.7 | 51.7 | 46.03 | 41.84 | 33.82 | 33.86 | 39.37 | 28.7 | 16.11 | 35 | 33.05 | 59.28 | 54.7 | 47.04 | 40.42 | 27.23 | 28.15 | 24.58 | 22.37 | 26.58 | 21.3 | 11.93 | 14.52 | 10.2 |
| High | 55 | 52.18 | 55.24 | 50.21 | 40.58 | 40.63 | 47.24 | 34.44 | 23.4 | 42 | 39.66 | 71.13 | 65.64 | 56.45 | 48.51 | 32.68 | 33.78 | 29.5 | 26.84 | 31.89 | 25.56 | 14.32 | 17.42 | 10.26 |
| Estimated EBIT | ||||||||||||||||||||||||
| Low | 32.2 | 30.32 | 19.72 | 17.93 | 15.25 | 16.03 | 18.1 | 14.27 | -1.75 | 14.5 | 23.14 | 43.98 | 40.57 | 34.44 | 29.99 | 19.93 | 20.34 | 17.64 | 15.31 | 18.86 | 15.42 | 8.06 | 10.16 | 6.01 |
| Average | 32.37 | 30.6 | 24.65 | 22.41 | 19.06 | 20.04 | 22.62 | 17.83 | 3.52 | 18.12 | 28.93 | 54.97 | 50.71 | 43.04 | 37.49 | 24.91 | 25.42 | 22.05 | 19.14 | 23.58 | 19.27 | 10.08 | 12.7 | 6.04 |
| High | 32.55 | 30.89 | 29.58 | 26.89 | 22.88 | 24.05 | 27.15 | 21.4 | 8.8 | 21.75 | 34.71 | 65.96 | 60.86 | 51.65 | 44.99 | 29.89 | 30.51 | 26.45 | 22.97 | 28.29 | 23.13 | 12.1 | 15.24 | 6.07 |
| Estimated Net Income | ||||||||||||||||||||||||
| Low | 12.55 | 8.3 | 14.57 | 13.24 | 11.27 | 10.45 | 14.89 | 9.96 | -12.67 | 3.05 | 16.95 | 29.29 | 26.51 | 24.82 | 18.75 | 12.83 | 13.21 | 11.49 | 10.4 | 12.13 | 9.64 | 5.08 | 6.37 | 9.73 |
| Average | 17.16 | 12.93 | 5.96 | 4.83 | 14.09 | 13.06 | 18.61 | 12.45 | -9.04 | 4.87 | 21.19 | 36.61 | 33.13 | 31.03 | 23.44 | 16.04 | 16.52 | 14.37 | 13 | 15.16 | 12.05 | 6.34 | 7.97 | 11.29 |
| High | 21.96 | 18.52 | 21.85 | 19.86 | 16.91 | 15.67 | 22.34 | 14.94 | -5.42 | 6.68 | 25.43 | 43.94 | 39.76 | 37.24 | 28.13 | 19.24 | 19.82 | 17.24 | 15.6 | 18.19 | 14.46 | 7.61 | 9.56 | 12.69 |
| Estimated SGA Expenses | ||||||||||||||||||||||||
| Low | 101.3 | 95.41 | 66.38 | 60.34 | 46.74 | 53.75 | 53.58 | 52.09 | 63.42 | 81.06 | 44.93 | 39.82 | 35.77 | 32.37 | 27.76 | 25.27 | 26.09 | 21.81 | 22.55 | 20.8 | 16.39 | 15.18 | 16.47 | 18.9 |
| Average | 101.9 | 96.28 | 82.97 | 75.43 | 58.42 | 67.19 | 66.98 | 65.12 | 79.27 | 101.3 | 56.16 | 49.78 | 44.72 | 40.46 | 34.7 | 31.58 | 32.62 | 27.26 | 28.19 | 26 | 20.48 | 18.98 | 20.59 | 19 |
| High | 102.4 | 97.17 | 99.57 | 90.51 | 70.1 | 80.63 | 80.37 | 78.14 | 95.13 | 121.6 | 67.4 | 59.74 | 53.66 | 48.55 | 41.64 | 37.9 | 39.14 | 32.71 | 33.83 | 31.21 | 24.58 | 22.77 | 24.71 | 19.1 |
| Estimated EPS | ||||||||||||||||||||||||
| Low | 0.874 | 0.578 | 0.35 | 0.339 | 2.02 | 1.86 | 2.08 | 1.72 | 1.51 | 2.06 | 1.91 | 2.89 | 2.6 | 2.33 | 1.89 | 1.31 | 1.32 | 1.16 | 1.06 | 1.28 | 1.01 | 0.525 | 0.655 | 0.678 |
| Average | 1.2 | 1.04 | 0.395 | 0.339 | 2.35 | 2.16 | 2.41 | 2 | 1.75 | 2.39 | 2.22 | 3.36 | 3.02 | 2.71 | 2.19 | 1.52 | 1.53 | 1.35 | 1.23 | 1.49 | 1.17 | 0.61 | 0.76 | 0.787 |
| High | 1.53 | 1.29 | 0.47 | 0.339 | 2.64 | 2.43 | 2.71 | 2.25 | 1.97 | 2.68 | 2.49 | 3.77 | 3.39 | 3.04 | 2.46 | 1.71 | 1.72 | 1.52 | 1.38 | 1.67 | 1.31 | 0.685 | 0.854 | 0.884 |