| 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 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 3 | 3 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||
| Low | 30.77 | 32.29 | 30.05 | 25.1 | 22.17 | 24.95 | 16.6 | 14.15 | 13.26 | 9.83 | 7.99 | 5.68 | 3.34 |
| Average | 31.4 | 33.74 | 30.66 | 25.42 | 22.63 | 25.46 | 16.67 | 14.46 | 13.55 | 10.04 | 8.17 | 5.8 | 3.41 |
| High | 32.24 | 35.2 | 31.49 | 25.67 | 23.24 | 26.14 | 16.75 | 14.72 | 13.8 | 10.22 | 8.32 | 5.9 | 3.48 |
| Estimated EBITDA | |||||||||||||
| Low | 23.84 | 25.03 | 23.29 | 19.45 | 8.28 | 19.33 | 5.77 | 5.35 | 4.18 | 3.54 | 2.99 | 2.15 | 2.59 |
| Average | 24.33 | 26.15 | 23.76 | 19.7 | 8.28 | 19.73 | 6.1 | 5.44 | 4.44 | 3.68 | 3.04 | 2.21 | 2.65 |
| High | 24.99 | 27.28 | 24.4 | 19.9 | 8.28 | 20.26 | 6.25 | 5.49 | 4.63 | 3.83 | 3.09 | 2.27 | 2.69 |
| Estimated EBIT | |||||||||||||
| Low | 15.51 | 16.28 | 15.15 | 12.65 | 10.36 | 12.58 | 7.21 | 6.69 | 5.23 | 4.47 | 3.81 | 2.89 | 1.68 |
| Average | 15.83 | 17.01 | 15.46 | 12.81 | 10.77 | 12.83 | 7.64 | 6.8 | 5.55 | 4.65 | 3.88 | 2.97 | 1.72 |
| High | 16.25 | 17.74 | 15.87 | 12.94 | 11.18 | 13.18 | 7.82 | 6.87 | 5.8 | 4.84 | 3.94 | 3.05 | 1.75 |
| Estimated Net Income | |||||||||||||
| Low | 14.06 | 3.2 | 1.92 | 6.21 | 4.9 | 5.1 | 5.34 | 3.06 | 2.39 | 2.09 | 1.94 | 1.54 | 1.2 |
| Average | 14.5 | 5.35 | 4.77 | 9.23 | 5.06 | 5.29 | 5.66 | 3.11 | 2.54 | 2.17 | 1.97 | 1.59 | 1.23 |
| High | 14.94 | 5.77 | 7.35 | 12.25 | 5.21 | 5.42 | 5.79 | 3.14 | 2.65 | 2.27 | 2.01 | 1.63 | 1.26 |
| Estimated SGA Expenses | |||||||||||||
| Low | 0.806 | 0.846 | 0.787 | 0.658 | 0.581 | 0.654 | 1.66 | 1.54 | 1.21 | 0.896 | 0.671 | 0.355 | 0.088 |
| Average | 0.823 | 0.884 | 0.804 | 0.666 | 0.595 | 0.667 | 1.76 | 1.57 | 1.28 | 0.932 | 0.682 | 0.365 | 0.089 |
| High | 0.845 | 0.922 | 0.825 | 0.673 | 0.609 | 0.685 | 1.8 | 1.58 | 1.34 | 0.971 | 0.693 | 0.374 | 0.091 |
| Estimated EPS | |||||||||||||
| Low | 2.96 | 0.673 | 0.405 | 1.31 | 1.03 | 1.07 | 1.08 | 1.11 | 0.553 | 0.496 | 0.451 | 0.374 | 0.252 |
| Average | 3.04 | 0.97 | 0.865 | 1.75 | 1.06 | 1.1 | 1.17 | 1.14 | 0.569 | 0.51 | 0.464 | 0.384 | 0.26 |
| High | 3.15 | 1.21 | 1.55 | 2.58 | 1.1 | 1.14 | 1.25 | 1.17 | 0.582 | 0.522 | 0.475 | 0.393 | 0.266 |
