| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 4 | 5 | 10 | 4 | 12 | 11 | 7 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||||
| Low | 34,097 | 36,370 | 43,844 | 38,508 | 36,878 | 39,232 | 32,605 | 31,872 | 35,199 | 30,727 | 24,443 | 36,334 | 35,021 | 41,070 | 34,341 |
| Average | 38,716 | 41,297 | 49,783 | 44,634 | 40,936 | 41,647 | 37,022 | 35,212 | 35,199 | 30,727 | 24,443 | 36,334 | 35,021 | 41,070 | 34,341 |
| High | 47,005 | 50,138 | 60,442 | 59,679 | 44,036 | 44,094 | 44,948 | 44,216 | 35,199 | 30,727 | 24,443 | 36,334 | 35,021 | 41,070 | 34,341 |
| Estimated EBITDA | |||||||||||||||
| Low | 11,997 | 12,797 | 15,427 | 13,549 | 12,976 | 13,804 | 11,472 | 11,026 | 11,435 | 9,982 | 7,941 | 11,804 | 11,377 | 13,343 | 11,156 |
| Average | 13,622 | 14,531 | 17,516 | 15,705 | 14,404 | 14,654 | 13,026 | 12,182 | 11,435 | 9,982 | 7,941 | 11,804 | 11,377 | 13,343 | 11,156 |
| High | 16,539 | 17,641 | 21,267 | 20,998 | 15,494 | 15,515 | 15,815 | 15,296 | 11,435 | 9,982 | 7,941 | 11,804 | 11,377 | 13,343 | 11,156 |
| Estimated EBIT | |||||||||||||||
| Low | 9,435 | 10,064 | 12,132 | 10,656 | 10,204 | 10,856 | 9,022 | 8,833 | 9,013 | 7,868 | 6,259 | 9,304 | 8,968 | 10,517 | 8,794 |
| Average | 10,713 | 11,427 | 13,776 | 12,351 | 11,327 | 11,524 | 10,244 | 9,759 | 9,013 | 7,868 | 6,259 | 9,304 | 8,968 | 10,517 | 8,794 |
| High | 13,007 | 13,874 | 16,725 | 16,514 | 12,185 | 12,201 | 12,438 | 12,254 | 9,013 | 7,868 | 6,259 | 9,304 | 8,968 | 10,517 | 8,794 |
| Estimated Net Income | |||||||||||||||
| Low | 0.00 | 0.00 | 12,739 | 11,824 | 8,413 | 6,051 | 5,596 | 4,596 | 13,200 | 9,309 | 7,336 | 5,283 | 5,281 | 15,197 | -5,425 |
| Average | 0.00 | 0.00 | 15,078 | 13,995 | 9,957 | 7,162 | 6,623 | 5,243 | 13,200 | 9,309 | 7,336 | 5,283 | 5,281 | 15,197 | -5,425 |
| High | 0.00 | 0.00 | 19,274 | 17,889 | 12,729 | 9,155 | 8,466 | 6,986 | 13,200 | 9,309 | 7,336 | 5,283 | 5,281 | 15,197 | -5,425 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 4,252 | 4,536 | 5,468 | 4,802 | 4,599 | 4,893 | 4,066 | 5,228 | 5,774 | 5,040 | 4,010 | 5,960 | 5,745 | 6,737 | 5,633 |
| Average | 4,828 | 5,150 | 6,208 | 5,566 | 5,105 | 5,194 | 4,617 | 5,776 | 5,774 | 5,040 | 4,010 | 5,960 | 5,745 | 6,737 | 5,633 |
| High | 5,862 | 6,253 | 7,538 | 7,443 | 5,492 | 5,499 | 5,605 | 7,253 | 5,774 | 5,040 | 4,010 | 5,960 | 5,745 | 6,737 | 5,633 |
| Estimated EPS | |||||||||||||||
| Low | 0.000 | 0.000 | 5.663 | 5.256 | 3.740 | 2.690 | 2.487 | 2.024 | 5.747 | 4.052 | 3.194 | 2.300 | 2.299 | 6.616 | -2.362 |
| Average | 0.000 | 0.000 | 6.702 | 6.221 | 4.426 | 3.184 | 2.944 | 2.308 | 5.747 | 4.052 | 3.194 | 2.300 | 2.299 | 6.616 | -2.362 |
| High | 0.000 | 0.000 | 8.568 | 7.952 | 5.658 | 4.070 | 3.763 | 3.076 | 5.747 | 4.052 | 3.194 | 2.300 | 2.299 | 6.616 | -2.362 |
