| Period Ending: | 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 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||
| Low | 86.07 | 57.23 | 39.04 | 36.73 | 36.99 | 42.74 | 32.26 | 30.45 | 26.62 | 17.25 | 16.47 | 15.51 | 15.43 |
| Average | 89.58 | 62.3 | 39.41 | 38.22 | 38.12 | 44.05 | 33.24 | 31.39 | 27.44 | 17.78 | 16.98 | 15.99 | 15.9 |
| High | 93.08 | 67.37 | 39.79 | 39.72 | 39.25 | 45.35 | 34.23 | 32.32 | 28.25 | 18.3 | 17.48 | 16.46 | 16.37 |
| Estimated EBITDA | |||||||||||||
| Low | 16.35 | 10.87 | 7.42 | 6.98 | 7.03 | 8.12 | 6.13 | 5.79 | 5.06 | 3.28 | 3.13 | 2.95 | 2.93 |
| Average | 17.02 | 11.84 | 7.49 | 7.26 | 7.24 | 8.37 | 6.32 | 5.96 | 5.21 | 3.38 | 3.23 | 3.04 | 3.02 |
| High | 17.69 | 12.8 | 7.56 | 7.55 | 7.46 | 8.62 | 6.5 | 6.14 | 5.37 | 3.48 | 3.32 | 3.13 | 3.11 |
| Estimated EBIT | |||||||||||||
| Low | 13.83 | 9.2 | 6.27 | 5.9 | 5.94 | 6.87 | 5.18 | 4.89 | 4.28 | 2.77 | 2.65 | 2.49 | 2.48 |
| Average | 14.4 | 10.01 | 6.33 | 6.14 | 6.13 | 7.08 | 5.34 | 5.04 | 4.41 | 2.86 | 2.73 | 2.57 | 2.56 |
| High | 14.96 | 10.83 | 6.39 | 6.38 | 6.31 | 7.29 | 5.5 | 5.19 | 4.54 | 2.94 | 2.81 | 2.65 | 2.63 |
| Estimated Net Income | |||||||||||||
| Low | 10.59 | 5.58 | 1.62 | 2.89 | 1.46 | 5.36 | 4.63 | 3.78 | 1.95 | 3.17 | 3.66 | 1.71 | 1.34 |
| Average | 11.16 | 6.34 | 1.71 | 3.04 | 1.52 | 5.58 | 4.82 | 3.93 | 2.03 | 3.3 | 3.8 | 1.78 | 1.39 |
| High | 11.73 | 7.1 | 1.8 | 3.2 | 1.58 | 5.79 | 5 | 4.08 | 2.11 | 3.42 | 3.95 | 1.84 | 1.45 |
| Estimated SGA Expenses | |||||||||||||
| Low | 12.46 | 8.28 | 5.65 | 5.32 | 5.35 | 6.19 | 4.67 | 4.41 | 3.85 | 2.5 | 2.38 | 2.25 | 2.23 |
| Average | 12.97 | 9.02 | 5.71 | 5.53 | 5.52 | 6.38 | 4.81 | 4.54 | 3.97 | 2.57 | 2.46 | 2.31 | 2.3 |
| High | 13.47 | 9.75 | 5.76 | 5.75 | 5.68 | 6.57 | 4.96 | 4.68 | 4.09 | 2.65 | 2.53 | 2.38 | 2.37 |
| Estimated EPS | |||||||||||||
| Low | 0.835 | 0.44 | 0.128 | 0.228 | 0.115 | 0.423 | 0.365 | 0.298 | 0.154 | 0.25 | 0.288 | 0.135 | 0.106 |
| Average | 0.88 | 0.5 | 0.135 | 0.24 | 0.12 | 0.44 | 0.38 | 0.31 | 0.16 | 0.26 | 0.3 | 0.14 | 0.11 |
| High | 0.925 | 0.56 | 0.142 | 0.252 | 0.125 | 0.457 | 0.395 | 0.322 | 0.166 | 0.27 | 0.312 | 0.145 | 0.114 |
