| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 6 | 12 | 10 | 9 | 6 | 5 | 3 | 4 | 4 | 3 |
| Estimated Revenue | ||||||||||
| Low | 48,524 | 28,789 | 21,761 | 19,615 | 12,157 | 7,982 | 6,627 | 6,255 | 2,821 | 840.8 |
| Average | 57,725 | 29,633 | 25,388 | 22,057 | 12,459 | 9,495 | 7,298 | 6,889 | 3,107 | 925.9 |
| High | 63,053 | 30,477 | 27,861 | 23,160 | 12,761 | 10,371 | 7,864 | 7,423 | 3,348 | 997.8 |
| Estimated EBITDA | ||||||||||
| Low | 23,657 | 14,035 | 10,609 | 9,563 | 5,927 | 3,891 | 3,231 | 3,050 | 1,375 | 409.9 |
| Average | 28,143 | 14,447 | 12,377 | 10,753 | 6,074 | 4,629 | 3,558 | 3,358 | 1,515 | 451.4 |
| High | 30,740 | 14,858 | 13,583 | 11,291 | 6,221 | 5,056 | 3,834 | 3,619 | 1,632 | 486.4 |
| Estimated EBIT | ||||||||||
| Low | 22,777 | 13,513 | 10,215 | 9,207 | 5,707 | 3,747 | 3,111 | 2,936 | 1,324 | 394.7 |
| Average | 27,096 | 13,909 | 11,917 | 10,354 | 5,848 | 4,457 | 3,426 | 3,233 | 1,458 | 434.6 |
| High | 29,596 | 14,306 | 13,078 | 10,871 | 5,990 | 4,868 | 3,691 | 3,484 | 1,571 | 468.4 |
| Estimated Net Income | ||||||||||
| Low | 0 | 9,985 | 10,263 | 8,858 | 4,948 | 26,621 | 2,443 | 2,241 | 1,129 | 144.7 |
| Average | 0 | 13,965 | 12,005 | 9,516 | 5,345 | 32,114 | 2,748 | 2,546 | 1,282 | 164.4 |
| High | 0 | 15,836 | 12,390 | 10,173 | 5,741 | 37,607 | 3,054 | 2,802 | 1,412 | 180.9 |
| Estimated SGA Expenses | ||||||||||
| Low | 10,932 | 6,486 | 4,903 | 4,419 | 2,739 | 1,798 | 1,493 | 1,409 | 635.5 | 189.4 |
| Average | 13,005 | 6,676 | 5,720 | 4,969 | 2,807 | 2,139 | 1,644 | 1,552 | 699.9 | 208.6 |
| High | 14,205 | 6,866 | 6,277 | 5,218 | 2,875 | 2,337 | 1,772 | 1,672 | 754.2 | 224.8 |
| Estimated EPS | ||||||||||
| Low | 0 | 71.29 | 73.28 | 63.25 | 35.33 | 190.1 | 17.44 | 16 | 8.06 | 1.03 |
| Average | 0 | 89.37 | 82.57 | 69.46 | 38.36 | 239.7 | 19.81 | 18.18 | 9.16 | 1.17 |
| High | 0 | 113.1 | 88.46 | 72.63 | 40.99 | 268.5 | 21.81 | 20.01 | 10.08 | 1.29 |
