| Period Ending: | 2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 2 | 2 | 1 | 1 | 1 |
| Estimated Revenue | ||||||
| Low | 52.7 | 46.7 | 60.5 | 42.5 | 23.8 | 23.0 |
| Average | 56.0 | 46.9 | 60.6 | 44.0 | 25.4 | 24.6 |
| High | 59.3 | 47.1 | 60.7 | 45.5 | 27.0 | 26.2 |
| Estimated EBITDA | ||||||
| Low | 10.6 | 9.35 | 12.1 | 8.51 | 4.68 | 4.54 |
| Average | 11.2 | 9.39 | 12.1 | 8.81 | 5.00 | 4.84 |
| High | 11.9 | 9.43 | 12.2 | 9.11 | 5.31 | 5.15 |
| Estimated EBIT | ||||||
| Low | 9.34 | 8.28 | 10.7 | 7.53 | 4.13 | 4.00 |
| Average | 9.93 | 8.31 | 10.7 | 7.80 | 4.41 | 4.28 |
| High | 10.5 | 8.35 | 10.8 | 8.06 | 4.69 | 4.55 |
| Estimated Net Income | ||||||
| Low | 9.04 | 8.18 | 10.5 | 6.64 | 3.62 | 6.55 |
| Average | 9.90 | 8.39 | 11.1 | 6.95 | 3.95 | 7.14 |
| High | 10.8 | 8.61 | 11.7 | 7.26 | 4.27 | 7.73 |
| Estimated SGA Expenses | ||||||
| Low | 27.8 | 24.7 | 32.0 | 22.4 | 12.5 | 12.2 |
| Average | 29.6 | 24.8 | 32.0 | 23.2 | 13.4 | 13.0 |
| High | 31.3 | 24.9 | 32.0 | 24.0 | 14.2 | 13.8 |
| Estimated EPS | ||||||
| Low | 0.240 | 0.218 | 0.279 | 0.177 | 0.096 | 0.174 |
| Average | 0.263 | 0.223 | 0.290 | 0.185 | 0.105 | 0.190 |
| High | 0.286 | 0.229 | 0.312 | 0.193 | 0.114 | 0.206 |
