| 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 | 2 | 3 | 3 | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
| Estimated Revenue | |||||||||||||
| Low | 56.27 | 51.92 | 53.16 | 117.1 | 108 | 96.26 | 74.12 | 53.57 | 44.32 | 28.71 | 22.85 | 18.78 | 13.05 |
| Average | 56.27 | 56.95 | 53.84 | 119.2 | 120.1 | 101.4 | 80.67 | 58.3 | 48.23 | 31.24 | 24.87 | 20.44 | 14.2 |
| High | 56.27 | 61.97 | 54.51 | 121.2 | 128.9 | 106.6 | 85.31 | 61.66 | 51.01 | 33.04 | 26.3 | 21.61 | 15.02 |
| Estimated EBITDA | |||||||||||||
| Low | 6.61 | 6.1 | 6.25 | 13.77 | 12.69 | 11.08 | 13.22 | 6.3 | 5.21 | 3.37 | 2.69 | 2.21 | 1.53 |
| Average | 6.61 | 6.69 | 6.33 | 14.01 | 14.11 | 13.85 | 16.52 | 6.85 | 5.67 | 3.67 | 2.92 | 2.4 | 1.67 |
| High | 6.61 | 7.28 | 6.41 | 14.25 | 15.15 | 16.62 | 19.82 | 7.25 | 6 | 3.88 | 3.09 | 2.54 | 1.77 |
| Estimated EBIT | |||||||||||||
| Low | 1.72 | 1.59 | 1.63 | 3.59 | 3.31 | 1.47 | 5.58 | 1.64 | 1.36 | 0.88 | 0.7 | 0.575 | 0.4 |
| Average | 1.72 | 1.75 | 1.65 | 3.65 | 3.68 | 2.02 | 6.98 | 1.79 | 1.48 | 0.957 | 0.762 | 0.626 | 0.435 |
| High | 1.72 | 1.9 | 1.67 | 3.72 | 3.95 | 2.56 | 8.38 | 1.89 | 1.56 | 1.01 | 0.806 | 0.662 | 0.46 |
| Estimated Net Income | |||||||||||||
| Low | 2.9 | 2.69 | -0.608 | -5.84 | -16.14 | 2.61 | 7.55 | 4.22 | 2.89 | 0.027 | -4.29 | -15.55 | -13.76 |
| Average | 3.27 | 4.14 | -0.546 | -5.58 | -14.41 | 3.5 | 9.43 | 4.72 | 3.23 | 0.03 | -3.99 | -14.47 | -12.8 |
| High | 3.65 | 5.59 | -0.483 | -5.32 | -12.8 | 4.39 | 11.32 | 5.07 | 3.47 | 0.033 | -3.57 | -12.94 | -11.45 |
| Estimated SGA Expenses | |||||||||||||
| Low | 43.53 | 40.17 | 41.13 | 90.62 | 83.55 | 74.48 | 57.35 | 41.45 | 34.29 | 22.21 | 17.68 | 14.53 | 10.1 |
| Average | 43.53 | 44.06 | 41.66 | 92.22 | 92.9 | 78.47 | 62.42 | 45.11 | 37.32 | 24.17 | 19.24 | 15.81 | 10.99 |
| High | 43.53 | 47.95 | 42.18 | 93.81 | 99.72 | 82.46 | 66 | 47.71 | 39.47 | 25.56 | 20.35 | 16.72 | 11.62 |
| Estimated EPS | |||||||||||||
| Low | 0.191 | 0.177 | -0.04 | -0.385 | -1.07 | 0.106 | 0.468 | 0.279 | 0.191 | 0.002 | -0.283 | -1.03 | -0.908 |
| Average | 0.22 | 0.273 | -0.037 | -0.374 | -0.973 | 0.118 | 0.523 | 0.312 | 0.213 | 0.002 | -0.263 | -0.955 | -0.845 |
| High | 0.241 | 0.369 | -0.032 | -0.351 | -0.845 | 0.127 | 0.562 | 0.335 | 0.229 | 0.002 | -0.236 | -0.854 | -0.756 |
