| Period Ending: | 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 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Estimated Revenue | ||||||||||||||
| Low | 74981626 | 67625626 | 80038286 | 74467856 | 52625906 | 44744236 | 106283319 | 102070249 | 112523966 | 110767867 | 100687601 | 114401462 | 122895290 | 59612808 |
| Average | 76725720 | 69198618 | 81900000 | 76200000 | 53850000 | 45785000 | 108755500 | 104680000 | 115401000 | 113600000 | 103262000 | 117326500 | 126037500 | 61137000 |
| High | 78469813 | 70771609 | 83761713 | 77932143 | 55074093 | 46825763 | 111227680 | 107289750 | 118278033 | 116432132 | 105836398 | 120251537 | 129179709 | 62661191 |
| Estimated EBITDA | ||||||||||||||
| Low | -2195136 | -1979784 | -2343173 | -2180095 | -1540657 | -1309916 | -3111514 | -3001353 | -3308742 | -3257104 | -2960696 | -3363949 | -3613709 | -1752901 |
| Average | -2146346 | -1935781 | -2291093 | -2131639 | -1506414 | -1280802 | -3042356 | -2928347 | -3228259 | -3177877 | -2888679 | -3282124 | -3525808 | -1710263 |
| High | -2097556 | -1891778 | -2239013 | -2083184 | -1472171 | -1251687 | -2973199 | -2855341 | -3147776 | -3098651 | -2816662 | -3200298 | -3437906 | -1667625 |
| Estimated EBIT | ||||||||||||||
| Low | -7516381 | -6778993 | -8023275 | -7464879 | -5275377 | -4485295 | -10654156 | -6461150 | -7122881 | -7011718 | -6373627 | -7241729 | -7779397 | -3773551 |
| Average | -7349319 | -6628321 | -7844948 | -7298962 | -5158125 | -4385603 | -10417353 | -6303987 | -6949622 | -6841163 | -6218593 | -7065579 | -7590168 | -3681762 |
| High | -7182258 | -6477649 | -7666620 | -7133045 | -5040873 | -4285912 | -10180550 | -6146824 | -6776363 | -6670608 | -6063559 | -6889428 | -7400940 | -3589973 |
| Estimated Net Income | ||||||||||||||
| Low | 12899474 | 10623050 | 3338713 | -14812158 | -28014227 | -3935928 | -24955121 | -6861485 | -8556801 | -8233876 | -11301426 | -57314211 | 46906653 | 30262346 |
| Average | 13292300 | 10946600 | 3440360 | -14386960.5 | -27210121 | -3823000 | -24238901 | -6646150 | -8288140 | -7975380 | -10946600 | -55514903 | 48477803 | 31276002 |
| High | 13685127 | 11270150 | 3542007 | -13961763 | -26406015 | -3710115 | -23522681 | -6430815 | -8019479 | -7716884 | -10591774 | -53715595 | 50048953 | 32289657 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 17996045 | 16230560 | 19209674 | 17872737 | 12630536 | 10738888 | 25508641 | 24497479 | 27006434 | 26584960 | 24165635 | 27457045 | 29495615 | 14307435 |
| Average | 18414638 | 16608088 | 19656497 | 18288462 | 12924326 | 10988677 | 26101980 | 25123835 | 27696940 | 27264689 | 24783506 | 28159072 | 30249764 | 14673251 |
| High | 18833231 | 16985615 | 20103319 | 18704187 | 13218116 | 11238467 | 26695318 | 25750191 | 28387445 | 27944418 | 25401377 | 28861098 | 31003914 | 15039066 |
| Estimated EPS | ||||||||||||||
| Low | 0.82 | 0.68 | 0.21 | -0.95 | -1.79 | -0.25 | -1.60 | -0.44 | -0.55 | -0.53 | -0.72 | -3.67 | 3.00 | 1.94 |
| Average | 0.85 | 0.70 | 0.22 | -0.92 | -1.74 | -0.24 | -1.55 | -0.43 | -0.53 | -0.51 | -0.70 | -3.55 | 3.10 | 2.00 |
| High | 0.88 | 0.72 | 0.23 | -0.89 | -1.69 | -0.24 | -1.50 | -0.41 | -0.51 | -0.49 | -0.68 | -3.43 | 3.20 | 2.06 |
