| Period Ending: | 2029 11-30 |
2028 11-30 |
2027 11-30 |
2026 11-30 |
2025 11-30 |
2024 11-30 |
2023 11-30 |
2022 11-30 |
2021 11-30 |
2020 11-30 |
2019 11-30 |
2018 11-30 |
2017 11-30 |
2016 11-30 |
2015 11-30 |
2007 11-30 |
2003 11-30 |
2002 11-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 3 | 2 | 2 | 3 | 11 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 12 | 16 | 20 |
| Estimated Revenue | ||||||||||||||||||
| Low | 121.9 | 112.9 | 100.2 | 91.11 | 79.57 | 83.11 | 81.67 | 31.22 | 68.48 | 63.28 | 62.28 | 45.28 | 33.35 | 26.48 | 22.19 | 2.22 | 2.35 | 2.64 |
| Average | 123.1 | 114 | 101.2 | 92.05 | 80.35 | 83.92 | 82.47 | 39.03 | 70.48 | 65.13 | 64.1 | 46.61 | 34.33 | 27.26 | 22.84 | 2.77 | 2.94 | 3.3 |
| High | 124.1 | 115 | 102 | 92.59 | 81.03 | 84.63 | 83.16 | 46.84 | 72.04 | 66.57 | 65.52 | 47.64 | 35.09 | 27.86 | 23.34 | 3.32 | 3.52 | 3.96 |
| Estimated EBITDA | ||||||||||||||||||
| Low | -19.82 | -18.36 | -16.29 | -14.79 | -12.94 | -13.52 | -19.75 | -20.47 | -11.58 | -10.7 | -10.53 | -7.66 | -5.64 | -4.48 | -3.75 | -36.75 | -16.39 | -13.04 |
| Average | -19.65 | -18.21 | -16.16 | -14.7 | -12.83 | -13.4 | -16.46 | -17.06 | -11.33 | -10.47 | -10.3 | -7.49 | -5.52 | -4.38 | -3.67 | -30.63 | -13.66 | -10.71 |
| High | -19.46 | -18.03 | -16 | -14.55 | -12.71 | -13.27 | -13.17 | -13.64 | -11 | -10.17 | -10.01 | -7.28 | -5.36 | -4.26 | -3.57 | -24.5 | -10.93 | -8.37 |
| Estimated EBIT | ||||||||||||||||||
| Low | -31.7 | -29.37 | -26.06 | -23.65 | -20.7 | -21.62 | -25.05 | -25.57 | -19.73 | -18.23 | -17.95 | -13.05 | -9.61 | -7.63 | -6.39 | -37.75 | -34.65 | -23.12 |
| Average | -31.43 | -29.12 | -25.84 | -23.51 | -20.53 | -21.44 | -20.88 | -21.31 | -19.31 | -17.84 | -17.56 | -12.77 | -9.4 | -7.47 | -6.25 | -31.46 | -28.87 | -19.27 |
| High | -31.13 | -28.84 | -25.59 | -23.27 | -20.33 | -21.23 | -16.7 | -17.05 | -18.76 | -17.33 | -17.06 | -12.4 | -9.13 | -7.25 | -6.08 | -25.17 | -23.1 | -15.41 |
| Estimated Net Income | ||||||||||||||||||
| Low | 21.2 | 17.55 | 9.99 | 7.07 | -0.931 | 1.62 | -27.96 | -28.44 | -27.81 | -23.3 | -8.24 | -3.79 | -15.37 | 0.314 | 3.54 | -37.92 | -26.7 | -9.55 |
| Average | 21.47 | 17.77 | 10.12 | 7.16 | -0.921 | 1.65 | -23.3 | -23.7 | -27.03 | -22.65 | -8.01 | -3.68 | -14.94 | 0.327 | 3.68 | -31.6 | -22.25 | -7.96 |
| High | 21.71 | 17.97 | 10.23 | 7.24 | -0.909 | 1.66 | -18.64 | -18.96 | -26.04 | -21.81 | -7.71 | -3.55 | -14.39 | 0.336 | 3.79 | -25.28 | -17.8 | -6.37 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 70.96 | 65.74 | 58.33 | 53.05 | 46.33 | 48.39 | 18.27 | 17.99 | 40.99 | 37.88 | 37.28 | 27.11 | 19.96 | 15.85 | 13.28 | 1.33 | 1.41 | 1.58 |
| Average | 71.65 | 66.38 | 58.9 | 53.6 | 46.79 | 48.86 | 22.84 | 22.48 | 42.19 | 38.99 | 38.37 | 27.9 | 20.55 | 16.32 | 13.67 | 1.66 | 1.76 | 1.97 |
| High | 72.25 | 66.94 | 59.4 | 53.91 | 47.18 | 49.28 | 27.41 | 26.98 | 43.13 | 39.85 | 39.22 | 28.52 | 21 | 16.68 | 13.97 | 1.99 | 2.11 | 2.37 |
| Estimated EPS | ||||||||||||||||||
| Low | 0.43 | 0.355 | 0.202 | 0.143 | -0.019 | 0.033 | -0.861 | -0.32 | -1.06 | -0.885 | -0.313 | -0.144 | -0.584 | 0.012 | 0.135 | -0.61 | -0.97 | -1.04 |
| Average | 0.435 | 0.36 | 0.205 | 0.145 | -0.019 | 0.033 | -0.844 | -0.27 | -1.03 | -0.86 | -0.304 | -0.14 | -0.568 | 0.012 | 0.14 | -0.515 | -0.805 | -0.865 |
| High | 0.44 | 0.364 | 0.207 | 0.147 | -0.018 | 0.034 | -0.827 | -0.22 | -0.989 | -0.828 | -0.293 | -0.135 | -0.547 | 0.013 | 0.144 | -0.42 | -0.64 | -0.69 |
