| Period Ending: | 2029 12-31 |
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 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 23 | 18 | 28 | 34 | 29 | 36 | 30 | 14 | 20 | 15 | 14 | 6 | 10 | 5 | 6 | 12 | 13 | 11 | 14 |
| Estimated Revenue | |||||||||||||||||||
| Low | 187,416 | 148,288 | 141,334 | 106,274 | 87,321 | 97,428 | 96,191 | 74,601 | 47,198 | 27,693 | 21,591 | 19,019 | 10,475 | 6,142 | 4,791 | 2,803 | 1,055 | 283 | 168.5 |
| Average | 213,221 | 168,705 | 141,514 | 117,239 | 96,401 | 99,659 | 97,458 | 82,142 | 53,010 | 31,103 | 24,250 | 21,361 | 11,765 | 6,898 | 5,381 | 3,504 | 1,318 | 353.8 | 210.7 |
| High | 249,634 | 197,517 | 141,695 | 124,515 | 106,249 | 101,090 | 98,866 | 92,343 | 59,530 | 34,928 | 27,232 | 23,988 | 13,212 | 7,747 | 6,043 | 4,205 | 1,582 | 424.5 | 252.8 |
| Estimated EBITDA | |||||||||||||||||||
| Low | 31,223 | 24,704 | 23,545 | 17,705 | 14,547 | 16,231 | 9,504 | 8,451 | 6,223 | 15,741 | 5,018 | 12,456 | 133 | 813.6 | -1,791 | 67.2 | 59.07 | -410.2 | -285.4 |
| Average | 35,521 | 28,105 | 23,576 | 19,531 | 16,060 | 16,603 | 11,880 | 10,564 | 7,778 | 19,676 | 6,325 | 15,670 | 235.3 | 1,074 | -1,492 | 91.88 | 75.1 | -341.8 | -237.9 |
| High | 41,588 | 32,905 | 23,606 | 20,744 | 17,701 | 16,841 | 14,255 | 12,677 | 9,334 | 23,611 | 7,632 | 18,884 | 337.6 | 1,335 | -1,194 | 116.5 | 91.13 | -273.5 | -190.3 |
| Estimated EBIT | |||||||||||||||||||
| Low | 20,844 | 16,492 | 15,719 | 11,819 | 9,712 | 10,836 | 13,981 | 12,587 | 10,079 | 6,292 | 45.61 | 3,847 | -1,798 | -429.1 | -3,591 | -432.7 | -88.04 | -438.9 | -302.8 |
| Average | 23,714 | 18,763 | 15,739 | 13,039 | 10,721 | 11,084 | 17,477 | 15,734 | 12,599 | 7,865 | 655.9 | 5,422 | -1,498 | -272.4 | -2,992 | -360.6 | -73.37 | -365.8 | -252.3 |
| High | 27,764 | 21,967 | 15,759 | 13,848 | 11,817 | 11,243 | 20,972 | 18,881 | 15,118 | 9,438 | 1,266 | 6,998 | -1,199 | -115.8 | -2,394 | -288.4 | -58.69 | -292.6 | -201.9 |
| Estimated Net Income | |||||||||||||||||||
| Low | 23,356 | 15,582 | 7,998 | 8,462 | 5,699 | 8,103 | 11,999 | 5,461 | 3,641 | 1,746 | -1,433 | 2,099 | -2,181 | -604.4 | -4,430 | -707.5 | -146.8 | -441.3 | -306.6 |
| Average | 27,716 | 18,491 | 12,873 | 9,529 | 6,779 | 8,631 | 14,999 | 6,826 | 4,552 | 2,183 | -881.1 | 3,343 | -1,818 | -481.9 | -3,691 | -589.6 | -118.6 | -367.7 | -255.5 |
| High | 33,870 | 22,596 | 20,117 | 12,053 | 7,974 | 9,160 | 17,999 | 8,191 | 5,462 | 2,620 | -329.1 | 4,587 | -1,454 | -359.4 | -2,953 | -471.7 | -90.39 | -294.2 | -204.4 |
| Estimated SGA Expenses | |||||||||||||||||||
| Low | 12,535 | 9,918 | 9,453 | 7,108 | 5,840 | 6,516 | 3,455 | 3,050 | 2,939 | 12,366 | 4,984 | 10,422 | 1,873 | 1,400 | 2,772 | 945.5 | 269.1 | 109.8 | 84.56 |
| Average | 14,261 | 11,283 | 9,465 | 7,841 | 6,447 | 6,665 | 4,319 | 3,812 | 3,674 | 15,457 | 6,230 | 13,027 | 2,341 | 1,750 | 3,465 | 1,182 | 336.4 | 137.2 | 105.7 |
| High | 16,696 | 13,210 | 9,477 | 8,328 | 7,106 | 6,761 | 5,183 | 4,575 | 4,409 | 18,548 | 7,476 | 15,633 | 2,809 | 2,100 | 4,158 | 1,418 | 403.7 | 164.7 | 126.8 |
| Estimated EPS | |||||||||||||||||||
| Low | 6.64 | 4.43 | 2.27 | 2.41 | 1.62 | 2.3 | 2.93 | 3.48 | 1.84 | 0.699 | 0 | -0.096 | -0.69 | -0.188 | -0.098 | 0.58 | -0.39 | -3.43 | -2.73 |
| Average | 7.88 | 5.26 | 4.04 | 2.94 | 1.93 | 2.45 | 3.07 | 3.96 | 2.15 | 0.815 | 0 | -0.083 | -0.595 | -0.162 | -0.085 | 0.75 | -0.245 | -2.86 | -2.27 |
| High | 9.63 | 6.42 | 5.72 | 3.43 | 2.27 | 2.6 | 3.18 | 4.59 | 2.49 | 0.946 | 0 | -0.071 | -0.51 | -0.139 | -0.073 | 0.92 | -0.1 | -2.29 | -1.81 |
