| 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 | 31 | 26 | 34 | 36 | 35 | 30 | 24 | 14 | 20 | 15 | 14 | 6 | 10 | 5 | 6 | 12 | 13 | 11 | 14 |
| Estimated Revenue | |||||||||||||||||||
| Low | 187,877 | 141,710 | 131,696 | 100,222 | 91,500 | 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 | 204,748 | 154,435 | 132,129 | 109,617 | 95,227 | 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 | 230,507 | 173,865 | 132,562 | 119,550 | 98,884 | 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 | 31,299 | 23,608 | 21,940 | 16,696 | 15,243 | 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 | 34,110 | 25,728 | 22,012 | 18,262 | 15,864 | 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 | 38,401 | 28,965 | 22,084 | 19,916 | 16,473 | 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 | 20,895 | 15,761 | 14,647 | 11,146 | 10,176 | 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 | 22,771 | 17,176 | 14,695 | 12,191 | 10,591 | 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 | 25,636 | 19,337 | 14,743 | 13,296 | 10,998 | 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 | 23,372 | 13,027 | 3,944 | 4,703 | 5,199 | 8,059 | 9,912 | 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 | 26,176 | 14,590 | 10,896 | 6,828 | 5,982 | 8,585 | 12,390 | 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 | 30,457 | 16,976 | 29,406 | 9,943 | 6,766 | 9,110 | 14,868 | 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 | 12,566 | 9,478 | 8,808 | 6,703 | 6,120 | 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 | 13,694 | 10,329 | 8,837 | 7,331 | 6,369 | 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 | 15,417 | 11,628 | 8,866 | 7,996 | 6,614 | 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 | 6.68 | 3.72 | 1.13 | 1.34 | 1.49 | 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 | 7.48 | 4.17 | 3.12 | 2.21 | 1.67 | 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 | 8.71 | 4.85 | 8.41 | 2.84 | 1.93 | 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 |
