| Period Ending: | 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 |
2012 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 10 | 9 | 10 | 20 | 7 | 20 | 17 |
| Estimated Revenue | |||||||||||||||||
| Low | 75.3 | 32.66 | 23.5 | 11 | 8.99 | 7.18 | 5.6 | 3.73 | 11.11 | 3.7 | 2.96 | 2.3 | 1.73 | 2.01 | 29.97 | 41.59 | 30.05 |
| Average | 75.3 | 32.66 | 23.5 | 11 | 8.99 | 8.26 | 6.8 | 4.53 | 13.5 | 4.5 | 3.6 | 2.8 | 2.1 | 2.51 | 37.46 | 51.99 | 37.57 |
| High | 75.3 | 32.66 | 23.5 | 11 | 8.99 | 9.66 | 7.67 | 5.11 | 15.22 | 5.07 | 4.06 | 3.16 | 2.37 | 3.02 | 44.95 | 62.39 | 45.08 |
| Estimated EBITDA | |||||||||||||||||
| Low | -75.3 | -32.66 | -23.5 | -11 | -8.99 | -35.28 | -7.67 | -5.11 | -15.22 | -5.07 | -4.06 | -3.16 | -2.37 | -9.55 | -11.38 | -28.82 | -28.63 |
| Average | -75.3 | -32.66 | -23.5 | -11 | -8.99 | -29.4 | -6.8 | -4.53 | -13.5 | -4.5 | -3.6 | -2.8 | -2.1 | -7.95 | -5.17 | -24.01 | -23.86 |
| High | -75.3 | -32.66 | -23.5 | -11 | -8.99 | -23.52 | -5.6 | -3.73 | -11.11 | -3.7 | -2.96 | -2.3 | -1.73 | -6.36 | 1.04 | -19.21 | -19.09 |
| Estimated EBIT | |||||||||||||||||
| Low | -75.3 | -32.66 | -23.5 | -11 | -8.99 | -36.74 | -7.67 | -5.11 | -15.22 | -5.07 | -4.06 | -3.16 | -2.37 | -12.4 | -34.56 | -36.16 | -35.14 |
| Average | -75.3 | -32.66 | -23.5 | -11 | -8.99 | -30.61 | -6.8 | -4.53 | -13.5 | -4.5 | -3.6 | -2.8 | -2.1 | -10.33 | -28.8 | -30.13 | -29.28 |
| High | -75.3 | -32.66 | -23.5 | -11 | -8.99 | -24.49 | -5.6 | -3.73 | -11.11 | -3.7 | -2.96 | -2.3 | -1.73 | -8.27 | -23.04 | -24.11 | -23.42 |
| Estimated Net Income | |||||||||||||||||
| Low | 0 | -3.68 | -7.07 | -16.96 | -20.6 | -35.62 | -46.83 | -25.3 | -20.99 | -24.22 | -30.07 | -46.83 | -67.82 | -9.95 | -20.21 | -37.08 | -33.63 |
| Average | 0 | -3.68 | -7.07 | -16.96 | -20.6 | -29.68 | -40.16 | -21.7 | -18 | -20.77 | -25.79 | -40.16 | -58.17 | -8.29 | -13.32 | -30.9 | -28.02 |
| High | 0 | -3.68 | -7.07 | -16.96 | -20.6 | -23.75 | -30.92 | -16.71 | -13.86 | -16 | -19.86 | -30.92 | -44.79 | -6.63 | -6.42 | -24.72 | -22.42 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 243.1 | 105.5 | 75.88 | 35.52 | 29.03 | 25.18 | 19.64 | 13.1 | 38.99 | 13 | 10.4 | 8.09 | 6.06 | 7.05 | 27.78 | 28.81 | 27.23 |
| Average | 243.1 | 105.5 | 75.88 | 35.52 | 29.03 | 28.99 | 23.86 | 15.91 | 47.37 | 15.79 | 12.63 | 9.83 | 7.37 | 8.82 | 34.73 | 36.02 | 34.04 |
| High | 243.1 | 105.5 | 75.88 | 35.52 | 29.03 | 33.87 | 26.91 | 17.94 | 53.42 | 17.81 | 14.24 | 11.08 | 8.31 | 10.58 | 41.68 | 43.22 | 40.85 |
| Estimated EPS | |||||||||||||||||
| Low | 0 | -0.26 | -0.5 | -1.2 | -1.46 | -5.17 | -5.07 | -2.74 | -2.27 | -2.62 | -3.26 | -5.07 | -7.35 | -1.1 | -12.18 | -10.03 | -12.24 |
| Average | 0 | -0.26 | -0.5 | -1.2 | -1.46 | -4.24 | -4.35 | -2.35 | -1.95 | -2.25 | -2.79 | -4.35 | -6.3 | -0.915 | -10.14 | -8.36 | -10.2 |
| High | 0 | -0.26 | -0.5 | -1.2 | -1.46 | -3.52 | -3.35 | -1.81 | -1.5 | -1.73 | -2.15 | -3.35 | -4.85 | -0.73 | -8.11 | -6.69 | -8.16 |
