| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
|---|---|---|---|---|---|---|---|
| Number of Analysts | 6 | 6 | 6 | 5 | 2 | 2 | 3 |
| Estimated Revenue | |||||||
| Low | 164.4 | 156.9 | 145.5 | 127.5 | 111 | 80.85 | 64.32 |
| Average | 174.7 | 157.5 | 145.7 | 127.5 | 115.3 | 84.89 | 66.8 |
| High | 180.6 | 157.9 | 145.8 | 127.7 | 117.5 | 88.92 | 68.39 |
| Estimated EBITDA | |||||||
| Low | -27.02 | -23.62 | -21.82 | -19.11 | -17.58 | -10.72 | -8.25 |
| Average | -26.14 | -23.57 | -21.8 | -19.08 | -17.25 | -10.24 | -8.06 |
| High | -24.6 | -23.47 | -21.78 | -19.08 | -16.61 | -9.75 | -7.76 |
| Estimated EBIT | |||||||
| Low | -67.45 | -58.97 | -54.47 | -47.69 | -43.87 | -31.81 | -24.46 |
| Average | -65.25 | -58.83 | -54.43 | -47.64 | -43.06 | -30.36 | -23.89 |
| High | -61.42 | -58.59 | -54.36 | -47.62 | -41.46 | -28.92 | -23.01 |
| Estimated Net Income | |||||||
| Low | 1.37 | 0.544 | -6.29 | -25.83 | -89.19 | -47.44 | -35.02 |
| Average | 3.77 | 0.657 | 4.19 | -24.4 | -86.02 | -45.61 | -33.96 |
| High | 6.16 | 0.771 | 14.67 | -22.96 | -82.85 | -43.79 | -32.32 |
| Estimated SGA Expenses | |||||||
| Low | 94.51 | 90.17 | 83.66 | 73.28 | 63.8 | 44.73 | 35.58 |
| Average | 100.4 | 90.54 | 83.76 | 73.31 | 66.27 | 46.96 | 36.95 |
| High | 103.8 | 90.74 | 83.83 | 73.4 | 67.52 | 49.19 | 37.84 |
| Estimated EPS | |||||||
| Low | 0.024 | 0.01 | -0.112 | -0.46 | -1.59 | -1.09 | -0.804 |
| Average | 0.085 | 0.012 | 0.037 | -0.439 | -1.55 | -1.06 | -0.78 |
| High | 0.11 | 0.014 | 0.261 | -0.408 | -1.47 | -1.01 | -0.742 |
