| 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 12-30 |
2016 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 4 | 3 | 4 | 3 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
| Estimated Revenue | ||||||||||||
| Low | 158.5 | 138.3 | 117.3 | 96.25 | 82.3 | 70.16 | 67.38 | 58.34 | 45.53 | 31.19 | 23.01 | 26.4 |
| Average | 164.8 | 143.8 | 118.5 | 97.19 | 85.58 | 72.34 | 68.33 | 59.16 | 46.17 | 31.63 | 23.34 | 26.77 |
| High | 170.1 | 148.4 | 119.7 | 98.14 | 88.31 | 73.72 | 69.26 | 59.97 | 46.8 | 32.07 | 23.65 | 27.13 |
| Estimated EBITDA | ||||||||||||
| Low | -28.58 | -24.94 | -20.11 | -16.49 | -14.84 | -23.73 | -23.18 | -20.07 | -15.66 | -10.73 | -7.92 | -9.08 |
| Average | -27.7 | -24.17 | -19.92 | -16.33 | -14.38 | -23.28 | -22.87 | -19.8 | -15.45 | -10.59 | -7.81 | -8.96 |
| High | -26.64 | -23.24 | -19.72 | -16.18 | -13.83 | -22.58 | -22.55 | -19.53 | -15.24 | -10.44 | -7.7 | -8.83 |
| Estimated EBIT | ||||||||||||
| Low | -31.85 | -27.8 | -22.42 | -18.38 | -16.54 | -25.63 | -24.97 | -21.62 | -16.87 | -11.56 | -8.53 | -9.78 |
| Average | -30.87 | -26.94 | -22.2 | -18.2 | -16.03 | -25.15 | -24.63 | -21.33 | -16.64 | -11.4 | -8.41 | -9.65 |
| High | -29.68 | -25.9 | -21.98 | -18.03 | -15.41 | -24.39 | -24.29 | -21.03 | -16.41 | -11.25 | -8.3 | -9.52 |
| Estimated Net Income | ||||||||||||
| Low | 17.09 | 11.4 | 4.23 | 1.56 | -1.46 | -19.21 | -32.59 | -24.23 | -39.38 | -45.02 | -28.62 | -2.29 |
| Average | 18.36 | 17.53 | 10.12 | 3.12 | -1.35 | -18.75 | -32.02 | -23.81 | -38.69 | -44.24 | -28.12 | -2.25 |
| High | 19.63 | 20.36 | 17.77 | 4.69 | -1.33 | -18.01 | -31.44 | -23.38 | -37.99 | -43.44 | -27.61 | -2.21 |
| Estimated SGA Expenses | ||||||||||||
| Low | 126.9 | 110.8 | 93.97 | 77.09 | 65.91 | 61.21 | 58.19 | 50.39 | 39.32 | 26.94 | 19.87 | 22.8 |
| Average | 132 | 115.2 | 94.91 | 77.85 | 68.55 | 63.12 | 59.01 | 51.1 | 39.87 | 27.32 | 20.15 | 23.12 |
| High | 136.2 | 118.9 | 95.86 | 78.61 | 70.73 | 64.33 | 59.82 | 51.79 | 40.42 | 27.69 | 20.43 | 23.43 |
| Estimated EPS | ||||||||||||
| Low | 0.219 | 0.146 | 0.054 | 0.02 | -0.019 | -0.256 | -0.435 | -0.323 | -0.525 | -0.6 | -0.382 | -0.031 |
| Average | 0.235 | 0.205 | 0.13 | 0.04 | -0.018 | -0.25 | -0.427 | -0.318 | -0.516 | -0.59 | -0.375 | -0.03 |
| High | 0.251 | 0.261 | 0.228 | 0.06 | -0.017 | -0.24 | -0.419 | -0.312 | -0.507 | -0.579 | -0.368 | -0.029 |
