| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 4 | 3 | 3 | 3 | 2 | 1 | 1 |
| Estimated Revenue | ||||||||
| Low | 180,259 | 27,867 | 25,655 | 22,564 | 21,466 | 139,908 | 22,828 | 19,684 |
| Average | 194,329 | 31,106 | 27,658 | 24,325 | 23,142 | 150,829 | 23,674 | 20,302 |
| High | 212,040 | 35,859 | 30,178 | 26,542 | 25,251 | 164,575 | 24,520 | 20,877 |
| Estimated EBITDA | ||||||||
| Low | -12,457 | -2,107 | -1,773 | -1,559 | -1,483 | -9,669 | -2,746 | -2,338 |
| Average | -11,417 | -1,827 | -1,625 | -1,429 | -1,360 | -8,861 | -2,651 | -2,273 |
| High | -10,590 | -1,637 | -1,507 | -1,326 | -1,261 | -8,220 | -2,556 | -2,204 |
| Estimated EBIT | ||||||||
| Low | -13,804 | -2,334 | -1,965 | -1,728 | -1,644 | -10,714 | -2,951 | -2,513 |
| Average | -12,651 | -2,025 | -1,801 | -1,584 | -1,507 | -9,819 | -2,849 | -2,443 |
| High | -11,735 | -1,814 | -1,670 | -1,469 | -1,397 | -9,108 | -2,747 | -2,369 |
| Estimated Net Income | ||||||||
| Low | 0 | 490 | 374.1 | 263.4 | 315.9 | 451.2 | -919 | -6,850 |
| Average | 0 | 547.5 | 418 | 294.3 | 352.9 | 493.9 | -885.1 | -6,607 |
| High | 0 | 605 | 461.9 | 325.2 | 390 | 557.1 | -851.3 | -6,346 |
| Estimated SGA Expenses | ||||||||
| Low | 22,898 | 3,540 | 3,259 | 2,866 | 2,727 | 17,773 | 3,133 | 2,701 |
| Average | 24,686 | 3,951 | 3,513 | 3,090 | 2,940 | 19,160 | 3,249 | 2,786 |
| High | 26,935 | 4,555 | 3,834 | 3,372 | 3,208 | 20,906 | 3,365 | 2,865 |
| Estimated EPS | ||||||||
| Low | 0 | 2.24 | 1.71 | 1.2 | 1.44 | 2.06 | -4.08 | -30.41 |
| Average | 0 | 2.47 | 1.89 | 1.33 | 1.59 | 2.28 | -3.93 | -29.33 |
| High | 0 | 2.77 | 2.11 | 1.49 | 1.78 | 2.55 | -3.78 | -28.17 |
