| 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 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2012 12-30 |
2011 12-30 |
2008 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 5 | 3 | 7 | 16 | 13 |
| Estimated Revenue | |||||||||||||||||
| Low | 101.4 | 79.24 | 31.4 | 32.9 | 38.9 | 33.89 | 28.71 | 24.25 | 22.5 | 21.61 | 19.69 | 23.72 | 20.58 | 21.38 | 38.08 | 30.94 | 89.5 |
| Average | 115.4 | 90.25 | 35.76 | 33.23 | 39.09 | 38.59 | 30.8 | 26.02 | 24.14 | 23.18 | 21.13 | 25.45 | 22.08 | 22.93 | 47.6 | 38.67 | 111.9 |
| High | 129.5 | 101.3 | 40.13 | 33.55 | 39.28 | 43.3 | 32.9 | 27.79 | 25.78 | 24.76 | 22.57 | 27.18 | 23.58 | 24.49 | 57.12 | 46.41 | 134.2 |
| Estimated EBITDA | |||||||||||||||||
| Low | -126 | -98.49 | -39.03 | -32.63 | -38.21 | -42.12 | -48.04 | -27.03 | -37.95 | -37.72 | -39.05 | -29.65 | -23.53 | -18.42 | 10.86 | 5.87 | 12.47 |
| Average | -112.3 | -87.78 | -34.79 | -32.32 | -38.02 | -37.54 | -40.04 | -25.31 | -31.63 | -31.44 | -32.54 | -24.71 | -19.6 | -15.35 | 13.58 | 7.34 | 15.72 |
| High | -98.59 | -77.07 | -30.54 | -32 | -37.83 | -32.96 | -32.03 | -23.59 | -25.3 | -25.15 | -26.04 | -19.77 | -15.68 | -12.28 | 16.3 | 8.81 | 18.96 |
| Estimated EBIT | |||||||||||||||||
| Low | -129.5 | -101.3 | -40.13 | -33.55 | -39.28 | -43.3 | -63.57 | -27.79 | -41.84 | -41.58 | -43.17 | -33.58 | -26.85 | -21.45 | 10.49 | 7.93 | 55.14 |
| Average | -115.4 | -90.25 | -35.76 | -33.23 | -39.09 | -38.59 | -52.98 | -26.02 | -34.86 | -34.65 | -35.98 | -27.98 | -22.38 | -17.87 | 13.12 | 9.91 | 69.34 |
| High | -101.4 | -79.24 | -31.4 | -32.9 | -38.9 | -33.89 | -42.38 | -24.25 | -27.89 | -27.72 | -28.78 | -22.38 | -17.9 | -14.3 | 15.74 | 11.89 | 83.54 |
| Estimated Net Income | |||||||||||||||||
| Low | 0 | 0 | -25.3 | -35.97 | -47.17 | -48.47 | -55.74 | -49.06 | -41.48 | -40.47 | -41.86 | -32.56 | -26.55 | -21.4 | 6.02 | 9.16 | 11.55 |
| Average | 0 | 0 | -21.4 | -31.76 | -39.35 | -40.9 | -46.45 | -45.07 | -34.57 | -33.73 | -34.89 | -27.13 | -22.12 | -17.83 | 7.52 | 11.44 | 14.65 |
| High | 0 | 0 | -16.16 | -26.12 | -34.26 | -35.2 | -37.16 | -41.09 | -27.65 | -26.98 | -27.91 | -21.71 | -17.7 | -14.26 | 9.03 | 13.73 | 17.76 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 128 | 100 | 39.64 | 41.53 | 49.1 | 42.78 | 36.24 | 30.61 | 28.4 | 27.27 | 24.86 | 29.94 | 16.49 | 13.7 | 11.19 | 15.4 | 11.67 |
| Average | 145.7 | 113.9 | 45.15 | 41.94 | 49.34 | 48.72 | 38.89 | 32.85 | 30.47 | 29.26 | 26.67 | 32.13 | 20.61 | 17.13 | 13.98 | 19.25 | 14.58 |
| High | 163.5 | 127.8 | 50.66 | 42.35 | 49.59 | 54.67 | 41.53 | 35.08 | 32.54 | 31.25 | 28.49 | 34.31 | 24.73 | 20.55 | 16.78 | 23.09 | 17.5 |
| Estimated EPS | |||||||||||||||||
| Low | 0 | 0 | -1.19 | -1.69 | -2.22 | -2.28 | -3.55 | -2.31 | -2.74 | -3 | -3.17 | -2.57 | -2.4 | -2.07 | 0.86 | 0.51 | -0.41 |
| Average | 0 | 0 | -0.975 | -1.46 | -1.92 | -1.97 | -3.27 | -2.12 | -2.52 | -2.76 | -2.91 | -2.36 | -2.21 | -1.91 | 1.07 | 0.635 | -0.295 |
| High | 0 | 0 | -0.76 | -1.23 | -1.61 | -1.66 | -2.98 | -1.93 | -2.3 | -2.52 | -2.66 | -2.15 | -2.01 | -1.74 | 1.28 | 0.76 | -0.18 |
