| Period Ending: | 2031 12-31 |
2030 12-31 |
2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||
| Low | 33.65 | 28.05 | 26.86 | 118.7 | 107.9 | 94.9 | 94.9 | 118.7 | 107.9 | 94.9 |
| Average | 33.65 | 28.05 | 26.86 | 118.7 | 107.9 | 94.9 | 94.9 | 118.7 | 107.9 | 94.9 |
| High | 33.65 | 28.05 | 26.86 | 118.7 | 107.9 | 94.9 | 94.9 | 118.7 | 107.9 | 94.9 |
| Estimated EBITDA | ||||||||||
| Low | -10.85 | -9.04 | -8.66 | -38.26 | -34.78 | -30.59 | -30.59 | 9.62 | 8.75 | 7.69 |
| Average | -10.85 | -9.04 | -8.66 | -38.26 | -34.78 | -30.59 | -30.59 | 9.62 | 8.75 | 7.69 |
| High | -10.85 | -9.04 | -8.66 | -38.26 | -34.78 | -30.59 | -30.59 | 9.62 | 8.75 | 7.69 |
| Estimated EBIT | ||||||||||
| Low | -11.18 | -9.32 | -8.92 | -39.43 | -35.84 | -31.52 | -31.52 | 3.01 | 2.74 | 2.41 |
| Average | -11.18 | -9.32 | -8.92 | -39.43 | -35.84 | -31.52 | -31.52 | 3.01 | 2.74 | 2.41 |
| High | -11.18 | -9.32 | -8.92 | -39.43 | -35.84 | -31.52 | -31.52 | 3.01 | 2.74 | 2.41 |
| Estimated Net Income | ||||||||||
| Low | 0.16 | 0.09 | -0.181 | 29.61 | 27.04 | 14.16 | 14.16 | 11.21 | 10.23 | 5.36 |
| Average | 0.16 | 0.09 | -0.181 | 29.61 | 27.04 | 14.16 | 14.16 | 11.21 | 10.23 | 5.36 |
| High | 0.16 | 0.09 | -0.181 | 29.61 | 27.04 | 14.16 | 14.16 | 11.21 | 10.23 | 5.36 |
| Estimated SGA Expenses | ||||||||||
| Low | 27.71 | 23.1 | 22.12 | 97.75 | 88.86 | 78.15 | 78.15 | 50.68 | 46.07 | 40.52 |
| Average | 27.71 | 23.1 | 22.12 | 97.75 | 88.86 | 78.15 | 78.15 | 50.68 | 46.07 | 40.52 |
| High | 27.71 | 23.1 | 22.12 | 97.75 | 88.86 | 78.15 | 78.15 | 50.68 | 46.07 | 40.52 |
| Estimated EPS | ||||||||||
| Low | 0.151 | 0.086 | -0.171 | 28.04 | 25.6 | 13.41 | 13.41 | 1.12 | 1.02 | 0.536 |
| Average | 0.151 | 0.086 | -0.171 | 28.04 | 25.6 | 13.41 | 13.41 | 1.12 | 1.02 | 0.536 |
| High | 0.151 | 0.086 | -0.171 | 28.04 | 25.6 | 13.41 | 13.41 | 1.12 | 1.02 | 0.536 |
