| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||
| Low | 276.5 | 151.1 | 91.12 | 65.04 | 72.09 | 24.66 |
| Average | 284.6 | 165.5 | 99.79 | 71.22 | 78.94 | 27.41 |
| High | 292.7 | 179.9 | 108.4 | 77.4 | 85.79 | 30.17 |
| Estimated EBITDA | ||||||
| Low | -87.11 | -53.53 | -32.28 | -23.04 | -25.54 | -8.98 |
| Average | -84.7 | -49.26 | -29.7 | -21.2 | -23.5 | -8.16 |
| High | -82.29 | -44.98 | -27.12 | -19.36 | -21.46 | -7.34 |
| Estimated EBIT | ||||||
| Low | -112 | -68.85 | -41.51 | -29.63 | -32.84 | -11.55 |
| Average | -108.9 | -63.35 | -38.2 | -27.26 | -30.22 | -10.49 |
| High | -105.8 | -57.85 | -34.88 | -24.9 | -27.59 | -9.44 |
| Estimated Net Income | ||||||
| Low | 11.29 | 12.11 | 4.56 | 6.75 | 25.37 | -45.99 |
| Average | 26.03 | 13.65 | 5.14 | 7.61 | 28.6 | -42.26 |
| High | 40.78 | 15.2 | 5.72 | 8.47 | 31.83 | -38.54 |
| Estimated SGA Expenses | ||||||
| Low | 78.21 | 42.75 | 25.78 | 18.4 | 20.39 | 6.98 |
| Average | 80.5 | 46.81 | 28.23 | 20.15 | 22.33 | 7.75 |
| High | 82.79 | 50.88 | 30.68 | 21.89 | 24.27 | 8.53 |
| Estimated EPS | ||||||
| Low | 1.07 | 1.15 | 0.432 | 0.639 | 2.4 | -4.35 |
| Average | 2.46 | 1.29 | 0.487 | 0.72 | 2.71 | -4 |
| High | 3.86 | 1.44 | 0.542 | 0.801 | 3.01 | -3.65 |
