| 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 | 1 | 2 | 1 | 3 | 2 | 1 | 2 |
| Estimated Revenue | ||||||||
| Low | 222.3 | 191 | 182.5 | 180.5 | 177.4 | 176.7 | 165.9 | 164.9 |
| Average | 222.4 | 191 | 182.6 | 180.6 | 177.5 | 176.8 | 168 | 165.1 |
| High | 222.5 | 191 | 182.7 | 180.7 | 177.6 | 176.9 | 170.2 | 165.4 |
| Estimated EBITDA | ||||||||
| Low | -37.45 | -32.15 | -30.75 | -30.42 | -29.88 | -29.78 | -30.37 | -27.83 |
| Average | -37.43 | -32.15 | -30.74 | -30.4 | -29.87 | -29.76 | -17.24 | -27.78 |
| High | -37.41 | -32.15 | -30.72 | -30.38 | -29.85 | -29.74 | -4.11 | -27.75 |
| Estimated EBIT | ||||||||
| Low | -44.11 | -37.86 | -36.22 | -35.83 | -35.2 | -35.07 | -64.27 | -32.78 |
| Average | -44.09 | -37.86 | -36.2 | -35.81 | -35.18 | -35.05 | -53.56 | -32.73 |
| High | -44.06 | -37.86 | -36.18 | -35.79 | -35.16 | -35.03 | -42.84 | -32.69 |
| Estimated Net Income | ||||||||
| Low | 28.09 | 11.5 | 7.33 | 7.28 | -4.34 | -45.36 | -85.65 | -82.05 |
| Average | 28.11 | 11.51 | 8.06 | 7.29 | -4.33 | -45.33 | -57.8 | -81.87 |
| High | 28.13 | 11.52 | 8.79 | 7.29 | -4.33 | -45.3 | -29.94 | -81.75 |
| Estimated SGA Expenses | ||||||||
| Low | 117.7 | 101.1 | 96.65 | 95.6 | 93.92 | 93.58 | 84.1 | 87.32 |
| Average | 117.8 | 101.1 | 96.7 | 95.65 | 93.97 | 93.64 | 105.1 | 87.42 |
| High | 117.8 | 101.1 | 96.76 | 95.7 | 94.02 | 93.69 | 126.2 | 87.56 |
| Estimated EPS | ||||||||
| Low | 0.19 | 0.078 | 0.05 | 0.049 | -0.029 | -0.307 | -0.372 | -0.555 |
| Average | 0.19 | 0.078 | 0.054 | 0.049 | -0.029 | -0.306 | -0.371 | -0.553 |
| High | 0.19 | 0.078 | 0.059 | 0.049 | -0.029 | -0.306 | -0.371 | -0.553 |
