| Period Ending: | 2029 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 4 | 4 | 4 | 4 | 3 | 1 | 1 | 2 | 1 | 1 | 2 |
| Estimated Revenue | |||||||||||||
| Low | 84.2 | 69.07 | 53.2 | 44.83 | 39.13 | 29.69 | 19.68 | 14.71 | 12.1 | 6.44 | 3.42 | 2.23 | 1.12 |
| Average | 90.33 | 74.09 | 57.07 | 46.97 | 39.99 | 30.39 | 21.11 | 15.57 | 12.81 | 6.81 | 3.63 | 2.36 | 1.19 |
| High | 94.14 | 77.22 | 59.48 | 49.12 | 40.84 | 31.07 | 22 | 16.1 | 13.24 | 7.05 | 3.75 | 2.44 | 1.23 |
| Estimated EBITDA | |||||||||||||
| Low | -55.05 | -45.16 | -34.78 | -28.72 | -23.88 | -18.17 | -12.87 | -9.41 | -7.74 | -4.12 | -2.19 | -1.43 | -0.72 |
| Average | -52.82 | -43.33 | -33.37 | -27.47 | -23.38 | -17.77 | -12.34 | -9.1 | -7.49 | -3.98 | -2.12 | -1.38 | -0.696 |
| High | -49.24 | -40.39 | -31.11 | -26.21 | -22.88 | -17.36 | -11.51 | -8.6 | -7.07 | -3.76 | -2 | -1.3 | -0.657 |
| Estimated EBIT | |||||||||||||
| Low | -57.12 | -46.85 | -36.09 | -29.8 | -24.78 | -18.85 | -13.35 | -9.77 | -8.03 | -4.28 | -2.27 | -1.48 | -0.747 |
| Average | -54.8 | -44.96 | -34.63 | -28.5 | -24.26 | -18.44 | -12.81 | -9.45 | -7.77 | -4.13 | -2.2 | -1.43 | -0.722 |
| High | -51.09 | -41.91 | -32.28 | -27.2 | -23.74 | -18.02 | -11.94 | -8.92 | -7.34 | -3.9 | -2.08 | -1.35 | -0.682 |
| Estimated Net Income | |||||||||||||
| Low | 10.33 | 2.41 | -10.2 | -11.71 | -13.45 | -7.17 | -10.74 | -63.88 | -73.58 | -148.5 | -763.2 | -1,017 | -6,554 |
| Average | 11.33 | 2.6 | -8.31 | -10.95 | -13.02 | -6.68 | -9.45 | -60.32 | -70.46 | -142.2 | -730.8 | -974.2 | -6,276 |
| High | 11.95 | 2.79 | -5.66 | -10.2 | -12.6 | -6.2 | -9.29 | -56.76 | -65.38 | -131.9 | -678.1 | -903.9 | -5,823 |
| Estimated SGA Expenses | |||||||||||||
| Low | 101.7 | 83.45 | 64.27 | 54.16 | 47.28 | 35.87 | 23.78 | 17.77 | 14.61 | 7.78 | 4.14 | 2.7 | 1.36 |
| Average | 109.1 | 89.51 | 68.94 | 56.75 | 48.31 | 36.71 | 25.5 | 18.81 | 15.47 | 8.23 | 4.38 | 2.85 | 1.44 |
| High | 113.7 | 93.29 | 71.85 | 59.34 | 49.34 | 37.54 | 26.58 | 19.45 | 16 | 8.51 | 4.53 | 2.95 | 1.49 |
| Estimated EPS | |||||||||||||
| Low | 0.274 | 0.064 | -0.27 | -0.31 | -0.356 | -0.19 | -0.284 | -1.69 | -1.95 | -3.93 | -20.21 | -26.94 | -173.6 |
| Average | 0.3 | 0.07 | -0.185 | -0.29 | -0.345 | -0.18 | -0.27 | -1.62 | -1.87 | -3.77 | -19.35 | -25.8 | -166.2 |
| High | 0.316 | 0.074 | -0.15 | -0.27 | -0.334 | -0.164 | -0.246 | -1.5 | -1.73 | -3.49 | -17.96 | -23.94 | -154.2 |
