| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 10 | 15 | 11 | 14 | 15 | 14 | 17 | 19 |
| Estimated Revenue | |||||||||||||||||
| Low | 1 | 1 | 1 | 0.6 | 1.92 | 1.85 | 1.6 | 4.54 | 2.24 | 2.59 | 15.29 | 46.59 | 10.84 | 6.42 | 7.57 | 3.2 | 1.92 |
| Average | 1 | 1 | 1 | 0.6 | 1.92 | 1.85 | 1.6 | 4.82 | 2.37 | 3.24 | 19.11 | 58.24 | 13.55 | 8.02 | 9.46 | 4 | 2.4 |
| High | 1 | 1 | 1 | 0.6 | 1.92 | 1.85 | 1.6 | 5.1 | 2.51 | 3.88 | 22.93 | 69.89 | 16.26 | 9.62 | 11.35 | 4.79 | 2.88 |
| Estimated EBITDA | |||||||||||||||||
| Low | -0.6 | -0.6 | -0.6 | -0.36 | -1.15 | -1.11 | -0.96 | -3.06 | -1.51 | -63.24 | -39.94 | 3.84 | -61.36 | -60.47 | -54.06 | -47.93 | -32.76 |
| Average | -0.6 | -0.6 | -0.6 | -0.36 | -1.15 | -1.11 | -0.96 | -2.89 | -1.42 | -52.7 | -33.28 | 17.51 | -51.13 | -50.39 | -45.05 | -39.94 | -27.3 |
| High | -0.6 | -0.6 | -0.6 | -0.36 | -1.15 | -1.11 | -0.96 | -2.73 | -1.34 | -42.16 | -26.63 | 31.19 | -40.91 | -40.31 | -36.04 | -31.95 | -21.84 |
| Estimated EBIT | |||||||||||||||||
| Low | -1 | -1 | -1 | -0.6 | -1.92 | -1.85 | -1.6 | -5.1 | -2.51 | -64.31 | -42.01 | 0.611 | -66.47 | -60.91 | -49.93 | -49.86 | -33.25 |
| Average | -1 | -1 | -1 | -0.6 | -1.92 | -1.85 | -1.6 | -4.82 | -2.37 | -53.59 | -35.01 | 14.66 | -55.39 | -50.76 | -41.61 | -41.55 | -27.71 |
| High | -1 | -1 | -1 | -0.6 | -1.92 | -1.85 | -1.6 | -4.54 | -2.24 | -42.87 | -28.01 | 28.71 | -44.32 | -40.6 | -33.29 | -33.24 | -22.17 |
| Estimated Net Income | |||||||||||||||||
| Low | -14.02 | -19.96 | -18.11 | -30.14 | -36.54 | -35.8 | -49.72 | -45.32 | -62.66 | -34.57 | -41.36 | 2.21 | -63.29 | -53.87 | -45.79 | -47.55 | -31.88 |
| Average | -14.02 | -19.96 | -18.11 | -30.14 | -36.54 | -35.8 | -49.72 | -42.1 | -58.21 | -25.34 | -34.47 | 16.02 | -52.74 | -44.89 | -38.16 | -39.62 | -26.57 |
| High | -14.02 | -19.96 | -18.11 | -30.14 | -36.54 | -35.8 | -49.72 | -39 | -53.92 | -16.11 | -27.58 | 29.82 | -42.19 | -35.91 | -30.53 | -31.7 | -21.26 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 6.69 | 6.69 | 6.69 | 4.01 | 12.84 | 12.35 | 10.7 | 30.38 | 14.97 | 17.31 | 13.94 | 13.29 | 72.52 | 42.91 | 50.61 | 21.38 | 12.84 |
| Average | 6.69 | 6.69 | 6.69 | 4.01 | 12.84 | 12.35 | 10.7 | 32.21 | 15.87 | 21.64 | 17.42 | 16.61 | 90.65 | 53.63 | 63.26 | 26.72 | 16.05 |
| High | 6.69 | 6.69 | 6.69 | 4.01 | 12.84 | 12.35 | 10.7 | 34.11 | 16.81 | 25.97 | 20.9 | 19.93 | 108.8 | 64.36 | 75.92 | 32.07 | 19.26 |
| Estimated EPS | |||||||||||||||||
| Low | -4.77 | -6.79 | -6.16 | -10.25 | -12.43 | -12.18 | -16.91 | -15.42 | -21.31 | -9.87 | -8.77 | 0.73 | -18.48 | -17.71 | -18.44 | -20.28 | -16.9 |
| Average | -4.77 | -6.79 | -6.16 | -10.25 | -12.43 | -12.18 | -16.91 | -14.32 | -19.8 | -8.21 | -7.3 | 4.36 | -15.4 | -14.76 | -15.37 | -16.9 | -14.08 |
| High | -4.77 | -6.79 | -6.16 | -10.25 | -12.43 | -12.18 | -16.91 | -13.26 | -18.34 | -6.56 | -5.84 | 7.99 | -12.32 | -11.81 | -12.29 | -13.52 | -11.26 |
