| Period Ending: | 2030 03-31 |
2029 03-31 |
2028 03-31 |
2027 03-31 |
2026 03-31 |
2025 03-31 |
2024 03-31 |
2023 03-30 |
2022 03-30 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 9 | 7 | 14 | 16 | 16 | 14 | 16 | 11 | 10 |
| Estimated Revenue | |||||||||
| Low | 172,415 | 143,772 | 128,999 | 97,955 | 82,094 | 66,405 | 95,262 | 75,458 | 47,934 |
| Average | 183,334 | 152,877 | 129,054 | 106,090 | 85,360 | 72,258 | 103,284 | 80,370 | 51,054 |
| High | 192,877 | 160,834 | 129,109 | 112,574 | 88,840 | 79,857 | 108,901 | 84,413 | 53,622 |
| Estimated EBITDA | |||||||||
| Low | -61,397 | -51,197 | -41,098 | -35,835 | -28,280 | -25,420 | -34,666 | -26,870 | -17,069 |
| Average | -58,359 | -48,664 | -41,081 | -33,771 | -27,172 | -23,001 | -32,878 | -25,584 | -16,252 |
| High | -54,884 | -45,766 | -41,063 | -31,181 | -26,132 | -21,138 | -30,324 | -24,020 | -15,258 |
| Estimated EBIT | |||||||||
| Low | -73,198 | -61,038 | -48,998 | -42,722 | -33,715 | -30,306 | -41,329 | -32,035 | -20,350 |
| Average | -69,577 | -58,018 | -48,977 | -40,262 | -32,395 | -27,422 | -39,197 | -30,501 | -19,375 |
| High | -65,433 | -54,562 | -48,956 | -37,175 | -31,155 | -25,201 | -36,153 | -28,637 | -18,191 |
| Estimated Net Income | |||||||||
| Low | 43,616 | 31,534 | 15,898 | 8,979 | 5,155 | -780.1 | -13,032 | -18,730 | -24,122 |
| Average | 47,276 | 34,180 | 22,424 | 14,198 | 6,227 | -727.1 | -12,147 | -17,580 | -22,642 |
| High | 50,475 | 36,493 | 27,807 | 16,438 | 8,252 | -674.1 | -11,261 | -16,183 | -20,843 |
| Estimated SGA Expenses | |||||||||
| Low | 34,370 | 28,660 | 25,715 | 19,527 | 16,365 | 13,237 | 18,990 | 15,042 | 9,555 |
| Average | 36,547 | 30,475 | 25,726 | 21,148 | 17,016 | 14,404 | 20,589 | 16,021 | 10,177 |
| High | 38,449 | 32,061 | 25,737 | 22,441 | 17,710 | 15,919 | 21,709 | 16,827 | 10,689 |
| Estimated EPS | |||||||||
| Low | 68.5 | 49.53 | 24.97 | 14.1 | 8.1 | -1.23 | -20.47 | -29.42 | -37.89 |
| Average | 74.25 | 53.68 | 33.26 | 21.21 | 10.49 | -1.15 | -19.17 | -27.61 | -35.56 |
| High | 79.27 | 57.31 | 43.67 | 25.82 | 12.96 | -1.06 | -17.69 | -25.42 | -32.73 |
