| Period Ending: | 2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 2 | 6 | 1 | 2 |
| Estimated Revenue | ||||||
| Low | 221.5 | 192.9 | 170.3 | 147.7 | 132.2 | 133.2 |
| Average | 226.3 | 201.2 | 173.1 | 150.2 | 136.2 | 137.3 |
| High | 231.2 | 210.2 | 175.8 | 153.2 | 140.4 | 141.6 |
| Estimated EBITDA | ||||||
| Low | -95.77 | -87.07 | -72.83 | -63.45 | -58.18 | -41.93 |
| Average | -93.77 | -83.36 | -71.69 | -62.23 | -56.41 | -40.65 |
| High | -91.77 | -79.94 | -70.56 | -61.18 | -54.75 | -39.46 |
| Estimated EBIT | ||||||
| Low | -112.6 | -102.3 | -85.58 | -74.57 | -68.38 | -56.62 |
| Average | -110.2 | -97.96 | -84.25 | -73.14 | -66.3 | -54.9 |
| High | -107.9 | -93.94 | -82.92 | -71.9 | -64.34 | -53.28 |
| Estimated Net Income | ||||||
| Low | -1.99 | -6.25 | -26.46 | -21.4 | -127.9 | 0 |
| Average | -1.92 | -5.92 | -25.07 | -20.98 | -122.9 | 0 |
| High | -1.78 | -5.59 | -23.67 | -19.14 | -118.2 | 0 |
| Estimated SGA Expenses | ||||||
| Low | 211.6 | 184.3 | 162.7 | 141.1 | 126.3 | 127.3 |
| Average | 216.2 | 192.2 | 165.3 | 143.5 | 130.1 | 131.1 |
| High | 220.8 | 200.8 | 167.9 | 146.3 | 134.2 | 135.2 |
| Estimated EPS | ||||||
| Low | -0.012 | -0.038 | -0.163 | -0.132 | -0.786 | 0 |
| Average | -0.012 | -0.036 | -0.154 | -0.124 | -0.756 | 0 |
| High | -0.011 | -0.034 | -0.146 | -0.118 | -0.727 | 0 |
