| Period Ending: | 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 |
2016 12-30 |
2015 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 4 | 5 | 11 | 14 | 13 | 14 |
| Estimated Revenue | |||||||||||||||||
| Low | 145.5 | 71.06 | 57.7 | 53.38 | 34.27 | 40.9 | 34.06 | 50.12 | 42.77 | 16.85 | 25.15 | 7.53 | 85.44 | 28.23 | 9.11 | 7.82 | 0.189 |
| Average | 161.6 | 79.17 | 61.97 | 53.94 | 38.05 | 45.14 | 37.59 | 55.31 | 47.2 | 18.6 | 27.76 | 8.31 | 94.3 | 35.28 | 11.39 | 9.78 | 0.236 |
| High | 177.6 | 87.29 | 66.23 | 54.49 | 41.83 | 49.38 | 41.12 | 60.51 | 51.63 | 20.35 | 30.37 | 9.09 | 103.2 | 42.34 | 13.67 | 11.73 | 0.283 |
| Estimated EBITDA | |||||||||||||||||
| Low | -11.72 | -5.76 | -4.37 | -3.6 | -2.76 | -25.86 | -23.09 | -3.99 | -3.41 | -1.34 | -2 | -0.6 | -6.81 | 5.56 | -35.78 | -26.49 | -75.81 |
| Average | -10.66 | -5.22 | -4.09 | -3.56 | -2.51 | -21.55 | -19.24 | -3.65 | -3.11 | -1.23 | -1.83 | -0.548 | -6.22 | 14.94 | -29.82 | -22.07 | -63.18 |
| High | -9.6 | -4.69 | -3.81 | -3.52 | -2.26 | -17.24 | -15.39 | -3.31 | -2.82 | -1.11 | -1.66 | -0.497 | -5.64 | 24.32 | -23.85 | -17.66 | -50.54 |
| Estimated EBIT | |||||||||||||||||
| Low | -15.82 | -7.77 | -5.9 | -4.85 | -3.72 | -28.68 | -25.81 | -5.39 | -4.6 | -1.81 | -2.7 | -0.809 | -9.18 | -0.436 | -39.86 | -31.53 | -80.17 |
| Average | -14.39 | -7.05 | -5.52 | -4.8 | -3.39 | -23.9 | -21.51 | -4.92 | -4.2 | -1.66 | -2.47 | -0.74 | -8.4 | 9.02 | -33.21 | -26.28 | -66.81 |
| High | -12.96 | -6.33 | -5.14 | -4.75 | -3.05 | -19.12 | -17.21 | -4.46 | -3.81 | -1.5 | -2.24 | -0.67 | -7.61 | 18.47 | -26.57 | -21.02 | -53.45 |
| Estimated Net Income | |||||||||||||||||
| Low | 81.18 | -13.9 | -7.3 | 0.608 | -18.45 | -38.24 | -34.43 | -30.47 | -171 | -263.8 | -409.3 | -345.6 | 355.8 | 0.128 | -39.94 | -30.25 | -79.3 |
| Average | 93.22 | 5.56 | -0.754 | 0.99 | -14.69 | -31.86 | -28.69 | -27.15 | -152.4 | -235.1 | -364.8 | -308 | 405.3 | 9.51 | -33.29 | -25.2 | -66.08 |
| High | 105.3 | 46.32 | 9.73 | 1.37 | -14.23 | -25.49 | -22.95 | -23.84 | -133.8 | -206.4 | -320.2 | -270.4 | 454.8 | 18.89 | -26.63 | -20.16 | -52.87 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 35.27 | 17.22 | 13.98 | 12.94 | 8.31 | 10.42 | 9.61 | 12.15 | 10.36 | 4.08 | 6.1 | 1.82 | 20.71 | 12.97 | 5.28 | 5.39 | 0.046 |
| Average | 39.16 | 19.19 | 15.02 | 13.07 | 9.22 | 13.02 | 12.01 | 13.41 | 11.44 | 4.51 | 6.73 | 2.01 | 22.85 | 16.21 | 6.59 | 6.73 | 0.057 |
| High | 43.05 | 21.15 | 16.05 | 13.21 | 10.14 | 15.62 | 14.42 | 14.66 | 12.51 | 4.93 | 7.36 | 2.2 | 25 | 19.46 | 7.91 | 8.08 | 0.069 |
| Estimated EPS | |||||||||||||||||
| Low | 1 | -0.171 | -0.09 | 0.007 | -0.228 | -0.438 | -0.662 | -0.376 | -2.11 | -3.25 | -5.05 | -4.26 | 4.39 | -6.23 | -4.49 | -4.47 | 0.14 |
| Average | 1.15 | 0.2 | 0.03 | 0.015 | -0.202 | -0.39 | -0.59 | -0.335 | -1.88 | -2.9 | -4.5 | -3.8 | 5 | -5.19 | -3.74 | -3.73 | 1.38 |
| High | 1.3 | 0.571 | 0.12 | 0.017 | -0.176 | -0.342 | -0.518 | -0.294 | -1.65 | -2.55 | -3.95 | -3.34 | 5.61 | -4.15 | -2.99 | -2.98 | 2.62 |
