| 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 |
2016 12-30 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 3 | 4 | 4 | 5 | 2 | 1 | 2 | 2 | 1 | 2 | 2 | 1 | 2 |
| Estimated Revenue | |||||||||||||||
| Low | 67.05 | 66.65 | 9.62 | 11.69 | 11.15 | 12.8 | 8.77 | 13.53 | 1.57 | 5.68 | 1.22 | 3.19 | 0.658 | 1.2 | 1.32 |
| Average | 120.6 | 68.95 | 17.31 | 20.58 | 15.24 | 17.45 | 15.78 | 22.14 | 2.57 | 9.3 | 1.99 | 5.22 | 1.08 | 1.96 | 2.16 |
| High | 156.8 | 71.24 | 22.5 | 27.31 | 21.83 | 24.8 | 20.51 | 29.27 | 3.4 | 12.29 | 2.64 | 6.9 | 1.42 | 2.59 | 2.85 |
| Estimated EBITDA | |||||||||||||||
| Low | -156.8 | -71.24 | -22.5 | -27.31 | -21.83 | -24.8 | -20.51 | -67.88 | -52.04 | -44.46 | -58.6 | -38.16 | -1.42 | -2.59 | -2.85 |
| Average | -120.6 | -68.95 | -17.31 | -20.58 | -15.24 | -17.45 | -15.78 | -56.56 | -43.37 | -37.05 | -48.84 | -31.8 | -1.08 | -1.96 | -2.16 |
| High | -67.05 | -66.65 | -9.62 | -11.69 | -11.15 | -12.8 | -8.77 | -45.25 | -34.69 | -29.64 | -39.07 | -25.44 | -0.658 | -1.2 | -1.32 |
| Estimated EBIT | |||||||||||||||
| Low | -156.8 | -71.24 | -22.5 | -27.31 | -21.83 | -24.8 | -20.51 | -71.67 | -50.15 | -45.3 | -62.92 | -37.36 | -1.42 | -2.59 | -2.85 |
| Average | -120.6 | -68.95 | -17.31 | -20.58 | -15.24 | -17.45 | -15.78 | -59.72 | -41.79 | -37.75 | -52.43 | -31.13 | -1.08 | -1.96 | -2.16 |
| High | -67.05 | -66.65 | -9.62 | -11.69 | -11.15 | -12.8 | -8.77 | -47.78 | -33.43 | -30.2 | -41.95 | -24.91 | -0.658 | -1.2 | -1.32 |
| Estimated Net Income | |||||||||||||||
| Low | 2.79 | -57.08 | -65.06 | -57.17 | -35.6 | -35.11 | -28.01 | -65.07 | -54.11 | -50.06 | -61.59 | -37.9 | -185 | -197 | -113.9 |
| Average | 6.6 | -42.66 | -48.02 | -54.73 | -34.46 | -27.21 | -21.54 | -54.23 | -45.09 | -41.71 | -51.32 | -31.58 | -130.4 | -138.9 | -80.3 |
| High | 9.18 | 8.28 | -30.98 | -11.61 | -33.32 | -19.31 | -8.52 | -43.38 | -36.07 | -33.37 | -41.06 | -25.27 | -64.5 | -68.7 | -39.72 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 465.5 | 462.8 | 66.79 | 81.15 | 77.44 | 88.87 | 60.88 | 14.96 | 10.92 | 39.47 | 8.46 | 22.16 | 4.57 | 8.3 | 9.16 |
| Average | 837.4 | 478.7 | 120.2 | 142.9 | 105.8 | 121.2 | 109.5 | 18.7 | 17.86 | 64.57 | 13.85 | 36.25 | 7.47 | 13.58 | 14.99 |
| High | 1,089 | 494.6 | 156.2 | 189.6 | 151.6 | 172.2 | 142.4 | 22.44 | 23.61 | 85.35 | 18.31 | 47.92 | 9.88 | 17.95 | 19.82 |
| Estimated EPS | |||||||||||||||
| Low | 0.034 | -0.699 | -0.797 | -0.7 | -0.436 | -0.43 | -0.343 | -1.33 | -1.28 | -1.3 | -1.91 | -1.35 | -2.27 | -2.41 | -1.39 |
| Average | 0.081 | -0.328 | -0.571 | -0.536 | -0.417 | -0.333 | -0.247 | -0.935 | -0.901 | -0.918 | -1.34 | -0.955 | -1.6 | -1.7 | -0.983 |
| High | 0.112 | 0.101 | -0.379 | -0.142 | -0.408 | -0.236 | -0.104 | -0.462 | -0.446 | -0.454 | -0.664 | -0.472 | -0.79 | -0.841 | -0.486 |
