| Period Ending: | 2026 12-31 |
2025 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 18 | 10 | 11 | 8 |
| Estimated Revenue | ||||||
| Low | 58.11 | 44.85 | 187.1 | 159.8 | 135.2 | 49.7 |
| Average | 59.07 | 45.59 | 233.9 | 199.7 | 169 | 62.12 |
| High | 60.79 | 46.92 | 280.7 | 239.6 | 202.8 | 74.55 |
| Estimated EBITDA | ||||||
| Low | -27.8 | -21.46 | 124.7 | 104.5 | 66.4 | 21.86 |
| Average | -27.02 | -20.85 | 155.9 | 130.7 | 83 | 27.33 |
| High | -26.58 | -20.51 | 187.1 | 156.8 | 99.6 | 32.79 |
| Estimated EBIT | ||||||
| Low | -32.5 | -25.09 | -150.1 | -128.1 | -108.5 | -39.86 |
| Average | -31.58 | -24.38 | -125.1 | -106.8 | -90.38 | -33.22 |
| High | -31.07 | -23.98 | -100.1 | -85.42 | -72.31 | -26.57 |
| Estimated Net Income | ||||||
| Low | -30.86 | -41.36 | 81.35 | 69.2 | 58.67 | 12.82 |
| Average | -29.74 | -39.85 | 101.7 | 86.5 | 73.34 | 16.02 |
| High | -29.11 | -39.01 | 122 | 103.8 | 88.01 | 19.22 |
| Estimated SGA Expenses | ||||||
| Low | 66.54 | 51.36 | 70.27 | 59.9 | 55.14 | 23.36 |
| Average | 67.64 | 52.21 | 87.83 | 74.88 | 68.92 | 29.2 |
| High | 69.61 | 53.73 | 105.4 | 89.85 | 82.71 | 35.05 |
| Estimated EPS | ||||||
| Low | -1.53 | -2.04 | 2.08 | 1.8 | 1.8 | 0.49 |
| Average | -1.47 | -1.97 | 2.6 | 2.25 | 2.25 | 0.62 |
| High | -1.44 | -1.93 | 3.11 | 2.7 | 2.69 | 0.75 |
