| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 2 | 3 | 18 | 10 | 11 | 8 |
| Estimated Revenue | ||||||||
| Low | 101.9 | 81.86 | 63.34 | 44.33 | 187.1 | 159.8 | 135.2 | 49.7 |
| Average | 104.7 | 84.14 | 65.11 | 45.57 | 233.9 | 199.7 | 169 | 62.12 |
| High | 106.1 | 85.26 | 65.97 | 46.17 | 280.7 | 239.6 | 202.8 | 74.55 |
| Estimated EBITDA | ||||||||
| Low | -52.01 | -41.79 | -32.34 | -22.63 | 124.7 | 104.5 | 66.4 | 21.86 |
| Average | -51.33 | -41.25 | -31.92 | -22.34 | 155.9 | 130.7 | 83 | 27.33 |
| High | -49.93 | -40.13 | -31.05 | -21.73 | 187.1 | 156.8 | 99.6 | 32.79 |
| Estimated EBIT | ||||||||
| Low | -43.75 | -35.16 | -27.21 | -19.04 | -150.1 | -128.1 | -108.5 | -39.86 |
| Average | -43.18 | -34.7 | -26.85 | -18.79 | -125.1 | -106.8 | -90.38 | -33.22 |
| High | -42.01 | -33.76 | -26.12 | -18.28 | -100.1 | -85.42 | -72.31 | -26.57 |
| Estimated Net Income | ||||||||
| Low | -10,657 | -12,197 | -13,851 | -18,843 | 81.35 | 69.2 | 58.67 | 12.82 |
| Average | -10,477 | -11,991 | -13,617 | -18,524 | 101.7 | 86.5 | 73.34 | 16.02 |
| High | -10,108 | -11,568 | -13,137 | -17,871 | 122 | 103.8 | 88.01 | 19.22 |
| Estimated SGA Expenses | ||||||||
| Low | 117.1 | 94.08 | 72.8 | 50.95 | 70.27 | 59.9 | 55.14 | 23.36 |
| Average | 120.3 | 96.7 | 74.83 | 52.37 | 87.83 | 74.88 | 68.92 | 29.2 |
| High | 121.9 | 97.98 | 75.82 | 53.06 | 105.4 | 89.85 | 82.71 | 35.05 |
| Estimated EPS | ||||||||
| Low | -1.23 | -1.41 | -1.6 | -2.17 | 2.08 | 1.8 | 1.8 | 0.49 |
| Average | -1.21 | -1.38 | -1.57 | -2.14 | 2.6 | 2.25 | 2.25 | 0.62 |
| High | -1.17 | -1.33 | -1.51 | -2.06 | 3.11 | 2.7 | 2.69 | 0.75 |
