| Period Ending: | 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 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 11 | 6 | 6 | 12 | 12 | 13 |
| Estimated Revenue | |||||||||||||||||
| Low | 76.61 | 60.08 | 40.1 | 27.5 | 30.9 | 24.06 | 54.04 | 44.88 | 44.81 | 27.62 | 39.39 | 42.88 | 40.24 | 28.81 | 18.48 | 11.14 | 19.72 |
| Average | 90 | 60.08 | 47.05 | 27.57 | 36.3 | 28.26 | 61.12 | 50.75 | 50.67 | 31.23 | 44.55 | 48.49 | 45.51 | 32.58 | 23.1 | 13.93 | 24.66 |
| High | 102.5 | 60.08 | 53.64 | 27.71 | 41.33 | 32.18 | 67.73 | 56.24 | 56.15 | 34.61 | 49.37 | 53.74 | 50.43 | 36.11 | 27.72 | 16.71 | 29.59 |
| Estimated EBITDA | |||||||||||||||||
| Low | 3.47 | 2.72 | 1.81 | 1.24 | 1.4 | 1.09 | -16.79 | 2.03 | -38.12 | -30.17 | -32.21 | -24.27 | -23.56 | -24.62 | -35.11 | -34.96 | -31.91 |
| Average | 4.07 | 2.72 | 2.13 | 1.25 | 1.64 | 1.28 | -11.92 | 2.3 | -31.77 | -25.14 | -26.84 | -20.23 | -19.64 | -20.52 | -29.26 | -29.13 | -26.59 |
| High | 4.64 | 2.72 | 2.43 | 1.25 | 1.87 | 1.46 | -7.04 | 2.54 | -25.42 | -20.12 | -21.47 | -16.18 | -15.71 | -16.41 | -23.41 | -23.31 | -21.28 |
| Estimated EBIT | |||||||||||||||||
| Low | -14.89 | -8.73 | -7.8 | -4.03 | -6.01 | -4.68 | -32.83 | -8.17 | -26.05 | -28.89 | -32.79 | -24.94 | -23.98 | -27.89 | -41.71 | -42.64 | -39.69 |
| Average | -13.08 | -8.73 | -6.84 | -4.01 | -5.28 | -4.11 | -27.35 | -7.38 | -21.71 | -24.07 | -27.33 | -20.78 | -19.98 | -23.24 | -34.76 | -35.54 | -33.07 |
| High | -11.14 | -8.73 | -5.83 | -4 | -4.49 | -3.5 | -21.88 | -6.52 | -17.37 | -19.26 | -21.86 | -16.62 | -15.99 | -18.6 | -27.81 | -28.43 | -26.46 |
| Estimated Net Income | |||||||||||||||||
| Low | 1.03 | -3.55 | -2.9 | -14.48 | 54.75 | -5.77 | -31.5 | -45.52 | -51.76 | -38.37 | -37.8 | -33.39 | -30.44 | -31.23 | -41.78 | -42.81 | -39.95 |
| Average | 1.27 | -1.47 | -2.67 | -11.33 | 67.43 | -4.86 | -26.16 | -39.9 | -43.13 | -31.98 | -31.5 | -27.82 | -25.36 | -26.03 | -34.82 | -35.68 | -33.29 |
| High | 1.51 | 0.618 | -2.44 | -8.17 | 80.11 | -3.94 | -20.82 | -33.9 | -34.51 | -25.58 | -25.2 | -22.26 | -20.29 | -20.82 | -27.85 | -28.54 | -26.63 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 39.63 | 31.08 | 20.75 | 14.23 | 15.99 | 12.45 | 20.83 | 23.22 | 12.12 | 11.82 | 13.58 | 13.27 | 11.03 | 8.95 | 9.98 | 9.61 | 12.3 |
| Average | 46.56 | 31.08 | 24.34 | 14.26 | 18.78 | 14.62 | 26.04 | 26.25 | 15.15 | 14.78 | 16.98 | 16.59 | 13.78 | 11.19 | 12.47 | 12.02 | 15.38 |
| High | 53.01 | 31.08 | 27.75 | 14.34 | 21.38 | 16.65 | 31.25 | 29.09 | 18.18 | 17.73 | 20.37 | 19.91 | 16.54 | 13.42 | 14.97 | 14.42 | 18.45 |
| Estimated EPS | |||||||||||||||||
| Low | 0.363 | -1.25 | -1.02 | -5.1 | 19.28 | -2.03 | -2.92 | -16.03 | -32.96 | -27.3 | -36.21 | -31.29 | -36.73 | -4.17 | -1.63 | -3.65 | -4.3 |
| Average | 0.45 | -0.617 | -0.94 | -3.99 | 23.9 | -1.72 | -2.56 | -14.05 | -28.9 | -23.94 | -31.75 | -27.43 | -32.2 | -3.66 | -1.35 | -3.04 | -3.58 |
| High | 0.531 | 0.218 | -0.86 | -2.88 | 28.2 | -1.39 | -2.18 | -11.94 | -24.55 | -20.34 | -26.97 | -23.3 | -27.36 | -3.11 | -1.07 | -2.43 | -2.86 |
