| 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 | 87.12 | 47.7 | 36.79 | 27.5 | 28.75 | 22.38 | 54.04 | 44.88 | 44.81 | 27.62 | 39.39 | 42.88 | 40.24 | 28.81 | 18.48 | 11.14 | 19.72 |
| Average | 110 | 66.97 | 41.3 | 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 | 130.5 | 80.12 | 45.77 | 27.71 | 43.06 | 33.52 | 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 | -4.85 | -2.98 | -1.7 | -1.03 | -1.6 | -1.25 | -16.79 | 2.03 | -38.12 | -30.17 | -32.21 | -24.27 | -23.56 | -24.62 | -35.11 | -34.96 | -31.91 |
| Average | -4.09 | -2.49 | -1.54 | -1.02 | -1.35 | -1.05 | -11.92 | 2.3 | -31.77 | -25.14 | -26.84 | -20.23 | -19.64 | -20.52 | -29.26 | -29.13 | -26.59 |
| High | -3.24 | -1.77 | -1.37 | -1.02 | -1.07 | -0.832 | -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 | -24.71 | -15.17 | -8.67 | -5.25 | -8.15 | -6.35 | -32.83 | -8.17 | -26.05 | -28.89 | -32.79 | -24.94 | -23.98 | -27.89 | -41.71 | -42.64 | -39.69 |
| Average | -20.83 | -12.68 | -7.82 | -5.22 | -6.87 | -5.35 | -27.35 | -7.38 | -21.71 | -24.07 | -27.33 | -20.78 | -19.98 | -23.24 | -34.76 | -35.54 | -33.07 |
| High | -16.5 | -9.03 | -6.97 | -5.21 | -5.44 | -4.24 | -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 | 5.59 | -25.3 | -25.18 | -71.04 | 243 | -29.79 | -31.5 | -45.52 | -51.76 | -38.37 | -37.8 | -33.39 | -30.44 | -31.23 | -41.78 | -42.81 | -39.95 |
| Average | 8 | -14.15 | -23.48 | -55.56 | 328.3 | -23.64 | -26.16 | -39.9 | -43.13 | -31.98 | -31.5 | -27.82 | -25.36 | -26.03 | -34.82 | -35.68 | -33.29 |
| High | 9.52 | 13.31 | -21.78 | -40.09 | 413.6 | -17.5 | -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 | 52.61 | 28.8 | 22.22 | 16.61 | 17.36 | 13.52 | 20.83 | 23.22 | 12.12 | 11.82 | 13.58 | 13.27 | 11.03 | 8.95 | 9.98 | 9.61 | 12.3 |
| Average | 66.43 | 40.44 | 24.94 | 16.65 | 21.92 | 17.07 | 26.04 | 26.25 | 15.15 | 14.78 | 16.98 | 16.59 | 13.78 | 11.19 | 12.47 | 12.02 | 15.38 |
| High | 78.79 | 48.38 | 27.64 | 16.73 | 26 | 20.24 | 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 | 0.401 | -1.82 | -1.81 | -5.1 | 17.44 | -2.14 | -2.92 | -16.03 | -32.96 | -27.3 | -36.21 | -31.29 | -36.73 | -4.17 | -1.63 | -3.65 | -4.3 |
| Average | 0.55 | -0.43 | -1.69 | -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 | 0.683 | 0.956 | -1.56 | -2.88 | 29.68 | -1.26 | -2.18 | -11.94 | -24.55 | -20.34 | -26.97 | -23.3 | -27.36 | -3.11 | -1.07 | -2.43 | -2.86 |
