| Period Ending: | 2031 12-31 |
2030 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||||||
| Low | 220.1 | 156.9 | 122.1 | 172 | 194.6 | 241.2 | 243.1 | 243.1 | 220.1 | 220.1 | 156.9 | 122.1 | 172 | 194.6 | 241.2 | 243.1 |
| Average | 220.1 | 156.9 | 122.1 | 172 | 194.6 | 241.2 | 243.1 | 243.1 | 220.1 | 220.1 | 156.9 | 122.1 | 172 | 194.6 | 241.2 | 243.1 |
| High | 220.1 | 156.9 | 122.1 | 172 | 194.6 | 241.2 | 243.1 | 243.1 | 220.1 | 220.1 | 156.9 | 122.1 | 172 | 194.6 | 241.2 | 243.1 |
| Estimated EBITDA | ||||||||||||||||
| Low | -27.48 | -19.59 | -15.24 | -21.47 | -24.29 | -30.11 | -30.35 | -30.35 | -27.48 | -27.48 | -19.59 | -15.24 | -21.47 | -24.29 | -30.11 | -30.35 |
| Average | -27.48 | -19.59 | -15.24 | -21.47 | -24.29 | -30.11 | -30.35 | -30.35 | -27.48 | -27.48 | -19.59 | -15.24 | -21.47 | -24.29 | -30.11 | -30.35 |
| High | -27.48 | -19.59 | -15.24 | -21.47 | -24.29 | -30.11 | -30.35 | -30.35 | -27.48 | -27.48 | -19.59 | -15.24 | -21.47 | -24.29 | -30.11 | -30.35 |
| Estimated EBIT | ||||||||||||||||
| Low | -98.67 | -70.34 | -54.74 | -77.1 | -87.24 | -108.1 | -109 | -109 | -98.67 | -98.67 | -70.34 | -54.74 | -77.1 | -87.24 | -108.1 | -109 |
| Average | -98.67 | -70.34 | -54.74 | -77.1 | -87.24 | -108.1 | -109 | -109 | -98.67 | -98.67 | -70.34 | -54.74 | -77.1 | -87.24 | -108.1 | -109 |
| High | -98.67 | -70.34 | -54.74 | -77.1 | -87.24 | -108.1 | -109 | -109 | -98.67 | -98.67 | -70.34 | -54.74 | -77.1 | -87.24 | -108.1 | -109 |
| Estimated Net Income | ||||||||||||||||
| Low | 0 | 0 | 0 | 0 | 0 | 4.39 | 4.19 | 3.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Average | 0 | 0 | 0 | 0 | 0 | 4.39 | 4.19 | 3.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| High | 0 | 0 | 0 | 0 | 0 | 4.39 | 4.19 | 3.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 218.7 | 155.9 | 121.3 | 170.9 | 193.4 | 239.7 | 241.6 | 241.6 | 218.7 | 218.7 | 155.9 | 121.3 | 170.9 | 193.4 | 239.7 | 241.6 |
| Average | 218.7 | 155.9 | 121.3 | 170.9 | 193.4 | 239.7 | 241.6 | 241.6 | 218.7 | 218.7 | 155.9 | 121.3 | 170.9 | 193.4 | 239.7 | 241.6 |
| High | 218.7 | 155.9 | 121.3 | 170.9 | 193.4 | 239.7 | 241.6 | 241.6 | 218.7 | 218.7 | 155.9 | 121.3 | 170.9 | 193.4 | 239.7 | 241.6 |
| Estimated EPS | ||||||||||||||||
| Low | 0 | 0 | 0 | 0 | 0 | 0.078 | 0.074 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Average | 0 | 0 | 0 | 0 | 0 | 0.078 | 0.074 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| High | 0 | 0 | 0 | 0 | 0 | 0.078 | 0.074 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
