| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||||
| Low | 78.52 | 256.1 | 231 | 173.4 | 139.8 | 41.43 | 197.8 | 163.7 | 98.58 | 94.97 | 430.6 | 439 | 124.7 | 60.5 |
| Average | 80.65 | 259.1 | 237.8 | 174.1 | 143.6 | 42.56 | 199.9 | 165.4 | 99.62 | 95.96 | 435.1 | 443.6 | 126 | 61.14 |
| High | 82.4 | 262 | 242.4 | 175.5 | 146.8 | 43.48 | 202 | 167.1 | 100.7 | 96.96 | 439.6 | 448.2 | 127.3 | 61.77 |
| Estimated EBITDA | ||||||||||||||
| Low | -0.369 | -1.17 | -1.09 | -0.786 | -0.657 | -0.195 | -0.905 | -0.748 | -0.451 | -0.434 | -1.97 | -2.01 | -0.57 | -0.277 |
| Average | -0.361 | -1.16 | -1.07 | -0.78 | -0.643 | -0.191 | -0.895 | -0.741 | -0.446 | -0.43 | -1.95 | -1.99 | -0.564 | -0.274 |
| High | -0.352 | -1.15 | -1.03 | -0.777 | -0.626 | -0.186 | -0.886 | -0.733 | -0.442 | -0.425 | -1.93 | -1.97 | -0.559 | -0.271 |
| Estimated EBIT | ||||||||||||||
| Low | -5.03 | -15.98 | -14.78 | -10.7 | -8.95 | -2.65 | -12.32 | -10.19 | -6.14 | -5.91 | -26.81 | -27.33 | -7.77 | -3.77 |
| Average | -4.92 | -15.8 | -14.5 | -10.62 | -8.76 | -2.6 | -12.19 | -10.09 | -6.08 | -5.85 | -26.53 | -27.05 | -7.69 | -3.73 |
| High | -4.79 | -15.62 | -14.09 | -10.57 | -8.53 | -2.53 | -12.06 | -9.98 | -6.01 | -5.79 | -26.26 | -26.77 | -7.61 | -3.69 |
| Estimated Net Income | ||||||||||||||
| Low | 2.58 | 3.95 | 2.68 | -0.701 | -2.81 | -6.24 | 9.71 | 5.31 | -2.49 | -1.75 | -1.27 | -5.1 | 48.09 | 31.03 |
| Average | 2.67 | 4.08 | 2.91 | -0.397 | -2.73 | -6.06 | 9.84 | 5.38 | -2.45 | -1.73 | -1.26 | -5.03 | 48.75 | 31.45 |
| High | 2.75 | 4.2 | 3.14 | -0.093 | -2.64 | -5.86 | 9.98 | 5.45 | -2.42 | -1.71 | -1.24 | -4.96 | 49.41 | 31.87 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 23.43 | 76.4 | 68.93 | 51.73 | 41.72 | 12.36 | 59.03 | 48.84 | 29.41 | 28.33 | 128.5 | 131 | 37.21 | 18.05 |
| Average | 24.06 | 77.29 | 70.96 | 51.94 | 42.85 | 12.7 | 59.65 | 49.35 | 29.72 | 28.63 | 129.8 | 132.4 | 37.61 | 18.24 |
| High | 24.59 | 78.18 | 72.33 | 52.37 | 43.79 | 12.97 | 60.26 | 49.86 | 30.03 | 28.93 | 131.2 | 133.7 | 38 | 18.43 |
| Estimated EPS | ||||||||||||||
| Low | 0.821 | 1.26 | 0.852 | -0.223 | -0.895 | -1.98 | 3.09 | 1.69 | -0.791 | -0.557 | -0.405 | -1.62 | 15.29 | 9.87 |
| Average | 0.85 | 1.3 | 0.925 | -0.095 | -0.87 | -1.93 | 3.13 | 1.71 | -0.78 | -0.55 | -0.4 | -1.6 | 15.5 | 10 |
| High | 0.874 | 1.34 | 0.998 | -0.029 | -0.84 | -1.86 | 3.17 | 1.73 | -0.769 | -0.543 | -0.395 | -1.58 | 15.71 | 10.13 |
