| 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 | 78.7 | 247 | 231 | 173.4 | 140.2 | 41.53 | 197.8 | 163.7 | 98.58 | 94.97 | 430.6 | 439 | 124.7 | 60.5 |
| Average | 80.65 | 253.1 | 236.7 | 174.5 | 143.6 | 42.56 | 199.9 | 165.4 | 99.62 | 95.96 | 435.1 | 443.6 | 126 | 61.14 |
| High | 82.59 | 259.2 | 242.4 | 175.5 | 147.1 | 43.58 | 202 | 167.1 | 100.7 | 96.96 | 439.6 | 448.2 | 127.3 | 61.77 |
| Estimated EBITDA | ||||||||||||||
| Low | -0.37 | -1.16 | -1.09 | -0.786 | -0.659 | -0.195 | -0.905 | -0.748 | -0.451 | -0.434 | -1.97 | -2.01 | -0.57 | -0.277 |
| Average | -0.361 | -1.13 | -1.06 | -0.781 | -0.643 | -0.191 | -0.895 | -0.741 | -0.446 | -0.43 | -1.95 | -1.99 | -0.564 | -0.274 |
| High | -0.352 | -1.11 | -1.03 | -0.777 | -0.628 | -0.186 | -0.886 | -0.733 | -0.442 | -0.425 | -1.93 | -1.97 | -0.559 | -0.271 |
| Estimated EBIT | ||||||||||||||
| Low | -5.04 | -15.81 | -14.78 | -10.7 | -8.97 | -2.66 | -12.32 | -10.19 | -6.14 | -5.91 | -26.81 | -27.33 | -7.77 | -3.77 |
| Average | -4.92 | -15.44 | -14.44 | -10.64 | -8.76 | -2.6 | -12.19 | -10.09 | -6.08 | -5.85 | -26.53 | -27.05 | -7.69 | -3.73 |
| High | -4.8 | -15.06 | -14.09 | -10.57 | -8.55 | -2.53 | -12.06 | -9.98 | -6.01 | -5.79 | -26.26 | -26.77 | -7.61 | -3.69 |
| Estimated Net Income | ||||||||||||||
| Low | 2.59 | 3.47 | 2.67 | -0.548 | -2.82 | -6.26 | 9.71 | 5.31 | -2.49 | -1.75 | -1.27 | -5.1 | 48.09 | 31.03 |
| Average | 2.67 | 3.59 | 2.78 | -0.315 | -2.74 | -6.06 | 9.84 | 5.38 | -2.45 | -1.73 | -1.26 | -5.03 | 48.75 | 31.45 |
| High | 2.76 | 3.7 | 2.9 | -0.081 | -2.65 | -5.87 | 9.98 | 5.45 | -2.42 | -1.71 | -1.24 | -4.96 | 49.41 | 31.87 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 23.48 | 73.69 | 68.93 | 51.73 | 41.82 | 12.39 | 59.03 | 48.84 | 29.41 | 28.33 | 128.5 | 131 | 37.21 | 18.05 |
| Average | 24.06 | 75.52 | 70.63 | 52.05 | 42.85 | 12.7 | 59.65 | 49.35 | 29.72 | 28.63 | 129.8 | 132.4 | 37.61 | 18.24 |
| High | 24.64 | 77.34 | 72.33 | 52.37 | 43.89 | 13 | 60.26 | 49.86 | 30.03 | 28.93 | 131.2 | 133.7 | 38 | 18.43 |
| Estimated EPS | ||||||||||||||
| Low | 0.823 | 1.1 | 0.849 | -0.174 | -0.897 | -1.99 | 3.09 | 1.69 | -0.791 | -0.557 | -0.405 | -1.62 | 15.29 | 9.87 |
| Average | 0.85 | 1.14 | 0.89 | -0.1 | -0.87 | -1.93 | 3.13 | 1.71 | -0.78 | -0.55 | -0.4 | -1.6 | 15.5 | 10 |
| High | 0.877 | 1.18 | 0.921 | -0.026 | -0.843 | -1.87 | 3.17 | 1.73 | -0.769 | -0.543 | -0.395 | -1.58 | 15.71 | 10.13 |
