| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||||
| Low | 76.3 | 68.9 | 81.5 | 70.3 | 51.6 | 47.3 | 107 | 102 | 113 | 111 | 101 | 115 | 123 | 59.7 |
| Average | 76.7 | 69.2 | 81.9 | 70.7 | 51.9 | 47.5 | 109 | 105 | 115 | 114 | 103 | 117 | 126 | 61.1 |
| High | 77.1 | 69.5 | 82.3 | 71.1 | 52.2 | 47.8 | 110 | 107 | 118 | 116 | 106 | 120 | 129 | 62.5 |
| Estimated EBITDA | ||||||||||||||
| Low | 0.87 | 0.79 | 0.93 | 0.81 | 0.59 | 0.54 | 1.23 | -2.99 | -3.30 | -3.25 | -2.95 | -3.36 | -3.61 | -1.75 |
| Average | 0.88 | 0.79 | 0.94 | 0.81 | 0.59 | 0.54 | 1.24 | -2.93 | -3.23 | -3.18 | -2.89 | -3.28 | -3.53 | -1.71 |
| High | 0.88 | 0.80 | 0.94 | 0.81 | 0.60 | 0.55 | 1.26 | -2.86 | -3.15 | -3.11 | -2.82 | -3.21 | -3.45 | -1.67 |
| Estimated EBIT | ||||||||||||||
| Low | -4.35 | -3.92 | -4.64 | -4.00 | -2.94 | -2.69 | -6.20 | -10.3 | -11.3 | -11.1 | -10.1 | -11.5 | -12.3 | -5.99 |
| Average | -4.32 | -3.90 | -4.62 | -3.99 | -2.93 | -2.68 | -6.13 | -10.0 | -11.1 | -10.9 | -9.89 | -11.2 | -12.1 | -5.86 |
| High | -4.30 | -3.88 | -4.59 | -3.97 | -2.91 | -2.67 | -6.06 | -9.80 | -10.8 | -10.6 | -9.67 | -11.0 | -11.8 | -5.72 |
| Estimated Net Income | ||||||||||||||
| Low | 2.66 | 2.19 | 0.88 | -2.97 | -10.0 | -0.32 | -4.97 | -34.2 | -42.7 | -41.1 | -56.4 | -286 | 235 | 152 |
| Average | 2.68 | 2.21 | 0.88 | -2.95 | -9.95 | -0.32 | -4.89 | -33.2 | -41.4 | -39.9 | -54.7 | -278 | 242 | 156 |
| High | 2.70 | 2.22 | 0.89 | -2.93 | -9.89 | -0.31 | -4.81 | -32.2 | -40.2 | -38.7 | -53.1 | -269 | 250 | 161 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 18.3 | 16.5 | 19.6 | 16.9 | 12.4 | 11.3 | 25.8 | 24.6 | 27.1 | 26.6 | 24.2 | 27.5 | 29.6 | 14.3 |
| Average | 18.4 | 16.6 | 19.7 | 17.0 | 12.5 | 11.4 | 26.1 | 25.1 | 27.7 | 27.3 | 24.8 | 28.2 | 30.2 | 14.7 |
| High | 18.5 | 16.7 | 19.8 | 17.1 | 12.5 | 11.5 | 26.4 | 25.7 | 28.3 | 27.9 | 25.3 | 28.8 | 30.9 | 15.0 |
| Estimated EPS | ||||||||||||||
| Low | 0.844 | 0.695 | 0.278 | -0.941 | -3.175 | -0.101 | -1.574 | -2.188 | -2.728 | -2.625 | -3.603 | -18.27 | 15.04 | 9.704 |
| Average | 0.850 | 0.700 | 0.280 | -0.935 | -3.155 | -0.100 | -1.550 | -2.125 | -2.650 | -2.550 | -3.500 | -17.75 | 15.50 | 10.00 |
| High | 0.856 | 0.705 | 0.282 | -0.929 | -3.135 | -0.099 | -1.526 | -2.062 | -2.572 | -2.475 | -3.397 | -17.23 | 15.96 | 10.30 |
