| 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 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||||
| Low | 79.22 | 71.45 | 82.4 | 68.68 | 50.93 | 46.68 | 107.4 | 102.3 | 112.8 | 111 | 100.9 | 114.7 | 123.2 | 59.75 |
| Average | 80.65 | 72.73 | 85.9 | 69.91 | 51.85 | 47.52 | 108.8 | 104.7 | 115.4 | 113.6 | 103.3 | 117.3 | 126 | 61.14 |
| High | 82.07 | 74.02 | 89.4 | 71.15 | 52.77 | 48.36 | 110.1 | 107.1 | 118 | 116.2 | 105.6 | 120 | 128.9 | 62.53 |
| Estimated EBITDA | ||||||||||||||
| Low | -1.26 | -1.14 | -1.38 | -1.09 | -0.812 | -0.744 | 1.23 | -2.99 | -3.3 | -3.25 | -2.95 | -3.36 | -3.61 | -1.75 |
| Average | -1.24 | -1.12 | -1.32 | -1.08 | -0.798 | -0.731 | 1.24 | -2.93 | -3.23 | -3.18 | -2.89 | -3.28 | -3.53 | -1.71 |
| High | -1.22 | -1.1 | -1.27 | -1.06 | -0.783 | -0.718 | 1.26 | -2.86 | -3.15 | -3.11 | -2.82 | -3.21 | -3.45 | -1.67 |
| Estimated EBIT | ||||||||||||||
| Low | -6.7 | -6.05 | -7.3 | -5.81 | -4.31 | -3.95 | -6.2 | -10.25 | -11.31 | -11.13 | -10.12 | -11.49 | -12.35 | -5.99 |
| Average | -6.59 | -5.94 | -7.02 | -5.71 | -4.24 | -3.88 | -6.13 | -10.03 | -11.05 | -10.88 | -9.89 | -11.24 | -12.07 | -5.86 |
| High | -6.47 | -5.84 | -6.73 | -5.61 | -4.16 | -3.81 | -6.06 | -9.8 | -10.8 | -10.63 | -9.67 | -10.98 | -11.8 | -5.72 |
| Estimated Net Income | ||||||||||||||
| Low | 2.61 | 2.15 | -1.45 | -4.91 | -10.55 | -0.322 | -4.97 | -34.21 | -42.67 | -41.06 | -56.35 | -285.8 | 235.2 | 151.8 |
| Average | 2.67 | 2.2 | -1.42 | -4.8 | -10.32 | -0.315 | -4.89 | -33.23 | -41.44 | -39.88 | -54.73 | -277.6 | 242.4 | 156.4 |
| High | 2.73 | 2.25 | -1.38 | -4.69 | -10.08 | -0.307 | -4.81 | -32.25 | -40.22 | -38.7 | -53.12 | -269.4 | 249.6 | 161 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 21.07 | 19 | 21.91 | 18.26 | 13.54 | 12.41 | 25.79 | 24.55 | 27.07 | 26.64 | 24.22 | 27.52 | 29.56 | 14.34 |
| Average | 21.44 | 19.34 | 22.84 | 18.59 | 13.79 | 12.63 | 26.1 | 25.12 | 27.7 | 27.26 | 24.78 | 28.16 | 30.25 | 14.67 |
| High | 21.82 | 19.68 | 23.77 | 18.92 | 14.03 | 12.86 | 26.42 | 25.69 | 28.33 | 27.88 | 25.35 | 28.8 | 30.94 | 15.01 |
| Estimated EPS | ||||||||||||||
| Low | 0.83 | 0.684 | -0.46 | -1.56 | -3.36 | -0.102 | -1.57 | -2.19 | -2.73 | -2.63 | -3.6 | -18.27 | 15.04 | 9.7 |
| Average | 0.85 | 0.7 | -0.45 | -1.52 | -3.28 | -0.1 | -1.55 | -2.12 | -2.65 | -2.55 | -3.5 | -17.75 | 15.5 | 10 |
| High | 0.87 | 0.716 | -0.44 | -1.49 | -3.2 | -0.098 | -1.53 | -2.06 | -2.57 | -2.47 | -3.4 | -17.23 | 15.96 | 10.3 |
