| 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 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 6 | 5 | 4 | 5 | 2 | 2 | 3 |
| Estimated Revenue | ||||||||
| Low | 302.8 | 228.8 | 195.8 | 212 | 207.1 | 189 | 131.8 | 89.52 |
| Average | 318.1 | 228.8 | 210.3 | 212 | 207.7 | 198.5 | 137 | 93.08 |
| High | 346.6 | 228.8 | 238.8 | 212.1 | 208.4 | 216.3 | 146.1 | 99.25 |
| Estimated EBITDA | ||||||||
| Low | -55.22 | -36.46 | -38.04 | -33.79 | -33.2 | -34.47 | -23.28 | -15.81 |
| Average | -50.68 | -36.46 | -33.5 | -33.78 | -33.09 | -31.63 | -21.83 | -14.83 |
| High | -48.24 | -36.46 | -31.19 | -33.77 | -33 | -30.11 | -21 | -14.26 |
| Estimated EBIT | ||||||||
| Low | -63 | -41.6 | -43.4 | -38.55 | -37.88 | -39.32 | -26.56 | -18.04 |
| Average | -57.82 | -41.6 | -38.22 | -38.54 | -37.75 | -36.09 | -24.91 | -16.92 |
| High | -55.04 | -41.6 | -35.59 | -38.53 | -37.65 | -34.35 | -23.95 | -16.27 |
| Estimated Net Income | ||||||||
| Low | -49.24 | -74.48 | -66.52 | -59.53 | -58.2 | -71.47 | -55.1 | -19.83 |
| Average | -44.1 | -53.06 | -54.21 | -59.18 | -57.57 | -63.68 | -51.65 | -18.26 |
| High | -41.34 | -36 | -41.12 | -57.65 | -56.95 | -60.01 | -48.21 | -17.35 |
| Estimated SGA Expenses | ||||||||
| Low | 272.5 | 205.9 | 176.2 | 190.7 | 186.4 | 170 | 118.6 | 80.55 |
| Average | 286.2 | 205.9 | 189.2 | 190.8 | 186.9 | 178.7 | 123.3 | 83.76 |
| High | 311.9 | 205.9 | 214.9 | 190.8 | 187.5 | 194.7 | 131.5 | 89.31 |
| Estimated EPS | ||||||||
| Low | -0.793 | -1.2 | -1.07 | -0.958 | -0.937 | -1.15 | -0.887 | -0.319 |
| Average | -0.71 | -0.821 | -0.847 | -0.938 | -0.927 | -1.03 | -0.817 | -0.294 |
| High | -0.666 | -0.58 | -0.662 | -0.928 | -0.917 | -0.966 | -0.776 | -0.279 |
