| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 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 | 2 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||||
| Low | 280 | 239.2 | 223.5 | 129.3 | 35.55 | 12.21 | 9.72 | 8.51 | 9.85 | 38.66 | 24.86 | 9.85 | 38.66 | 24.86 |
| Average | 318 | 271.6 | 253.8 | 137.5 | 39.17 | 13.87 | 10.45 | 9.15 | 10.59 | 41.56 | 26.72 | 10.59 | 41.56 | 26.72 |
| High | 381.6 | 326 | 304.6 | 144.5 | 41.34 | 16.64 | 10.83 | 9.48 | 10.97 | 43.06 | 27.68 | 10.97 | 43.06 | 27.68 |
| Estimated EBITDA | ||||||||||||||
| Low | -76.26 | -65.13 | -60.86 | -28.88 | -8.26 | -3.33 | -2.16 | -1.89 | -2.19 | -8.6 | -5.53 | -2.19 | -8.6 | -5.53 |
| Average | -63.54 | -54.27 | -50.71 | -27.47 | -7.83 | -2.77 | -2.09 | -1.83 | -2.12 | -8.3 | -5.34 | -2.12 | -8.3 | -5.34 |
| High | -55.95 | -47.79 | -44.65 | -25.83 | -7.1 | -2.44 | -1.94 | -1.7 | -1.97 | -7.73 | -4.97 | -1.97 | -7.73 | -4.97 |
| Estimated EBIT | ||||||||||||||
| Low | -118.1 | -100.9 | -94.26 | -44.72 | -12.79 | -5.15 | -3.35 | -2.93 | -3.4 | -13.32 | -8.57 | -3.4 | -13.32 | -8.57 |
| Average | -98.41 | -84.05 | -78.54 | -42.54 | -12.12 | -4.29 | -3.23 | -2.83 | -3.28 | -12.86 | -8.27 | -3.28 | -12.86 | -8.27 |
| High | -86.65 | -74.01 | -69.16 | -40.01 | -11 | -3.78 | -3.01 | -2.63 | -3.05 | -11.97 | -7.69 | -3.05 | -11.97 | -7.69 |
| Estimated Net Income | ||||||||||||||
| Low | 36.69 | 43.44 | 54.68 | 13.42 | 0.027 | -2.74 | -1.14 | -2.27 | -1.14 | -2.27 | -2.27 | -1.14 | -2.27 | -2.27 |
| Average | 43.44 | 48.87 | 55.65 | 20.75 | 0.068 | -2.29 | -1.09 | -2.17 | -1.09 | -2.17 | -2.17 | -1.09 | -2.17 | -2.17 |
| High | 54.74 | 54.3 | 56.08 | 38.93 | 0.109 | -1.83 | -0.987 | -1.97 | -0.987 | -1.97 | -1.97 | -0.987 | -1.97 | -1.97 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 68.33 | 58.36 | 54.53 | 31.55 | 8.67 | 2.98 | 2.37 | 2.08 | 2.4 | 9.43 | 6.06 | 2.4 | 9.43 | 6.06 |
| Average | 77.59 | 66.27 | 61.93 | 33.54 | 9.56 | 3.38 | 2.55 | 2.23 | 2.58 | 10.14 | 6.52 | 2.58 | 10.14 | 6.52 |
| High | 93.12 | 79.53 | 74.32 | 35.26 | 10.09 | 4.06 | 2.64 | 2.31 | 2.68 | 10.51 | 6.75 | 2.68 | 10.51 | 6.75 |
| Estimated EPS | ||||||||||||||
| Low | 0.338 | 0.4 | 0.504 | 0.124 | 0 | -0.025 | -0.01 | -0.021 | -0.01 | -0.021 | -0.021 | -0.01 | -0.021 | -0.021 |
| Average | 0.4 | 0.45 | 0.51 | 0.223 | 0.001 | -0.02 | -0.01 | -0.02 | -0.01 | -0.02 | -0.02 | -0.01 | -0.02 | -0.02 |
| High | 0.504 | 0.5 | 0.516 | 0.358 | 0.001 | -0.017 | -0.009 | -0.018 | -0.009 | -0.018 | -0.018 | -0.009 | -0.018 | -0.018 |
