| 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 | 8 | 8 | 8 | 4 | 3 | 2 | 3 |
| Estimated Revenue | ||||||||
| Low | 318.5 | 300.5 | 261.9 | 241.4 | 229.2 | 213.7 | 150.7 | 122.1 |
| Average | 319 | 300.9 | 267.9 | 241.7 | 229.9 | 220.5 | 158.6 | 124.9 |
| High | 319.5 | 301.4 | 274 | 242 | 230.6 | 229.7 | 166.5 | 129.2 |
| Estimated EBITDA | ||||||||
| Low | -46.88 | -44.23 | -40.2 | -35.52 | -33.84 | -33.71 | -24.43 | -18.96 |
| Average | -46.81 | -44.16 | -39.32 | -35.47 | -33.74 | -32.36 | -23.27 | -18.33 |
| High | -46.73 | -44.09 | -38.44 | -35.43 | -33.63 | -31.36 | -22.11 | -17.92 |
| Estimated EBIT | ||||||||
| Low | -55.2 | -52.07 | -47.33 | -41.82 | -39.84 | -39.69 | -28.76 | -22.33 |
| Average | -55.11 | -51.99 | -46.29 | -41.77 | -39.72 | -38.1 | -27.4 | -21.59 |
| High | -55.02 | -51.91 | -45.25 | -41.71 | -39.6 | -36.93 | -26.03 | -21.1 |
| Estimated Net Income | ||||||||
| Low | 49.17 | 38.88 | 32.21 | 24.57 | 11.38 | 3.34 | -53.7 | -68.09 |
| Average | 58.22 | 40.09 | 34.51 | 26.37 | 14.23 | 3.34 | -51.81 | -65.19 |
| High | 67.26 | 67.72 | 36.81 | 28.16 | 17.07 | 3.66 | -49.91 | -63.29 |
| Estimated SGA Expenses | ||||||||
| Low | 169.7 | 160.2 | 139.6 | 128.7 | 122.2 | 113.9 | 80.3 | 65.1 |
| Average | 170 | 160.4 | 142.8 | 128.9 | 122.5 | 117.5 | 84.52 | 66.59 |
| High | 170.3 | 160.6 | 146 | 129 | 122.9 | 122.5 | 88.74 | 68.88 |
| Estimated EPS | ||||||||
| Low | 0.256 | 0.202 | 0.167 | 0.128 | 0.059 | 0.017 | -0.279 | -0.354 |
| Average | 0.303 | 0.244 | 0.179 | 0.133 | 0.079 | 0.018 | -0.267 | -0.339 |
| High | 0.35 | 0.352 | 0.191 | 0.146 | 0.089 | 0.019 | -0.26 | -0.329 |
