| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 4 | 3 | 2 | 2 | 3 |
| Estimated Revenue | |||||||
| Low | 187.1 | 173.5 | 163.3 | 154.8 | 159 | 155.7 | 139.4 |
| Average | 187.4 | 174.1 | 163.4 | 155 | 160.1 | 158.8 | 140.3 |
| High | 187.7 | 174.8 | 163.5 | 155.2 | 162.3 | 162 | 141.7 |
| Estimated EBITDA | |||||||
| Low | -46.79 | -43.57 | -40.74 | -38.69 | -40.46 | -40.38 | -35.32 |
| Average | -46.72 | -43.4 | -40.72 | -38.63 | -39.91 | -39.6 | -34.98 |
| High | -46.65 | -43.24 | -40.7 | -38.58 | -39.64 | -38.81 | -34.75 |
| Estimated EBIT | |||||||
| Low | -48.37 | -45.05 | -42.12 | -40 | -41.83 | -41.75 | -36.51 |
| Average | -48.3 | -44.87 | -42.1 | -39.94 | -41.26 | -40.94 | -36.17 |
| High | -48.23 | -44.7 | -42.08 | -39.89 | -40.98 | -40.13 | -35.93 |
| Estimated Net Income | |||||||
| Low | 0.194 | -2.81 | -9.14 | -19.95 | -29.54 | -51.9 | -90.37 |
| Average | 0.196 | -2.54 | -7.92 | -18.78 | -29.15 | -51.36 | -89.26 |
| High | 0.199 | -2.27 | -6.7 | -17.61 | -28.76 | -50.82 | -88.49 |
| Estimated SGA Expenses | |||||||
| Low | 131 | 121.5 | 114.3 | 108.4 | 111.4 | 109 | 97.62 |
| Average | 131.2 | 121.9 | 114.4 | 108.5 | 112.1 | 111.2 | 98.27 |
| High | 131.4 | 122.4 | 114.5 | 108.7 | 113.7 | 113.4 | 99.22 |
| Estimated EPS | |||||||
| Low | 0.003 | -0.048 | -0.156 | -0.34 | -0.503 | -0.884 | -1.54 |
| Average | 0.003 | -0.043 | -0.135 | -0.32 | -0.495 | -0.874 | -1.52 |
| High | 0.003 | -0.039 | -0.114 | -0.3 | -0.49 | -0.866 | -1.51 |
