| Period Ending: | 2030 12-31 |
2029 12-31 |
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 | 1 | 2 | 3 | 7 | 8 | 8 | 7 | 6 | 2 | 3 |
| Estimated Revenue | ||||||||||
| Low | 675.4 | 595.5 | 546.1 | 428.3 | 393.7 | 342 | 297.7 | 278.6 | 224.2 | 161 |
| Average | 698 | 615.4 | 546.1 | 451.1 | 395.2 | 342.1 | 297.8 | 288 | 236.5 | 164.9 |
| High | 714.9 | 630.3 | 546.1 | 463.3 | 395.9 | 342.4 | 298 | 294.9 | 248.8 | 167.7 |
| Estimated EBITDA | ||||||||||
| Low | -19.74 | -17.4 | -15.08 | -12.79 | -10.93 | -9.45 | -8.23 | -8.14 | -155 | -56.62 |
| Average | -19.27 | -16.99 | -15.08 | -12.46 | -10.91 | -9.45 | -8.22 | -7.95 | -129.2 | -55.67 |
| High | -18.65 | -16.44 | -15.08 | -11.83 | -10.87 | -9.44 | -8.22 | -7.69 | -103.3 | -54.37 |
| Estimated EBIT | ||||||||||
| Low | -44.38 | -39.13 | -33.9 | -28.76 | -24.58 | -21.26 | -18.5 | -18.31 | -161.5 | -59.82 |
| Average | -43.33 | -38.21 | -33.9 | -28.01 | -24.53 | -21.24 | -18.49 | -17.88 | -134.6 | -58.81 |
| High | -41.93 | -36.97 | -33.9 | -26.59 | -24.44 | -21.23 | -18.48 | -17.3 | -107.7 | -57.44 |
| Estimated Net Income | ||||||||||
| Low | 0 | 46.77 | 39.01 | 16.98 | 13.24 | 7.9 | 5.53 | -91.94 | -120.8 | -45.49 |
| Average | 0 | 48.83 | 40.72 | 21.93 | 14.57 | 8.7 | 6.91 | -88.67 | -100.7 | -44.51 |
| High | 0 | 50.36 | 42 | 26.88 | 15.89 | 9.51 | 8.29 | -85.39 | -80.53 | -43.15 |
| Estimated SGA Expenses | ||||||||||
| Low | 524.5 | 462.4 | 424.1 | 332.6 | 305.7 | 265.6 | 231.2 | 216.4 | 184 | 123.3 |
| Average | 542 | 477.9 | 424.1 | 350.3 | 306.8 | 265.7 | 231.3 | 223.6 | 230 | 126.3 |
| High | 555.1 | 489.4 | 424.1 | 359.7 | 307.4 | 265.9 | 231.4 | 229 | 276 | 128.4 |
| Estimated EPS | ||||||||||
| Low | 0 | 0.354 | 0.296 | 0.129 | 0.1 | 0.06 | 0.042 | -0.697 | -0.223 | -0.367 |
| Average | 0 | 0.37 | 0.309 | 0.172 | 0.11 | 0.07 | 0.052 | -0.675 | -0.218 | -0.359 |
| High | 0 | 0.382 | 0.318 | 0.204 | 0.12 | 0.072 | 0.063 | -0.647 | -0.211 | -0.348 |
