| 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 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2013 12-30 |
1995 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 2 | 2 | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 11 | 6 | 6 | 12 | 13 |
| Estimated Revenue | ||||||||||||||||
| Low | 187.1 | 188.8 | 194.4 | 222.2 | 196.3 | 251.5 | 352.8 | 558.8 | 588.7 | 407.2 | 217.6 | 172.4 | 122 | 76.85 | 22.61 | 41.36 |
| Average | 197 | 198.8 | 201 | 222.4 | 202.3 | 264.8 | 366 | 579.7 | 610.7 | 422.5 | 225.7 | 178.8 | 126.5 | 79.72 | 28.26 | 51.7 |
| High | 206.9 | 208.8 | 207.5 | 222.7 | 210.1 | 278.1 | 379.1 | 600.6 | 632.7 | 437.7 | 233.9 | 185.3 | 131.1 | 82.59 | 33.91 | 62.04 |
| Estimated EBITDA | ||||||||||||||||
| Low | -31.39 | -31.68 | -31.48 | -33.79 | -31.88 | -42.19 | -141.1 | -91.12 | -25.65 | -28.03 | -112.1 | -68.22 | -70.33 | -87.74 | -183.8 | 3.68 |
| Average | -29.89 | -30.17 | -30.49 | -33.75 | -30.69 | -40.17 | -110.6 | -87.95 | -10.25 | -15.08 | -93.45 | -56.85 | -57.69 | -73.12 | -150.2 | 5.22 |
| High | -28.39 | -28.65 | -29.5 | -33.71 | -29.79 | -38.16 | -80.12 | -84.79 | 5.14 | -2.14 | -74.76 | -45.48 | -45.06 | -58.49 | -116.5 | 6.76 |
| Estimated EBIT | ||||||||||||||||
| Low | -33.02 | -33.33 | -33.12 | -35.55 | -33.54 | -44.39 | -147 | -95.86 | -41.06 | -37.96 | -102.1 | -50.99 | -71.29 | -96.86 | -233 | 15.12 |
| Average | -31.45 | -31.74 | -32.08 | -35.51 | -32.28 | -42.26 | -116.5 | -92.53 | -25.1 | -26.69 | -85.11 | -42.49 | -59.41 | -80.71 | -194.2 | 26.92 |
| High | -29.87 | -30.14 | -31.04 | -35.46 | -31.34 | -40.14 | -85.99 | -89.2 | -9.15 | -15.42 | -68.09 | -33.99 | -47.52 | -64.57 | -155.3 | 38.73 |
| Estimated Net Income | ||||||||||||||||
| Low | 49.93 | -52.23 | -15.1 | -872.3 | -1,385 | -35.84 | -166.7 | -258.1 | -40.06 | -34.2 | -110.6 | -67.97 | -88.42 | -113.8 | -214.7 | 3.68 |
| Average | 53 | -20.31 | 8.27 | -34.77 | -1,193 | -33.52 | -134.7 | -246.6 | -26.11 | -22.14 | -92.14 | -56.64 | -73.69 | -94.82 | -178.9 | 5.22 |
| High | 56.91 | 11.61 | 132.6 | 328.6 | -1,000 | -31.45 | -102.8 | -235 | -12.16 | -10.08 | -73.71 | -45.31 | -58.95 | -75.86 | -143.2 | 6.76 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 134.6 | 135.8 | 139.9 | 159.8 | 141.2 | 180.9 | 253.8 | 402 | 423.5 | 293 | 141.5 | 97.28 | 82.78 | 55.28 | 16.26 | 29.75 |
| Average | 141.7 | 143 | 144.6 | 160 | 145.5 | 190.5 | 263.3 | 417 | 439.3 | 303.9 | 176.9 | 121.6 | 103.5 | 57.35 | 20.33 | 37.19 |
| High | 148.8 | 150.2 | 149.3 | 160.2 | 151.1 | 200 | 272.8 | 432 | 455.2 | 314.9 | 212.3 | 145.9 | 124.2 | 59.41 | 24.4 | 44.63 |
| Estimated EPS | ||||||||||||||||
| Low | 0.122 | -0.127 | -0.037 | -2.12 | -3.37 | -0.087 | -4.97 | -0.628 | -1.37 | -2.13 | -7.31 | -4.61 | -7.95 | -0.604 | -1.74 | 53.49 |
| Average | 0.13 | -0.049 | 0.143 | -0.661 | -2.81 | -0.082 | -4.75 | -0.6 | -1.31 | -2.03 | -6.98 | -4.4 | -7.59 | -0.577 | -1.45 | 71 |
| High | 0.138 | 0.028 | 0.323 | 0.8 | -2.43 | -0.077 | -4.53 | -0.572 | -1.25 | -1.94 | -6.65 | -4.2 | -7.23 | -0.55 | -1.16 | 88.52 |
