| 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 |
2020 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 5 | 5 | 5 | 6 | 5 | 6 | 7 | 7 |
| Estimated Revenue | |||||||||||
| Low | 189.2 | 182.1 | 176 | 182.6 | 194.2 | 246.4 | 249.4 | 214.1 | 249.7 | 225.2 | 215.9 |
| Average | 225.3 | 216.8 | 209.5 | 226.3 | 222.2 | 246.6 | 249.9 | 254.9 | 276.1 | 249 | 238.7 |
| High | 251.7 | 242.3 | 234.1 | 254.1 | 243.7 | 246.7 | 251 | 284.8 | 297.3 | 268.1 | 257.1 |
| Estimated EBITDA | |||||||||||
| Low | -205.2 | -197.5 | -190.8 | -207.1 | -198.7 | -201.1 | -204.5 | -232.1 | -267.6 | -238.1 | -209.5 |
| Average | -183.6 | -176.7 | -170.8 | -184.5 | -181.1 | -201 | -203.7 | -207.8 | -223 | -198.4 | -194.6 |
| High | -154.3 | -148.4 | -143.4 | -148.9 | -158.3 | -200.9 | -203.3 | -174.5 | -178.4 | -158.7 | -176 |
| Estimated EBIT | |||||||||||
| Low | -222.3 | -213.9 | -206.7 | -224.4 | -215.2 | -217.9 | -221.6 | -251.5 | -338.7 | -259.4 | -227 |
| Average | -198.9 | -191.5 | -185 | -199.8 | -196.2 | -217.7 | -220.6 | -225.1 | -282.2 | -216.2 | -210.8 |
| High | -167.1 | -160.8 | -155.4 | -161.3 | -171.5 | -217.6 | -220.2 | -189.1 | -225.8 | -173 | -190.7 |
| Estimated Net Income | |||||||||||
| Low | -15.64 | -18.67 | -39.81 | -56.83 | -79.91 | -106.6 | -208.1 | -365 | -331.7 | -255.8 | -466.5 |
| Average | -13.57 | -16.2 | -30.45 | -56.63 | -67.41 | -98.92 | -197 | -307 | -276.4 | -213.1 | -424 |
| High | -10.75 | -12.83 | -21.09 | -39.05 | -54.91 | -73.23 | -185.8 | -250.8 | -221.2 | -170.5 | -371.5 |
| Estimated SGA Expenses | |||||||||||
| Low | 142.9 | 137.6 | 132.9 | 137.9 | 146.7 | 186.1 | 188.4 | 161.7 | 182.3 | 154.5 | 163.1 |
| Average | 170.2 | 163.8 | 158.2 | 170.9 | 167.8 | 186.2 | 188.7 | 192.5 | 227.8 | 193.1 | 180.3 |
| High | 190.1 | 183 | 176.8 | 191.9 | 184.1 | 186.3 | 189.5 | 215.1 | 273.4 | 231.8 | 194.1 |
| Estimated EPS | |||||||||||
| Low | -1.04 | -1.24 | -2.65 | -3.79 | -5.33 | -7.1 | -13.87 | -24.34 | -22.52 | -17.37 | -31.1 |
| Average | -0.905 | -1.08 | -2.03 | -3.29 | -4.62 | -6.17 | -13.23 | -21.12 | -20.47 | -15.79 | -28.27 |
| High | -0.717 | -0.855 | -1.41 | -2.6 | -3.66 | -4.88 | -12.39 | -16.72 | -17.93 | -13.84 | -24.77 |
