| Period Ending: | 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 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 17 | 8 | 15 | 18 | 13 | 7 | 7 |
| Estimated Revenue | |||||||||||||||
| Low | 217.1 | 152.9 | 146.1 | 148.4 | 180.5 | 365.2 | 634.5 | 809.6 | 941.6 | 976 | 1,008 | 597 | 436.9 | 307.4 | 258.9 |
| Average | 217.1 | 152.9 | 147.2 | 148.4 | 180.5 | 365.2 | 634.5 | 809.6 | 941.6 | 976 | 1,008 | 746.3 | 546.1 | 384.2 | 323.6 |
| High | 217.1 | 152.9 | 148.4 | 148.4 | 180.5 | 365.2 | 634.5 | 809.6 | 941.6 | 976 | 1,008 | 895.5 | 655.3 | 461.1 | 388.3 |
| Estimated EBITDA | |||||||||||||||
| Low | 8.66 | 6.1 | -19.49 | -18.15 | 7.2 | 14.56 | 25.3 | 54.8 | 100.9 | 130.3 | 40.2 | 159.4 | 104.8 | 62.33 | 45.3 |
| Average | 8.66 | 6.1 | -14.89 | -13.68 | 7.2 | 14.56 | 25.3 | 68.5 | 126.1 | 162.9 | 40.2 | 199.2 | 131 | 77.91 | 56.63 |
| High | 8.66 | 6.1 | -10.29 | -9.21 | 7.2 | 14.56 | 25.3 | 82.2 | 151.4 | 195.5 | 40.2 | 239 | 157.3 | 93.49 | 67.96 |
| Estimated EBIT | |||||||||||||||
| Low | -9.49 | -6.69 | -35.38 | -33.8 | -7.89 | -15.97 | -27.74 | 27.4 | 39.33 | 45.8 | -44.07 | 125.5 | 96.24 | 56.83 | 40.45 |
| Average | -9.49 | -6.69 | -29.05 | -27.71 | -7.89 | -15.97 | -27.74 | 34.25 | 49.16 | 66.68 | -44.07 | 156.8 | 120.3 | 71.03 | 50.56 |
| High | -9.49 | -6.69 | -22.72 | -21.61 | -7.89 | -15.97 | -27.74 | 41.1 | 58.99 | 87.56 | -44.07 | 188.2 | 144.4 | 85.24 | 60.67 |
| Estimated Net Income | |||||||||||||||
| Low | -93.59 | -173.5 | -60.36 | -58.93 | -914.2 | -337.8 | 357.2 | -9.17 | 272.9 | 9.1 | 202.7 | 100.6 | 83.71 | 47.18 | 33.22 |
| Average | -93.59 | -173.5 | -50.3 | -49.11 | -914.2 | -337.8 | 357.2 | -5.08 | 341.1 | 24.52 | 202.7 | 125.8 | 104.6 | 58.97 | 41.53 |
| High | -93.59 | -173.5 | -40.24 | -39.29 | -914.2 | -337.8 | 357.2 | -0.997 | 409.3 | 39.94 | 202.7 | 150.9 | 125.6 | 70.77 | 49.83 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 59.39 | 41.82 | 40.64 | 40.49 | 49.38 | 99.89 | 173.6 | 58.63 | 71.92 | 91.97 | 275.7 | 62.56 | 50.72 | 42.42 | 44.4 |
| Average | 59.39 | 41.82 | 50.81 | 50.61 | 49.38 | 99.89 | 173.6 | 73.29 | 89.9 | 115 | 275.7 | 78.21 | 63.4 | 53.02 | 55.5 |
| High | 59.39 | 41.82 | 60.97 | 60.73 | 49.38 | 99.89 | 173.6 | 87.94 | 107.9 | 138 | 275.7 | 93.85 | 76.08 | 63.62 | 66.6 |
| Estimated EPS | |||||||||||||||
| Low | -3.28 | -6.08 | -3.86 | -24.32 | -32.04 | -11.84 | 12.52 | 16.8 | 22.32 | 37.76 | 7.11 | 3.94 | 3.27 | 1.74 | 1.42 |
| Average | -3.28 | -6.08 | -3.84 | -24.32 | -32.04 | -11.84 | 12.52 | 16.8 | 22.32 | 37.76 | 7.11 | 4.91 | 4.09 | 2.17 | 1.77 |
| High | -3.28 | -6.08 | -3.82 | -24.32 | -32.04 | -11.84 | 12.52 | 16.8 | 22.32 | 37.76 | 7.11 | 5.88 | 4.91 | 2.61 | 2.13 |
