| 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 | 1 | 2 | 3 | 3 | 3 | 2 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||
| Low | 213.2 | 174.4 | 153.2 | 136.1 | 113 | 88.97 | 79.14 | 65.97 | 73.79 | 60.1 |
| Average | 220 | 180 | 153.2 | 140.4 | 116.7 | 91.82 | 81.67 | 68.08 | 74.33 | 60.54 |
| High | 229.6 | 187.8 | 153.3 | 146.5 | 121.7 | 95.8 | 85.22 | 71.04 | 74.8 | 60.92 |
| Estimated EBITDA | ||||||||||
| Low | -179.3 | -146.7 | -119.7 | -114.4 | -95.06 | -74.82 | -66.56 | -55.48 | -171.9 | -51.35 |
| Average | -171.8 | -140.6 | -119.7 | -109.7 | -91.11 | -71.71 | -63.78 | -53.17 | -143.3 | -51.03 |
| High | -166.5 | -136.2 | -119.6 | -106.3 | -88.28 | -69.48 | -61.81 | -51.52 | -114.6 | -50.66 |
| Estimated EBIT | ||||||||||
| Low | -190.4 | -155.8 | -127.2 | -121.5 | -101 | -79.47 | -70.68 | -58.92 | -351.6 | -53.29 |
| Average | -182.5 | -149.3 | -127.1 | -116.5 | -96.76 | -76.16 | -67.74 | -56.47 | -293 | -52.96 |
| High | -176.8 | -144.7 | -127.1 | -112.9 | -93.76 | -73.79 | -65.64 | -54.72 | -234.4 | -52.58 |
| Estimated Net Income | ||||||||||
| Low | 0 | 0 | -15.21 | -26.11 | -37.2 | -44.11 | -80.93 | -153.8 | -175.4 | -77.84 |
| Average | 0 | 0 | -14.83 | -24.91 | -35.5 | -42.09 | -77.23 | -146.8 | -146.1 | -77.21 |
| High | 0 | 0 | -14.45 | -23.72 | -33.79 | -40.07 | -73.52 | -139.7 | -116.9 | -76.49 |
| Estimated SGA Expenses | ||||||||||
| Low | 326.8 | 267.4 | 234.9 | 208.6 | 173.3 | 136.4 | 121.3 | 101.1 | 116.4 | 94.83 |
| Average | 337.3 | 276 | 234.9 | 215.3 | 178.8 | 140.8 | 125.2 | 104.4 | 117.3 | 95.52 |
| High | 351.9 | 287.9 | 235 | 224.6 | 186.6 | 146.9 | 130.6 | 108.9 | 118 | 96.12 |
| Estimated EPS | ||||||||||
| Low | 0 | 0 | -0.062 | -0.106 | -0.151 | -0.179 | -0.328 | -0.622 | -0.894 | -0.368 |
| Average | 0 | 0 | -0.06 | -0.1 | -0.142 | -0.169 | -0.31 | -0.589 | -0.887 | -0.365 |
| High | 0 | 0 | -0.058 | -0.096 | -0.137 | -0.162 | -0.297 | -0.565 | -0.878 | -0.361 |
