| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 4 | 3 | 4 | 3 | 6 | 7 | 7 | 6 |
| Estimated Revenue | ||||||||||
| Low | 289.9 | 271.4 | 268.8 | 273.3 | 324.3 | 313.7 | 409.7 | 459.2 | 403.5 | 277.2 |
| Average | 293.8 | 273.2 | 272.3 | 276.9 | 325.1 | 317.8 | 414.8 | 464.9 | 408.5 | 280.6 |
| High | 297.7 | 275 | 274.9 | 279.5 | 325.8 | 320.8 | 418.4 | 469 | 412 | 283.1 |
| Estimated EBITDA | ||||||||||
| Low | -122.1 | -112.8 | -112.7 | -114.7 | -133.7 | -131.6 | -236.3 | -126.9 | -137.9 | -116.1 |
| Average | -120.5 | -112.1 | -111.7 | -113.6 | -133.3 | -130.3 | -196.9 | -105.8 | -111.2 | -115.1 |
| High | -118.9 | -111.3 | -110.2 | -112.1 | -133 | -128.7 | -157.5 | -84.62 | -84.5 | -113.7 |
| Estimated EBIT | ||||||||||
| Low | -144 | -133 | -133 | -135.2 | -157.6 | -155.2 | -243.3 | -142.1 | -176.2 | -137 |
| Average | -142.1 | -132.2 | -131.7 | -134 | -157.3 | -153.7 | -202.7 | -118.4 | -145.5 | -135.8 |
| High | -140.2 | -131.3 | -130 | -132.2 | -156.9 | -151.7 | -162.2 | -94.73 | -114.9 | -134.1 |
| Estimated Net Income | ||||||||||
| Low | -3.34 | -17.09 | -18.26 | -83.27 | -143.9 | -325 | -254.2 | -148.3 | -185.9 | -14.28 |
| Average | -3.3 | -16.85 | -17.99 | -82.07 | -141.8 | -320.4 | -211.8 | -123.6 | -153.6 | -14.12 |
| High | -3.24 | -16.6 | -17.73 | -80.87 | -139.7 | -315.7 | -169.5 | -98.86 | -121.3 | -13.9 |
| Estimated SGA Expenses | ||||||||||
| Low | 144.7 | 135.5 | 134.2 | 136.4 | 161.9 | 156.6 | 133.2 | 117.4 | 297 | 138.4 |
| Average | 146.7 | 136.4 | 135.9 | 138.2 | 162.3 | 158.6 | 166.5 | 146.7 | 371.3 | 140.1 |
| High | 148.6 | 137.3 | 137.2 | 139.5 | 162.7 | 160.1 | 199.8 | 176 | 445.5 | 141.3 |
| Estimated EPS | ||||||||||
| Low | -0.051 | -0.259 | -0.277 | -1.26 | -2.18 | -4.92 | -5.89 | -2.23 | -0.412 | -0.216 |
| Average | -0.05 | -0.256 | -0.273 | -1.25 | -2.15 | -4.86 | -5.83 | -2.2 | -0.408 | -0.214 |
| High | -0.049 | -0.252 | -0.269 | -1.23 | -2.12 | -4.78 | -5.74 | -2.17 | -0.401 | -0.211 |
