| 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 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 5 | 2 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||
| Low | 679.1 | 703.2 | 368.9 | 490 | 264.8 | 184.7 | 82.6 | 101.3 |
| Average | 696.3 | 721 | 440.6 | 509.1 | 265.3 | 189.3 | 92.78 | 113.8 |
| High | 713.8 | 739.1 | 513.3 | 523.5 | 265.7 | 194.1 | 101.7 | 124.8 |
| Estimated EBITDA | ||||||||
| Low | -169.4 | -175.4 | -121.8 | -124.2 | -63.05 | -46.05 | -31.37 | -38.47 |
| Average | -165.2 | -171.1 | -104.6 | -120.8 | -62.94 | -44.93 | -28.61 | -35.08 |
| High | -161.1 | -166.9 | -87.54 | -116.3 | -62.83 | -43.82 | -25.47 | -31.23 |
| Estimated EBIT | ||||||||
| Low | -199.9 | -207 | -143.8 | -146.6 | -74.43 | -54.36 | -36.06 | -44.21 |
| Average | -195 | -202 | -123.4 | -142.6 | -74.3 | -53.03 | -32.88 | -40.32 |
| High | -190.2 | -197 | -103.3 | -137.2 | -74.16 | -51.72 | -29.27 | -35.9 |
| Estimated Net Income | ||||||||
| Low | -111.7 | -42.36 | -52.75 | -136.5 | -243.3 | -665.7 | 196 | 388.8 |
| Average | -108.2 | -41.03 | -39.56 | -124.4 | -238.4 | -644.8 | 226.6 | 453.5 |
| High | -104.7 | -39.7 | -26.37 | -112.3 | -233.6 | -623.9 | 257.3 | 510.4 |
| Estimated SGA Expenses | ||||||||
| Low | 150.1 | 155.4 | 81.54 | 108.3 | 58.52 | 40.81 | 21.3 | 26.12 |
| Average | 153.9 | 159.3 | 97.38 | 112.5 | 58.62 | 41.85 | 23.93 | 29.34 |
| High | 157.7 | 163.3 | 113.4 | 115.7 | 58.73 | 42.89 | 26.24 | 32.18 |
| Estimated EPS | ||||||||
| Low | -0.238 | -0.09 | -0.113 | -0.291 | -0.519 | -1.42 | 0.722 | 1.43 |
| Average | -0.231 | -0.087 | -0.075 | -0.265 | -0.512 | -1.38 | 0.842 | 1.67 |
| High | -0.223 | -0.085 | -0.056 | -0.239 | -0.498 | -1.33 | 0.948 | 1.88 |
