| Period Ending: | 2030 01-31 |
2029 01-31 |
2028 01-31 |
2027 01-31 |
2026 01-31 |
2025 01-31 |
2024 01-31 |
2023 01-30 |
2022 01-30 |
2021 01-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 4 | 8 | 8 | 11 | 10 | 6 | 10 | 7 |
| Estimated Revenue | ||||||||||
| Low | 719.6 | 633.4 | 509.8 | 412.8 | 405.8 | 407.2 | 414.3 | 466.6 | 231.1 | 137.4 |
| Average | 767.2 | 633.4 | 509.8 | 437.5 | 406.6 | 417.6 | 441.7 | 479.6 | 237.5 | 141.3 |
| High | 805.4 | 633.5 | 509.8 | 445.9 | 407.9 | 423.8 | 463.7 | 493.5 | 244.4 | 145.4 |
| Estimated EBITDA | ||||||||||
| Low | -562.4 | -442.3 | -356 | -311.4 | -284.8 | -295.9 | -323.8 | -343.5 | -170.7 | -101.5 |
| Average | -535.8 | -442.3 | -356 | -305.5 | -283.9 | -291.6 | -308.4 | -286.2 | -165.9 | -98.65 |
| High | -502.5 | -442.3 | -356 | -288.3 | -283.3 | -284.4 | -289.3 | -229 | -161.4 | -95.97 |
| Estimated EBIT | ||||||||||
| Low | -606.7 | -477.2 | -384.1 | -336 | -307.3 | -319.2 | -349.3 | -366.3 | -184.1 | -109.5 |
| Average | -578 | -477.2 | -384.1 | -329.6 | -306.3 | -314.6 | -332.8 | -305.3 | -178.9 | -106.4 |
| High | -542.1 | -477.1 | -384.1 | -311 | -305.7 | -306.8 | -312.1 | -244.2 | -174.1 | -103.5 |
| Estimated Net Income | ||||||||||
| Low | -26.88 | -73.55 | -115.7 | -184.6 | -213.5 | -290.4 | -22.06 | -441.3 | -298.4 | -2,738 |
| Average | -25.25 | -66.32 | -106.6 | -172.8 | -204.4 | -283.2 | -20.55 | -367.8 | -287.6 | -2,639 |
| High | -23.21 | -59.1 | -97.54 | -119.7 | -195.3 | -275.9 | -19.05 | -294.2 | -277.4 | -2,545 |
| Estimated SGA Expenses | ||||||||||
| Low | 399.9 | 352 | 283.3 | 229.4 | 225.5 | 226.3 | 230.2 | 155.5 | 128.4 | 76.38 |
| Average | 426.4 | 352 | 283.3 | 243.2 | 226 | 232.1 | 245.5 | 194.3 | 132 | 78.51 |
| High | 447.6 | 352 | 283.3 | 247.8 | 226.7 | 235.5 | 257.7 | 233.2 | 135.8 | 80.8 |
| Estimated EPS | ||||||||||
| Low | -1.24 | -3.39 | -5.34 | -8.52 | -9.85 | -13.4 | -1.02 | -17.41 | -13.77 | -126.3 |
| Average | -1.17 | -3.06 | -4.93 | -6.78 | -9.44 | -13.06 | -0.956 | -16.78 | -13.27 | -121.7 |
| High | -1.07 | -2.73 | -4.5 | -5.52 | -9.01 | -12.73 | -0.879 | -16.19 | -12.8 | -117.4 |
