| Period Ending: | 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 | 6 | 6 | 8 | 7 | 6 | 7 |
| Estimated Revenue | |||||||||
| Low | 630.9 | 600.9 | 550.9 | 524.3 | 546.1 | 598.8 | 579.4 | 621.8 | 750 |
| Average | 647.5 | 616.7 | 565.4 | 535.8 | 549.3 | 600 | 594.6 | 636.5 | 767.7 |
| High | 667.3 | 635.6 | 582.7 | 545.2 | 552.3 | 601.2 | 612.8 | 653.2 | 788 |
| Estimated EBITDA | |||||||||
| Low | -23.59 | -22.47 | -20.6 | -19.27 | -19.52 | -21.25 | -21.66 | -23.09 | -27.85 |
| Average | -22.89 | -21.8 | -19.98 | -18.94 | -19.42 | -21.21 | -21.02 | -22.5 | -27.14 |
| High | -22.3 | -21.24 | -19.47 | -18.53 | -19.3 | -21.16 | -20.48 | -21.98 | -26.51 |
| Estimated EBIT | |||||||||
| Low | -78.36 | -74.63 | -68.41 | -64.02 | -64.85 | -70.6 | -71.95 | -76.7 | -92.52 |
| Average | -76.03 | -72.41 | -66.38 | -62.91 | -64.5 | -70.45 | -69.82 | -74.73 | -90.15 |
| High | -74.08 | -70.56 | -64.68 | -61.57 | -64.12 | -70.31 | -68.03 | -73.01 | -88.07 |
| Estimated Net Income | |||||||||
| Low | 54.21 | 41.89 | 24.02 | -4.48 | -18.4 | 0.92 | -53.44 | -20.05 | 66.35 |
| Average | 56.08 | 43.47 | 24.93 | 6.72 | -15.77 | 4.14 | -50.57 | -19.43 | 68.4 |
| High | 58.31 | 45.06 | 25.84 | 17.92 | -13.14 | 7.36 | -49.69 | -18.81 | 70.74 |
| Estimated SGA Expenses | |||||||||
| Low | 238.8 | 227.4 | 208.5 | 198.5 | 206.7 | 226.6 | 219.3 | 235.3 | 283.9 |
| Average | 245.1 | 233.4 | 214 | 202.8 | 207.9 | 227.1 | 225.1 | 240.9 | 290.6 |
| High | 252.6 | 240.6 | 220.5 | 206.4 | 209 | 227.6 | 231.9 | 247.2 | 298.2 |
| Estimated EPS | |||||||||
| Low | 0.425 | 0.329 | 0.189 | -0.035 | -0.144 | 0.007 | -0.419 | -0.157 | 0.521 |
| Average | 0.44 | 0.34 | 0.195 | 0.056 | -0.124 | 0.036 | -0.403 | -0.152 | 0.537 |
| High | 0.458 | 0.354 | 0.203 | 0.141 | -0.103 | 0.058 | -0.39 | -0.148 | 0.555 |
