| 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 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 2 | 5 | 5 | 6 | 8 | 4 | 3 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
| Estimated Revenue | ||||||||||||||||
| Low | 154.3 | 54.17 | 0.11 | 0.179 | 0.245 | 0.427 | 0.512 | 0.443 | 0.23 | 0.181 | 0.222 | 0.314 | 0.489 | 0.307 | 0.709 | 0.28 |
| Average | 231.4 | 81.25 | 0.165 | 0.295 | 0.338 | 0.455 | 0.625 | 0.665 | 0.277 | 0.218 | 0.268 | 0.379 | 0.59 | 0.37 | 0.855 | 0.338 |
| High | 288.3 | 101.2 | 0.206 | 0.385 | 0.402 | 0.474 | 0.768 | 0.828 | 0.304 | 0.239 | 0.293 | 0.415 | 0.647 | 0.405 | 0.937 | 0.37 |
| Estimated EBITDA | ||||||||||||||||
| Low | -288.3 | -101.2 | -0.206 | -0.385 | -0.402 | -0.474 | -0.768 | -0.828 | -42.45 | -28.8 | -0.293 | -18.42 | -0.647 | -26.1 | -0.937 | -0.37 |
| Average | -231.4 | -81.25 | -0.165 | -0.295 | -0.338 | -0.455 | -0.625 | -0.665 | -35.38 | -24 | -0.268 | -15.35 | -0.59 | -21.75 | -0.855 | -0.338 |
| High | -154.3 | -54.17 | -0.11 | -0.179 | -0.245 | -0.427 | -0.512 | -0.443 | -28.3 | -19.2 | -0.222 | -12.28 | -0.489 | -17.4 | -0.709 | -0.28 |
| Estimated EBIT | ||||||||||||||||
| Low | -288.3 | -101.2 | -0.206 | -0.385 | -0.402 | -0.474 | -0.768 | -0.828 | -43.93 | -29.92 | -0.293 | -19.33 | -0.647 | -29.26 | -0.937 | -0.37 |
| Average | -231.4 | -81.25 | -0.165 | -0.295 | -0.338 | -0.455 | -0.625 | -0.665 | -36.6 | -24.94 | -0.268 | -16.11 | -0.59 | -24.38 | -0.855 | -0.338 |
| High | -154.3 | -54.17 | -0.11 | -0.179 | -0.245 | -0.427 | -0.512 | -0.443 | -29.28 | -19.95 | -0.222 | -12.89 | -0.489 | -19.51 | -0.709 | -0.28 |
| Estimated Net Income | ||||||||||||||||
| Low | 20.76 | -50.33 | -85.1 | -60.63 | -51.3 | -52.68 | -68.72 | -80.62 | -43.64 | -29.28 | -55.08 | -19.04 | -434.2 | -27.66 | -5,134 | -4,046 |
| Average | 36.63 | -38.15 | -66.82 | -51.97 | -43.7 | -51.33 | -65.38 | -40.88 | -36.37 | -24.4 | -48.96 | -15.87 | -386 | -23.05 | -4,563 | -3,597 |
| High | 48.33 | -21.62 | -48.54 | -43.31 | -28.15 | -49.98 | -62.04 | -34.63 | -29.1 | -19.52 | -38.08 | -12.7 | -300.2 | -18.44 | -3,549 | -2,797 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 4,200 | 1,475 | 2.99 | 4.88 | 6.66 | 11.61 | 13.93 | 12.07 | 6.19 | 4.87 | 5.97 | 8.45 | 13.17 | 8.25 | 19.07 | 7.53 |
| Average | 6,300 | 2,212 | 4.49 | 8.03 | 9.2 | 12.39 | 17 | 18.1 | 7.46 | 5.87 | 7.2 | 10.19 | 15.88 | 9.95 | 23 | 9.09 |
| High | 7,847 | 2,755 | 5.59 | 10.47 | 10.94 | 12.9 | 20.9 | 22.55 | 8.18 | 6.44 | 7.89 | 11.17 | 17.41 | 10.91 | 25.22 | 9.96 |
| Estimated EPS | ||||||||||||||||
| Low | 0.311 | -0.753 | -1.27 | -0.907 | -0.768 | -0.788 | -1.03 | -1.21 | -1.04 | -0.746 | -1.16 | -3.36 | -9.11 | -64.8 | -107.7 | -84.92 |
| Average | 0.548 | -0.571 | -1.11 | -0.777 | -0.59 | -0.768 | -0.988 | -0.914 | -0.927 | -0.663 | -1.03 | -2.99 | -8.1 | -57.6 | -95.76 | -75.48 |
| High | 0.723 | -0.323 | -0.726 | -0.648 | -0.421 | -0.748 | -0.928 | -0.518 | -0.721 | -0.516 | -0.799 | -2.33 | -6.3 | -44.8 | -74.48 | -58.71 |
