| Period Ending: | 2030 10-31 |
2029 10-31 |
2028 10-31 |
2027 10-31 |
2026 10-31 |
2025 10-31 |
2024 10-31 |
2023 10-31 |
2022 10-30 |
2021 10-30 |
2020 10-30 |
2019 10-30 |
2018 10-30 |
2017 10-30 |
2016 10-30 |
2015 10-30 |
2014 10-30 |
2013 10-30 |
2012 10-30 |
2011 10-30 |
2010 10-30 |
2009 10-30 |
2008 10-30 |
2007 10-30 |
2006 10-30 |
2005 10-30 |
2004 10-30 |
2003 10-30 |
2002 10-30 |
2001 10-30 |
1996 10-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 4 | 4 | 5 | 6 | 6 | 3 | 4 | 3 | 3 | 4 | 7 | 6 | 10 | 7 | 12 | 17 | 18 | 15 | 12 | 10 | 14 | 15 | 7 | 8 | 20 | 7 | 19 | 14 | 11 |
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low | 603.5 | 461.7 | 368.9 | 244.4 | 180 | 148.9 | 101.9 | 81.09 | 126.4 | 70.94 | 65.58 | 56.45 | 81.22 | 67.8 | 99.01 | 144.1 | 135 | 142.9 | 89.96 | 116.2 | 56.37 | 72.26 | 61.25 | 45.2 | 23.47 | 25.9 | 26.21 | 27.27 | 26.49 | 30.82 | 19.37 |
| Average | 648.1 | 495.8 | 368.9 | 250.5 | 184.3 | 150.3 | 102.4 | 87.08 | 137 | 76.92 | 71.11 | 61.22 | 88.07 | 73.51 | 107.4 | 156.2 | 168.7 | 178.6 | 112.4 | 145.3 | 70.46 | 90.32 | 76.56 | 56.5 | 29.34 | 32.37 | 32.76 | 34.09 | 33.11 | 38.52 | 24.21 |
| High | 715.3 | 547.3 | 368.9 | 256.6 | 188.7 | 151.6 | 103.1 | 96.12 | 150 | 84.22 | 77.86 | 67.02 | 96.42 | 80.48 | 117.5 | 171 | 202.5 | 214.3 | 134.9 | 174.3 | 84.56 | 108.4 | 91.87 | 67.8 | 35.21 | 38.85 | 39.31 | 40.91 | 39.73 | 46.22 | 29.06 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low | -628.5 | -480.9 | -324.2 | -225.5 | -165.8 | -133.2 | -90.59 | -84.46 | -97.44 | -111.5 | -66.53 | -57.27 | -82.4 | -68.78 | -100.5 | -20.21 | -31.66 | -24.52 | -27.91 | -50.02 | -57.72 | -72.23 | -71.63 | -79.62 | -69.29 | -77.54 | -97.1 | -70.72 | -41.53 | -19.25 | 1.54 |
| Average | -569.4 | -435.7 | -324.2 | -220.1 | -162 | -132 | -89.98 | -76.52 | -81.2 | -92.88 | -60.77 | -52.31 | -75.27 | -62.82 | -91.75 | -16.84 | -26.38 | -20.44 | -23.26 | -41.68 | -48.1 | -60.2 | -59.69 | -66.35 | -57.74 | -64.61 | -80.91 | -58.93 | -34.61 | -16.05 | 1.92 |
| High | -530.3 | -405.7 | -324.2 | -214.7 | -158.2 | -130.9 | -89.51 | -71.25 | -64.96 | -74.3 | -56.04 | -48.24 | -69.41 | -57.94 | -84.62 | -13.47 | -21.11 | -16.35 | -18.61 | -33.35 | -38.48 | -48.16 | -47.75 | -53.08 | -46.2 | -51.69 | -64.73 | -47.15 | -27.68 | -12.84 | 2.3 |
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low | -688.5 | -526.7 | -355.1 | -247 | -181.6 | -145.9 | -99.23 | -92.51 | -114.5 | -84.07 | -74.93 | -64.5 | -92.8 | -77.46 | -113.1 | -28.46 | -29.79 | -28.88 | -32.19 | -63.33 | -63.57 | -81.19 | -78.47 | -98.22 | -84.75 | -90.39 | -110.4 | -85.3 | -50.07 | -30.87 | 0.088 |
| Average | -623.7 | -477.2 | -355.1 | -241.1 | -177.4 | -144.6 | -98.55 | -83.81 | -95.46 | -70.06 | -68.44 | -58.92 | -84.77 | -70.75 | -103.3 | -23.72 | -24.82 | -24.07 | -26.83 | -52.77 | -52.97 | -67.66 | -65.39 | -81.85 | -70.63 | -75.32 | -92.04 | -71.09 | -41.73 | -25.73 | 0.11 |
| High | -580.8 | -444.4 | -355.1 | -235.2 | -173.2 | -143.4 | -98.05 | -78.05 | -76.37 | -56.05 | -63.12 | -54.34 | -78.17 | -65.25 | -95.3 | -18.98 | -19.86 | -19.26 | -21.46 | -42.22 | -42.38 | -54.13 | -52.31 | -65.48 | -56.5 | -60.26 | -73.63 | -56.87 | -33.38 | -20.58 | 0.132 |
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low | 3.87 | -23.37 | -47.07 | -72.76 | -68.47 | -235.6 | -200.8 | -7.24 | -121.7 | -149.1 | -3,416 | -28,205 | -77,715 | -124,584 | -188,200 | -27.82 | -40.98 | -32.7 | -36.27 | -62.72 | -66.8 | -83.97 | -79.06 | -91.9 | -79.38 | -86.91 | -107.6 | -78.31 | -45.17 | -22.25 | 0.256 |
| Average | 4.25 | -20.59 | -31.84 | -54.82 | -63.51 | -191.1 | -192.6 | -6.53 | -101.4 | -124.2 | -3,041 | -25,111 | -69,189 | -110,917 | -167,553 | -23.18 | -34.15 | -27.25 | -30.23 | -52.27 | -55.66 | -69.98 | -65.88 | -76.58 | -66.15 | -72.43 | -89.64 | -65.26 | -37.64 | -18.54 | 0.32 |
| High | 4.82 | -18.75 | -16.61 | -36.88 | -58.54 | -189 | -184.5 | -5.81 | -81.16 | -99.38 | -2,734 | -22,571 | -62,192 | -99,699 | -150,607 | -18.54 | -27.32 | -21.8 | -24.18 | -41.81 | -44.53 | -55.98 | -52.7 | -61.27 | -52.92 | -57.94 | -71.71 | -52.21 | -30.11 | -14.83 | 0.384 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low | 318.5 | 243.7 | 194.7 | 129 | 94.99 | 78.6 | 53.76 | 42.8 | 51.98 | 33.64 | 34.5 | 29.7 | 42.73 | 35.67 | 52.09 | 16.55 | 16.82 | 14.44 | 12.71 | 15.07 | 13.5 | 14.01 | 11.26 | 16.74 | 12.63 | 12.07 | 23.42 | 10 | 6.79 | 10.52 | 3.74 |
| Average | 342 | 261.7 | 194.7 | 132.2 | 97.29 | 79.31 | 54.04 | 45.96 | 64.98 | 42.05 | 37.41 | 32.21 | 46.34 | 38.68 | 56.49 | 20.69 | 21.02 | 18.05 | 15.89 | 18.84 | 16.88 | 17.51 | 14.07 | 20.93 | 15.79 | 15.09 | 29.28 | 12.51 | 8.49 | 13.15 | 4.68 |
| High | 377.5 | 288.8 | 194.7 | 135.4 | 99.58 | 80.01 | 54.41 | 50.73 | 77.97 | 50.47 | 40.96 | 35.26 | 50.73 | 42.34 | 61.84 | 24.82 | 25.23 | 21.66 | 19.06 | 22.6 | 20.26 | 21.01 | 16.88 | 25.11 | 18.95 | 18.11 | 35.14 | 15.01 | 10.19 | 15.79 | 5.62 |
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low | 0.15 | -0.908 | -1.83 | -2.83 | -2.66 | -9.15 | -7.8 | -0.281 | -11.47 | -9.17 | -13.05 | -107.7 | -296.8 | -475.8 | -718.8 | -491.3 | -11.72 | -22.26 | -30.94 | -78.56 | -106.4 | -183.2 | -135.6 | -261.9 | -231.8 | -300.6 | -277.3 | -293 | -137.3 | -138 | 1.01 |
| Average | 0.165 | -0.8 | -1.33 | -2.2 | -2.45 | -8.06 | -7.48 | -0.248 | -10.21 | -8.16 | -11.61 | -95.9 | -264.2 | -423.6 | -639.9 | -437.4 | -9.76 | -18.55 | -25.78 | -65.46 | -88.68 | -152.7 | -113 | -218.3 | -193.2 | -250.5 | -231.1 | -244.2 | -114.5 | -115 | 1.27 |
| High | 0.187 | -0.728 | -0.645 | -1.43 | -2.27 | -7.34 | -7.17 | -0.226 | -9.18 | -7.33 | -10.44 | -86.2 | -237.5 | -380.8 | -575.2 | -393.2 | -7.8 | -14.83 | -20.62 | -52.36 | -70.95 | -122.1 | -90.4 | -174.6 | -154.5 | -200.4 | -184.8 | -195.3 | -91.57 | -91.99 | 1.54 |
