| 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 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 2 | 2 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||
| Low | 434.1 | 389.1 | 346.6 | 322.4 | 279.6 | 287.7 | 607.8 | 928.4 | 324.6 | 32.49 | 21.43 | 19.47 | 18.34 |
| Average | 434.1 | 390.7 | 348.3 | 324.5 | 282 | 290.7 | 610.8 | 933 | 326.2 | 32.65 | 21.54 | 19.57 | 18.43 |
| High | 434.1 | 392.3 | 350 | 326.5 | 284.4 | 294.7 | 613.1 | 936.5 | 327.4 | 32.77 | 21.62 | 19.64 | 18.5 |
| Estimated EBITDA | |||||||||||||
| Low | 19.02 | 17.05 | 15.19 | 14.13 | 12.25 | 12.61 | 378.2 | 502.1 | 68.56 | 6.86 | -3.26 | -10.04 | 3.87 |
| Average | 19.02 | 17.12 | 15.26 | 14.22 | 12.36 | 12.74 | 472.8 | 627.6 | 68.9 | 6.9 | -2.71 | -7.96 | 3.89 |
| High | 19.02 | 17.19 | 15.34 | 14.31 | 12.46 | 12.91 | 567.3 | 753.1 | 69.16 | 6.92 | -2.17 | -5.88 | 3.91 |
| Estimated EBIT | |||||||||||||
| Low | -8.49 | -7.68 | -6.85 | -6.39 | -5.56 | -5.77 | 359 | 488.1 | 52.38 | 5.24 | -5.04 | -13.7 | 2.96 |
| Average | -8.49 | -7.64 | -6.81 | -6.35 | -5.52 | -5.69 | 448.8 | 610.1 | 52.65 | 5.27 | -4.2 | -11.32 | 2.98 |
| High | -8.49 | -7.61 | -6.78 | -6.31 | -5.47 | -5.63 | 538.6 | 732.1 | 52.84 | 5.29 | -3.36 | -8.95 | 2.99 |
| Estimated Net Income | |||||||||||||
| Low | -45.05 | -52.57 | -46.41 | 6.77 | 9.1 | -171.2 | 269.3 | 368.5 | 188 | 3.42 | -6.01 | -10.35 | 9.84 |
| Average | -44.36 | -45.7 | -43.14 | 8.31 | 9.86 | -168.5 | 336.6 | 460.6 | 189.2 | 3.45 | -5 | -8.53 | 9.9 |
| High | -43.67 | -38.83 | -39.87 | 9.85 | 10.62 | -165.9 | 403.9 | 552.7 | 190.1 | 3.46 | -4 | -6.71 | 9.95 |
| Estimated SGA Expenses | |||||||||||||
| Low | 147.9 | 132.6 | 118.1 | 109.9 | 95.28 | 98.05 | 84.77 | 52.82 | 83.05 | 8.31 | 7.4 | 4.98 | 4.69 |
| Average | 147.9 | 133.1 | 118.7 | 110.6 | 96.09 | 99.06 | 106 | 66.03 | 83.46 | 8.35 | 9.25 | 5.01 | 4.72 |
| High | 147.9 | 133.7 | 119.3 | 111.2 | 96.9 | 100.4 | 127.2 | 79.23 | 83.77 | 8.38 | 11.09 | 5.03 | 4.73 |
| Estimated EPS | |||||||||||||
| Low | -1.46 | -1.71 | -1.51 | 0.22 | 0.296 | -5.56 | 5.58 | 15.58 | 6.22 | 0.113 | -0.095 | 0.003 | 0.325 |
| Average | -1.44 | -1.48 | -1.41 | 0.28 | 0.325 | -5.46 | 5.61 | 15.68 | 6.26 | 0.114 | -0.095 | 0.003 | 0.327 |
| High | -1.42 | -1.26 | -1.3 | 0.32 | 0.345 | -5.39 | 5.64 | 15.76 | 6.29 | 0.115 | -0.094 | 0.003 | 0.329 |
