| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||
| Low | 370 | 337 | 299 | 280 | 278 | 596 | 913 | 319 | 31.9 | 21.1 | 19.1 | 18.0 |
| Average | 370 | 341 | 310 | 282 | 278 | 611 | 933 | 326 | 32.6 | 21.5 | 19.6 | 18.4 |
| High | 370 | 346 | 322 | 284 | 278 | 629 | 958 | 335 | 33.5 | 22.1 | 20.1 | 18.9 |
| Estimated EBITDA | ||||||||||||
| Low | 96.7 | 87.9 | 78.1 | 73.0 | 72.7 | 378 | 502 | 96.7 | 9.68 | -3.26 | -10.0 | 5.47 |
| Average | 96.7 | 89.1 | 81.0 | 73.6 | 72.7 | 473 | 628 | 98.9 | 9.90 | -2.71 | -7.96 | 5.59 |
| High | 96.7 | 90.2 | 84.0 | 74.2 | 72.7 | 567 | 753 | 102 | 10.2 | -2.17 | -5.88 | 5.74 |
| Estimated EBIT | ||||||||||||
| Low | 84.1 | 76.4 | 67.9 | 63.5 | 63.2 | 359 | 488 | 79.7 | 7.97 | -5.04 | -13.7 | 4.50 |
| Average | 84.1 | 77.4 | 70.5 | 64.0 | 63.2 | 449 | 610 | 81.4 | 8.15 | -4.20 | -11.3 | 4.60 |
| High | 84.1 | 78.5 | 73.0 | 64.6 | 63.2 | 539 | 732 | 83.6 | 8.37 | -3.36 | -8.95 | 4.73 |
| Estimated Net Income | ||||||||||||
| Low | -15.1 | -20.3 | -99.1 | 8.94 | -201 | 269 | 368 | 181 | 3.30 | -6.01 | -10.4 | 9.48 |
| Average | -14.7 | -19.2 | -59.9 | 9.69 | -168 | 337 | 461 | 186 | 3.40 | -5.00 | -8.53 | 9.75 |
| High | -14.4 | -18.1 | 59.5 | 10.4 | -134 | 404 | 553 | 193 | 3.51 | -4.00 | -6.71 | 10.1 |
| Estimated SGA Expenses | ||||||||||||
| Low | 94.8 | 86.2 | 76.6 | 71.5 | 98.3 | 84.8 | 52.8 | 77.8 | 7.79 | 7.40 | 4.67 | 4.40 |
| Average | 94.8 | 87.3 | 79.4 | 72.2 | 123 | 106 | 66.0 | 79.5 | 7.96 | 9.25 | 4.77 | 4.49 |
| High | 94.8 | 88.5 | 82.3 | 72.8 | 147 | 127 | 79.2 | 81.7 | 8.18 | 11.1 | 4.90 | 4.62 |
| Estimated EPS | ||||||||||||
| Low | -0.498 | -0.670 | -3.278 | 0.296 | -1.045 | 5.433 | 15.24 | 6.081 | 0.111 | -0.098 | 0.003 | 0.318 |
| Average | -0.487 | -0.630 | -0.656 | 0.325 | -0.976 | 5.612 | 15.68 | 6.258 | 0.114 | -0.095 | 0.003 | 0.327 |
| High | -0.477 | -0.600 | 1.967 | 0.345 | -0.907 | 5.830 | 16.23 | 6.477 | 0.118 | -0.092 | 0.003 | 0.339 |
