| Period Ending: | 2032 12-31 |
2031 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||||||
| Low | 577.1 | 315 | 885 | 570 | 153.8 | 51.73 | 126.5 | 1,911 | 577.1 | 577.1 | 315 | 885 | 570 | 153.8 | 51.73 | 126.5 |
| Average | 577.1 | 315 | 885 | 570 | 153.8 | 51.73 | 126.5 | 1,911 | 577.1 | 577.1 | 315 | 885 | 570 | 153.8 | 51.73 | 126.5 |
| High | 577.1 | 315 | 885 | 570 | 153.8 | 51.73 | 126.5 | 1,911 | 577.1 | 577.1 | 315 | 885 | 570 | 153.8 | 51.73 | 126.5 |
| Estimated EBITDA | ||||||||||||||||
| Low | 14.57 | 7.95 | 22.35 | 14.39 | 3.88 | 1.31 | 3.2 | 48.25 | 14.57 | 2.22 | 1.21 | 3.41 | 2.2 | 0.593 | 0.199 | 0.488 |
| Average | 14.57 | 7.95 | 22.35 | 14.39 | 3.88 | 1.31 | 3.2 | 48.25 | 14.57 | 2.22 | 1.21 | 3.41 | 2.2 | 0.593 | 0.199 | 0.488 |
| High | 14.57 | 7.95 | 22.35 | 14.39 | 3.88 | 1.31 | 3.2 | 48.25 | 14.57 | 2.22 | 1.21 | 3.41 | 2.2 | 0.593 | 0.199 | 0.488 |
| Estimated EBIT | ||||||||||||||||
| Low | -64.87 | -35.41 | -99.47 | -64.07 | -17.29 | -5.81 | -14.22 | -214.7 | -64.87 | -87.84 | -47.95 | -134.7 | -86.76 | -23.41 | -7.87 | -19.26 |
| Average | -64.87 | -35.41 | -99.47 | -64.07 | -17.29 | -5.81 | -14.22 | -214.7 | -64.87 | -87.84 | -47.95 | -134.7 | -86.76 | -23.41 | -7.87 | -19.26 |
| High | -64.87 | -35.41 | -99.47 | -64.07 | -17.29 | -5.81 | -14.22 | -214.7 | -64.87 | -87.84 | -47.95 | -134.7 | -86.76 | -23.41 | -7.87 | -19.26 |
| Estimated Net Income | ||||||||||||||||
| Low | 156.8 | 23.89 | 11.94 | 32.85 | 44.79 | -43.08 | -51.84 | 84.95 | 156.8 | 154.3 | 23.52 | 11.76 | 32.33 | 44.09 | -42.4 | -51.03 |
| Average | 156.8 | 23.89 | 11.94 | 32.85 | 44.79 | -43.08 | -51.84 | 84.95 | 156.8 | 154.3 | 23.52 | 11.76 | 32.33 | 44.09 | -42.4 | -51.03 |
| High | 156.8 | 23.89 | 11.94 | 32.85 | 44.79 | -43.08 | -51.84 | 84.95 | 156.8 | 154.3 | 23.52 | 11.76 | 32.33 | 44.09 | -42.4 | -51.03 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 303 | 165.4 | 464.7 | 299.3 | 80.75 | 27.16 | 66.45 | 1,003 | 303 | 301.9 | 164.8 | 463 | 298.2 | 80.45 | 27.06 | 66.2 |
| Average | 303 | 165.4 | 464.7 | 299.3 | 80.75 | 27.16 | 66.45 | 1,003 | 303 | 301.9 | 164.8 | 463 | 298.2 | 80.45 | 27.06 | 66.2 |
| High | 303 | 165.4 | 464.7 | 299.3 | 80.75 | 27.16 | 66.45 | 1,003 | 303 | 301.9 | 164.8 | 463 | 298.2 | 80.45 | 27.06 | 66.2 |
| Estimated EPS | ||||||||||||||||
| Low | 1.05 | 0.16 | 0.08 | 0.22 | 0.3 | -0.289 | -0.347 | 0.569 | 1.05 | 1.05 | 0.16 | 0.08 | 0.22 | 0.3 | -0.289 | -0.347 |
| Average | 1.05 | 0.16 | 0.08 | 0.22 | 0.3 | -0.289 | -0.347 | 0.569 | 1.05 | 1.05 | 0.16 | 0.08 | 0.22 | 0.3 | -0.289 | -0.347 |
| High | 1.05 | 0.16 | 0.08 | 0.22 | 0.3 | -0.289 | -0.347 | 0.569 | 1.05 | 1.05 | 0.16 | 0.08 | 0.22 | 0.3 | -0.289 | -0.347 |
