| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 14 | 16 | 16 | 13 | 7 | 4 | 5 | 5 |
| Estimated Revenue | ||||||||
| Low | 709.3 | 600.7 | 524.1 | 426.4 | 382.4 | 277 | 202.8 | 147.8 |
| Average | 710.9 | 611.8 | 524.6 | 426.6 | 389.2 | 280.5 | 205.4 | 149.7 |
| High | 712.4 | 619.3 | 525.8 | 426.8 | 396.5 | 284.9 | 208.6 | 152 |
| Estimated EBITDA | ||||||||
| Low | -130.7 | -113.6 | -96.43 | -78.28 | -72.73 | -52.26 | -38.26 | -27.89 |
| Average | -130.4 | -112.2 | -96.22 | -78.24 | -71.39 | -51.45 | -37.67 | -27.45 |
| High | -130.1 | -110.2 | -96.13 | -78.21 | -70.13 | -50.8 | -37.2 | -27.11 |
| Estimated EBIT | ||||||||
| Low | -164.7 | -143.2 | -121.6 | -98.69 | -91.68 | -65.88 | -48.24 | -35.15 |
| Average | -164.4 | -141.5 | -121.3 | -98.63 | -90 | -64.85 | -47.49 | -34.61 |
| High | -164 | -138.9 | -121.2 | -98.59 | -88.41 | -64.04 | -46.9 | -34.18 |
| Estimated Net Income | ||||||||
| Low | 92.92 | 85.84 | 85.78 | 64.6 | -50.78 | 1.36 | 4.49 | 13.75 |
| Average | 125.4 | 96.99 | 86.88 | 65.95 | -49.61 | 1.38 | 4.56 | 13.98 |
| High | 157.9 | 108.1 | 87.98 | 67.3 | -48.44 | 1.41 | 4.65 | 14.26 |
| Estimated SGA Expenses | ||||||||
| Low | 460.7 | 390.1 | 340.4 | 277 | 248.4 | 179.9 | 131.7 | 96.01 |
| Average | 461.7 | 397.4 | 340.7 | 277.1 | 252.8 | 182.2 | 133.4 | 97.22 |
| High | 462.7 | 402.2 | 341.5 | 277.2 | 257.6 | 185.1 | 135.5 | 98.75 |
| Estimated EPS | ||||||||
| Low | 0.847 | 0.783 | 0.782 | 0.589 | -0.463 | 0.012 | 0.041 | 0.125 |
| Average | 1.12 | 0.884 | 0.792 | 0.599 | -0.452 | 0.013 | 0.042 | 0.127 |
| High | 1.44 | 0.986 | 0.802 | 0.614 | -0.442 | 0.013 | 0.042 | 0.13 |
