| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 4 | 3 | 3 | 4 | 3 | 2 | 3 |
| Estimated Revenue | |||||||||
| Low | 271.7 | 257.6 | 244.3 | 170.2 | 98.59 | 44.8 | 59.33 | 118.8 | 216.1 |
| Average | 356.2 | 266 | 252.6 | 185.2 | 99.42 | 45.74 | 77.77 | 121.6 | 241.4 |
| High | 426.8 | 274.5 | 260.9 | 200.3 | 100.3 | 47.5 | 93.18 | 124.4 | 270.6 |
| Estimated EBITDA | |||||||||
| Low | -224.4 | -144.3 | -137.1 | -105.3 | -52.71 | -24.97 | -48.99 | -65.39 | -142.3 |
| Average | -187.3 | -139.9 | -132.8 | -97.39 | -52.27 | -24.05 | -40.89 | -63.93 | -126.9 |
| High | -142.9 | -135.4 | -128.5 | -89.48 | -51.83 | -23.55 | -31.19 | -62.47 | -113.6 |
| Estimated EBIT | |||||||||
| Low | -227.8 | -146.5 | -139.2 | -106.9 | -53.5 | -25.35 | -49.73 | -66.38 | -144.4 |
| Average | -190.1 | -142 | -134.8 | -98.86 | -53.06 | -24.41 | -41.5 | -64.9 | -128.8 |
| High | -145 | -137.5 | -130.4 | -90.83 | -52.61 | -23.91 | -31.66 | -63.41 | -115.3 |
| Estimated Net Income | |||||||||
| Low | 9.91 | 2.02 | -1.34 | -256 | -44.96 | -52.78 | -6.33 | -100.8 | -96.53 |
| Average | 14.32 | 3.39 | 0.601 | -11.39 | -43.11 | -50.01 | -4.91 | -88.02 | -83.38 |
| High | 18.02 | 3.67 | 2.55 | 237.7 | -41.26 | -47.23 | -3.48 | -75.22 | -72.02 |
| Estimated SGA Expenses | |||||||||
| Low | 110.2 | 104.5 | 99.11 | 69.04 | 39.99 | 18.17 | 24.07 | 48.2 | 87.65 |
| Average | 144.5 | 107.9 | 102.5 | 75.14 | 40.33 | 18.55 | 31.55 | 49.33 | 97.91 |
| High | 173.1 | 111.4 | 105.8 | 81.25 | 40.67 | 19.27 | 37.8 | 50.45 | 109.8 |
| Estimated EPS | |||||||||
| Low | 0.782 | 0.159 | -0.106 | -20.19 | -3.55 | -4.16 | -0.5 | -7.95 | -7.61 |
| Average | 1.13 | 0.23 | 0.096 | -0.721 | -3.4 | -3.91 | -0.397 | -6.87 | -6.58 |
| High | 1.42 | 0.289 | 0.201 | 18.75 | -3.26 | -3.73 | -0.275 | -5.93 | -5.68 |
