| 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 | 1 | 4 | 3 | 2 | 4 | 3 | 2 | 3 |
| Estimated Revenue | |||||||||
| Low | 377.3 | 344.1 | 271.7 | 177.3 | 85.78 | 44.8 | 67.33 | 118.8 | 216.1 |
| Average | 435.8 | 397.5 | 273.4 | 204.8 | 99.07 | 45.74 | 77.77 | 121.6 | 241.4 |
| High | 503.5 | 459.3 | 275.1 | 236.6 | 114.5 | 47.5 | 89.86 | 124.4 | 270.6 |
| Estimated EBITDA | |||||||||
| Low | -264.7 | -241.5 | -144.7 | -124.4 | -60.19 | -24.97 | -47.24 | -65.39 | -142.3 |
| Average | -229.1 | -209 | -143.8 | -107.7 | -52.09 | -24.05 | -40.89 | -63.93 | -126.9 |
| High | -198.4 | -180.9 | -142.9 | -93.21 | -45.1 | -23.55 | -35.4 | -62.47 | -113.6 |
| Estimated EBIT | |||||||||
| Low | -268.7 | -245.1 | -146.8 | -126.3 | -61.1 | -25.35 | -47.96 | -66.38 | -144.4 |
| Average | -232.6 | -212.1 | -145.9 | -109.3 | -52.88 | -24.41 | -41.5 | -64.9 | -128.8 |
| High | -201.4 | -183.7 | -145 | -94.62 | -45.78 | -23.91 | -35.93 | -63.41 | -115.3 |
| Estimated Net Income | |||||||||
| Low | 11.2 | 8.9 | -16.56 | -141.4 | -45.1 | -52.78 | -6.05 | -100.8 | -96.53 |
| Average | 13.56 | 12.55 | 0.035 | -12.79 | -43.24 | -50.01 | -5.11 | -88.02 | -83.38 |
| High | 16.3 | 12.95 | 17.17 | 131.3 | -41.39 | -47.23 | -4.16 | -75.22 | -72.02 |
| Estimated SGA Expenses | |||||||||
| Low | 153.1 | 139.6 | 110.2 | 71.92 | 34.8 | 18.17 | 27.31 | 48.2 | 87.65 |
| Average | 176.8 | 161.2 | 110.9 | 83.06 | 40.19 | 18.55 | 31.55 | 49.33 | 97.91 |
| High | 204.3 | 186.3 | 111.6 | 95.98 | 46.44 | 19.27 | 36.45 | 50.45 | 109.8 |
| Estimated EPS | |||||||||
| Low | 0.883 | 0.702 | -1.31 | -11.15 | -3.56 | -4.16 | -0.478 | -7.95 | -7.61 |
| Average | 1.07 | 0.85 | 0.328 | -0.398 | -3.41 | -3.91 | -0.397 | -6.87 | -6.58 |
| High | 1.29 | 1.02 | 1.35 | 10.36 | -3.27 | -3.73 | -0.328 | -5.93 | -5.68 |
