| Period Ending: | 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 |
2016 12-30 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 2 | 1 | 5 | 5 | 6 | 6 | 8 | 1 | 2 | 2 | 1 | 2 | 2 | 1 | 2 |
| Estimated Revenue | ||||||||||||||||
| Low | 18.63 | 14.88 | 13.75 | 18.34 | 13.08 | 259.3 | 269.1 | 443.6 | 526.4 | 486.4 | 531.3 | 877.6 | 274.2 | 159.7 | 128 | 54.04 |
| Average | 48.21 | 38.5 | 35.57 | 47.44 | 33.85 | 273.8 | 288.6 | 544.4 | 586.9 | 542.4 | 592.5 | 978.6 | 305.8 | 178.1 | 142.8 | 60.26 |
| High | 73.54 | 58.73 | 54.27 | 72.37 | 51.63 | 287.4 | 298.4 | 623.5 | 631.9 | 583.9 | 637.8 | 1,053 | 329.2 | 191.7 | 153.7 | 64.87 |
| Estimated EBITDA | ||||||||||||||||
| Low | 2.53 | 2.02 | 1.87 | 2.49 | 1.78 | 35.2 | 36.52 | -39.64 | -39.42 | -83.69 | -222.1 | -1,924 | -10.03 | -127.8 | -5.5 | -2.32 |
| Average | 6.54 | 5.23 | 4.83 | 6.44 | 4.59 | 37.17 | 39.17 | -6.12 | -8.9 | -47.05 | -185.1 | -1,532 | 9.78 | -106.5 | -5.11 | -2.16 |
| High | 9.98 | 7.97 | 7.37 | 9.82 | 7.01 | 39.02 | 40.51 | 27.4 | 21.62 | -10.4 | -148.1 | -1,139 | 29.58 | -85.21 | -4.59 | -1.94 |
| Estimated EBIT | ||||||||||||||||
| Low | -0.213 | -0.17 | -0.157 | -0.209 | -0.149 | -0.831 | -0.863 | -999.4 | -911.2 | -811.9 | -160.5 | -218.8 | -54.65 | -106.4 | -26.39 | -11.14 |
| Average | -0.139 | -0.111 | -0.103 | -0.137 | -0.098 | -0.791 | -0.834 | -795.6 | -724.7 | -646.7 | -133.7 | -90.74 | -33.18 | -88.68 | -24.52 | -10.35 |
| High | -0.054 | -0.043 | -0.04 | -0.053 | -0.038 | -0.749 | -0.778 | -591.8 | -538.2 | -481.5 | -107 | 37.28 | -11.71 | -70.94 | -21.99 | -9.28 |
| Estimated Net Income | ||||||||||||||||
| Low | -257.2 | -263.5 | -226.8 | -226.9 | -329.1 | -470.8 | -74.77 | -143.9 | -129.3 | -132.7 | -284.5 | -1,642 | -31.87 | -136 | 1,528 | -169.1 |
| Average | -152.8 | -156.6 | -134.8 | -103.9 | -140.5 | -359.3 | -33.57 | -107.9 | -96.59 | -95.71 | -237.1 | -1,301 | -8.91 | -113.3 | 1,926 | -153.8 |
| High | -30.94 | -31.71 | -27.29 | 20 | -36.47 | -144.6 | 35.86 | -71.93 | -63.89 | -58.71 | -189.7 | -959.6 | 14.06 | -90.67 | 2,323 | -133.2 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 6.03 | 4.82 | 4.45 | 5.94 | 4.24 | 83.93 | 87.09 | 229.6 | 203.5 | 175.2 | 99.42 | 300.1 | 32.71 | 16.8 | 21.83 | 20.59 |
| Average | 15.6 | 12.46 | 11.51 | 15.36 | 10.96 | 88.63 | 93.4 | 287 | 254.4 | 219.1 | 124.3 | 375.1 | 40.89 | 21 | 27.29 | 22.96 |
| High | 23.8 | 19.01 | 17.56 | 23.42 | 16.71 | 93.04 | 96.6 | 344.4 | 305.3 | 262.9 | 149.1 | 450.1 | 49.07 | 25.2 | 32.75 | 24.72 |
| Estimated EPS | ||||||||||||||||
| Low | -3.9 | -4 | -3.44 | -3.44 | -4.99 | -7.14 | -1.13 | -2.88 | -1.37 | -3 | -5.05 | 4.45 | -1.33 | -2.32 | -0.559 | -2.56 |
| Average | -2.32 | -2.38 | -2.05 | -1.58 | -2.13 | -5.45 | -0.509 | -1.22 | -1.25 | -2.73 | -4.59 | 5.14 | -1.21 | -2.11 | -0.509 | -2.33 |
| High | -0.47 | -0.481 | -0.414 | 0.304 | -0.554 | -2.19 | 0.544 | -0.084 | -1.08 | -2.36 | -3.98 | 5.65 | -1.05 | -1.83 | -0.44 | -2.01 |
