| Period Ending: | 2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||
| Low | 909.1 | 844.6 | 792.5 | 733.5 | 639.1 | 608.1 | 560.1 | 478.1 | 466.2 | 390.7 | 425.3 | 377.4 |
| Average | 917.3 | 854.9 | 806.6 | 733.6 | 645.8 | 630.2 | 580.4 | 495.4 | 483.1 | 404.9 | 440.7 | 391 |
| High | 925.5 | 865.1 | 820.7 | 733.8 | 652.5 | 652.2 | 600.7 | 512.8 | 500 | 419 | 456.1 | 404.7 |
| Estimated EBITDA | ||||||||||||
| Low | -14.34 | -13.41 | -12.72 | -21.51 | -22.75 | -26.44 | -24.35 | 44.94 | -20.27 | -16.99 | -18.49 | -16.41 |
| Average | -14.22 | -13.25 | -12.5 | 3.43 | -0.874 | -25.55 | -23.53 | 56.18 | -19.59 | -16.41 | -17.87 | -15.85 |
| High | -14.09 | -13.09 | -12.28 | 28.36 | 21 | -24.65 | -22.71 | 67.42 | -18.9 | -15.84 | -17.24 | -15.3 |
| Estimated EBIT | ||||||||||||
| Low | -26.03 | -24.33 | -23.08 | -20.63 | -20.62 | -35.81 | -32.98 | -28.16 | -27.46 | -23.01 | -25.05 | -22.22 |
| Average | -25.79 | -24.04 | -22.68 | -20.63 | -20.4 | -34.6 | -31.87 | -27.2 | -26.53 | -22.23 | -24.2 | -21.47 |
| High | -25.56 | -23.75 | -22.28 | -20.63 | -20.19 | -33.39 | -30.75 | -26.25 | -25.6 | -21.45 | -23.35 | -20.72 |
| Estimated Net Income | ||||||||||||
| Low | 93.5 | 71.13 | 54.9 | 15.92 | -38.74 | -20.81 | -16.51 | 20.46 | 22.07 | 19.17 | 27.54 | 75.31 |
| Average | 115.5 | 96.46 | 58.19 | 45.31 | -24.22 | -19.9 | -15.79 | 25.57 | 23.13 | 20.08 | 28.86 | 78.89 |
| High | 130.3 | 121.2 | 61.48 | 74.69 | -9.69 | -19 | -15.07 | 30.69 | 24.18 | 20.99 | 30.17 | 82.48 |
| Estimated SGA Expenses | ||||||||||||
| Low | 101.3 | 94.16 | 88.34 | 128.7 | 108.1 | 74.29 | 68.42 | 65.27 | 56.96 | 47.73 | 51.95 | 46.1 |
| Average | 102.3 | 95.3 | 89.92 | 160.9 | 135.1 | 76.98 | 70.9 | 81.59 | 59.02 | 49.46 | 53.84 | 47.77 |
| High | 103.2 | 96.44 | 91.49 | 193.1 | 162.1 | 79.67 | 73.38 | 97.91 | 61.08 | 51.19 | 55.72 | 49.44 |
| Estimated EPS | ||||||||||||
| Low | 3.05 | 2.32 | 1.79 | 0.983 | -3.06 | -0.793 | -0.629 | 0.801 | 0.841 | 0.73 | 1.05 | 2.87 |
| Average | 3.47 | 3.15 | 1.9 | 0.993 | -3.02 | -0.758 | -0.602 | 0.839 | 0.881 | 0.765 | 1.1 | 3.01 |
| High | 4.25 | 3.96 | 2.01 | 1 | -2.98 | -0.724 | -0.574 | 0.877 | 0.921 | 0.8 | 1.15 | 3.14 |
