| 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 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 3 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 3 |
| Estimated Revenue | |||||||||||||
| Low | 400 | 382.1 | 352.6 | 329.2 | 324 | 363.9 | 355.1 | 302.3 | 367.1 | 351.6 | 245.9 | 197.3 | 152.4 |
| Average | 400.1 | 385.3 | 355.5 | 329.6 | 326.7 | 378.6 | 357.3 | 304.2 | 369.4 | 353.7 | 247.4 | 198.5 | 153.3 |
| High | 400.1 | 388.4 | 358.4 | 330.1 | 329.3 | 393.3 | 359.4 | 306 | 371.6 | 355.9 | 248.9 | 199.7 | 154.3 |
| Estimated EBITDA | |||||||||||||
| Low | -13.35 | -12.96 | -11.96 | -11.01 | -10.99 | 28.79 | 80.26 | 26.86 | 29.93 | 29.36 | 25.45 | 22.05 | -5.15 |
| Average | -13.35 | -12.85 | -11.86 | -11 | -10.9 | 39.64 | 100.7 | 33.73 | 37.41 | 36.7 | 31.81 | 27.56 | -5.12 |
| High | -13.34 | -12.75 | -11.76 | -10.98 | -10.81 | 50.49 | 121.1 | 40.6 | 44.9 | 44.04 | 38.17 | 33.08 | -5.08 |
| Estimated EBIT | |||||||||||||
| Low | -37.59 | -36.5 | -33.68 | -31.02 | -30.95 | -4.66 | 39.31 | -24.11 | 4.46 | 21.02 | 16.76 | 13.53 | -14.5 |
| Average | -37.59 | -36.2 | -33.41 | -30.98 | -30.69 | 4.17 | 53 | -20.09 | 11.8 | 26.28 | 20.95 | 16.92 | -14.41 |
| High | -37.59 | -35.91 | -33.13 | -30.94 | -30.44 | 12.99 | 66.7 | -16.07 | 19.14 | 31.53 | 25.14 | 20.3 | -14.32 |
| Estimated Net Income | |||||||||||||
| Low | -14.93 | -16.94 | -22.11 | -42.93 | -94.48 | -222.6 | 28.7 | -6.62 | 13.6 | 29.52 | 13.06 | 11.23 | 10.94 |
| Average | -14.78 | -16.76 | -21.88 | -40.59 | -93.48 | -96.29 | 43.55 | -2.81 | 18.61 | 36.9 | 16.53 | 14.03 | 11.02 |
| High | -14.62 | -16.58 | -21.64 | -38.24 | -92.49 | 30.05 | 58.39 | 1 | 23.62 | 44.28 | 19.99 | 16.84 | 11.11 |
| Estimated SGA Expenses | |||||||||||||
| Low | 192 | 183.4 | 169.2 | 158 | 155.5 | 215.7 | 267 | 197.8 | 151.7 | 78.4 | 53.34 | 43.17 | 73.15 |
| Average | 192 | 184.9 | 170.6 | 158.2 | 156.8 | 269.7 | 333.8 | 247.3 | 189.6 | 98 | 66.68 | 53.96 | 73.59 |
| High | 192 | 186.4 | 172 | 158.4 | 158 | 323.6 | 400.5 | 296.7 | 227.6 | 117.6 | 80.01 | 64.75 | 74.04 |
| Estimated EPS | |||||||||||||
| Low | -0.631 | -0.716 | -0.935 | -1.81 | -3.99 | -1.78 | -0.014 | -0.324 | 1.07 | 2.09 | 1.22 | 0.623 | 0.462 |
| Average | -0.625 | -0.709 | -0.925 | -1.72 | -3.95 | -1.76 | -0.014 | -0.322 | 1.08 | 2.11 | 1.23 | 0.628 | 0.466 |
| High | -0.618 | -0.701 | -0.915 | -1.62 | -3.91 | -1.75 | -0.014 | -0.319 | 1.09 | 2.12 | 1.24 | 0.633 | 0.47 |
