| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 4 | 4 | 3 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||
| Low | 585.2 | 458.3 | 301 | 271.1 | 235.2 | 191.5 | 179.9 | 181.6 | 231.8 | 183.3 | 192 | 201.7 |
| Average | 601 | 470.7 | 301.2 | 281.4 | 238.3 | 196.7 | 184.8 | 186.5 | 232.5 | 192.5 | 201.6 | 211.7 |
| High | 613.4 | 480.4 | 301.4 | 289.5 | 240.9 | 200.8 | 188.6 | 190.3 | 233.3 | 209.4 | 219.3 | 230.4 |
| Estimated EBITDA | ||||||||||||
| Low | -389.2 | -304.8 | -191.3 | -183.7 | -152.8 | -127.4 | -119.6 | -120.8 | -216,703 | -164.5 | -172.3 | -181 |
| Average | -381.3 | -298.7 | -191.1 | -178.6 | -151.2 | -124.8 | -117.2 | -118.3 | -180,586 | -151.2 | -158.4 | -166.4 |
| High | -371.3 | -290.8 | -191 | -172 | -149.2 | -121.5 | -114.1 | -115.2 | -144,469 | -144 | -150.8 | -158.4 |
| Estimated EBIT | ||||||||||||
| Low | -413.2 | -323.6 | -203 | -195 | -162.2 | -135.2 | -127 | -128.2 | -237,466 | -171 | -179 | -188.1 |
| Average | -404.8 | -317.1 | -202.9 | -189.6 | -160.5 | -132.5 | -124.4 | -125.6 | -197,888 | -157.2 | -164.6 | -172.9 |
| High | -394.2 | -308.7 | -202.7 | -182.6 | -158.4 | -129 | -121.2 | -122.3 | -158,310 | -149.7 | -156.7 | -164.7 |
| Estimated Net Income | ||||||||||||
| Low | 0 | -33.95 | 2.66 | -1.26 | -17.1 | -22.19 | -46.53 | -63.22 | -214 | -147.3 | -148.1 | -213.2 |
| Average | 0 | -33.06 | 2.75 | -1.22 | -14.24 | -21.54 | -45.15 | -61.35 | -178.3 | -132.2 | -132.9 | -191.3 |
| High | 0 | -31.94 | 2.83 | -1.18 | -11.38 | -20.88 | -43.76 | -59.47 | -142.6 | -124 | -124.7 | -179.5 |
| Estimated SGA Expenses | ||||||||||||
| Low | 533.6 | 417.9 | 274.4 | 247.2 | 214.5 | 174.7 | 164 | 165.6 | 253.1 | 200.2 | 209.6 | 220.2 |
| Average | 548 | 429.2 | 274.6 | 256.6 | 217.3 | 179.4 | 168.5 | 170 | 253.9 | 210.2 | 220.1 | 231.2 |
| High | 559.3 | 438.1 | 274.9 | 264 | 219.6 | 183.1 | 171.9 | 173.6 | 254.7 | 228.7 | 239.4 | 251.5 |
| Estimated EPS | ||||||||||||
| Low | 0 | -0.554 | 0.043 | -0.021 | -0.279 | -0.362 | -0.76 | -1.03 | -2.71 | -2.41 | -2.42 | -3.48 |
| Average | 0 | -0.54 | 0.045 | -0.02 | -0.233 | -0.353 | -0.74 | -1.01 | -2.43 | -2.16 | -2.17 | -3.12 |
| High | 0 | -0.522 | 0.046 | -0.019 | -0.186 | -0.341 | -0.715 | -0.971 | -2.28 | -2.03 | -2.04 | -2.93 |
