| 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 |
2020 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 12 | 13 | 19 | 18 | 18 | 15 | 11 | 6 | 6 | 11 |
| Estimated Revenue | ||||||||||
| Low | 13.42 | 11.83 | 41.98 | 13.59 | 38.02 | 42.96 | 21.85 | 21.96 | 36.62 | 18.38 |
| Average | 54.41 | 47.96 | 42.17 | 46.7 | 53.21 | 53.87 | 88.55 | 50.19 | 83.71 | 42.01 |
| High | 124.2 | 109.4 | 42.36 | 115.5 | 102.1 | 107.4 | 202.1 | 107.7 | 179.7 | 90.18 |
| Estimated EBITDA | ||||||||||
| Low | -124.2 | -109.4 | -42.36 | -115.5 | -102.1 | -107.4 | -202.1 | -150.8 | -92.08 | -90.18 |
| Average | -54.41 | -47.96 | -42.17 | -46.7 | -53.21 | -53.87 | -88.55 | -125.7 | -76.73 | -42.01 |
| High | -13.42 | -11.83 | -41.98 | -13.59 | -38.02 | -42.96 | -21.85 | -100.5 | -61.38 | -18.38 |
| Estimated EBIT | ||||||||||
| Low | -124.2 | -109.4 | -42.36 | -115.5 | -102.1 | -107.4 | -202.1 | -154.5 | -94.8 | -90.18 |
| Average | -54.41 | -47.96 | -42.17 | -46.7 | -53.21 | -53.87 | -88.55 | -128.7 | -79 | -42.01 |
| High | -13.42 | -11.83 | -41.98 | -13.59 | -38.02 | -42.96 | -21.85 | -103 | -63.2 | -18.38 |
| Estimated Net Income | ||||||||||
| Low | -875.8 | -387.8 | -346.7 | -331.4 | -278.5 | -236.7 | -484.6 | -153.4 | -94.5 | -268.5 |
| Average | -328.4 | -314.1 | -300.7 | -283.8 | -260.3 | -199.2 | -157.9 | -127.9 | -78.75 | -107.8 |
| High | -6.81 | -240.4 | -254.6 | -236.2 | -242 | -161.6 | -3.77 | -102.3 | -63 | -28.97 |
| Estimated SGA Expenses | ||||||||||
| Low | 10.79 | 9.51 | 33.76 | 10.93 | 30.57 | 34.55 | 17.57 | 32.39 | 22.98 | 14.78 |
| Average | 43.75 | 38.57 | 33.91 | 37.56 | 42.79 | 43.32 | 71.21 | 40.49 | 28.72 | 33.78 |
| High | 99.85 | 88.01 | 34.07 | 92.91 | 82.1 | 86.37 | 162.5 | 48.58 | 34.47 | 72.52 |
| Estimated EPS | ||||||||||
| Low | -11.67 | -5.17 | -4.62 | -4.42 | -3.71 | -3.15 | -6.46 | -7.22 | -4.64 | -3.58 |
| Average | -4.38 | -4.24 | -4.06 | -3.76 | -3.53 | -2.82 | -2.42 | -2.9 | -1.86 | -1.44 |
| High | -0.091 | -3.2 | -3.39 | -3.15 | -3.23 | -2.15 | -0.05 | -0.779 | -0.501 | -0.386 |
