| Period Ending: | 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 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||||
| Low | 82.58 | 82.18 | 78.26 | 80.16 | 167.1 | 133 | 122.2 | 122.8 | 141.8 | 113.5 | 109.4 | 99.28 | 103.5 | 111.8 |
| Average | 84.6 | 83.26 | 79.73 | 80.26 | 171.2 | 136.3 | 124.4 | 125 | 144.3 | 115.5 | 111.3 | 101 | 105.3 | 113.8 |
| High | 86.32 | 84.35 | 81.19 | 80.36 | 174.7 | 139.1 | 126.4 | 127 | 146.5 | 117.4 | 113 | 102.6 | 106.9 | 115.6 |
| Estimated EBITDA | ||||||||||||||
| Low | -47.97 | -46.88 | -45.12 | -44.66 | -97.08 | -77.29 | -70.22 | -70.56 | -81.44 | -65.22 | -62.83 | -57.04 | -59.44 | -64.25 |
| Average | -47.02 | -46.28 | -44.31 | -44.61 | -95.15 | -75.75 | -69.14 | -69.47 | -80.18 | -64.21 | -61.86 | -56.15 | -58.52 | -63.25 |
| High | -45.9 | -45.67 | -43.49 | -44.55 | -92.88 | -73.94 | -67.94 | -68.26 | -78.79 | -63.1 | -60.78 | -55.18 | -57.5 | -62.15 |
| Estimated EBIT | ||||||||||||||
| Low | -56.15 | -54.87 | -52.82 | -52.28 | -113.6 | -90.47 | -82.2 | -82.6 | -95.33 | -76.35 | -73.54 | -66.76 | -69.57 | -75.2 |
| Average | -55.04 | -54.17 | -51.87 | -52.22 | -111.4 | -88.67 | -80.93 | -81.32 | -93.85 | -75.17 | -72.41 | -65.73 | -68.5 | -74.04 |
| High | -53.72 | -53.46 | -50.91 | -52.15 | -108.7 | -86.56 | -79.52 | -79.91 | -92.22 | -73.86 | -71.15 | -64.59 | -67.31 | -72.75 |
| Estimated Net Income | ||||||||||||||
| Low | -54.3 | -35.06 | -42.76 | -74.99 | -129.1 | -288.9 | -359.9 | -338.3 | -199.2 | -354 | -532.6 | -723.3 | -943.8 | -688.9 |
| Average | -52.78 | -34.08 | -41.56 | -72.89 | -125.5 | -280.8 | -352.7 | -331.5 | -195.2 | -346.9 | -522 | -708.9 | -924.9 | -675.1 |
| High | -51.26 | -33.1 | -40.37 | -70.79 | -121.9 | -272.7 | -344.7 | -324 | -190.8 | -339.1 | -510.2 | -692.9 | -904 | -659.9 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 69.89 | 69.55 | 66.23 | 67.84 | 141.4 | 112.6 | 103.4 | 103.9 | 120 | 96.08 | 92.55 | 84.02 | 87.56 | 94.64 |
| Average | 71.59 | 70.46 | 67.47 | 67.92 | 144.9 | 115.3 | 105.3 | 105.8 | 122.1 | 97.78 | 94.19 | 85.51 | 89.1 | 96.31 |
| High | 73.05 | 71.38 | 68.71 | 68.01 | 147.8 | 117.7 | 106.9 | 107.4 | 124 | 99.31 | 95.67 | 86.85 | 90.5 | 97.83 |
| Estimated EPS | ||||||||||||||
| Low | -0.154 | -0.099 | -0.121 | -0.213 | -0.366 | -0.819 | -1.02 | -0.959 | -0.565 | -1 | -1.51 | -2.05 | -2.68 | -1.95 |
| Average | -0.15 | -0.097 | -0.118 | -0.207 | -0.357 | -0.798 | -1 | -0.94 | -0.554 | -0.984 | -1.48 | -2.01 | -2.62 | -1.91 |
| High | -0.145 | -0.094 | -0.114 | -0.201 | -0.346 | -0.773 | -0.977 | -0.919 | -0.541 | -0.961 | -1.45 | -1.96 | -2.56 | -1.87 |
