| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||
| Low | 247.4 | 273.7 | 382.1 | 601.5 | 770.2 | 1,591 | 1,524 | 919.2 | 704.7 | 498 | 297.1 | 277.1 | 274.6 |
| Average | 247.4 | 273.7 | 382.1 | 601.5 | 770.2 | 1,591 | 1,524 | 919.2 | 704.7 | 498 | 297.1 | 277.1 | 274.6 |
| High | 247.4 | 273.7 | 382.1 | 601.5 | 770.2 | 1,591 | 1,524 | 919.2 | 704.7 | 498 | 297.1 | 277.1 | 274.6 |
| Estimated EBITDA | |||||||||||||
| Low | 20.53 | 22.72 | 31.71 | 49.93 | 63.92 | 161 | 142.6 | 96.99 | 67.33 | 54.03 | 34.03 | 31.74 | 31.46 |
| Average | 20.53 | 22.72 | 31.71 | 49.93 | 63.92 | 201.3 | 178.3 | 121.2 | 84.16 | 67.54 | 34.03 | 31.74 | 31.46 |
| High | 20.53 | 22.72 | 31.71 | 49.93 | 63.92 | 241.5 | 213.9 | 145.5 | 101 | 81.05 | 34.03 | 31.74 | 31.46 |
| Estimated EBIT | |||||||||||||
| Low | 16.98 | 18.78 | 26.22 | 41.28 | 52.85 | 155.8 | 138.5 | 92 | 63.29 | 49.83 | 31.1 | 29.01 | 28.75 |
| Average | 16.98 | 18.78 | 26.22 | 41.28 | 52.85 | 194.7 | 173.1 | 115 | 79.12 | 62.29 | 31.1 | 29.01 | 28.75 |
| High | 16.98 | 18.78 | 26.22 | 41.28 | 52.85 | 233.7 | 207.8 | 138 | 94.94 | 74.75 | 31.1 | 29.01 | 28.75 |
| Estimated Net Income | |||||||||||||
| Low | -30.31 | -21.74 | -12.3 | 17.45 | 29.53 | 118.5 | 104.9 | 70.33 | 52.69 | 40.19 | 23.79 | 20.61 | 18.53 |
| Average | -30.31 | -21.74 | -12.3 | 19.37 | 29.53 | 148.2 | 131.1 | 87.91 | 65.87 | 50.23 | 23.79 | 20.61 | 18.53 |
| High | -30.31 | -21.74 | -12.3 | 21.29 | 29.53 | 177.8 | 157.3 | 105.5 | 79.04 | 60.28 | 23.79 | 20.61 | 18.53 |
| Estimated SGA Expenses | |||||||||||||
| Low | 162.5 | 179.8 | 251 | 395.1 | 505.9 | 758.8 | 587.7 | 385.8 | 305.3 | 225.8 | 186.4 | 173.8 | 172.3 |
| Average | 162.5 | 179.8 | 251 | 395.1 | 505.9 | 948.5 | 734.6 | 482.3 | 381.6 | 282.2 | 186.4 | 173.8 | 172.3 |
| High | 162.5 | 179.8 | 251 | 395.1 | 505.9 | 1,138 | 881.6 | 578.7 | 457.9 | 338.7 | 186.4 | 173.8 | 172.3 |
| Estimated EPS | |||||||||||||
| Low | -2.76 | -1.98 | -1.12 | 1.59 | 2.69 | 13.05 | 13.63 | 9.24 | 5.84 | 4.52 | 2.17 | 1.88 | 1.69 |
| Average | -2.76 | -1.98 | -1.12 | 1.78 | 2.69 | 13.05 | 13.63 | 9.24 | 5.84 | 4.52 | 2.17 | 1.88 | 1.69 |
| High | -2.76 | -1.98 | -1.12 | 1.94 | 2.69 | 13.05 | 13.63 | 9.24 | 5.84 | 4.52 | 2.17 | 1.88 | 1.69 |
