| Period Ending: | 2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 2 | 2 | 1 | 1 | 2 |
| Estimated Revenue | ||||||
| Low | 178.8 | 166.8 | 155.6 | 147.1 | 131.5 | 107.6 |
| Average | 194 | 181 | 168.8 | 159.6 | 135 | 109.1 |
| High | 209.2 | 195.2 | 182 | 172.1 | 138.9 | 110.1 |
| Estimated EBITDA | ||||||
| Low | -155.5 | -145.1 | -135.3 | -128 | -458.2 | -80.58 |
| Average | -144.2 | -134.6 | -125.5 | -118.7 | -349.1 | -79.82 |
| High | -132.9 | -124 | -115.7 | -109.4 | -240.1 | -78.74 |
| Estimated EBIT | ||||||
| Low | -165.4 | -154.3 | -143.9 | -136.1 | -414.5 | -83.83 |
| Average | -153.4 | -143.1 | -133.5 | -126.2 | -345.4 | -83.03 |
| High | -141.4 | -131.9 | -123 | -116.3 | -276.3 | -81.92 |
| Estimated Net Income | ||||||
| Low | 7.16 | -10.54 | -16.83 | -208.5 | -467.3 | -70.5 |
| Average | 7.98 | -9.57 | -15.27 | -181.4 | -358.6 | -69.64 |
| High | 8.79 | -8.6 | -13.72 | -170 | -249.9 | -68.42 |
| Estimated SGA Expenses | ||||||
| Low | 221.7 | 206.8 | 192.9 | 182.4 | 152.1 | 123.9 |
| Average | 240.5 | 224.4 | 209.3 | 197.9 | 156.2 | 125.6 |
| High | 259.3 | 242 | 225.7 | 213.4 | 160.7 | 126.8 |
| Estimated EPS | ||||||
| Low | 0.022 | -0.033 | -0.053 | -0.654 | -0.434 | -0.234 |
| Average | 0.025 | -0.03 | -0.048 | -0.593 | -0.418 | -0.232 |
| High | 0.028 | -0.027 | -0.043 | -0.533 | -0.404 | -0.228 |
