| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 5 | 6 | 3 | 4 | 1 | 1 | 1 | 1 | 9 | 13 | 8 | 9 | 19 |
| Estimated Revenue | ||||||||||||||
| Low | 348 | 273.2 | 231.5 | 195.8 | 176.8 | 143.9 | 142.2 | 113.4 | 120.2 | 104.6 | 111.1 | 85.09 | 60.82 | 41.87 |
| Average | 348 | 273.2 | 236.8 | 201.1 | 176.8 | 143.9 | 144.1 | 114.9 | 121.8 | 106 | 112.5 | 86.22 | 61.63 | 52.33 |
| High | 348 | 273.2 | 242 | 207.5 | 176.8 | 143.9 | 146.3 | 116.7 | 123.7 | 107.6 | 114.3 | 87.57 | 62.6 | 62.8 |
| Estimated EBITDA | ||||||||||||||
| Low | -259.3 | -203.6 | -180.3 | -154.6 | -16.1 | -107.2 | -110.7 | -88.28 | 4.81 | -81.41 | -86.47 | -66.24 | -40.07 | -58.41 |
| Average | -259.3 | -203.6 | -176.4 | -149.9 | 17.35 | -107.2 | -109 | -86.92 | 29.43 | -80.16 | -85.14 | -65.22 | -33.4 | -48.67 |
| High | -259.3 | -203.6 | -172.5 | -145.9 | 50.8 | -107.2 | -107.6 | -85.78 | 54.06 | -79.1 | -84.02 | -64.37 | -26.72 | -38.94 |
| Estimated EBIT | ||||||||||||||
| Low | -263.7 | -207.1 | -183.4 | -157.3 | -186.1 | -109.1 | -112.6 | -89.77 | -136.4 | -82.79 | -87.93 | -67.37 | -42.65 | -60.62 |
| Average | -263.7 | -207.1 | -179.4 | -152.4 | -155.1 | -109.1 | -110.8 | -88.39 | -113.7 | -81.51 | -86.58 | -66.33 | -35.54 | -50.52 |
| High | -263.7 | -207.1 | -175.5 | -148.4 | -124.1 | -109.1 | -109.4 | -87.23 | -90.93 | -80.44 | -85.44 | -65.46 | -28.43 | -40.41 |
| Estimated Net Income | ||||||||||||||
| Low | -28.31 | -29.7 | -62.07 | -82.15 | -1,107 | -164 | -118.7 | -132 | -13.61 | -122.1 | -90.08 | -101.5 | -47.45 | -65.86 |
| Average | -28.31 | -29.7 | -51.27 | -78.58 | -135.7 | -164 | -116.4 | -129.4 | 10.62 | -119.7 | -88.29 | -99.49 | -39.54 | -54.88 |
| High | -28.31 | -29.7 | -40.47 | -75.01 | 835.9 | -164 | -114.4 | -127.2 | 34.85 | -117.6 | -86.78 | -97.8 | -31.63 | -43.91 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 291.4 | 228.8 | 193.9 | 164 | 134.5 | 120.5 | 119.1 | 94.97 | 100.7 | 87.58 | 93.02 | 71.26 | 38.74 | 35.06 |
| Average | 291.4 | 228.8 | 198.3 | 168.4 | 168.2 | 120.5 | 120.7 | 96.23 | 102 | 88.74 | 94.26 | 72.21 | 48.43 | 43.83 |
| High | 291.4 | 228.8 | 202.7 | 173.8 | 201.8 | 120.5 | 122.6 | 97.73 | 103.6 | 90.13 | 95.73 | 73.34 | 58.12 | 52.59 |
| Estimated EPS | ||||||||||||||
| Low | -0.61 | -0.64 | -1.34 | -1.77 | -3.68 | -3.53 | -2.56 | -2.85 | -2.52 | -2.63 | -1.94 | -2.19 | -1.9 | -3.33 |
| Average | -0.61 | -0.64 | -1.19 | -1.69 | -3.22 | -3.53 | -2.51 | -2.79 | -2.47 | -2.58 | -1.9 | -2.14 | -1.86 | -2.77 |
| High | -0.61 | -0.64 | -0.872 | -1.62 | -2.88 | -3.53 | -2.46 | -2.74 | -2.43 | -2.53 | -1.87 | -2.11 | -1.83 | -2.21 |
