| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 3 | 1 | 1 | 1 |
| Estimated Revenue | ||||||
| Low | 284.9 | 173.3 | 83.83 | 29.3 | 35.8 | 289.1 |
| Average | 317 | 192.9 | 90.14 | 32.6 | 35.8 | 289.1 |
| High | 357 | 217.2 | 96.8 | 36.71 | 35.8 | 289.1 |
| Estimated EBITDA | ||||||
| Low | -287.1 | -174.7 | -77.86 | -29.53 | -28.8 | -232.6 |
| Average | -255 | -155.1 | -72.51 | -26.22 | -28.8 | -232.6 |
| High | -229.1 | -139.4 | -67.43 | -23.56 | -28.8 | -232.6 |
| Estimated EBIT | ||||||
| Low | -289.8 | -176.3 | -78.58 | -29.8 | -29.06 | -234.7 |
| Average | -257.3 | -156.6 | -73.18 | -26.46 | -29.06 | -234.7 |
| High | -231.3 | -140.7 | -68.06 | -23.78 | -29.06 | -234.7 |
| Estimated Net Income | ||||||
| Low | 22.13 | -7.17 | -36.6 | -47.99 | -264.3 | -412.2 |
| Average | 25.49 | -6.16 | -31.44 | -41.23 | -264.3 | -412.2 |
| High | 29.67 | -5.35 | -27.3 | -35.8 | -264.3 | -412.2 |
| Estimated SGA Expenses | ||||||
| Low | 774.8 | 471.4 | 228 | 79.67 | 97.36 | 786.4 |
| Average | 862.1 | 524.5 | 245.2 | 88.66 | 97.36 | 786.4 |
| High | 970.9 | 590.7 | 263.3 | 99.84 | 97.36 | 786.4 |
| Estimated EPS | ||||||
| Low | 1.77 | -0.574 | -2.93 | -3.84 | -21.15 | -32.99 |
| Average | 2.04 | -0.493 | -2.52 | -3.3 | -21.15 | -32.99 |
| High | 2.37 | -0.428 | -2.19 | -2.87 | -21.15 | -32.99 |
