| 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 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 5 | 2 | 5 | 2 | 2 | 3 | 5 | 2 | 11 | 11 | 10 | 11 | 20 | 18 | 7 | 17 | 14 | 18 | 14 |
| Estimated Revenue | ||||||||||||||||||||
| Low | 440.5 | 397.4 | 361.1 | 330 | 315.7 | 273.3 | 249.3 | 250.2 | 247.5 | 194.5 | 166.6 | 151.2 | 170.6 | 113 | 96.23 | 87.42 | 63.44 | 53.48 | 48.02 | 49.44 |
| Average | 445 | 399.8 | 361.3 | 330.1 | 317.4 | 274.4 | 250.3 | 251.1 | 248.4 | 195.3 | 167.2 | 151.7 | 171.2 | 141.2 | 120.3 | 109.3 | 79.3 | 66.85 | 60.02 | 61.8 |
| High | 449.5 | 401.9 | 361.5 | 330.5 | 319.3 | 275.5 | 251.3 | 252.1 | 249.5 | 196.1 | 167.9 | 152.4 | 171.9 | 169.5 | 144.3 | 131.1 | 95.16 | 80.22 | 72.02 | 74.16 |
| Estimated EBITDA | ||||||||||||||||||||
| Low | -71.18 | -63.64 | -57.25 | -52.33 | -50.57 | -100.7 | -84.93 | -73.45 | -52.91 | -49.23 | -74.08 | -81.53 | -66.66 | -25.56 | 4.68 | 7.6 | 6.27 | -2.94 | 6 | 10.23 |
| Average | -70.47 | -63.32 | -57.21 | -52.28 | -50.27 | -83.91 | -70.78 | -61.21 | -44.09 | -41.03 | -61.73 | -67.94 | -55.55 | -21.3 | 5.85 | 9.51 | 7.84 | -1.98 | 7.5 | 12.79 |
| High | -69.76 | -62.93 | -57.19 | -52.25 | -49.99 | -67.13 | -56.62 | -48.97 | -35.27 | -32.82 | -49.39 | -54.35 | -44.44 | -17.04 | 7.01 | 11.41 | 9.41 | -1.03 | 8.99 | 15.35 |
| Estimated EBIT | ||||||||||||||||||||
| Low | -92.73 | -82.91 | -74.59 | -68.17 | -65.88 | -118.2 | -99.51 | -94.33 | -70.63 | -71.99 | -89.24 | -95.41 | -80.76 | -36.75 | 2.16 | 6.06 | 5.25 | -4.32 | 4.88 | 8.67 |
| Average | -91.81 | -82.49 | -74.53 | -68.11 | -65.49 | -98.52 | -82.92 | -78.61 | -58.85 | -59.99 | -74.37 | -79.51 | -67.3 | -30.63 | 2.7 | 7.58 | 6.57 | -3.3 | 6.1 | 10.84 |
| High | -90.88 | -81.98 | -74.5 | -68.07 | -65.13 | -78.82 | -66.34 | -62.89 | -47.08 | -48 | -59.5 | -63.6 | -53.84 | -24.5 | 3.24 | 9.09 | 7.88 | -2.28 | 7.32 | 13.01 |
| Estimated Net Income | ||||||||||||||||||||
| Low | 49.59 | 38.35 | 29.78 | 16.72 | -43.6 | -129 | -108.7 | -110.4 | -92.92 | -94.14 | -107.3 | -109.8 | -95.64 | -48.53 | 2.19 | 3.66 | 3.87 | -2.29 | 3.65 | 6.6 |
| Average | 49.96 | 39.73 | 31.41 | 17.42 | -43.28 | -107.5 | -90.56 | -92 | -77.43 | -78.45 | -89.45 | -91.52 | -79.7 | -40.44 | 2.73 | 4.58 | 4.83 | -1.58 | 4.56 | 8.25 |
| High | 50.33 | 41.12 | 33.04 | 18.12 | -42.95 | -86.03 | -72.45 | -73.6 | -61.94 | -62.76 | -71.56 | -73.21 | -63.76 | -32.35 | 3.28 | 5.49 | 5.8 | -0.877 | 5.47 | 9.89 |
| Estimated SGA Expenses | ||||||||||||||||||||
| Low | 226 | 203.9 | 185.3 | 169.3 | 162 | 137.4 | 121.8 | 132.8 | 122.2 | 112.2 | 100.2 | 99.9 | 108 | 84.22 | 40.08 | 35.43 | 22.27 | 24.11 | 15.35 | 13.84 |
| Average | 228.3 | 205.1 | 185.3 | 169.4 | 162.9 | 171.8 | 152.2 | 166 | 152.8 | 140.2 | 125.2 | 124.9 | 135 | 105.3 | 50.11 | 44.28 | 27.84 | 30.13 | 19.19 | 17.3 |
| High | 230.6 | 206.2 | 185.5 | 169.5 | 163.8 | 206.1 | 182.7 | 199.2 | 183.4 | 168.3 | 150.3 | 149.8 | 162 | 126.3 | 60.13 | 53.14 | 33.41 | 36.16 | 23.03 | 20.76 |
| Estimated EPS | ||||||||||||||||||||
| Low | 1.05 | 0.814 | 0.632 | 0.355 | -0.925 | -0.551 | -0.713 | -0.705 | -0.337 | -0.6 | -0.861 | -0.98 | -0.547 | 0.11 | 0.31 | 0.28 | 0.2 | 0.16 | 0.22 | 0.26 |
| Average | 1.06 | 0.843 | 0.662 | 0.375 | -0.918 | -0.548 | -0.709 | -0.701 | -0.336 | -0.597 | -0.856 | -0.975 | -0.544 | 0.145 | 0.38 | 0.36 | 0.24 | 0.2 | 0.27 | 0.325 |
| High | 1.07 | 0.873 | 0.701 | 0.384 | -0.912 | -0.546 | -0.705 | -0.698 | -0.334 | -0.594 | -0.852 | -0.97 | -0.542 | 0.18 | 0.45 | 0.44 | 0.28 | 0.24 | 0.32 | 0.39 |
