| Period Ending: | 2029 12-31 |
2028 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 5 | 9 | 9 | 9 | 7 | 6 | 1 | 1 | 2 | 1 | 1 | 2 |
| Estimated Revenue | |||||||||||||
| Low | 38.04 | 272.1 | 10.24 | 22.78 | 47.91 | 325.5 | 25.11 | 4.04 | 3.14 | 3.47 | 0.235 | 4.54 | 2.39 |
| Average | 477.1 | 273.7 | 128.4 | 274.2 | 64.49 | 382 | 315 | 29.85 | 23.2 | 25.69 | 1.74 | 33.6 | 17.66 |
| High | 978.7 | 275.3 | 263.4 | 574.4 | 91.84 | 459.1 | 646.1 | 66.18 | 51.43 | 56.96 | 3.85 | 74.5 | 39.15 |
| Estimated EBITDA | |||||||||||||
| Low | -668.7 | -188.1 | -180 | -392.4 | -62.75 | -313.7 | -441.4 | -160.8 | -143.5 | -38.92 | -2.63 | -50.9 | -26.75 |
| Average | -326 | -187 | -87.72 | -187.4 | -44.06 | -261 | -215.2 | -134 | -119.6 | -17.55 | -1.19 | -22.96 | -12.07 |
| High | -25.99 | -185.9 | -6.99 | -15.56 | -32.73 | -222.4 | -17.15 | -107.2 | -95.66 | -2.37 | -0.16 | -3.1 | -1.63 |
| Estimated EBIT | |||||||||||||
| Low | -669.1 | -188.2 | -180.1 | -392.7 | -62.78 | -313.8 | -441.7 | -166.3 | -147.1 | -38.94 | -2.63 | -50.93 | -26.77 |
| Average | -326.1 | -187.1 | -87.77 | -187.5 | -44.08 | -261.2 | -215.3 | -138.6 | -122.6 | -17.56 | -1.19 | -22.97 | -12.07 |
| High | -26 | -186 | -7 | -15.57 | -32.75 | -222.5 | -17.16 | -110.9 | -98.06 | -2.38 | -0.16 | -3.11 | -1.63 |
| Estimated Net Income | |||||||||||||
| Low | -40.97 | -216.6 | -98.95 | -428.9 | -121.9 | 162.6 | -34.91 | -165.3 | -146.7 | -325.3 | -495.4 | -280 | -382.5 |
| Average | 208.6 | 14.56 | -95.65 | 24.43 | -102.5 | 235 | 162.1 | -137.7 | -122.3 | -126 | -191.8 | -108.4 | -148.1 |
| High | 493.8 | 390.7 | -9.28 | 915.9 | -76.16 | 307.5 | 420.8 | -110.2 | -97.83 | 15.65 | 23.83 | 13.46 | 18.39 |
| Estimated SGA Expenses | |||||||||||||
| Low | 26.61 | 190.3 | 7.16 | 15.93 | 33.51 | 227.7 | 17.56 | 2.82 | 2.19 | 2.43 | 0.164 | 3.18 | 1.67 |
| Average | 333.7 | 191.5 | 89.81 | 191.8 | 45.11 | 267.2 | 220.3 | 20.88 | 16.23 | 17.97 | 1.21 | 23.5 | 12.35 |
| High | 684.6 | 192.6 | 184.2 | 401.8 | 64.24 | 321.1 | 451.9 | 46.29 | 35.97 | 39.84 | 2.69 | 52.11 | 27.39 |
| Estimated EPS | |||||||||||||
| Low | -0.63 | -3.33 | -1.52 | -6.59 | -1.87 | 2.5 | -0.536 | -6.64 | -7.01 | -5 | -7.61 | -4.3 | -5.88 |
| Average | 3.21 | 0.982 | -0.995 | 0.838 | -1.66 | 3.45 | 2.73 | -2.57 | -2.71 | -1.94 | -2.95 | -1.67 | -2.28 |
| High | 7.59 | 6 | -0.143 | 14.07 | -1.17 | 4.72 | 6.47 | 0.319 | 0.337 | 0.24 | 0.366 | 0.207 | 0.283 |
