| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 4 | 5 | 2 | 1 | 2 | 2 | 1 | 2 | 2 | 1 |
| Estimated Revenue | ||||||||||||
| Low | 307.5 | 230.3 | 270 | 116.7 | 710.6 | 507.3 | 321.1 | 260.8 | 201.6 | 126.1 | 111.8 | 62.73 |
| Average | 362.3 | 300.3 | 318.2 | 118.8 | 795 | 592 | 374.6 | 304.3 | 235.3 | 147.1 | 130.5 | 73.2 |
| High | 426.1 | 398.5 | 334.7 | 121.3 | 859.7 | 685.9 | 434.1 | 352.6 | 272.6 | 170.4 | 151.2 | 84.81 |
| Estimated EBITDA | ||||||||||||
| Low | 26.4 | 19.77 | 23.18 | 10.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Average | 31.1 | 25.77 | 27.32 | 10.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| High | 36.58 | 34.21 | 28.73 | 10.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Estimated EBIT | ||||||||||||
| Low | 26.05 | 19.51 | 22.87 | 9.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Average | 30.69 | 25.44 | 26.96 | 10.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| High | 36.1 | 33.76 | 28.35 | 10.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Estimated Net Income | ||||||||||||
| Low | -87.27 | -129.3 | -204.5 | 33.72 | 181.2 | 254.1 | 282.8 | 231.3 | 210.8 | 252.3 | 195.5 | 162.4 |
| Average | -65.23 | -96.68 | -152.8 | 45.3 | 210.2 | 312.1 | 347.4 | 284.1 | 259 | 309.9 | 240.1 | 199.5 |
| High | -48.56 | -71.97 | -113.8 | 60.6 | 232.4 | 376.5 | 419 | 342.7 | 312.4 | 373.8 | 289.6 | 240.7 |
| Estimated SGA Expenses | ||||||||||||
| Low | 270 | 202.2 | 237 | 102.4 | 652.9 | 466.1 | 295 | 239.6 | 185.3 | 115.8 | 102.7 | 57.63 |
| Average | 318.1 | 263.6 | 279.4 | 104.3 | 730.5 | 543.9 | 344.2 | 279.6 | 216.2 | 135.2 | 119.9 | 67.25 |
| High | 374.1 | 349.8 | 293.8 | 106.5 | 789.9 | 630.2 | 398.8 | 323.9 | 250.5 | 156.6 | 138.9 | 77.92 |
| Estimated EPS | ||||||||||||
| Low | -0.522 | -0.773 | -1.22 | 0.202 | 1.07 | 1.5 | 1.67 | 1.37 | 1.25 | 1.49 | 1.16 | 0.961 |
| Average | -0.39 | -0.578 | -0.914 | 0.271 | 1.24 | 1.85 | 2.05 | 1.68 | 1.53 | 1.83 | 1.42 | 1.18 |
| High | -0.29 | -0.43 | -0.68 | 0.362 | 1.37 | 2.23 | 2.48 | 2.03 | 1.85 | 2.21 | 1.71 | 1.42 |
