| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 7 | 10 | 8 | 8 | 7 | 6 | 2 | 5 | 3 | 3 | 3 |
| Estimated Revenue | ||||||||||||
| Low | 265.6 | 285.7 | 151.1 | 67.51 | 237.3 | 247 | 110.9 | 71.31 | 28.02 | 52.78 | 4.49 | 5.38 |
| Average | 591.6 | 285.7 | 151.1 | 123 | 246.4 | 261.6 | 247 | 102.6 | 40.33 | 75.97 | 6.46 | 7.75 |
| High | 1,025 | 285.7 | 151.1 | 182.3 | 264.3 | 272.3 | 427.8 | 141.9 | 55.76 | 105 | 8.93 | 10.71 |
| Estimated EBITDA | ||||||||||||
| Low | -788.2 | -219.7 | -116.2 | -140.2 | -203.3 | -209.4 | -329.1 | -109.2 | -42.89 | -107.9 | -6.87 | -8.24 |
| Average | -455.1 | -219.7 | -116.2 | -94.61 | -189.6 | -201.2 | -190 | -78.95 | -31.02 | -88.84 | -4.97 | -5.96 |
| High | -204.3 | -219.7 | -116.2 | -51.93 | -182.5 | -190 | -85.29 | -54.85 | -21.55 | -69.78 | -3.45 | -4.14 |
| Estimated EBIT | ||||||||||||
| Low | -790.3 | -220.3 | -116.5 | -140.6 | -203.9 | -210 | -330 | -109.5 | -43.01 | -113.3 | -6.89 | -8.26 |
| Average | -456.3 | -220.3 | -116.5 | -94.87 | -190.1 | -201.8 | -190.5 | -79.17 | -31.1 | -93.78 | -4.98 | -5.98 |
| High | -204.8 | -220.3 | -116.5 | -52.07 | -183 | -190.5 | -85.52 | -55 | -21.61 | -74.24 | -3.46 | -4.15 |
| Estimated Net Income | ||||||||||||
| Low | 1.61 | -219 | -313.1 | -444.1 | -341.7 | -374.6 | -535.6 | -362.4 | 1,200 | -112 | -270.3 | -248.7 |
| Average | 5.66 | -158.1 | -286.1 | -368 | -302.6 | -298 | -249 | -287 | 1,588 | -92.57 | -180.5 | -166 |
| High | 11.05 | -97.32 | -259.2 | -291.8 | -263.5 | -235.3 | -77.83 | -211.6 | 1,976 | -73.14 | -108.9 | -100.2 |
| Estimated SGA Expenses | ||||||||||||
| Low | 166.4 | 179 | 94.66 | 42.3 | 148.7 | 154.7 | 69.48 | 44.69 | 17.56 | 30.23 | 2.81 | 3.37 |
| Average | 370.7 | 179 | 94.66 | 77.07 | 154.4 | 163.9 | 154.8 | 64.31 | 25.27 | 37.79 | 4.05 | 4.85 |
| High | 642.1 | 179 | 94.66 | 114.2 | 165.6 | 170.6 | 268.1 | 88.93 | 34.94 | 45.34 | 5.6 | 6.71 |
| Estimated EPS | ||||||||||||
| Low | 0.018 | -2.43 | -3.47 | -4.93 | -3.79 | -4.16 | -5.94 | -5.81 | -6.51 | -3.26 | -3 | -2.76 |
| Average | 0.063 | -1.8 | -3.21 | -3.97 | -3.59 | -3.41 | -3.05 | -3.88 | -4.35 | -2.18 | -2 | -1.84 |
| High | 0.123 | -1.08 | -2.88 | -3.24 | -2.92 | -2.61 | -0.864 | -2.34 | -2.62 | -1.31 | -1.21 | -1.11 |
