| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 3 | 9 | 7 | 7 | 7 | 11 | 5 | 6 | 6 | 5 | 6 |
| Estimated Revenue | ||||||||||||
| Low | 517.1 | 274 | 198.6 | 76.73 | 238.7 | 247 | 102.7 | 50.13 | 27.01 | 50.88 | 4.33 | 5.19 |
| Average | 761.7 | 403.6 | 198.6 | 140 | 247.9 | 261.6 | 113.7 | 102.6 | 40.33 | 75.97 | 6.46 | 7.75 |
| High | 1,029 | 545.3 | 198.6 | 207.2 | 265.9 | 272.3 | 151.3 | 191.9 | 64.67 | 121.8 | 10.36 | 12.42 |
| Estimated EBITDA | ||||||||||||
| Low | -791.6 | -419.5 | -152.7 | -159.4 | -204.5 | -209.4 | -116.4 | -147.3 | -49.88 | -107.9 | -7.99 | -9.58 |
| Average | -585.9 | -310.5 | -152.7 | -107.7 | -190.7 | -201.2 | -87.43 | -78.79 | -31.11 | -88.84 | -4.98 | -5.98 |
| High | -397.7 | -210.8 | -152.7 | -59.02 | -183.6 | -190 | -78.97 | -38.48 | -20.83 | -69.78 | -3.34 | -4 |
| Estimated EBIT | ||||||||||||
| Low | -793.7 | -420.6 | -153.2 | -159.8 | -205.1 | -210 | -116.7 | -148 | -50.12 | -113.3 | -8.03 | -9.63 |
| Average | -587.5 | -311.3 | -153.2 | -108 | -191.2 | -201.8 | -87.67 | -79.17 | -31.25 | -93.78 | -5.01 | -6 |
| High | -398.8 | -211.3 | -153.1 | -59.18 | -184.1 | -190.5 | -79.18 | -38.67 | -20.93 | -74.24 | -3.35 | -4.02 |
| Estimated Net Income | ||||||||||||
| Low | 33.59 | -198.9 | -380.4 | -435.5 | -356.8 | -374.6 | -318.2 | 1,051 | 1,200 | -112 | -264.6 | -243.4 |
| Average | 57.66 | -136.6 | -314 | -360.8 | -309 | -298 | -249 | 1,425 | 1,588 | -92.57 | -148.3 | -136.4 |
| High | 83.98 | -79.56 | -247.6 | -286.2 | -261.2 | -235.3 | -179.8 | 1,800 | 1,976 | -73.14 | -84.6 | -77.82 |
| Estimated SGA Expenses | ||||||||||||
| Low | 324 | 171.7 | 124.4 | 48.08 | 149.6 | 154.7 | 64.33 | 43.58 | 23.48 | 30.23 | 3.76 | 4.51 |
| Average | 477.3 | 252.9 | 124.4 | 87.72 | 155.3 | 163.9 | 71.22 | 89.22 | 35.05 | 37.79 | 5.62 | 6.73 |
| High | 644.8 | 341.7 | 124.4 | 129.8 | 166.6 | 170.6 | 94.82 | 166.8 | 56.21 | 45.34 | 9 | 10.8 |
| Estimated EPS | ||||||||||||
| Low | 0.373 | -2.21 | -4.22 | -4.83 | -3.96 | -4.16 | -5.83 | -8.27 | -7.76 | -3.89 | -3.58 | -3.29 |
| Average | 0.64 | -1.52 | -3.32 | -4.12 | -3.63 | -3.41 | -4 | -3.88 | -4.35 | -2.18 | -2 | -1.84 |
| High | 0.932 | -0.883 | -2.75 | -3.18 | -2.9 | -2.61 | -2.33 | -1.3 | -2.48 | -1.24 | -1.14 | -1.05 |
