| 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 |
2016 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 7 | 2 | 5 | 4 | 3 | 1 | 1 | 2 | 1 | 1 | 2 | 1 |
| Estimated Revenue | ||||||||||||||
| Low | 178.5 | 128.2 | 95.62 | 54.77 | 34.91 | 20.8 | 22.59 | 15.13 | 12.72 | 3.89 | 19.06 | 18.37 | 5.99 | 0.263 |
| Average | 190 | 136.4 | 95.65 | 59.8 | 35.18 | 22.13 | 24.04 | 16.23 | 13.65 | 4.18 | 20.45 | 19.71 | 6.42 | 0.282 |
| High | 202.4 | 145.3 | 95.68 | 65.4 | 35.46 | 22.14 | 25.61 | 17.62 | 14.81 | 4.53 | 22.2 | 21.39 | 6.97 | 0.306 |
| Estimated EBITDA | ||||||||||||||
| Low | -121.5 | -87.18 | -57.41 | -39.24 | -21.28 | -13.29 | -15.37 | -2,932 | -3,146 | -2.72 | -13.32 | -12.84 | -4.18 | -42.93 |
| Average | -114 | -81.83 | -57.39 | -35.88 | -21.11 | -13.28 | -14.42 | -2,419 | -2,599 | -2.51 | -12.27 | -11.83 | -3.85 | -35.77 |
| High | -107.1 | -76.89 | -57.37 | -32.86 | -20.95 | -12.48 | -13.55 | -1,906 | -2,052 | -2.33 | -11.44 | -11.02 | -3.59 | -28.62 |
| Estimated EBIT | ||||||||||||||
| Low | -121.5 | -87.18 | -57.41 | -39.24 | -21.28 | -13.29 | -15.37 | -183.8 | -191.8 | -2.72 | -13.32 | -12.84 | -4.18 | -43.24 |
| Average | -114 | -81.83 | -57.39 | -35.88 | -21.11 | -13.28 | -14.42 | -153.2 | -159.9 | -2.51 | -12.27 | -11.83 | -3.85 | -36.03 |
| High | -107.1 | -76.89 | -57.37 | -32.86 | -20.95 | -12.48 | -13.55 | -122.6 | -127.9 | -2.33 | -11.44 | -11.02 | -3.59 | -28.83 |
| Estimated Net Income | ||||||||||||||
| Low | -37.58 | -59.19 | -76.76 | -80.9 | -46.64 | -81 | -4.51 | -82.25 | -3,209 | -301.7 | -447.6 | -457.9 | -369 | -44.88 |
| Average | -34.63 | -49.12 | -59.34 | -71.1 | -46.22 | -80.69 | -4.17 | -67.93 | -2,654 | -271.6 | -402.9 | -412.2 | -332.2 | -37.4 |
| High | -31.92 | -39.04 | -41.93 | -61.29 | -45.79 | -80.38 | -3.83 | -53.61 | -2,099 | -247.5 | -367.2 | -375.7 | -302.8 | -29.92 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 545.5 | 391.6 | 292.2 | 167.4 | 106.7 | 63.55 | 69.02 | 46.23 | 38.87 | 11.89 | 58.24 | 56.13 | 18.29 | 0.803 |
| Average | 580.6 | 416.8 | 292.3 | 182.7 | 107.5 | 67.63 | 73.45 | 49.6 | 41.7 | 12.76 | 62.49 | 60.23 | 19.62 | 0.861 |
| High | 618.5 | 444 | 292.4 | 199.8 | 108.3 | 67.66 | 78.25 | 53.84 | 45.26 | 13.85 | 67.83 | 65.37 | 21.3 | 0.935 |
| Estimated EPS | ||||||||||||||
| Low | -1.19 | -1.88 | -2.44 | -2.57 | -1.48 | -2.57 | -0.143 | -3.63 | -20.77 | -9.58 | -14.21 | -14.54 | -11.72 | -11.3 |
| Average | -1.1 | -1.58 | -1.98 | -2.29 | -1.46 | -2.56 | -0.132 | -3.27 | -18.7 | -8.62 | -12.8 | -13.09 | -10.55 | -10.17 |
| High | -1.01 | -1.24 | -1.33 | -1.95 | -1.45 | -2.55 | -0.122 | -2.98 | -17.05 | -7.86 | -11.66 | -11.93 | -9.62 | -9.27 |
