| Period Ending: | 2031 12-31 |
2030 12-31 |
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 |
2017 12-31 |
2016 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||||||
| Low | 220.1 | 156.9 | 122.1 | 172 | 194.6 | 241.2 | 243.1 | 243.1 | 220.1 | 220.1 | 156.9 | 122.1 | 172 | 194.6 | 241.2 | 243.1 |
| Average | 220.1 | 156.9 | 122.1 | 172 | 194.6 | 241.2 | 243.1 | 243.1 | 220.1 | 220.1 | 156.9 | 122.1 | 172 | 194.6 | 241.2 | 243.1 |
| High | 220.1 | 156.9 | 122.1 | 172 | 194.6 | 241.2 | 243.1 | 243.1 | 220.1 | 220.1 | 156.9 | 122.1 | 172 | 194.6 | 241.2 | 243.1 |
| Estimated EBITDA | ||||||||||||||||
| Low | -79.62 | -56.76 | -44.17 | -62.22 | -70.39 | -87.25 | -87.94 | -87.94 | -79.62 | -7.23 | -35.03 | -27.26 | -38.4 | -43.45 | -53.85 | -54.27 |
| Average | -79.62 | -56.76 | -44.17 | -62.22 | -70.39 | -87.25 | -87.94 | -87.94 | -79.62 | -7.23 | -35.03 | -27.26 | -38.4 | -43.45 | -53.85 | -54.27 |
| High | -79.62 | -56.76 | -44.17 | -62.22 | -70.39 | -87.25 | -87.94 | -87.94 | -79.62 | -7.23 | -35.03 | -27.26 | -38.4 | -43.45 | -53.85 | -54.27 |
| Estimated EBIT | ||||||||||||||||
| Low | -220.1 | -156.9 | -122.1 | -172 | -194.6 | -241.2 | -243.1 | -243.1 | -220.1 | -206.2 | -156.9 | -122.1 | -172 | -194.6 | -241.2 | -243.1 |
| Average | -220.1 | -156.9 | -122.1 | -172 | -194.6 | -241.2 | -243.1 | -243.1 | -220.1 | -206.2 | -156.9 | -122.1 | -172 | -194.6 | -241.2 | -243.1 |
| High | -220.1 | -156.9 | -122.1 | -172 | -194.6 | -241.2 | -243.1 | -243.1 | -220.1 | -206.2 | -156.9 | -122.1 | -172 | -194.6 | -241.2 | -243.1 |
| Estimated Net Income | ||||||||||||||||
| Low | 0 | 0 | 0 | 0 | 0 | 4.39 | 4.19 | 3.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Average | 0 | 0 | 0 | 0 | 0 | 4.39 | 4.19 | 3.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| High | 0 | 0 | 0 | 0 | 0 | 4.39 | 4.19 | 3.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 219.7 | 156.6 | 121.9 | 171.7 | 194.2 | 240.7 | 242.6 | 242.6 | 219.7 | 154.9 | 40.3 | 31.36 | 44.18 | 49.98 | 61.95 | 62.44 |
| Average | 219.7 | 156.6 | 121.9 | 171.7 | 194.2 | 240.7 | 242.6 | 242.6 | 219.7 | 154.9 | 40.3 | 31.36 | 44.18 | 49.98 | 61.95 | 62.44 |
| High | 219.7 | 156.6 | 121.9 | 171.7 | 194.2 | 240.7 | 242.6 | 242.6 | 219.7 | 154.9 | 40.3 | 31.36 | 44.18 | 49.98 | 61.95 | 62.44 |
| Estimated EPS | ||||||||||||||||
| Low | 0 | 0 | 0 | 0 | 0 | 0.078 | 0.074 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Average | 0 | 0 | 0 | 0 | 0 | 0.078 | 0.074 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| High | 0 | 0 | 0 | 0 | 0 | 0.078 | 0.074 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
