| 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 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 6 | 6 | 5 | 5 | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
| Estimated Revenue | |||||||||||||||
| Low | 69.21 | 66.28 | 88.6 | 74.01 | 94.56 | 48.9 | 43.52 | 42.11 | 43.76 | 60.25 | 47.87 | 56.4 | 12.88 | 39.05 | 30.95 |
| Average | 97.83 | 93.69 | 88.6 | 115.4 | 128.9 | 62.57 | 61.51 | 51.65 | 53.67 | 73.9 | 58.71 | 69.17 | 15.8 | 47.89 | 37.95 |
| High | 154.5 | 147.9 | 88.6 | 164.3 | 180.8 | 88.26 | 97.13 | 92.94 | 96.57 | 133 | 105.7 | 124.5 | 28.43 | 86.17 | 68.29 |
| Estimated EBITDA | |||||||||||||||
| Low | -138.9 | -133 | -79.68 | -147.8 | -162.6 | -79.37 | -87.35 | -127.8 | -163.1 | -161.2 | -247.2 | -287.6 | -257.5 | -192.1 | -61.42 |
| Average | -87.98 | -84.26 | -79.68 | -103.7 | -115.9 | -56.27 | -55.32 | -106.5 | -135.9 | -129.1 | -206 | -239.7 | -214.6 | -160.1 | -34.13 |
| High | -62.24 | -59.61 | -79.68 | -66.56 | -85.04 | -43.98 | -39.14 | -85.2 | -108.7 | -97.11 | -164.8 | -191.7 | -171.7 | -128.1 | -27.83 |
| Estimated EBIT | |||||||||||||||
| Low | -141.7 | -135.7 | -81.29 | -150.8 | -165.9 | -80.98 | -89.12 | -293.9 | -296.4 | -319.7 | -308 | -323.6 | -257.5 | -196.5 | -62.66 |
| Average | -89.76 | -85.96 | -81.29 | -105.8 | -118.3 | -57.41 | -56.44 | -244.9 | -247 | -266.4 | -256.7 | -269.7 | -214.5 | -163.8 | -34.82 |
| High | -63.5 | -60.82 | -81.29 | -67.91 | -86.76 | -44.87 | -39.93 | -195.9 | -197.6 | -213.1 | -205.3 | -215.7 | -171.6 | -131 | -28.39 |
| Estimated Net Income | |||||||||||||||
| Low | 20.15 | -17.08 | -31.43 | -32.05 | -80.13 | -59.86 | -74.23 | -204.8 | -229.3 | -214 | -288.5 | -290.1 | -282.7 | -205.4 | -562.8 |
| Average | 32.52 | 32.81 | 30.3 | 109.1 | 101.6 | -58.33 | -44.77 | -170.6 | -191.1 | -178.3 | -240.4 | -241.8 | -235.6 | -171.2 | -276 |
| High | 57 | 73.68 | 124.1 | 328.8 | 304.5 | -41.16 | -26.24 | -136.5 | -152.9 | -142.7 | -192.3 | -193.4 | -188.5 | -137 | -209.7 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 70.84 | 67.85 | 90.69 | 75.76 | 96.79 | 50.05 | 44.54 | 43.11 | 44.79 | 61.67 | 49 | 57.73 | 13.19 | 39.97 | 31.68 |
| Average | 100.1 | 95.9 | 90.69 | 118.1 | 131.9 | 64.04 | 62.96 | 52.87 | 54.93 | 75.64 | 60.1 | 70.8 | 16.17 | 49.02 | 38.85 |
| High | 158.1 | 151.4 | 90.69 | 168.2 | 185.1 | 90.34 | 99.42 | 95.13 | 98.85 | 136.1 | 108.1 | 127.4 | 29.1 | 88.21 | 69.9 |
| Estimated EPS | |||||||||||||||
| Low | 0.413 | -0.35 | -0.643 | -0.656 | -1.64 | -1.23 | -1.52 | -1.13 | -5.45 | -9.2 | -8.44 | -8.37 | -9.93 | -7.81 | -11.52 |
| Average | 0.666 | 0.586 | 0.917 | 1.99 | 1.97 | -1.05 | -0.867 | -0.554 | -2.67 | -4.51 | -4.14 | -4.11 | -4.87 | -3.83 | -5.65 |
| High | 1.17 | 1.51 | 2.54 | 6.73 | 6.23 | -0.843 | -0.537 | -0.421 | -2.03 | -3.43 | -3.14 | -3.12 | -3.7 | -2.91 | -4.29 |
