| Period Ending: | 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 |
2015 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 10 | 2 | 3 | 4 | 2 | 3 | 4 | 2 | 3 |
| Estimated Revenue | ||||||||||||
| Low | 968.9 | 874.7 | 806.5 | 944.9 | 958.1 | 942.1 | 764.8 | 570.9 | 410.1 | 284.2 | 204.2 | 148.4 |
| Average | 968.9 | 881.7 | 809 | 967.6 | 961.6 | 945.4 | 767.5 | 572.9 | 411.6 | 285.2 | 204.9 | 149 |
| High | 968.9 | 888.7 | 811.4 | 979.7 | 965.1 | 948.7 | 770.2 | 574.9 | 413 | 286.2 | 205.6 | 149.5 |
| Estimated EBITDA | ||||||||||||
| Low | -28.37 | -26.02 | -23.76 | -202.5 | -184.1 | -56.53 | -87.9 | -224.9 | -23.22 | -17.85 | -16.76 | -28.25 |
| Average | -28.37 | -25.82 | -23.69 | -162.8 | -148 | -42.22 | -58.69 | -187.4 | -14.94 | -12.79 | -13.86 | -23.54 |
| High | -28.37 | -25.61 | -23.62 | -123.2 | -112 | -27.9 | -29.47 | -149.9 | -6.67 | -7.73 | -10.96 | -18.83 |
| Estimated EBIT | ||||||||||||
| Low | -156.6 | -143.6 | -131.1 | -370.3 | -336.7 | -234.5 | -251.5 | -317.5 | -67.48 | -38.44 | -29.21 | -37.92 |
| Average | -156.6 | -142.5 | -130.7 | -308.6 | -280.6 | -195.4 | -209.6 | -264.6 | -55.23 | -32.02 | -24.34 | -31.6 |
| High | -156.6 | -141.3 | -130.3 | -246.9 | -224.4 | -156.3 | -167.7 | -211.7 | -42.99 | -25.61 | -19.48 | -25.28 |
| Estimated Net Income | ||||||||||||
| Low | -1.49 | -1.85 | -4.39 | -419.8 | -381.6 | -271.9 | -244.1 | -309.4 | -56.85 | -37.82 | -28.83 | -38.86 |
| Average | -1.49 | 3.98 | 3.2 | -349.8 | -318 | -226.6 | -203.4 | -257.8 | -45.92 | -31.36 | -24.02 | -32.38 |
| High | -1.49 | 9.81 | 10.78 | -279.9 | -254.4 | -181.3 | -162.8 | -206.3 | -34.98 | -24.9 | -19.22 | -25.91 |
| Estimated SGA Expenses | ||||||||||||
| Low | 657.3 | 593.4 | 547.2 | 719.5 | 654.1 | 622.8 | 533.3 | 390 | 273.7 | 173.8 | 127.5 | 107.1 |
| Average | 657.3 | 598.1 | 548.8 | 899.4 | 817.6 | 778.4 | 666.7 | 487.5 | 342.1 | 217.2 | 159.4 | 133.9 |
| High | 657.3 | 602.9 | 550.5 | 1,079 | 981.2 | 934.1 | 800 | 585 | 410.5 | 260.7 | 191.3 | 160.7 |
| Estimated EPS | ||||||||||||
| Low | -0.553 | -0.687 | -1.63 | 2.39 | -5.54 | -20.91 | -30.23 | -36.24 | -2.64 | -3.14 | -3.56 | -10.97 |
| Average | -0.553 | 1.48 | 1.19 | 6.49 | -5.52 | -20.82 | -30.09 | -36.08 | -2.63 | -3.12 | -3.54 | -10.92 |
| High | -0.553 | 3.64 | 4 | 9.22 | -5.49 | -20.72 | -29.95 | -35.91 | -2.62 | -3.11 | -3.52 | -10.87 |
