| 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 | 2 | 1 | 1 | 3 | 3 | 3 | 5 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 3 |
| Estimated Revenue | |||||||||||||||
| Low | 372.9 | 258.9 | 152.2 | 114.8 | 37.36 | 43.53 | 38.6 | 7.65 | 2.33 | 0.846 | 2.74 | 17.13 | 16.66 | 25 | 28.79 |
| Average | 565.8 | 392.9 | 230.9 | 139.3 | 56.88 | 63.7 | 43.37 | 16.05 | 4.88 | 1.77 | 5.75 | 35.92 | 34.93 | 52.42 | 60.38 |
| High | 877.2 | 609 | 358 | 163.1 | 66.8 | 74.67 | 48.97 | 25.64 | 7.8 | 2.84 | 9.19 | 57.39 | 55.8 | 83.73 | 96.44 |
| Estimated EBITDA | |||||||||||||||
| Low | -96.61 | -67.08 | -39.43 | -17.97 | -7.36 | -8.22 | -5.39 | -2.82 | -0.859 | -0.312 | -1.01 | -6.32 | -6.15 | -9.22 | -10.62 |
| Average | -62.32 | -43.27 | -25.44 | -15.34 | -6.26 | -7.02 | -4.78 | -1.77 | -0.537 | -0.196 | -0.633 | -3.96 | -3.85 | -5.77 | -6.65 |
| High | -41.07 | -28.52 | -16.76 | -12.65 | -4.11 | -4.79 | -4.25 | -0.843 | -0.256 | -0.093 | -0.302 | -1.89 | -1.83 | -2.75 | -3.17 |
| Estimated EBIT | |||||||||||||||
| Low | -201 | -139.5 | -82.02 | -37.37 | -15.3 | -17.11 | -11.22 | -5.87 | -1.79 | -0.65 | -2.1 | -13.15 | -12.78 | -19.18 | -22.09 |
| Average | -129.6 | -90 | -52.91 | -31.91 | -13.03 | -14.59 | -9.94 | -3.68 | -1.12 | -0.407 | -1.32 | -8.23 | -8 | -12.01 | -13.83 |
| High | -85.43 | -59.32 | -34.87 | -26.31 | -8.56 | -9.97 | -8.84 | -1.75 | -0.533 | -0.194 | -0.628 | -3.93 | -3.82 | -5.73 | -6.6 |
| Estimated Net Income | |||||||||||||||
| Low | 66.07 | 66.92 | 31.53 | -15.37 | -81.47 | -26.25 | -50.18 | -100.5 | -56.01 | -77.4 | -111.5 | -74.34 | -94.71 | -154 | -52.95 |
| Average | 118.7 | 120.2 | 56.62 | -7.68 | -69.25 | -20.19 | 131.7 | -56.6 | -31.53 | -43.56 | -62.77 | -41.84 | -53.31 | -86.67 | -29.81 |
| High | 203.5 | 206.2 | 97.13 | -1.65 | -59.07 | -18.17 | 316.8 | -18.11 | -10.09 | -13.94 | -20.08 | -13.39 | -17.06 | -27.73 | -9.54 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 1,817 | 1,262 | 741.7 | 559.7 | 182.1 | 212.1 | 188.1 | 37.3 | 11.34 | 4.13 | 13.36 | 83.5 | 81.19 | 121.8 | 140.3 |
| Average | 2,757 | 1,915 | 1,125 | 678.9 | 277.2 | 310.4 | 211.4 | 78.21 | 23.78 | 8.65 | 28.02 | 175.1 | 170.2 | 255.5 | 294.2 |
| High | 4,275 | 2,968 | 1,745 | 795 | 325.5 | 363.9 | 238.7 | 124.9 | 37.99 | 13.82 | 44.76 | 279.7 | 272 | 408.1 | 470 |
| Estimated EPS | |||||||||||||||
| Low | 0.384 | 0.389 | 0.183 | -0.089 | -0.474 | -0.153 | -0.292 | -0.585 | -0.326 | -0.45 | -0.648 | -0.432 | -0.551 | -0.895 | -0.308 |
| Average | 0.69 | 0.699 | 0.329 | -0.045 | -0.403 | -0.117 | 0.766 | -0.329 | -0.183 | -0.253 | -0.365 | -0.243 | -0.31 | -0.504 | -0.173 |
| High | 1.18 | 1.2 | 0.565 | -0.01 | -0.343 | -0.106 | 1.84 | -0.105 | -0.059 | -0.081 | -0.117 | -0.078 | -0.099 | -0.161 | -0.055 |
