| Period Ending: | 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 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 5 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 3 |
| Estimated Revenue | ||||||||||||||||
| Low | 818.9 | 484.5 | 285.2 | 187.9 | 125.5 | 58.23 | 43.53 | 38.6 | 7.65 | 2.33 | 0.846 | 2.74 | 17.13 | 16.66 | 25 | 28.79 |
| Average | 956.3 | 565.8 | 333 | 219.4 | 152.3 | 58.37 | 63.7 | 43.37 | 16.05 | 4.88 | 1.77 | 5.75 | 35.92 | 34.93 | 52.42 | 60.38 |
| High | 1,167 | 690.3 | 406.3 | 267.7 | 178.3 | 58.5 | 74.67 | 48.97 | 25.64 | 7.8 | 2.84 | 9.19 | 57.39 | 55.8 | 83.73 | 96.44 |
| Estimated EBITDA | ||||||||||||||||
| Low | -128.5 | -76.03 | -44.75 | -29.48 | -19.64 | -6.44 | -8.22 | -5.39 | -2.82 | -0.859 | -0.312 | -1.01 | -6.32 | -6.15 | -9.22 | -10.62 |
| Average | -105.3 | -62.32 | -36.68 | -24.17 | -16.77 | -6.43 | -7.02 | -4.78 | -1.77 | -0.537 | -0.196 | -0.633 | -3.96 | -3.85 | -5.77 | -6.65 |
| High | -90.2 | -53.37 | -31.41 | -20.7 | -13.83 | -6.41 | -4.79 | -4.25 | -0.843 | -0.256 | -0.093 | -0.302 | -1.89 | -1.83 | -2.75 | -3.17 |
| Estimated EBIT | ||||||||||||||||
| Low | -267.3 | -158.1 | -93.08 | -61.33 | -40.86 | -13.4 | -17.11 | -11.22 | -5.87 | -1.79 | -0.65 | -2.1 | -13.15 | -12.78 | -19.18 | -22.09 |
| Average | -219.1 | -129.6 | -76.3 | -50.27 | -34.89 | -13.37 | -14.59 | -9.94 | -3.68 | -1.12 | -0.407 | -1.32 | -8.23 | -8 | -12.01 | -13.83 |
| High | -187.6 | -111 | -65.34 | -43.05 | -28.76 | -13.34 | -9.97 | -8.84 | -1.75 | -0.533 | -0.194 | -0.628 | -3.93 | -3.82 | -5.73 | -6.6 |
| Estimated Net Income | ||||||||||||||||
| Low | 266.8 | 130.6 | 107.9 | 52.28 | -51.47 | -109.1 | -35.52 | -50.18 | -100.5 | -56.01 | -77.4 | -111.5 | -74.34 | -94.71 | -154 | -52.95 |
| Average | 328.1 | 160.6 | 132.7 | 64.28 | -25.73 | -92.76 | -27.32 | 131.7 | -56.6 | -31.53 | -43.56 | -62.77 | -41.84 | -53.31 | -86.67 | -29.81 |
| High | 421.9 | 206.5 | 170.7 | 82.67 | -5.51 | -79.12 | -24.59 | 316.8 | -18.11 | -10.09 | -13.94 | -20.08 | -13.39 | -17.06 | -27.73 | -9.54 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 2,570 | 1,521 | 895.2 | 589.8 | 394.1 | 182.8 | 136.6 | 188.1 | 37.3 | 11.34 | 4.13 | 13.36 | 83.5 | 81.19 | 121.8 | 140.3 |
| Average | 3,002 | 1,776 | 1,045 | 688.7 | 478 | 183.2 | 199.9 | 211.4 | 78.21 | 23.78 | 8.65 | 28.02 | 175.1 | 170.2 | 255.5 | 294.2 |
| High | 3,662 | 2,167 | 1,275 | 840.2 | 559.7 | 183.6 | 234.4 | 238.7 | 124.9 | 37.99 | 13.82 | 44.76 | 279.7 | 272 | 408.1 | 470 |
| Estimated EPS | ||||||||||||||||
| Low | 1.15 | 0.561 | 0.464 | 0.225 | -0.221 | -0.469 | -0.153 | -0.292 | -0.585 | -0.326 | -0.45 | -0.648 | -0.432 | -0.551 | -0.895 | -0.308 |
| Average | 1.41 | 0.69 | 0.57 | 0.276 | -0.111 | -0.399 | -0.117 | 0.766 | -0.329 | -0.183 | -0.253 | -0.365 | -0.243 | -0.31 | -0.504 | -0.173 |
| High | 1.81 | 0.887 | 0.733 | 0.355 | -0.024 | -0.34 | -0.106 | 1.84 | -0.105 | -0.059 | -0.081 | -0.117 | -0.078 | -0.099 | -0.161 | -0.055 |
