| 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 | 2 | 5 | 4 | 5 | 4 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
| Estimated Revenue | |||||||||||||||
| Low | 355.6 | 292.2 | 387.3 | 207.9 | 186.4 | 182.4 | 174.8 | 343.3 | 272.2 | 133.7 | 129.4 | 119.3 | 121.2 | 96.19 | 80.68 |
| Average | 375.5 | 308.6 | 408.9 | 219.5 | 196.8 | 192.6 | 203.2 | 370.1 | 293.5 | 144.1 | 139.5 | 128.6 | 130.7 | 103.7 | 86.98 |
| High | 408 | 335.3 | 444.3 | 238.5 | 213.8 | 209.3 | 273.6 | 399.7 | 316.9 | 155.7 | 150.7 | 138.9 | 141.2 | 112 | 93.93 |
| Estimated EBITDA | |||||||||||||||
| Low | -81.04 | -66.6 | -88.25 | -47.38 | -42.47 | -41.57 | -54.34 | -79.39 | -62.95 | -30.92 | -29.93 | -27.6 | -28.04 | -22.25 | -18.66 |
| Average | -74.6 | -61.3 | -81.23 | -43.61 | -39.09 | -38.27 | -40.36 | -73.51 | -58.29 | -28.63 | -27.71 | -25.55 | -25.96 | -20.6 | -17.28 |
| High | -70.64 | -58.05 | -76.92 | -41.3 | -37.02 | -36.24 | -34.72 | -68.19 | -54.07 | -26.56 | -25.71 | -23.7 | -24.08 | -19.11 | -16.03 |
| Estimated EBIT | |||||||||||||||
| Low | -115.1 | -94.62 | -125.4 | -67.31 | -60.34 | -59.07 | -77.21 | -112.8 | -89.45 | -43.94 | -42.52 | -39.21 | -39.84 | -31.61 | -26.51 |
| Average | -106 | -87.1 | -115.4 | -61.96 | -55.54 | -54.37 | -57.34 | -104.5 | -82.82 | -40.68 | -39.37 | -36.31 | -36.89 | -29.27 | -24.55 |
| High | -100.4 | -82.48 | -109.3 | -58.67 | -52.6 | -51.49 | -49.34 | -96.89 | -76.83 | -37.74 | -36.52 | -33.68 | -34.22 | -27.15 | -22.77 |
| Estimated Net Income | |||||||||||||||
| Low | 30.58 | 2.65 | 35.65 | -52.11 | -75.12 | -5.08 | -137.7 | -79.99 | -29.2 | -105.5 | -4.9 | -5.34 | -10.84 | -20.52 | -48.98 |
| Average | 32.84 | 2.85 | 38.29 | -46.85 | -67.53 | -4.57 | -82.2 | -72.45 | -26.45 | -95.57 | -4.44 | -4.83 | -9.82 | -18.59 | -44.37 |
| High | 36.53 | 3.17 | 42.59 | -43.62 | -62.88 | -4.25 | -25.75 | -65.64 | -23.96 | -86.58 | -4.02 | -4.38 | -8.9 | -16.84 | -40.19 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 139.8 | 114.9 | 152.2 | 81.73 | 73.27 | 71.72 | 68.72 | 135 | 107 | 52.57 | 50.87 | 46.91 | 47.66 | 37.82 | 31.72 |
| Average | 147.6 | 121.3 | 160.8 | 86.31 | 77.37 | 75.74 | 79.87 | 145.5 | 115.4 | 56.67 | 54.84 | 50.57 | 51.38 | 40.77 | 34.19 |
| High | 160.4 | 131.8 | 174.7 | 93.76 | 84.05 | 82.28 | 107.5 | 157.1 | 124.6 | 61.2 | 59.23 | 54.62 | 55.49 | 44.03 | 36.93 |
| Estimated EPS | |||||||||||||||
| Low | 0.435 | 0.038 | 0.507 | -0.742 | -1.07 | -0.072 | -1.96 | -1.14 | -0.416 | -1.5 | -0.07 | -0.076 | -0.154 | -0.292 | -0.697 |
| Average | 0.467 | 0.041 | 0.545 | -0.667 | -0.961 | -0.065 | -1.17 | -1.03 | -0.376 | -1.36 | -0.063 | -0.069 | -0.14 | -0.265 | -0.631 |
| High | 0.52 | 0.045 | 0.606 | -0.621 | -0.895 | -0.061 | -0.366 | -0.934 | -0.341 | -1.23 | -0.057 | -0.062 | -0.127 | -0.24 | -0.572 |
