| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 2 | 3 | 6 | 4 | 5 | 3 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
| Estimated Revenue | |||||||||||||||
| Low | 371.3 | 303.5 | 365.8 | 225.1 | 203.4 | 171.7 | 202.6 | 339.2 | 281.5 | 138.3 | 133.8 | 123.4 | 125.4 | 99.49 | 83.45 |
| Average | 416.5 | 340.5 | 410.4 | 281.3 | 216.9 | 192.6 | 203.2 | 370.1 | 293.5 | 144.1 | 139.5 | 128.6 | 130.7 | 103.7 | 86.98 |
| High | 478.8 | 391.4 | 471.8 | 361.2 | 232.4 | 221.5 | 203.7 | 406 | 310.4 | 152.5 | 147.6 | 136.1 | 138.2 | 109.7 | 92 |
| Estimated EBITDA | |||||||||||||||
| Low | -97.11 | -79.39 | -95.68 | -73.26 | -47.13 | -44.91 | -41.32 | -91.46 | -83.27 | -40.9 | -39.58 | -36.5 | -37.09 | -29.42 | -24.68 |
| Average | -84.48 | -69.06 | -83.24 | -57.06 | -43.99 | -39.07 | -41.2 | -83.36 | -78.72 | -38.67 | -37.42 | -34.51 | -35.06 | -27.82 | -23.33 |
| High | -75.29 | -61.55 | -74.19 | -45.65 | -41.26 | -34.82 | -41.09 | -76.4 | -75.53 | -37.1 | -35.9 | -33.11 | -33.64 | -26.69 | -22.39 |
| Estimated EBIT | |||||||||||||||
| Low | -137.1 | -112.1 | -135.1 | -103.5 | -66.56 | -63.42 | -58.35 | -121.5 | -106.2 | -52.19 | -50.51 | -46.57 | -47.32 | -37.54 | -31.49 |
| Average | -119.3 | -97.53 | -117.5 | -80.57 | -62.12 | -55.17 | -58.19 | -110.8 | -100.4 | -49.34 | -47.75 | -44.03 | -44.74 | -35.49 | -29.77 |
| High | -106.3 | -86.92 | -104.8 | -64.47 | -58.26 | -49.18 | -58.03 | -101.5 | -96.37 | -47.34 | -45.81 | -42.24 | -42.92 | -34.05 | -28.56 |
| Estimated Net Income | |||||||||||||||
| Low | -12.96 | -48.13 | 33.69 | -49.3 | -107.4 | -6.47 | -116.7 | -161 | -56.11 | -202.7 | -9.42 | -10.73 | -20.83 | -39.42 | -94.1 |
| Average | -10.85 | -40.29 | 39.23 | -41.28 | -81.99 | -5.42 | -82.2 | -142.9 | -52.19 | -188.6 | -8.76 | -9.98 | -19.38 | -36.67 | -87.53 |
| High | -9.32 | -34.6 | 46.86 | -35.45 | -56.61 | -4.65 | -19.08 | -127.4 | -49.44 | -178.6 | -8.3 | -9.45 | -18.35 | -34.74 | -82.91 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 146 | 119.3 | 143.8 | 88.49 | 79.97 | 67.5 | 79.65 | 117.9 | 97.42 | 47.86 | 46.31 | 42.71 | 43.39 | 34.43 | 28.88 |
| Average | 163.8 | 133.9 | 161.4 | 110.6 | 85.26 | 75.74 | 79.87 | 128.7 | 101.5 | 49.88 | 48.27 | 44.51 | 45.23 | 35.88 | 30.1 |
| High | 188.2 | 153.9 | 185.5 | 142 | 91.37 | 87.06 | 80.09 | 141.2 | 107.4 | 52.76 | 51.06 | 47.08 | 47.84 | 37.96 | 31.83 |
| Estimated EPS | |||||||||||||||
| Low | -0.184 | -0.685 | 0.479 | -0.702 | -1.53 | -0.092 | -1.66 | -1.16 | -0.405 | -1.46 | -0.068 | -0.077 | -0.15 | -0.284 | -0.679 |
| Average | -0.154 | -0.573 | 0.558 | -0.588 | -1.17 | -0.077 | -1.17 | -1.03 | -0.376 | -1.36 | -0.063 | -0.072 | -0.14 | -0.265 | -0.631 |
| High | -0.133 | -0.492 | 0.667 | -0.504 | -0.806 | -0.066 | -0.272 | -0.919 | -0.357 | -1.29 | -0.06 | -0.068 | -0.132 | -0.251 | -0.598 |
