| 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 | 348.4 | 289.1 | 390.8 | 203 | 191.8 | 186.5 | 174.8 | 343.3 | 272.2 | 133.7 | 129.4 | 119.3 | 121.2 | 96.19 | 80.68 |
| Average | 359.9 | 298.6 | 403.6 | 209.7 | 198.2 | 192.6 | 203.2 | 370.1 | 293.5 | 144.1 | 139.5 | 128.6 | 130.7 | 103.7 | 86.98 |
| High | 399.7 | 331.7 | 448.3 | 232.9 | 220.1 | 214 | 273.6 | 399.7 | 316.9 | 155.7 | 150.7 | 138.9 | 141.2 | 112 | 93.93 |
| Estimated EBITDA | |||||||||||||||
| Low | -79.41 | -65.88 | -89.05 | -46.26 | -43.72 | -42.5 | -54.34 | -79.39 | -62.95 | -30.92 | -29.93 | -27.6 | -28.04 | -22.25 | -18.66 |
| Average | -71.5 | -59.32 | -80.18 | -41.65 | -39.36 | -38.27 | -40.36 | -73.51 | -58.29 | -28.63 | -27.71 | -25.55 | -25.96 | -20.6 | -17.28 |
| High | -69.22 | -57.43 | -77.62 | -40.32 | -38.11 | -37.05 | -34.72 | -68.19 | -54.07 | -26.56 | -25.71 | -23.7 | -24.08 | -19.11 | -16.03 |
| Estimated EBIT | |||||||||||||||
| Low | -112.8 | -93.61 | -126.5 | -65.73 | -62.11 | -60.39 | -77.21 | -112.8 | -89.45 | -43.94 | -42.52 | -39.21 | -39.84 | -31.61 | -26.51 |
| Average | -101.6 | -84.28 | -113.9 | -59.18 | -55.93 | -54.37 | -57.34 | -104.5 | -82.82 | -40.68 | -39.37 | -36.31 | -36.89 | -29.27 | -24.55 |
| High | -98.34 | -81.6 | -110.3 | -57.29 | -54.14 | -52.64 | -49.34 | -96.89 | -76.83 | -37.74 | -36.52 | -33.68 | -34.22 | -27.15 | -22.77 |
| Estimated Net Income | |||||||||||||||
| Low | 31.48 | -3.5 | 38.16 | -52.02 | -75.5 | -5.23 | -137.7 | -79.99 | -29.2 | -105.5 | -4.9 | -5.34 | -10.84 | -20.52 | -48.98 |
| Average | 32.84 | -3.06 | 39.81 | -45.48 | -66.01 | -4.57 | -82.2 | -72.45 | -26.45 | -95.57 | -4.44 | -4.83 | -9.82 | -18.59 | -44.37 |
| High | 37.57 | -2.93 | 45.54 | -43.59 | -63.27 | -4.38 | -25.75 | -65.64 | -23.96 | -86.58 | -4.02 | -4.38 | -8.9 | -16.84 | -40.19 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 137 | 113.7 | 153.6 | 79.8 | 75.42 | 73.32 | 68.72 | 135 | 107 | 52.57 | 50.87 | 46.91 | 47.66 | 37.82 | 31.72 |
| Average | 141.5 | 117.4 | 158.7 | 82.43 | 77.9 | 75.74 | 79.87 | 145.5 | 115.4 | 56.67 | 54.84 | 50.57 | 51.38 | 40.77 | 34.19 |
| High | 157.2 | 130.4 | 176.2 | 91.55 | 86.52 | 84.11 | 107.5 | 157.1 | 124.6 | 61.2 | 59.23 | 54.62 | 55.49 | 44.03 | 36.93 |
| Estimated EPS | |||||||||||||||
| Low | 0.448 | -0.05 | 0.543 | -0.74 | -1.07 | -0.074 | -1.96 | -1.14 | -0.416 | -1.5 | -0.07 | -0.076 | -0.154 | -0.292 | -0.697 |
| Average | 0.467 | -0.043 | 0.567 | -0.647 | -0.939 | -0.065 | -1.17 | -1.03 | -0.376 | -1.36 | -0.063 | -0.069 | -0.14 | -0.265 | -0.631 |
| High | 0.535 | -0.042 | 0.648 | -0.62 | -0.901 | -0.062 | -0.366 | -0.934 | -0.341 | -1.23 | -0.057 | -0.062 | -0.127 | -0.24 | -0.572 |
