| Period Ending: | 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 | 0 | 1 | 2 | 3 | 3 | 3 | 0 | 2 | 1 | 0 | 2 | 1 | 0 | 2 |
| Estimated Revenue | ||||||||||||||
| Low | 450 | 430 | 334 | 239 | 205 | 203 | 355 | 252 | 124 | 120 | 110 | 112 | 89.0 | 74.6 |
| Average | 469 | 448 | 348 | 250 | 210 | 203 | 370 | 293 | 144 | 140 | 129 | 131 | 104 | 87.0 |
| High | 487 | 464 | 361 | 257 | 214 | 204 | 384 | 334 | 164 | 159 | 146 | 149 | 118 | 98.9 |
| Estimated EBITDA | ||||||||||||||
| Low | -131 | -125 | -96.9 | -69.0 | -57.5 | -54.7 | -103 | 11.1 | 5.48 | 5.30 | 4.89 | 4.97 | 3.94 | 3.30 |
| Average | -126 | -120 | -93.4 | -67.0 | -56.4 | -54.5 | -99.3 | 13.0 | 6.38 | 6.18 | 5.70 | 5.79 | 4.59 | 3.85 |
| High | -121 | -115 | -89.7 | -64.1 | -55.0 | -54.4 | -95.3 | 14.8 | 7.26 | 7.03 | 6.48 | 6.58 | 5.22 | 4.38 |
| Estimated EBIT | ||||||||||||||
| Low | -167 | -159 | -124 | -88.0 | -73.4 | -69.7 | -131 | 1.11 | 0.54 | 0.53 | 0.49 | 0.49 | 0.39 | 0.33 |
| Average | -161 | -153 | -119 | -85.5 | -72.0 | -69.5 | -127 | 1.29 | 0.63 | 0.61 | 0.57 | 0.58 | 0.46 | 0.38 |
| High | -154 | -147 | -114 | -81.7 | -70.1 | -69.3 | -122 | 1.47 | 0.72 | 0.70 | 0.64 | 0.65 | 0.52 | 0.44 |
| Estimated Net Income | ||||||||||||||
| Low | 0.00 | 135 | -26.2 | -112 | -10.9 | -230 | -150 | -60.0 | -217 | -10.1 | -11.5 | -22.3 | -42.2 | -101 |
| Average | 0.00 | 142 | -25.0 | -106 | -10.4 | -162 | -143 | -50.9 | -184 | -8.55 | -9.74 | -18.9 | -35.8 | -85.4 |
| High | 0.00 | 149 | -23.7 | -100 | -9.83 | -37.6 | -135 | -41.5 | -150 | -6.97 | -7.94 | -15.4 | -29.2 | -69.6 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 156 | 149 | 116 | 82.6 | 70.9 | 70.1 | 123 | 55.9 | 27.5 | 26.6 | 24.5 | 24.9 | 19.8 | 16.6 |
| Average | 162 | 155 | 120 | 86.4 | 72.8 | 70.3 | 128 | 65.2 | 32.0 | 31.0 | 28.6 | 29.0 | 23.0 | 19.3 |
| High | 168 | 161 | 125 | 88.9 | 74.2 | 70.5 | 133 | 74.1 | 36.4 | 35.2 | 32.5 | 33.0 | 26.2 | 22.0 |
| Estimated EPS | ||||||||||||||
| Low | 0.000 | 0.974 | -0.189 | -0.807 | -0.078 | -1.661 | -1.081 | -0.444 | -1.604 | -0.075 | -0.085 | -0.165 | -0.312 | -0.744 |
| Average | 0.000 | 1.028 | -0.180 | -0.765 | -0.075 | -1.170 | -1.031 | -0.376 | -1.360 | -0.063 | -0.072 | -0.140 | -0.265 | -0.631 |
| High | 0.000 | 1.078 | -0.171 | -0.722 | -0.071 | -0.272 | -0.977 | -0.307 | -1.109 | -0.052 | -0.059 | -0.114 | -0.216 | -0.515 |
