| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 3 | 2 | 2 | 4 | 3 | 1 | 2 |
| Estimated Revenue | |||||||||
| Low | 542.5 | 506.2 | 477.5 | 435.8 | 419.9 | 413.8 | 411.6 | 418.7 | 382.6 |
| Average | 555 | 517.9 | 481.9 | 447.9 | 422.1 | 414.4 | 421.1 | 432.8 | 390.7 |
| High | 565.1 | 527.3 | 486.3 | 456.2 | 423.3 | 415.1 | 428.8 | 441.2 | 398.1 |
| Estimated EBITDA | |||||||||
| Low | -21.87 | -20.41 | -18.82 | -17.66 | -16.38 | -16.07 | -16.59 | -104.3 | -46.11 |
| Average | -21.48 | -20.04 | -18.65 | -17.33 | -16.33 | -16.04 | -16.3 | -86.91 | -45.25 |
| High | -20.99 | -19.59 | -18.48 | -16.87 | -16.25 | -16.02 | -15.93 | -69.53 | -44.31 |
| Estimated EBIT | |||||||||
| Low | -34.87 | -32.54 | -30.01 | -28.15 | -26.12 | -25.62 | -26.46 | -114.3 | -59.05 |
| Average | -34.25 | -31.96 | -29.74 | -27.64 | -26.04 | -25.57 | -25.99 | -95.27 | -57.95 |
| High | -33.48 | -31.24 | -29.47 | -26.89 | -25.91 | -25.54 | -25.4 | -76.22 | -56.75 |
| Estimated Net Income | |||||||||
| Low | 62.51 | 46.06 | 27.13 | 19.74 | 6.78 | 30.02 | 32.35 | -115.6 | -44.67 |
| Average | 64.39 | 47.45 | 28.9 | 20.28 | 7 | 31.33 | 32.39 | -96.35 | -43.59 |
| High | 65.92 | 48.57 | 34.36 | 20.82 | 13.56 | 32.64 | 34.12 | -77.08 | -42.42 |
| Estimated SGA Expenses | |||||||||
| Low | 297.2 | 277.3 | 261.6 | 238.7 | 230 | 226.7 | 225.5 | 255.3 | 221.7 |
| Average | 304 | 283.7 | 264 | 245.4 | 231.2 | 227 | 230.7 | 319.1 | 226.4 |
| High | 309.5 | 288.8 | 266.4 | 249.9 | 231.9 | 227.4 | 234.9 | 382.9 | 230.7 |
| Estimated EPS | |||||||||
| Low | 0.369 | 0.272 | 0.16 | 0.116 | 0.04 | 0.177 | 0.191 | -0.62 | -0.27 |
| Average | 0.38 | 0.28 | 0.185 | 0.12 | 0.06 | 0.182 | 0.197 | -0.604 | -0.264 |
| High | 0.389 | 0.287 | 0.203 | 0.123 | 0.08 | 0.193 | 0.201 | -0.579 | -0.257 |
