| 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 | 3 | 7 | 8 | 9 | 9 | 8 | 7 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 3 |
| Estimated Revenue | |||||||||||||||
| Low | 3.22 | 76.07 | 63.05 | 2.88 | 28.68 | 85.71 | 7.89 | 9.18 | 2.71 | 35.86 | 16.71 | 1.61 | 1.7 | 3.21 | 2.78 |
| Average | 58.7 | 76.07 | 64.59 | 61.03 | 35.53 | 90.3 | 143.8 | 46.16 | 13.62 | 180.4 | 84.07 | 8.1 | 8.57 | 16.14 | 14 |
| High | 113.5 | 76.07 | 66.13 | 101.5 | 41.9 | 94.99 | 278 | 84.27 | 24.86 | 329.3 | 153.5 | 14.78 | 15.64 | 29.45 | 25.56 |
| Estimated EBITDA | |||||||||||||||
| Low | -51.37 | -34.43 | -29.93 | -45.95 | -18.97 | -42.99 | -125.8 | -76.57 | -11.25 | -149 | -69.46 | -158.1 | -7.08 | -13.33 | -11.57 |
| Average | -26.57 | -34.43 | -29.23 | -27.62 | -16.08 | -40.87 | -65.07 | -62.11 | -6.16 | -81.65 | -38.05 | -131.8 | -3.88 | -7.3 | -6.34 |
| High | -1.46 | -34.43 | -28.54 | -1.3 | -12.98 | -38.79 | -3.57 | -47.64 | -1.23 | -16.23 | -7.56 | -105.4 | -0.771 | -1.45 | -1.26 |
| Estimated EBIT | |||||||||||||||
| Low | -53.39 | -35.78 | -31.11 | -47.76 | -19.71 | -44.68 | -130.8 | -93.96 | -11.7 | -154.9 | -72.19 | -168.1 | -7.36 | -13.85 | -12.02 |
| Average | -27.61 | -35.78 | -30.38 | -28.71 | -16.71 | -42.47 | -67.63 | -78.3 | -6.41 | -84.86 | -39.55 | -140.1 | -4.03 | -7.59 | -6.59 |
| High | -1.52 | -35.78 | -29.66 | -1.36 | -13.49 | -40.32 | -3.71 | -62.64 | -1.27 | -16.87 | -7.86 | -112 | -0.801 | -1.51 | -1.31 |
| Estimated Net Income | |||||||||||||||
| Low | -197.2 | -141.3 | -133.3 | -132.9 | -130.8 | -61.49 | -2.35 | 76.67 | -280.2 | 786.5 | -188.6 | -161.2 | -339.1 | -168.7 | -722.9 |
| Average | -89.1 | -71.8 | -118.1 | -105.8 | -123.7 | -50.07 | 9.02 | 95.83 | -135.1 | 1,014 | -90.98 | -134.4 | -163.6 | -81.39 | -348.7 |
| High | 20.37 | -2.31 | -48.78 | -42.52 | -113.1 | -38.65 | 22.73 | 115 | 5.62 | 1,241 | 3.78 | -107.5 | 6.8 | 3.38 | 14.5 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 1.64 | 38.79 | 32.15 | 1.47 | 14.62 | 43.7 | 4.02 | 33.15 | 1.38 | 110.7 | 8.52 | 0.821 | 0.869 | 1.64 | 1.42 |
| Average | 29.93 | 38.79 | 32.94 | 31.12 | 18.12 | 46.04 | 73.31 | 41.44 | 6.95 | 138.4 | 42.87 | 4.13 | 4.37 | 8.23 | 7.14 |
| High | 57.88 | 38.79 | 33.72 | 51.77 | 21.37 | 48.44 | 141.8 | 49.72 | 12.68 | 166.1 | 78.25 | 7.54 | 7.98 | 15.02 | 13.03 |
| Estimated EPS | |||||||||||||||
| Low | -3.42 | -2.45 | -2.31 | -2.3 | -2.27 | -1.07 | -0.041 | -2.4 | -4.86 | -0.035 | -3.27 | -5.57 | -5.88 | -2.93 | -12.53 |
| Average | -1.54 | -1.31 | -1.56 | -1.6 | -2.09 | -0.924 | 0.178 | -1.16 | -2.34 | 0.846 | -1.58 | -2.69 | -2.84 | -1.41 | -6.05 |
| High | 0.353 | -0.04 | -0.846 | -0.737 | -1.96 | -0.67 | 0.394 | 0.048 | 0.097 | 1.75 | 0.066 | 0.112 | 0.118 | 0.059 | 0.251 |
