| 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 |
2013 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 3 | 3 | 5 | 5 | 2 | 3 | 3 | 2 | 3 | 11 | 6 | 6 | 12 |
| Estimated Revenue | ||||||||||||||||
| Low | 16.47 | 10.98 | 9.27 | 7.74 | 86.13 | 296.7 | 325.1 | 297.1 | 306.7 | 233.6 | 296.2 | 267.8 | 232.7 | 215.2 | 108.6 | 132.6 |
| Average | 18.25 | 12.17 | 10.28 | 8.27 | 86.17 | 297.5 | 330 | 302.5 | 312.2 | 237.8 | 301.5 | 272.6 | 236.9 | 219.1 | 110.5 | 165.7 |
| High | 19.61 | 13.07 | 11.04 | 8.61 | 92.56 | 297.9 | 334.5 | 307 | 316.9 | 241.4 | 306 | 276.7 | 240.5 | 222.4 | 112.2 | 198.9 |
| Estimated EBITDA | ||||||||||||||||
| Low | -0.118 | -0.079 | -0.067 | -0.052 | -0.559 | -1.8 | -55.33 | -58.41 | -59.52 | -1.46 | -1.85 | -1.67 | -1.45 | -1.34 | -0.678 | -209.4 |
| Average | -0.11 | -0.074 | -0.062 | -0.05 | -0.521 | -1.8 | 2.72 | -7.68 | -15 | -1.44 | -1.82 | -1.65 | -1.43 | -1.32 | -0.668 | -174.5 |
| High | -0.099 | -0.066 | -0.056 | -0.047 | -0.52 | -1.79 | 60.76 | 43.06 | 29.52 | -1.41 | -1.79 | -1.62 | -1.41 | -1.3 | -0.656 | -139.6 |
| Estimated EBIT | ||||||||||||||||
| Low | -0.918 | -0.612 | -0.517 | -0.403 | -4.33 | -13.95 | -167.7 | -151.1 | -136.3 | -11.3 | -14.33 | -12.95 | -11.26 | -10.41 | -5.25 | -201 |
| Average | -0.855 | -0.57 | -0.481 | -0.387 | -4.03 | -13.93 | -139.7 | -125.9 | -113.6 | -11.13 | -14.11 | -12.76 | -11.09 | -10.26 | -5.17 | -167.5 |
| High | -0.771 | -0.514 | -0.434 | -0.362 | -4.03 | -13.89 | -111.8 | -100.7 | -90.89 | -10.94 | -13.87 | -12.54 | -10.9 | -10.08 | -5.08 | -134 |
| Estimated Net Income | ||||||||||||||||
| Low | -6.25 | -7.38 | -11.64 | -20.66 | -47.94 | -18.38 | -104.3 | -98.26 | -92.06 | -14.08 | 1.35 | -43.65 | -80.09 | -186 | -219.4 | -235.4 |
| Average | -5.7 | -6.73 | -10.45 | -20.49 | -47.47 | -15.91 | -51.35 | -50.99 | -49.76 | -13.81 | 1.38 | -42.82 | -78.55 | -182.4 | -215.2 | -196.2 |
| High | -4.97 | -5.87 | -9.26 | -20.31 | -46.99 | -13.69 | 1.6 | -3.71 | -7.46 | -13.49 | 1.41 | -41.83 | -76.75 | -178.2 | -210.2 | -157 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 2.73 | 1.82 | 1.54 | 1.28 | 14.29 | 49.24 | 157.8 | 134.7 | 115.5 | 38.77 | 49.15 | 44.44 | 38.63 | 35.72 | 18.02 | 69.04 |
| Average | 3.03 | 2.02 | 1.71 | 1.37 | 14.3 | 49.38 | 197.3 | 168.3 | 144.3 | 39.47 | 50.04 | 45.24 | 39.32 | 36.37 | 18.35 | 86.3 |
| High | 3.25 | 2.17 | 1.83 | 1.43 | 15.36 | 49.45 | 236.8 | 202 | 173.2 | 40.06 | 50.79 | 45.92 | 39.91 | 36.91 | 18.62 | 103.6 |
| Estimated EPS | ||||||||||||||||
| Low | -0.362 | -0.428 | -0.674 | -1.2 | -2.78 | -1.06 | -2.74 | -1.5 | 0.309 | -0.816 | 0.078 | -2.53 | -4.64 | -10.77 | -12.71 | -2.23 |
| Average | -0.33 | -0.39 | -0.615 | -1.19 | -2.75 | -0.96 | -2.49 | -1.47 | 0.317 | -0.8 | 0.08 | -2.48 | -4.55 | -10.57 | -12.46 | -1.87 |
| High | -0.288 | -0.34 | -0.537 | -1.18 | -2.72 | -0.793 | -1.91 | -1.44 | 0.323 | -0.782 | 0.082 | -2.42 | -4.45 | -10.32 | -12.18 | -1.51 |
