| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 6 | 5 | 2 | 5 | 2 | 1 | 1 | 2 | 1 | 1 |
| Estimated Revenue | ||||||||||||
| Low | 520.3 | 452.2 | 396.5 | 332.6 | 285.8 | 199.3 | 165.3 | 100.8 | 44.33 | 20.58 | 1.4 | 1.73 |
| Average | 571.1 | 496.4 | 435.3 | 368 | 288.2 | 201.1 | 181.4 | 107.9 | 47.47 | 22.03 | 1.5 | 1.86 |
| High | 665.6 | 578.5 | 507.3 | 425.5 | 289.4 | 204 | 211.4 | 121 | 53.21 | 24.7 | 1.68 | 2.08 |
| Estimated EBITDA | ||||||||||||
| Low | -378.4 | -328.9 | -288.4 | -241.9 | -164.5 | -116 | -120.2 | -68.78 | -30.25 | -14.04 | -0.957 | -1.18 |
| Average | -324.7 | -282.2 | -247.5 | -209.2 | -163.9 | -114.3 | -103.1 | -61.36 | -26.99 | -12.52 | -0.853 | -1.05 |
| High | -295.8 | -257.1 | -225.4 | -189.1 | -162.5 | -113.3 | -93.95 | -57.31 | -25.2 | -11.7 | -0.797 | -0.985 |
| Estimated EBIT | ||||||||||||
| Low | -412.6 | -358.6 | -314.5 | -263.8 | -179.4 | -126.5 | -131.1 | -75.01 | -32.99 | -15.31 | -1.04 | -1.29 |
| Average | -354.1 | -307.7 | -269.9 | -228.1 | -178.7 | -124.7 | -112.5 | -66.92 | -29.43 | -13.66 | -0.931 | -1.15 |
| High | -322.5 | -280.3 | -245.8 | -206.2 | -177.2 | -123.6 | -102.5 | -62.5 | -27.48 | -12.76 | -0.869 | -1.07 |
| Estimated Net Income | ||||||||||||
| Low | 104.5 | 65.27 | 17.7 | 7.78 | -6.48 | -57.85 | -75.21 | -114.5 | -206.9 | -363.5 | -800.7 | -947.3 |
| Average | 118.2 | 109.4 | 61.09 | 29 | -5.43 | -53.35 | -59.56 | -102.5 | -178.8 | -314.1 | -691.9 | -818.6 |
| High | 143.6 | 143 | 98.17 | 45.58 | 2.16 | -48.85 | -54.73 | -90.48 | -163.4 | -287.1 | -632.4 | -748.3 |
| Estimated SGA Expenses | ||||||||||||
| Low | 945.7 | 822 | 720.8 | 604.6 | 519.5 | 362.3 | 300.4 | 183.2 | 80.59 | 37.4 | 2.55 | 3.15 |
| Average | 1,038 | 902.3 | 791.3 | 669 | 523.9 | 365.5 | 329.8 | 196.2 | 86.29 | 40.05 | 2.73 | 3.37 |
| High | 1,210 | 1,052 | 922.2 | 773.5 | 526 | 370.8 | 384.3 | 219.9 | 96.73 | 44.89 | 3.06 | 3.78 |
| Estimated EPS | ||||||||||||
| Low | 0.712 | 0.445 | 0.121 | 0.053 | -0.044 | -0.394 | -0.512 | -0.78 | -1.41 | -2.48 | -5.46 | -6.45 |
| Average | 0.805 | 0.641 | 0.371 | 0.182 | -0.022 | -0.359 | -0.422 | -0.674 | -1.22 | -2.14 | -4.71 | -5.58 |
| High | 0.978 | 0.974 | 0.669 | 0.311 | 0.015 | -0.333 | -0.373 | -0.616 | -1.11 | -1.96 | -4.31 | -5.1 |
