| 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 |
2020 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 7 | 6 | 7 | 6 | 5 | 1 | 2 | 2 |
| Estimated Revenue | ||||||||||
| Low | 244.4 | 145.8 | 111.8 | 90.8 | 78.7 | 86.84 | 79.45 | 51.28 | 33.83 | 14.6 |
| Average | 266.3 | 158.8 | 114.8 | 95.28 | 82.55 | 87.99 | 86.55 | 54.93 | 35.88 | 15.48 |
| High | 317.8 | 189.5 | 117.8 | 100.6 | 89.39 | 89.13 | 103.3 | 59.83 | 37.72 | 16.28 |
| Estimated EBITDA | ||||||||||
| Low | -231.6 | -138.1 | -85.88 | -73.32 | -65.14 | -64.95 | -75.27 | -143.7 | -49.73 | -119.6 |
| Average | -194.1 | -115.7 | -83.67 | -69.44 | -60.16 | -64.12 | -63.07 | -119.8 | -21.65 | -99.65 |
| High | -178.1 | -106.2 | -81.45 | -66.17 | -57.35 | -63.29 | -57.9 | -95.8 | 6.43 | -79.72 |
| Estimated EBIT | ||||||||||
| Low | -232.5 | -138.7 | -86.23 | -73.62 | -65.4 | -65.22 | -75.58 | -144.3 | -157.4 | -120.2 |
| Average | -194.8 | -116.2 | -84 | -69.72 | -60.4 | -64.38 | -63.33 | -120.2 | -131.2 | -100.2 |
| High | -178.9 | -106.7 | -81.78 | -66.44 | -57.58 | -63.54 | -58.13 | -96.19 | -104.9 | -80.13 |
| Estimated Net Income | ||||||||||
| Low | 30.89 | -19.7 | -42.78 | -50.37 | -51.42 | -32.72 | -31.2 | -146.5 | -52.7 | -119.5 |
| Average | 34.58 | -15.74 | -32.85 | -49.33 | -29.76 | -28.58 | -24.61 | -122.1 | -24.4 | -99.61 |
| High | 43.27 | -14.06 | -22.92 | -28.84 | -24.82 | -24.43 | -22.27 | -97.67 | 3.91 | -79.69 |
| Estimated SGA Expenses | ||||||||||
| Low | 283.9 | 169.3 | 129.8 | 105.5 | 91.42 | 100.9 | 92.28 | 63.43 | 41.75 | 18.02 |
| Average | 309.3 | 184.5 | 133.4 | 110.7 | 95.89 | 102.2 | 100.5 | 67.95 | 44.28 | 19.11 |
| High | 369.2 | 220.2 | 136.9 | 116.9 | 103.8 | 103.5 | 120 | 74 | 46.55 | 20.09 |
| Estimated EPS | ||||||||||
| Low | 0.697 | -0.444 | -0.965 | -1.14 | -1.16 | -0.738 | -0.704 | -3.01 | -1.15 | -3.19 |
| Average | 0.78 | -0.355 | -0.81 | -0.884 | -0.8 | -0.63 | -0.562 | -2.69 | -1.08 | -2.99 |
| High | 0.976 | -0.317 | -0.517 | -0.651 | -0.56 | -0.551 | -0.502 | -2.46 | -0.997 | -2.77 |
