| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||
| Low | 20.6 | 6.1 | 5.5 | 5 | 0.965 | 0.86 | 0.001 | 0.051 | 0.17 |
| Average | 20.6 | 6.1 | 5.5 | 5 | 1.1 | 0.86 | 0.3 | 25.44 | 84.95 |
| High | 20.6 | 6.1 | 5.5 | 5 | 1.23 | 0.86 | 0.599 | 50.82 | 169.7 |
| Estimated EBITDA | |||||||||
| Low | -20.36 | -6.03 | -5.43 | -4.94 | -1.22 | -0.85 | -0.592 | -50.22 | -167.7 |
| Average | -20.36 | -6.03 | -5.43 | -4.94 | -1.09 | -0.85 | -0.296 | -25.13 | -83.94 |
| High | -20.36 | -6.03 | -5.43 | -4.94 | -0.954 | -0.85 | -0.001 | -0.05 | -0.168 |
| Estimated EBIT | |||||||||
| Low | -20.49 | -6.07 | -5.47 | -4.97 | -1.23 | -0.855 | -0.596 | -50.54 | -168.8 |
| Average | -20.49 | -6.07 | -5.47 | -4.97 | -1.09 | -0.855 | -0.298 | -25.3 | -84.48 |
| High | -20.49 | -6.07 | -5.47 | -4.97 | -0.96 | -0.855 | -0.001 | -0.051 | -0.169 |
| Estimated Net Income | |||||||||
| Low | -2 | -2.93 | -5.24 | -10.42 | -18.14 | -52.33 | -195.9 | -1,726 | -5,304 |
| Average | -2 | -2.93 | -5.24 | -8.09 | -13.92 | -52.33 | -63.59 | -751.2 | -2,309 |
| High | -2 | -2.93 | -5.24 | -5.75 | -9.71 | -52.33 | 25.35 | 223.4 | 686.7 |
| Estimated SGA Expenses | |||||||||
| Low | 39,195 | 11,606 | 10,465 | 9,513 | 1,837 | 1,636 | 1.14 | 96.69 | 322.9 |
| Average | 39,195 | 11,606 | 10,465 | 9,513 | 2,093 | 1,636 | 570.8 | 48,395 | 161,626 |
| High | 39,195 | 11,606 | 10,465 | 9,513 | 2,349 | 1,636 | 1,140 | 96,694 | 322,930 |
| Estimated EPS | |||||||||
| Low | -1.27 | -1.86 | -3.32 | -6.61 | -11.5 | -33.17 | -124.2 | -1,094 | -3,363 |
| Average | -1.27 | -1.86 | -3.32 | -5.13 | -8.83 | -33.17 | -54.05 | -476.2 | -1,464 |
| High | -1.27 | -1.86 | -3.32 | -3.65 | -6.15 | -33.17 | 16.07 | 141.6 | 435.3 |
