| 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 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 3 | 2 | 3 | 8 | 2 |
| Estimated Revenue | ||||||||
| Low | 142 | 81.52 | 15.49 | 1.44 | 0.303 | 1.11 | 1.22 | 0.824 |
| Average | 281.6 | 161.6 | 30.7 | 2.86 | 0.6 | 2.21 | 1.71 | 1.18 |
| High | 462.8 | 265.6 | 50.46 | 4.7 | 0.986 | 3.63 | 3.04 | 1.74 |
| Estimated EBITDA | ||||||||
| Low | -92.56 | -53.12 | -10.09 | -0.94 | -0.197 | -0.726 | -0.609 | 0.165 |
| Average | -56.32 | -32.32 | -6.14 | -0.572 | -0.12 | -0.442 | -0.343 | 0.236 |
| High | -28.41 | -16.3 | -3.1 | -0.289 | -0.061 | -0.223 | -0.244 | 0.349 |
| Estimated EBIT | ||||||||
| Low | -92.56 | -53.12 | -10.09 | -0.94 | -0.197 | -0.726 | -0.609 | 0.165 |
| Average | -56.32 | -32.32 | -6.14 | -0.572 | -0.12 | -0.442 | -0.343 | 0.236 |
| High | -28.41 | -16.3 | -3.1 | -0.289 | -0.061 | -0.223 | -0.244 | 0.349 |
| Estimated Net Income | ||||||||
| Low | 0.478 | -5.07 | -9.73 | -10.36 | -18.8 | -64.7 | -439.7 | -245.4 |
| Average | 1.34 | -2.76 | -5.81 | -7.71 | -16.5 | -62.84 | -107.8 | -151.4 |
| High | 2.47 | -0.983 | -1.88 | -5.06 | -14.21 | -60.99 | -85.17 | -91.92 |
| Estimated SGA Expenses | ||||||||
| Low | 7,416 | 4,256 | 808.5 | 75.34 | 15.8 | 58.19 | 63.57 | 40.67 |
| Average | 14,701 | 8,436 | 1,603 | 149.4 | 31.32 | 115.4 | 89.53 | 58.29 |
| High | 24,162 | 13,866 | 2,634 | 245.5 | 51.48 | 189.6 | 158.9 | 86.1 |
| Estimated EPS | ||||||||
| Low | 0.189 | -2 | -3.84 | -4.09 | -7.42 | -25.52 | -173.5 | -8.42 |
| Average | 0.53 | -1.09 | -2.09 | -3.04 | -6.51 | -24.87 | -94.44 | -5.2 |
| High | 0.973 | -0.388 | -0.744 | -1.99 | -5.6 | -24.06 | -33.6 | -3.16 |
