| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 6 | 7 | 7 | 4 | 3 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
| Estimated Revenue | |||||||||||||||
| Low | 58.84 | 0.159 | 0.177 | 0.256 | 0.312 | 0.512 | 0.482 | 0.23 | 0.181 | 0.222 | 0.314 | 0.489 | 0.307 | 0.709 | 0.28 |
| Average | 81.25 | 0.22 | 0.244 | 0.354 | 0.457 | 0.625 | 0.665 | 0.277 | 0.218 | 0.268 | 0.379 | 0.59 | 0.37 | 0.855 | 0.338 |
| High | 96.66 | 0.262 | 0.29 | 0.421 | 0.519 | 0.768 | 0.791 | 0.304 | 0.239 | 0.293 | 0.415 | 0.647 | 0.405 | 0.937 | 0.37 |
| Estimated EBITDA | |||||||||||||||
| Low | -96.66 | -0.262 | -0.29 | -0.421 | -0.519 | -0.768 | -0.791 | -42.45 | -28.8 | -0.293 | -18.42 | -0.647 | -26.1 | -0.937 | -0.37 |
| Average | -81.25 | -0.22 | -0.244 | -0.354 | -0.457 | -0.625 | -0.665 | -35.38 | -24 | -0.268 | -15.35 | -0.59 | -21.75 | -0.855 | -0.338 |
| High | -58.84 | -0.159 | -0.177 | -0.256 | -0.312 | -0.512 | -0.482 | -28.3 | -19.2 | -0.222 | -12.28 | -0.489 | -17.4 | -0.709 | -0.28 |
| Estimated EBIT | |||||||||||||||
| Low | -96.66 | -0.262 | -0.29 | -0.421 | -0.519 | -0.768 | -0.791 | -43.93 | -29.92 | -0.293 | -19.33 | -0.647 | -29.26 | -0.937 | -0.37 |
| Average | -81.25 | -0.22 | -0.244 | -0.354 | -0.457 | -0.625 | -0.665 | -36.6 | -24.94 | -0.268 | -16.11 | -0.59 | -24.38 | -0.855 | -0.338 |
| High | -58.84 | -0.159 | -0.177 | -0.256 | -0.312 | -0.512 | -0.482 | -29.28 | -19.95 | -0.222 | -12.89 | -0.489 | -19.51 | -0.709 | -0.28 |
| Estimated Net Income | |||||||||||||||
| Low | -51.56 | -95.3 | -54.2 | -45.92 | -37.55 | -48.99 | -54.31 | -43.64 | -29.28 | -55.08 | -19.04 | -434.2 | -27.66 | -5,134 | -4,046 |
| Average | -41.36 | -69.57 | -44.69 | -38.11 | -36.58 | -46.61 | -40.88 | -36.37 | -24.4 | -48.96 | -15.87 | -386 | -23.05 | -4,563 | -3,597 |
| High | -26.53 | -43.84 | -35.18 | -30.3 | -35.62 | -44.23 | -27.94 | -29.1 | -19.52 | -38.08 | -12.7 | -300.2 | -18.44 | -3,549 | -2,797 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 1,584 | 4.29 | 4.76 | 6.9 | 8.39 | 13.78 | 12.96 | 6.19 | 4.87 | 5.97 | 8.45 | 13.17 | 8.25 | 19.07 | 7.53 |
| Average | 2,187 | 5.92 | 6.57 | 9.53 | 12.3 | 16.81 | 17.9 | 7.46 | 5.87 | 7.2 | 10.19 | 15.88 | 9.95 | 23 | 9.09 |
| High | 2,602 | 7.04 | 7.82 | 11.33 | 13.98 | 20.67 | 21.29 | 8.18 | 6.44 | 7.89 | 11.17 | 17.41 | 10.91 | 25.22 | 9.96 |
| Estimated EPS | |||||||||||||||
| Low | -1.08 | -2 | -1.14 | -0.964 | -0.788 | -1.03 | -1.14 | -1.04 | -0.746 | -1.16 | -3.36 | -9.11 | -64.8 | -107.7 | -84.92 |
| Average | -0.868 | -1.38 | -0.918 | -0.765 | -0.768 | -0.988 | -0.914 | -0.927 | -0.663 | -1.03 | -2.99 | -8.1 | -57.6 | -95.76 | -75.48 |
| High | -0.557 | -0.92 | -0.738 | -0.636 | -0.748 | -0.928 | -0.586 | -0.721 | -0.516 | -0.799 | -2.33 | -6.3 | -44.8 | -74.48 | -58.71 |
