| 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 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 2 | 4 | 6 | 4 | 5 | 3 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 2 |
| Estimated Revenue | |||||||||||||||
| Low | 33.94 | 0.062 | 0.041 | 0.333 | 0.118 | 0.512 | 0.332 | 0.161 | 0.129 | 0.158 | 0.224 | 0.349 | 0.219 | 0.506 | 0.2 |
| Average | 109.1 | 0.2 | 0.133 | 0.333 | 0.361 | 0.625 | 0.358 | 0.277 | 0.218 | 0.268 | 0.379 | 0.59 | 0.37 | 0.855 | 0.338 |
| High | 177.5 | 0.325 | 0.217 | 0.333 | 0.598 | 0.768 | 0.375 | 0.405 | 0.332 | 0.407 | 0.576 | 0.897 | 0.562 | 1.3 | 0.513 |
| Estimated EBITDA | |||||||||||||||
| Low | -177.5 | -0.325 | -0.217 | -0.333 | -0.598 | -0.768 | -46.44 | -42.45 | -28.8 | -0.407 | -18.42 | -0.897 | -26.1 | -1.3 | -0.513 |
| Average | -109.1 | -0.2 | -0.133 | -0.333 | -0.361 | -0.625 | -38.7 | -35.38 | -24 | -0.268 | -15.35 | -0.59 | -21.75 | -0.855 | -0.338 |
| High | -33.94 | -0.062 | -0.041 | -0.333 | -0.118 | -0.512 | -30.96 | -28.3 | -19.2 | -0.158 | -12.28 | -0.349 | -17.4 | -0.506 | -0.2 |
| Estimated EBIT | |||||||||||||||
| Low | -177.5 | -0.325 | -0.217 | -0.333 | -0.598 | -0.768 | -48.07 | -43.93 | -29.92 | -0.407 | -19.33 | -0.897 | -29.26 | -1.3 | -0.513 |
| Average | -109.1 | -0.2 | -0.133 | -0.333 | -0.361 | -0.625 | -40.06 | -36.6 | -24.94 | -0.268 | -16.11 | -0.59 | -24.38 | -0.855 | -0.338 |
| High | -33.94 | -0.062 | -0.041 | -0.333 | -0.118 | -0.512 | -32.05 | -29.28 | -19.95 | -0.158 | -12.89 | -0.349 | -19.51 | -0.506 | -0.2 |
| Estimated Net Income | |||||||||||||||
| Low | -100 | -153.6 | -65.28 | -52.21 | -55.87 | -48.99 | -49.76 | -43.64 | -29.28 | -76.98 | -19.04 | -606.9 | -27.66 | -7,174 | -5,655 |
| Average | -55.12 | -84.66 | -60.04 | -47.4 | -39.79 | -48.88 | -41.47 | -36.37 | -24.4 | -45.91 | -15.87 | -361.9 | -23.05 | -4,278 | -3,372 |
| High | -5.75 | -8.83 | -54.8 | -42.59 | -29.63 | -44.23 | -33.17 | -29.1 | -19.52 | -21.54 | -12.7 | -169.8 | -18.44 | -2,007 | -1,582 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 913.4 | 1.67 | 1.12 | 8.97 | 3.19 | 13.78 | 8.93 | 4.51 | 3.59 | 4.4 | 6.23 | 9.71 | 6.08 | 14.06 | 5.55 |
| Average | 2,937 | 5.38 | 3.59 | 8.97 | 9.73 | 16.81 | 9.64 | 7.75 | 6.06 | 7.44 | 10.52 | 16.4 | 10.28 | 23.76 | 9.39 |
| High | 4,777 | 8.76 | 5.84 | 8.97 | 16.1 | 20.67 | 10.11 | 11.33 | 9.22 | 11.31 | 16 | 24.94 | 15.63 | 36.13 | 14.27 |
| Estimated EPS | |||||||||||||||
| Low | -2.1 | -3.22 | -1.37 | -1.1 | -1.17 | -1.03 | -1.01 | -1.48 | -1.11 | -1.72 | -5.01 | -13.58 | -96.59 | -160.6 | -126.6 |
| Average | -1.16 | -1.78 | -1.22 | -0.99 | -0.835 | -0.988 | -0.987 | -0.927 | -0.663 | -1.03 | -2.99 | -8.1 | -57.6 | -95.76 | -75.48 |
| High | -0.121 | -0.185 | -1.15 | -0.894 | -0.622 | -0.928 | -0.957 | -0.423 | -0.311 | -0.482 | -1.4 | -3.8 | -27.03 | -44.93 | -35.42 |
