| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 7 | 22 | 21 | 20 | 11 |
| Estimated Revenue | ||||||
| Low | 33,367 | 28,419 | 19,601 | 11,152 | 5,074 | 2,415 |
| Average | 37,423 | 28,583 | 19,689 | 12,121 | 5,114 | 2,708 |
| High | 42,601 | 28,747 | 19,776 | 13,892 | 5,154 | 3,083 |
| Estimated EBITDA | ||||||
| Low | -23,090 | -15,581 | -10,719 | -7,530 | -2,793 | -1,671 |
| Average | -20,283 | -15,492 | -10,671 | -6,570 | -2,772 | -1,468 |
| High | -18,085 | -15,403 | -10,624 | -6,044 | -2,750 | -1,309 |
| Estimated EBIT | ||||||
| Low | -31,243 | -21,082 | -14,504 | -10,188 | -3,780 | -2,261 |
| Average | -27,445 | -20,962 | -14,439 | -8,890 | -3,750 | -1,986 |
| High | -24,471 | -20,842 | -14,375 | -8,178 | -3,721 | -1,771 |
| Estimated Net Income | ||||||
| Low | 2,884 | 922.1 | -798.3 | -2,219 | -827.7 | -2,422 |
| Average | 3,357 | 1,926 | 804.7 | -643.2 | -620.8 | -2,093 |
| High | 3,960 | 2,791 | 2,006 | 2,870 | -413.9 | -1,763 |
| Estimated SGA Expenses | ||||||
| Low | 8,833 | 7,523 | 5,189 | 2,952 | 1,343 | 639.2 |
| Average | 9,906 | 7,566 | 5,212 | 3,209 | 1,354 | 716.9 |
| High | 11,277 | 7,610 | 5,235 | 3,677 | 1,364 | 816.1 |
| Estimated EPS | ||||||
| Low | 7.13 | 2.28 | -1.97 | -5.49 | -2.05 | -5.99 |
| Average | 8.3 | 4.59 | 2.11 | -0.248 | -1.34 | -5.08 |
| High | 9.79 | 6.9 | 4.96 | 7.1 | -1.02 | -4.36 |
