| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 7 | 13 | 10 | 8 | 8 | 5 | 6 |
| Estimated Revenue | ||||||||
| Low | 840 | 610 | 480 | 332 | 256 | 151 | 44.6 | 19.9 |
| Average | 920 | 629 | 481 | 358 | 259 | 154 | 47.9 | 21.1 |
| High | 1,014 | 649 | 482 | 389 | 261 | 158 | 51.8 | 22.6 |
| Estimated EBITDA | ||||||||
| Low | -898 | -575 | -427 | -345 | -231 | -140 | -45.9 | -20.9 |
| Average | -816 | -558 | -426 | -317 | -229 | -137 | -42.5 | -19.5 |
| High | -744 | -540 | -426 | -294 | -227 | -134 | -39.5 | -18.4 |
| Estimated EBIT | ||||||||
| Low | -982 | -629 | -467 | -377 | -253 | -153 | -50.2 | -22.6 |
| Average | -891 | -609 | -466 | -346 | -251 | -150 | -46.4 | -21.1 |
| High | -813 | -590 | -465 | -322 | -248 | -146 | -43.2 | -19.9 |
| Estimated Net Income | ||||||||
| Low | -12.8 | -19.9 | -39.0 | -49.1 | -48.4 | -78.2 | -46.5 | -9.48 |
| Average | -11.3 | -8.15 | -28.7 | -45.2 | -44.2 | -60.9 | -42.1 | -8.68 |
| High | -10.0 | 3.62 | -8.15 | -19.5 | -32.8 | -43.6 | -38.3 | -8.05 |
| Estimated SGA Expenses | ||||||||
| Low | 1,707 | 1,239 | 976 | 675 | 520 | 307 | 90.7 | 40.8 |
| Average | 1,871 | 1,279 | 978 | 727 | 526 | 314 | 97.4 | 43.2 |
| High | 2,061 | 1,320 | 980 | 791 | 531 | 321 | 105 | 46.3 |
| Estimated EPS | ||||||||
| Low | -0.141 | -0.220 | -0.430 | -0.542 | -0.535 | -0.863 | -0.514 | -0.105 |
| Average | -0.125 | -0.080 | -0.231 | -0.335 | -0.408 | -0.710 | -0.464 | -0.096 |
| High | -0.111 | 0.040 | -0.090 | -0.215 | -0.362 | -0.481 | -0.423 | -0.089 |
