| 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 | 1 | 1 | 3 | 3 | 4 | 6 | 2 | 3 |
| Estimated Revenue | ||||||||
| Low | 404 | 323 | 151 | 94.1 | 44.8 | 124 | 91.7 | 171 |
| Average | 545 | 436 | 204 | 123 | 45.7 | 127 | 122 | 241 |
| High | 690 | 552 | 258 | 174 | 47.5 | 128 | 154 | 375 |
| Estimated EBITDA | ||||||||
| Low | -260 | -208 | -97.0 | -65.6 | -17.9 | -48.2 | -58.0 | -149 |
| Average | -205 | -164 | -76.7 | -46.2 | -17.2 | -47.6 | -45.7 | -95.9 |
| High | -152 | -122 | -56.8 | -35.4 | -16.9 | -46.5 | -34.5 | -67.9 |
| Estimated EBIT | ||||||||
| Low | -263 | -211 | -98.4 | -66.6 | -18.1 | -48.9 | -58.8 | -151 |
| Average | -208 | -166 | -77.8 | -46.8 | -17.5 | -48.3 | -46.4 | -97.2 |
| High | -154 | -123 | -57.6 | -35.9 | -17.1 | -47.2 | -35.0 | -68.8 |
| Estimated Net Income | ||||||||
| Low | 192 | 107 | -358 | -436 | -481 | -368 | -1,070 | -131 |
| Average | 289 | 163 | -5.41 | -311 | -456 | -356 | -794 | -76.0 |
| High | 389 | 218 | 35.3 | -187 | -431 | -343 | -540 | -47.2 |
| Estimated SGA Expenses | ||||||||
| Low | 115 | 92.1 | 43.1 | 26.8 | 12.8 | 35.2 | 26.1 | 48.7 |
| Average | 155 | 124 | 58.1 | 35.0 | 13.0 | 36.1 | 34.7 | 68.8 |
| High | 197 | 157 | 73.5 | 49.7 | 13.5 | 36.5 | 43.9 | 107 |
| Estimated EPS | ||||||||
| Low | 1.660 | 0.929 | -3.100 | -3.776 | -4.164 | -3.185 | -9.257 | -1.130 |
| Average | 2.500 | 1.400 | -0.959 | -2.578 | -3.912 | -3.079 | -6.871 | -0.658 |
| High | 3.364 | 1.884 | 0.305 | -1.615 | -3.726 | -2.973 | -4.671 | -0.408 |
