| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 5 | 3 | 4 | 6 | 2 | 3 |
| Estimated Revenue | |||||||||
| Low | 269 | 245 | 324 | 91.7 | 74.1 | 44.8 | 124 | 91.7 | 171 |
| Average | 436 | 397 | 324 | 213 | 96.5 | 45.7 | 127 | 122 | 241 |
| High | 662 | 604 | 325 | 359 | 137 | 47.5 | 128 | 154 | 375 |
| Estimated EBITDA | |||||||||
| Low | -349 | -319 | -171 | -189 | -72.3 | -25.0 | -67.6 | -58.0 | -149 |
| Average | -230 | -210 | -171 | -112 | -50.9 | -24.1 | -66.7 | -45.7 | -95.9 |
| High | -142 | -129 | -171 | -48.4 | -39.0 | -23.6 | -65.2 | -34.5 | -67.9 |
| Estimated EBIT | |||||||||
| Low | -354 | -323 | -174 | -192 | -73.4 | -25.4 | -68.6 | -58.8 | -151 |
| Average | -233 | -213 | -174 | -114 | -51.7 | -24.5 | -67.7 | -46.4 | -97.2 |
| High | -144 | -131 | -173 | -49.1 | -39.6 | -24.0 | -66.2 | -35.0 | -68.8 |
| Estimated Net Income | |||||||||
| Low | 68.2 | 54.1 | -3.80 | -1,404 | -534 | -528 | -404 | -1,070 | -131 |
| Average | 136 | 108 | -0.35 | -16.4 | -382 | -500 | -390 | -794 | -76.0 |
| High | 227 | 181 | 118 | 924 | -229 | -472 | -377 | -540 | -47.2 |
| Estimated SGA Expenses | |||||||||
| Low | 109 | 99.5 | 131 | 37.2 | 30.0 | 18.2 | 50.2 | 26.1 | 48.7 |
| Average | 177 | 161 | 132 | 86.5 | 39.2 | 18.6 | 51.3 | 34.7 | 68.8 |
| High | 269 | 245 | 132 | 146 | 55.7 | 19.3 | 52.0 | 43.9 | 107 |
| Estimated EPS | |||||||||
| Low | 0.538 | 0.427 | -0.030 | -11.08 | -4.217 | -4.164 | -3.185 | -9.257 | -1.130 |
| Average | 1.070 | 0.850 | 0.449 | -0.895 | -2.879 | -3.912 | -3.079 | -6.871 | -0.658 |
| High | 1.794 | 1.425 | 0.929 | 7.290 | -1.803 | -3.726 | -2.973 | -4.671 | -0.408 |
