| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 4 | 0 | 3 | 3 | 2 |
| Estimated Revenue | |||||||
| Low | 19.97 | 31.5 | 21 | 0 | 4 | 2.4 | 7 |
| Average | 19.97 | 31.5 | 21 | 0 | 4 | 2.4 | 7 |
| High | 19.97 | 31.5 | 21 | 0 | 4 | 2.4 | 7 |
| Estimated EBITDA | |||||||
| Low | 11.98 | 18.9 | 12.6 | 0 | 2.4 | 1.44 | 4.2 |
| Average | 11.98 | 18.9 | 12.6 | 0 | 2.4 | 1.44 | 4.2 |
| High | 11.98 | 18.9 | 12.6 | 0 | 2.4 | 1.44 | 4.2 |
| Estimated EBIT | |||||||
| Low | 11.98 | 18.9 | 12.6 | 0 | 2.4 | 1.44 | 4.2 |
| Average | 11.98 | 18.9 | 12.6 | 0 | 2.4 | 1.44 | 4.2 |
| High | 11.98 | 18.9 | 12.6 | 0 | 2.4 | 1.44 | 4.2 |
| Estimated Net Income | |||||||
| Low | -298.2 | -651.1 | -596.7 | -585.7 | -497.1 | -1,087 | -987.5 |
| Average | -298.2 | -40.03 | -31.4 | -345.2 | -488.4 | -640 | -987.5 |
| High | -298.2 | -8.67 | -8.96 | -104.8 | -479.8 | -193.4 | -987.5 |
| Estimated SGA Expenses | |||||||
| Low | 31.12 | 49.09 | 32.72 | 0 | 6.23 | 3.74 | 10.91 |
| Average | 31.12 | 49.09 | 32.72 | 0 | 6.23 | 3.74 | 10.91 |
| High | 31.12 | 49.09 | 32.72 | 0 | 6.23 | 3.74 | 10.91 |
| Estimated EPS | |||||||
| Low | -4.09 | -8.93 | -8.18 | -8.03 | -6.82 | -14.91 | -13.55 |
| Average | -4.09 | -4.7 | -4.59 | -4.74 | -6.7 | -5.77 | -13.55 |
| High | -4.09 | -0.119 | -0.123 | -1.44 | -6.58 | -2.65 | -13.55 |
