| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 5 | 3 |
| Estimated Revenue | |||||||||
| Low | 261.5 | 47.4 | 30 | 61.93 | 70.39 | 44.95 | 31.16 | 23.14 | 11.2 |
| Average | 445 | 80.66 | 51.05 | 62.65 | 70.62 | 76.49 | 42.12 | 31.28 | 15.14 |
| High | 628.5 | 113.9 | 72.1 | 63.38 | 70.84 | 108 | 53.07 | 39.42 | 19.08 |
| Estimated EBITDA | |||||||||
| Low | -628.5 | -113.9 | -72.1 | -63.38 | -70.84 | -108 | -330.8 | -336.7 | -19.08 |
| Average | -445 | -80.66 | -51.05 | -62.65 | -70.62 | -76.49 | -275.6 | -280.5 | -15.14 |
| High | -261.5 | -47.4 | -30 | -61.93 | -70.39 | -44.95 | -220.5 | -224.4 | -11.2 |
| Estimated EBIT | |||||||||
| Low | -628.5 | -113.9 | -72.1 | -63.38 | -70.84 | -108 | -372.7 | -280.9 | -19.08 |
| Average | -445 | -80.66 | -51.05 | -62.65 | -70.62 | -76.49 | -310.6 | -234.1 | -15.14 |
| High | -261.5 | -47.4 | -30 | -61.93 | -70.39 | -44.95 | -248.4 | -187.3 | -11.2 |
| Estimated Net Income | |||||||||
| Low | -28.46 | -71.43 | -112.1 | -138.8 | -322.8 | -61.8 | -661.1 | -342.9 | -149.9 |
| Average | -18.53 | -46.5 | -70.22 | -132.4 | -312.1 | -40.23 | -550.9 | -285.8 | -112.1 |
| High | -8.6 | -21.57 | -28.39 | -126 | -301.4 | -18.67 | -440.7 | -228.6 | -74.17 |
| Estimated SGA Expenses | |||||||||
| Low | 846.6 | 153.5 | 97.12 | 200.5 | 227.9 | 145.5 | 100.9 | 74.92 | 36.26 |
| Average | 1,441 | 261.1 | 165.3 | 202.8 | 228.6 | 247.6 | 136.3 | 101.3 | 49.01 |
| High | 2,035 | 368.8 | 233.4 | 205.2 | 229.3 | 349.7 | 171.8 | 127.6 | 61.76 |
| Estimated EPS | |||||||||
| Low | -0.906 | -2.27 | -3.57 | -4.42 | -10.28 | -1.97 | -14.73 | -8.21 | -4.77 |
| Average | -0.59 | -1.48 | -2.24 | -4.21 | -9.87 | -1.28 | -11.01 | -6.14 | -3.57 |
| High | -0.274 | -0.687 | -0.904 | -4.01 | -9.6 | -0.594 | -7.29 | -4.06 | -2.36 |
