| Period Ending: | 2030 12-31 |
2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 6 | 3 | 7 | 7 | 7 | 7 | 6 | 5 | 2 | 5 |
| Estimated Revenue | ||||||||||
| Low | 9,559 | 6,851 | 6,518 | 3,849 | 2,225 | 1,256 | 787.6 | 559.5 | 541.8 | 41.88 |
| Average | 11,416 | 8,182 | 6,518 | 4,419 | 2,351 | 1,286 | 790.1 | 668.3 | 666.7 | 51.54 |
| High | 13,034 | 9,342 | 6,518 | 4,999 | 2,467 | 1,327 | 792.6 | 763 | 774.2 | 59.84 |
| Estimated EBITDA | ||||||||||
| Low | -13,034 | -9,342 | -6,518 | -4,999 | -2,467 | -1,327 | -792.6 | -763 | -2,510 | -59.84 |
| Average | -11,416 | -8,182 | -6,518 | -4,419 | -2,351 | -1,286 | -790.1 | -668.3 | -2,092 | -51.54 |
| High | -9,559 | -6,851 | -6,518 | -3,849 | -2,225 | -1,256 | -787.6 | -559.5 | -1,674 | -41.88 |
| Estimated EBIT | ||||||||||
| Low | -13,034 | -9,342 | -6,518 | -4,999 | -2,467 | -1,327 | -792.6 | -763 | -2,687 | -59.84 |
| Average | -11,416 | -8,182 | -6,518 | -4,419 | -2,351 | -1,286 | -790.1 | -668.3 | -2,239 | -51.54 |
| High | -9,559 | -6,851 | -6,518 | -3,849 | -2,225 | -1,256 | -787.6 | -559.5 | -1,791 | -41.88 |
| Estimated Net Income | ||||||||||
| Low | -871.8 | -5,232 | -12,180 | -19,065 | -25,400 | -31,317 | -38,527 | -4,455 | -3,056 | -4,369 |
| Average | -736.2 | -4,418 | -9,096 | -14,695 | -23,520 | -30,928 | -36,616 | -3,711 | -2,547 | -3,612 |
| High | -580.4 | -3,484 | -6,012 | -10,324 | -21,640 | -30,538 | -34,704 | -2,966 | -2,037 | -2,733 |
| Estimated SGA Expenses | ||||||||||
| Low | 54,472 | 39,041 | 37,144 | 21,934 | 12,681 | 7,159 | 4,488 | 3,189 | 5,431 | 419.8 |
| Average | 65,058 | 46,628 | 37,144 | 25,182 | 13,399 | 7,331 | 4,502 | 3,808 | 6,683 | 516.6 |
| High | 74,275 | 53,235 | 37,144 | 28,486 | 14,057 | 7,560 | 4,517 | 4,348 | 7,760 | 599.9 |
| Estimated EPS | ||||||||||
| Low | -0.278 | -1.67 | -3.89 | -6.08 | -8.1 | -9.99 | -12.29 | -1.42 | -12.45 | -17.87 |
| Average | -0.235 | -1.41 | -2.58 | -4.59 | -7.61 | -9.87 | -11.73 | -1.2 | -10.29 | -14.77 |
| High | -0.185 | -1.11 | -1.92 | -3.29 | -6.91 | -9.74 | -11.07 | -0.946 | -7.79 | -11.18 |
