| 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 |
2019 12-31 |
2018 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||
| Low | 5.16 | 1.62 | 0.701 | 0.4 | 0.394 | 6.03 | -4.34 | 1.4 | 2.95 | 0.157 | 0.329 |
| Average | 8.84 | 2.77 | 1.2 | 0.56 | 0.799 | 10.32 | -3.07 | 1.81 | 3.75 | 0.2 | 0.419 |
| High | 12.51 | 3.93 | 1.7 | 0.72 | 1.2 | 14.61 | -1.79 | 2.21 | 4.55 | 0.242 | 0.508 |
| Estimated EBITDA | |||||||||||
| Low | 0.902 | 0.283 | 0.123 | 0.07 | 0.069 | 1.05 | -0.759 | -0.012 | 0.115 | 0.006 | 0.013 |
| Average | 1.54 | 0.485 | 0.21 | 0.098 | 0.14 | 1.8 | -0.536 | -0.01 | 0.146 | 0.008 | 0.016 |
| High | 2.19 | 0.687 | 0.297 | 0.126 | 0.21 | 2.55 | -0.313 | -0.007 | 0.177 | 0.009 | 0.02 |
| Estimated EBIT | |||||||||||
| Low | 0.899 | 0.282 | 0.122 | 0.07 | 0.069 | 1.05 | -0.756 | -0.012 | 0.115 | 0.006 | 0.013 |
| Average | 1.54 | 0.483 | 0.209 | 0.097 | 0.139 | 1.8 | -0.534 | -0.01 | 0.146 | 0.008 | 0.016 |
| High | 2.18 | 0.684 | 0.296 | 0.125 | 0.21 | 2.54 | -0.312 | -0.007 | 0.177 | 0.009 | 0.02 |
| Estimated Net Income | |||||||||||
| Low | -4.18 | -7.52 | -9.19 | -9.11 | -14.83 | -6.1 | -24.98 | -14.67 | -16.77 | -57.16 | -60.59 |
| Average | -2.71 | -4.88 | -5.96 | -8.49 | -9.63 | -5.37 | -16.35 | -11.35 | -13.14 | -44.79 | -47.48 |
| High | -1.25 | -2.24 | -2.74 | -7.86 | -4.42 | -1.82 | -7.45 | -8.03 | -9.5 | -32.38 | -34.32 |
| Estimated SGA Expenses | |||||||||||
| Low | 8.45 | 2.65 | 1.15 | 0.655 | 0.645 | 9.87 | -7.1 | 11.66 | 24.59 | 1.31 | 2.74 |
| Average | 14.46 | 4.54 | 1.96 | 0.916 | 1.31 | 16.89 | -5.02 | 15.05 | 31.26 | 1.67 | 3.49 |
| High | 20.47 | 6.43 | 2.78 | 1.18 | 1.97 | 23.91 | -2.93 | 18.43 | 37.9 | 2.02 | 4.23 |
| Estimated EPS | |||||||||||
| Low | -0.77 | -1.39 | -1.69 | -1.68 | -2.73 | -1.12 | -4.61 | -2.78 | -3.18 | -10.85 | -11.5 |
| Average | -0.5 | -0.9 | -1.1 | -1.56 | -1.77 | -0.73 | -2.99 | -2.15 | -2.49 | -8.5 | -9.01 |
| High | -0.23 | -0.414 | -0.506 | -1.45 | -0.816 | -0.335 | -1.37 | -1.52 | -1.8 | -6.14 | -6.51 |
