| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2021 12-31 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 2 | 4 | 5 | 5 | 4 | 1 | 1 |
| Estimated Revenue | ||||||||
| Low | 166.8 | 106.8 | 74.09 | 29.71 | 17.43 | 12.22 | 5.73 | 18.43 |
| Average | 197.7 | 126.6 | 74.28 | 33.18 | 22.43 | 14.48 | 6.79 | 18.43 |
| High | 228.6 | 146.4 | 74.47 | 36.66 | 27.44 | 16.75 | 7.85 | 18.43 |
| Estimated EBITDA | ||||||||
| Low | -97.71 | -62.58 | -31.83 | -15.67 | -11.73 | -7.16 | -3.35 | -9.42 |
| Average | -84.51 | -54.13 | -31.75 | -14.18 | -9.59 | -6.19 | -2.9 | -9.42 |
| High | -71.31 | -45.67 | -31.67 | -12.7 | -7.45 | -5.22 | -2.45 | -9.42 |
| Estimated EBIT | ||||||||
| Low | -98.8 | -63.28 | -32.19 | -15.84 | -11.86 | -7.24 | -3.39 | -9.51 |
| Average | -85.45 | -54.73 | -32.1 | -14.34 | -9.7 | -6.26 | -2.93 | -9.51 |
| High | -72.1 | -46.18 | -32.02 | -12.84 | -7.53 | -5.28 | -2.47 | -9.51 |
| Estimated Net Income | ||||||||
| Low | -4.3 | -11.48 | -28.79 | -8.61 | -17.21 | -14.52 | -4.32 | -30.86 |
| Average | -3.58 | -9.54 | -1.46 | -1.24 | -2.46 | 0 | -4.22 | -30.86 |
| High | -2.85 | -7.6 | 10.73 | 6.13 | 12.29 | 14.52 | -4.13 | -30.86 |
| Estimated SGA Expenses | ||||||||
| Low | 2,344 | 1,501 | 1,041 | 417.4 | 244.9 | 171.7 | 80.44 | -225.4 |
| Average | 2,778 | 1,779 | 1,044 | 466.2 | 315.2 | 203.5 | 95.33 | -225.4 |
| High | 3,212 | 2,057 | 1,046 | 515.1 | 385.5 | 235.3 | 110.2 | -225.4 |
| Estimated EPS | ||||||||
| Low | -0.029 | -0.078 | -0.195 | -0.058 | -0.116 | -0.098 | -0.029 | -0.047 |
| Average | -0.024 | -0.064 | -0.024 | -0.028 | -0.033 | -0.049 | -0.029 | -0.047 |
| High | -0.019 | -0.051 | 0.073 | 0.041 | 0.083 | 0.098 | -0.028 | -0.047 |
