| 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 | 8 | 5 | 4 | 2 | 1 |
| Estimated Revenue | ||||||||
| Low | 214.3 | 135.7 | 65.19 | 35.09 | 29.96 | 14.48 | 6.79 | 18.43 |
| Average | 214.3 | 135.7 | 65.19 | 35.64 | 29.96 | 14.48 | 6.79 | 18.43 |
| High | 214.3 | 135.7 | 65.19 | 36.19 | 29.96 | 14.48 | 6.79 | 18.43 |
| Estimated EBITDA | ||||||||
| Low | -91.59 | -58 | -27.87 | -15.47 | -12.8 | -6.19 | -2.9 | -9.42 |
| Average | -91.59 | -58 | -27.87 | -15.23 | -12.8 | -6.19 | -2.9 | -9.42 |
| High | -91.59 | -58 | -27.87 | -15 | -12.8 | -6.19 | -2.9 | -9.42 |
| Estimated EBIT | ||||||||
| Low | -92.61 | -58.64 | -28.18 | -15.64 | -12.95 | -6.26 | -2.93 | -9.51 |
| Average | -92.61 | -58.64 | -28.18 | -15.4 | -12.95 | -6.26 | -2.93 | -9.51 |
| High | -92.61 | -58.64 | -28.18 | -15.17 | -12.95 | -6.26 | -2.93 | -9.51 |
| Estimated Net Income | ||||||||
| Low | 5.96 | -2.38 | -38.98 | -4.97 | -5.15 | -14.52 | -5.18 | -30.86 |
| Average | 5.96 | -2.38 | 5.33 | -4.97 | -2.94 | 0 | -4.75 | -30.86 |
| High | 5.96 | -2.38 | 48.73 | -4.97 | 0.736 | 14.52 | -4.32 | -30.86 |
| Estimated SGA Expenses | ||||||||
| Low | 3,010 | 1,906 | 916 | 493 | 420.9 | 203.5 | 95.33 | -225.4 |
| Average | 3,010 | 1,906 | 916 | 500.7 | 420.9 | 203.5 | 95.33 | -225.4 |
| High | 3,010 | 1,906 | 916 | 508.5 | 420.9 | 203.5 | 95.33 | -225.4 |
| Estimated EPS | ||||||||
| Low | 0.04 | -0.016 | -0.264 | -0.034 | -0.035 | -0.098 | -0.035 | -0.047 |
| Average | 0.04 | -0.016 | -0.02 | -0.034 | -0.02 | -0.049 | -0.035 | -0.047 |
| High | 0.04 | -0.016 | 0.329 | -0.034 | 0.005 | 0.098 | -0.029 | -0.047 |
