| Period Ending: | 2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 2 | 2 | 5 | 1 | 2 |
| Estimated Revenue | ||||||
| Low | 179 | 173 | 161 | 158 | 132 | 108 |
| Average | 194 | 181 | 169 | 158 | 135 | 109 |
| High | 209 | 189 | 177 | 158 | 139 | 110 |
| Estimated EBITDA | ||||||
| Low | -156 | -141 | -131 | -519 | -458 | -80.6 |
| Average | -144 | -135 | -126 | -396 | -349 | -79.8 |
| High | -133 | -128 | -120 | -274 | -240 | -78.7 |
| Estimated EBIT | ||||||
| Low | -165 | -150 | -140 | -472 | -415 | -83.8 |
| Average | -153 | -143 | -133 | -393 | -345 | -83.0 |
| High | -141 | -137 | -127 | -314 | -276 | -81.9 |
| Estimated Net Income | ||||||
| Low | 7.50 | -10.1 | -16.2 | -259 | -467 | -70.5 |
| Average | 7.98 | -9.57 | -15.3 | -199 | -359 | -69.6 |
| High | 8.45 | -9.00 | -14.4 | -139 | -250 | -68.4 |
| Estimated SGA Expenses | ||||||
| Low | 222 | 214 | 200 | 196 | 152 | 124 |
| Average | 241 | 224 | 209 | 196 | 156 | 126 |
| High | 259 | 235 | 219 | 196 | 161 | 127 |
| Estimated EPS | ||||||
| Low | 0.024 | -0.032 | -0.051 | -0.235 | -0.434 | -0.234 |
| Average | 0.025 | -0.030 | -0.048 | -0.222 | -0.418 | -0.232 |
| High | 0.026 | -0.028 | -0.045 | -0.209 | -0.404 | -0.228 |
