| Period Ending: | 2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 2 | 5 | 1 | 2 |
| Estimated Revenue | ||||||
| Low | 213751930 | 192242866 | 166514846 | 157638390 | 131697042 | 106426573 |
| Average | 219109010 | 197307510 | 169085098 | 157748000 | 134997651 | 109093850 |
| High | 223352891 | 202372153 | 171655349 | 157937325 | 137612394 | 111206868 |
| Estimated EBITDA | ||||||
| Low | -163411094 | -148061011 | -125587756 | -518548172 | -458170745 | -81361991 |
| Average | -160306154 | -144355579 | -123707290 | -396169506 | -349123526 | -79816049 |
| High | -156386768 | -140650147 | -121826823 | -273790838 | -240076306 | -77864596 |
| Estimated EBIT | ||||||
| Low | -169997382 | -154028614 | -130649573 | -471607290 | -414500531 | -84641288 |
| Average | -166767298 | -150173835 | -128693315 | -393006074 | -345417109 | -83033037 |
| High | -162689940 | -146319055 | -126737056 | -314404858 | -276333686 | -81002931 |
| Estimated Net Income | ||||||
| Low | -41402970 | -129299710 | -16291676 | -258807817 | -467261517 | -71394488 |
| Average | -40252804 | -111536270 | -15891535 | -199077000 | -358568597 | -69641425 |
| High | -39102638 | -53088055 | -15386437 | -139346182 | -249875677 | -67428295 |
| Estimated SGA Expenses | ||||||
| Low | 246064203 | 221303674 | 191686423 | 181468138 | 151605310 | 122514776 |
| Average | 252231097 | 227133926 | 194645212 | 181594317 | 155404863 | 125585257 |
| High | 257116514 | 232964177 | 197604001 | 181812262 | 158414869 | 128017694 |
| Estimated EPS | ||||||
| Low | -0.14 | -0.43 | -0.05 | -0.68 | -0.43 | -0.24 |
| Average | -0.13 | -0.34 | -0.05 | -0.66 | -0.42 | -0.23 |
| High | -0.13 | -0.18 | -0.05 | -0.64 | -0.40 | -0.22 |
