| Period Ending: | 2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2016 12-31 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 1 | 2 | 0 | 1 | 1 | 19 |
| Estimated Revenue | ||||||||
| Low | 8214949 | 2141561 | 466243 | 913465 | 5304214 | 7317890 | 1404556 | 29291 |
| Average | 9200000 | 3243530 | 522150 | 1022999 | 5940240 | 7817871 | 1500520 | 36614 |
| High | 10222222 | 4366290 | 580166 | 1136665 | 6600266 | 8333002 | 1599391 | 43937 |
| Estimated EBITDA | ||||||||
| Low | -6133333 | -2619774 | -348099 | -36270402 | -38791875 | -1666600 | -319878 | -13073764 |
| Average | -5520000 | -1946118 | -313290 | -30225334 | -32326563 | -1563574 | -300103 | -10894803 |
| High | -4928969 | -1284936 | -279745 | -24180266 | -25861250 | -1463577 | -280911 | -8715842 |
| Estimated EBIT | ||||||||
| Low | -6133333 | -2619774 | -348099 | -38651955 | -41338991 | -1666600 | -319878 | -13543584 |
| Average | -5520000 | -1946118 | -313290 | -32209961 | -34449159 | -1563574 | -300103 | -11286320 |
| High | -4928969 | -1284936 | -279745 | -25767967 | -27559326 | -1463577 | -280911 | -9029055 |
| Estimated Net Income | ||||||||
| Low | -13484430 | -14001331 | -20007826 | -44164801 | -41597542 | -49319304 | -58040429 | -13578134 |
| Average | -11813451 | -10405360.5 | -17482537 | -36804000 | -34664618 | -45428008 | -53461009 | -11315112 |
| High | -10142472 | -6809390 | -15049136 | -29443198 | -27731694 | -41651167 | -49016266 | -9052089 |
| Estimated SGA Expenses | ||||||||
| Low | 94970624 | 24757960 | 5390099 | 10560301 | 61320467 | 72453166 | 13906266 | 290005 |
| Average | 106358511 | 37497502 | 6036423 | 11826592 | 68673378 | 77403392 | 14856389 | 362508 |
| High | 118176121 | 50477402 | 6707129 | 13140651 | 76303746 | 82503615 | 15835294 | 435012 |
| Estimated EPS | ||||||||
| Low | -1.76 | -1.83 | -2.62 | -4.47 | -8.21 | -8.90 | -10.48 | -9.07 |
| Average | -1.54 | -1.52 | -2.29 | -3.91 | -7.17 | -8.20 | -9.65 | -8.35 |
| High | -1.33 | -0.89 | -1.97 | -3.36 | -6.17 | -7.52 | -8.85 | -7.66 |
