| Period Ending: | 2030 12-31 |
2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2022 12-30 |
2021 12-30 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||
| Low | 152.4 | 80.52 | 35.19 | 11 | 2.5 | 0.129 | 0.687 | 0.709 | 1.45 |
| Average | 177.5 | 93.8 | 41 | 12.5 | 3.23 | 0.15 | 0.8 | 0.709 | 1.45 |
| High | 202.6 | 107.1 | 46.79 | 14 | 3.94 | 0.171 | 0.913 | 0.709 | 1.45 |
| Estimated EBITDA | |||||||||
| Low | -40.52 | -21.41 | -9.36 | -2.8 | -0.789 | -0.034 | -0.183 | 0.142 | 0.289 |
| Average | -35.5 | -18.76 | -8.2 | -2.5 | -0.645 | -0.03 | -0.16 | 0.142 | 0.289 |
| High | -30.47 | -16.1 | -7.04 | -2.2 | -0.499 | -0.026 | -0.137 | 0.142 | 0.289 |
| Estimated EBIT | |||||||||
| Low | -40.52 | -21.41 | -9.36 | -2.8 | -0.789 | -0.034 | -0.183 | 0.142 | 0.289 |
| Average | -35.5 | -18.76 | -8.2 | -2.5 | -0.645 | -0.03 | -0.16 | 0.142 | 0.289 |
| High | -30.47 | -16.1 | -7.04 | -2.2 | -0.499 | -0.026 | -0.137 | 0.142 | 0.289 |
| Estimated Net Income | |||||||||
| Low | 21.44 | -24.73 | -63.02 | -102.1 | -94.14 | -81.77 | -75.79 | -102.2 | -132.6 |
| Average | 26.28 | -20.89 | -53.23 | -100.3 | -92.26 | -72.78 | -64.03 | -102.2 | -132.6 |
| High | 31.11 | -17.05 | -43.44 | -70.38 | -64.88 | -56.36 | -52.24 | -102.2 | -132.6 |
| Estimated SGA Expenses | |||||||||
| Low | 4,707 | 2,487 | 1,087 | 339.8 | 77.12 | 3.98 | 21.21 | 9.07 | 18.5 |
| Average | 5,484 | 2,898 | 1,267 | 386.2 | 99.63 | 4.63 | 24.72 | 9.07 | 18.5 |
| High | 6,259 | 3,307 | 1,446 | 432.5 | 121.8 | 5.29 | 28.21 | 9.07 | 18.5 |
| Estimated EPS | |||||||||
| Low | 0.318 | -0.367 | -0.935 | -1.52 | -1.4 | -1.21 | -1.12 | -1.75 | -2.27 |
| Average | 0.39 | -0.31 | -0.79 | -1.28 | -1.18 | -1.02 | -0.95 | -1.75 | -2.27 |
| High | 0.462 | -0.253 | -0.645 | -1.04 | -0.963 | -0.836 | -0.775 | -1.75 | -2.27 |
