| Period Ending: | 2030 12-31 |
2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 4 | 7 | 8 | 9 | 3 | 2 | 2 | 3 |
| Estimated Revenue | ||||||||||
| Low | 189.6 | 103.5 | 57.1 | 46.03 | 16.66 | 7.22 | 8.18 | 9.38 | 10.7 | 6.48 |
| Average | 255.1 | 139.3 | 76.82 | 54.13 | 23.14 | 7.57 | 11.01 | 12.62 | 11.56 | 7 |
| High | 306.2 | 167.2 | 92.21 | 62.22 | 26.99 | 7.85 | 13.21 | 15.15 | 12.39 | 7.5 |
| Estimated EBITDA | ||||||||||
| Low | -306.2 | -167.2 | -92.21 | -62.22 | -26.99 | -7.85 | -13.21 | -15.15 | -12.39 | -7.5 |
| Average | -255.1 | -139.3 | -76.82 | -54.13 | -23.14 | -7.57 | -11.01 | -12.62 | -11.56 | -7 |
| High | -189.6 | -103.5 | -57.1 | -46.03 | -16.66 | -7.22 | -8.18 | -9.38 | -10.7 | -6.48 |
| Estimated EBIT | ||||||||||
| Low | -306.2 | -167.2 | -92.21 | -62.22 | -26.99 | -7.85 | -13.21 | -15.15 | -12.39 | -7.5 |
| Average | -255.1 | -139.3 | -76.82 | -54.13 | -23.14 | -7.57 | -11.01 | -12.62 | -11.56 | -7 |
| High | -189.6 | -103.5 | -57.1 | -46.03 | -16.66 | -7.22 | -8.18 | -9.38 | -10.7 | -6.48 |
| Estimated Net Income | ||||||||||
| Low | -23.43 | -62.47 | -125.7 | -61.04 | -56.78 | -63.03 | -105.6 | -177.5 | -88.87 | -56.53 |
| Average | -18.59 | -49.56 | -64.74 | -50.86 | -52.29 | -48.17 | -95.63 | -135.7 | -81.95 | -51.71 |
| High | -12.38 | -33.02 | 40.68 | -40.69 | -47.81 | -33.32 | -85.64 | -93.85 | -73.47 | -46.74 |
| Estimated SGA Expenses | ||||||||||
| Low | 535.2 | 292.1 | 161.2 | 129.9 | 47.01 | 20.36 | 23.09 | 26.47 | 28.35 | 17.17 |
| Average | 720 | 393 | 216.8 | 152.8 | 65.3 | 21.36 | 31.06 | 35.61 | 30.61 | 18.54 |
| High | 864.2 | 471.7 | 260.2 | 175.6 | 76.18 | 22.14 | 37.28 | 42.75 | 32.81 | 19.87 |
| Estimated EPS | ||||||||||
| Low | -0.076 | -0.202 | -0.406 | -0.197 | -0.183 | -0.203 | -0.341 | -0.573 | -0.481 | -0.306 |
| Average | -0.06 | -0.16 | -0.195 | -0.169 | -0.164 | -0.161 | -0.313 | -0.455 | -0.44 | -0.28 |
| High | -0.04 | -0.107 | 0.131 | -0.131 | -0.154 | -0.108 | -0.276 | -0.303 | -0.398 | -0.253 |
