| Period Ending: | 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 | 1 | 1 | 2 | 3 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||
| Low | 74.04 | 61.75 | 49.98 | 39.8 | 33.35 | 27.42 | 22.89 | 17.19 | 23.46 |
| Average | 74.7 | 62.3 | 50.2 | 39.9 | 33.65 | 27.67 | 23.09 | 17.33 | 23.66 |
| High | 75.36 | 62.85 | 50.42 | 40 | 33.95 | 27.91 | 23.3 | 17.62 | 24.05 |
| Estimated EBITDA | |||||||||
| Low | -75.36 | -62.85 | -50.42 | -40 | -33.95 | -27.91 | -23.3 | -17.62 | -24.05 |
| Average | -74.7 | -62.3 | -50.2 | -39.9 | -33.65 | -27.67 | -23.09 | -17.33 | -23.66 |
| High | -74.04 | -61.75 | -49.98 | -39.8 | -33.35 | -27.42 | -22.89 | -17.19 | -23.46 |
| Estimated EBIT | |||||||||
| Low | -75.36 | -62.85 | -50.42 | -40 | -33.95 | -27.91 | -23.3 | -17.62 | -24.05 |
| Average | -74.7 | -62.3 | -50.2 | -39.9 | -33.65 | -27.67 | -23.09 | -17.33 | -23.66 |
| High | -74.04 | -61.75 | -49.98 | -39.8 | -33.35 | -27.42 | -22.89 | -17.19 | -23.46 |
| Estimated Net Income | |||||||||
| Low | -20.72 | -25.56 | -32.04 | -40.11 | -44.37 | -47.75 | -53.04 | -62.9 | -105.9 |
| Average | -20.48 | -25.27 | -31.37 | -38.67 | -43.87 | -47.21 | -51.9 | -61.59 | -103.7 |
| High | -20.25 | -24.98 | -30.71 | -36.14 | -43.36 | -46.67 | -51.83 | -60.91 | -102.6 |
| Estimated SGA Expenses | |||||||||
| Low | 113.5 | 94.66 | 76.61 | 61.01 | 51.13 | 42.04 | 35.09 | 26.35 | 35.97 |
| Average | 114.5 | 95.51 | 76.96 | 61.17 | 51.58 | 42.41 | 35.4 | 26.57 | 36.27 |
| High | 115.5 | 96.35 | 77.3 | 61.32 | 52.04 | 42.79 | 35.72 | 27.01 | 36.87 |
| Estimated EPS | |||||||||
| Low | -0.475 | -0.587 | -0.735 | -0.92 | -1.02 | -1.1 | -1.22 | -1.44 | -2.43 |
| Average | -0.47 | -0.58 | -0.72 | -0.88 | -1.01 | -1.08 | -1.2 | -1.41 | -2.38 |
| High | -0.465 | -0.573 | -0.705 | -0.829 | -0.995 | -1.07 | -1.19 | -1.4 | -2.35 |
