| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 4 | 3 | 3 | 1 | 1 | 1 |
| Estimated Revenue | |||||||
| Low | 70.12 | 46.68 | 39.92 | 25.55 | 13.39 | 83 | 37 |
| Average | 80.3 | 53.45 | 45.71 | 29.26 | 15.33 | 83 | 37 |
| High | 86.36 | 57.49 | 49.16 | 31.47 | 16.49 | 83 | 37 |
| Estimated EBITDA | |||||||
| Low | -51.82 | -34.49 | -29.5 | -18.88 | -9.89 | -49.8 | -22.2 |
| Average | -48.18 | -32.07 | -27.43 | -17.55 | -9.2 | -49.8 | -22.2 |
| High | -42.07 | -28.01 | -23.95 | -15.33 | -8.03 | -49.8 | -22.2 |
| Estimated EBIT | |||||||
| Low | -51.82 | -34.49 | -29.5 | -18.88 | -9.89 | -49.8 | -22.2 |
| Average | -48.18 | -32.07 | -27.43 | -17.55 | -9.2 | -49.8 | -22.2 |
| High | -42.07 | -28.01 | -23.95 | -15.33 | -8.03 | -49.8 | -22.2 |
| Estimated Net Income | |||||||
| Low | -3.99 | -25.93 | -14.52 | -18.43 | -32.29 | -34.64 | -51.05 |
| Average | -3.19 | -16.67 | -12.78 | -17.55 | -29.4 | -34.64 | -51.05 |
| High | -2.39 | -7.41 | -11.04 | -16.67 | -24.56 | -34.64 | -51.05 |
| Estimated SGA Expenses | |||||||
| Low | 378.8 | 252.1 | 215.6 | 138 | 72.31 | 448.3 | 199.9 |
| Average | 433.8 | 288.7 | 246.9 | 158 | 82.81 | 448.3 | 199.9 |
| High | 466.5 | 310.5 | 265.6 | 170 | 89.06 | 448.3 | 199.9 |
| Estimated EPS | |||||||
| Low | -0.044 | -0.284 | -0.159 | -0.202 | -0.354 | -0.38 | -0.56 |
| Average | -0.035 | -0.16 | -0.145 | -0.193 | -0.323 | -0.38 | -0.56 |
| High | -0.026 | -0.081 | -0.121 | -0.183 | -0.269 | -0.38 | -0.56 |
