| 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 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
| Estimated Revenue | ||||||||
| Low | 944.2 | 795.5 | 513.6 | 319.1 | 23.4 | 61.52 | 50.83 | 46.46 |
| Average | 944.2 | 795.5 | 513.6 | 319.1 | 37.56 | 62.93 | 50.83 | 46.46 |
| High | 944.2 | 795.5 | 513.6 | 319.1 | 51.72 | 64.35 | 50.83 | 46.46 |
| Estimated EBITDA | ||||||||
| Low | -801.5 | -675.3 | -436 | -270.9 | -43.91 | -54.62 | -43.15 | -39.44 |
| Average | -801.5 | -675.3 | -436 | -270.9 | -31.89 | -53.42 | -43.15 | -39.44 |
| High | -801.5 | -675.3 | -436 | -270.9 | -19.86 | -52.23 | -43.15 | -39.44 |
| Estimated EBIT | ||||||||
| Low | -823.6 | -694 | -448 | -278.4 | -45.12 | -56.13 | -44.34 | -40.53 |
| Average | -823.6 | -694 | -448 | -278.4 | -32.76 | -54.9 | -44.34 | -40.53 |
| High | -823.6 | -694 | -448 | -278.4 | -20.41 | -53.67 | -44.34 | -40.53 |
| Estimated Net Income | ||||||||
| Low | 75.77 | 66.11 | 45.4 | 21.62 | -383.6 | -176.7 | -10.37 | -2.69 |
| Average | 75.77 | 66.11 | 45.4 | 21.62 | -341.7 | -161.6 | -10.37 | -2.69 |
| High | 75.77 | 66.11 | 45.4 | 21.62 | -60.28 | -146.4 | -10.37 | -2.69 |
| Estimated SGA Expenses | ||||||||
| Low | 1,852 | 1,560 | 1,007 | 626 | 45.89 | 120.7 | 99.71 | 91.14 |
| Average | 1,852 | 1,560 | 1,007 | 626 | 73.68 | 123.4 | 99.71 | 91.14 |
| High | 1,852 | 1,560 | 1,007 | 626 | 101.5 | 126.2 | 99.71 | 91.14 |
| Estimated EPS | ||||||||
| Low | 10.9 | 9.51 | 6.53 | 3.11 | -55.18 | -25.42 | -1.49 | -0.388 |
| Average | 10.9 | 9.51 | 6.53 | 3.11 | -32.32 | -23.24 | -1.49 | -0.388 |
| High | 10.9 | 9.51 | 6.53 | 3.11 | -8.67 | -21.06 | -1.49 | -0.388 |
