| 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 | 2 | 5 | 7 | 11 | 7 | 6 | 5 | 1 | 1 |
| Estimated Revenue | |||||||||
| Low | 273.3 | 110.1 | 17.25 | 3.68 | 1.49 | 1.21 | 1.1 | 8.1 | 12.1 |
| Average | 273.3 | 110.1 | 17.25 | 3.68 | 1.49 | 1.21 | 1.1 | 8.1 | 12.1 |
| High | 273.3 | 110.1 | 17.25 | 3.68 | 1.49 | 1.21 | 1.1 | 8.1 | 12.1 |
| Estimated EBITDA | |||||||||
| Low | 54.67 | 22.03 | 3.45 | 0.736 | 0.297 | 0.243 | 0.22 | 1.62 | 2.42 |
| Average | 54.67 | 22.03 | 3.45 | 0.736 | 0.297 | 0.243 | 0.22 | 1.62 | 2.42 |
| High | 54.67 | 22.03 | 3.45 | 0.736 | 0.297 | 0.243 | 0.22 | 1.62 | 2.42 |
| Estimated EBIT | |||||||||
| Low | 54.67 | 22.03 | 3.45 | 0.736 | 0.297 | 0.243 | 0.22 | 1.62 | 2.42 |
| Average | 54.67 | 22.03 | 3.45 | 0.736 | 0.297 | 0.243 | 0.22 | 1.62 | 2.42 |
| High | 54.67 | 22.03 | 3.45 | 0.736 | 0.297 | 0.243 | 0.22 | 1.62 | 2.42 |
| Estimated Net Income | |||||||||
| Low | -4.82 | -63.85 | -90.87 | -85.93 | -88.74 | -125.4 | -194.4 | -278.7 | -439.6 |
| Average | -4.82 | -40 | -80.43 | -78.22 | -86.37 | -118.8 | -194.4 | -278.7 | -439.6 |
| High | -4.82 | -16.15 | -70 | -70.52 | -84 | -112.3 | -194.4 | -278.7 | -439.6 |
| Estimated SGA Expenses | |||||||||
| Low | 468.4 | 188.8 | 29.56 | 6.31 | 2.55 | 2.08 | 1.89 | 13.88 | 20.73 |
| Average | 468.4 | 188.8 | 29.56 | 6.31 | 2.55 | 2.08 | 1.89 | 13.88 | 20.73 |
| High | 468.4 | 188.8 | 29.56 | 6.31 | 2.55 | 2.08 | 1.89 | 13.88 | 20.73 |
| Estimated EPS | |||||||||
| Low | -0.118 | -1.56 | -2.23 | -2.11 | -2.17 | -3.07 | -4.76 | -6.83 | -10.77 |
| Average | -0.118 | -1.15 | -1.9 | -1.99 | -2.09 | -2.94 | -4.76 | -6.83 | -10.77 |
| High | -0.118 | -0.396 | -1.71 | -1.73 | -2.06 | -2.75 | -4.76 | -6.83 | -10.77 |
