| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||
| Low | 1 | 0.8 | 0.8 | 0.519 | 0.795 | 0.747 | 0.641 | 2.11 | 3.64 | 4.2 | 5.58 | 6.59 | 7.45 |
| Average | 1 | 0.8 | 0.8 | 0.519 | 0.795 | 0.783 | 0.666 | 2.2 | 3.79 | 4.37 | 5.8 | 6.85 | 7.74 |
| High | 1 | 0.8 | 0.8 | 0.519 | 0.795 | 0.819 | 0.691 | 2.28 | 3.93 | 4.53 | 6.02 | 7.11 | 8.04 |
| Estimated EBITDA | |||||||||||||
| Low | -1 | -0.8 | -0.8 | -0.519 | -17.85 | -15.96 | -14.05 | -2.28 | -3.93 | -4.53 | -6.02 | -7.11 | -8.04 |
| Average | -1 | -0.8 | -0.8 | -0.519 | -14.88 | -13.3 | -11.71 | -2.2 | -3.79 | -4.37 | -5.8 | -6.85 | -7.74 |
| High | -1 | -0.8 | -0.8 | -0.519 | -11.9 | -10.64 | -9.37 | -2.11 | -3.64 | -4.2 | -5.58 | -6.59 | -7.45 |
| Estimated EBIT | |||||||||||||
| Low | -1 | -0.8 | -0.8 | -0.519 | -20.39 | -18.11 | -15.88 | -2.28 | -3.93 | -4.53 | -6.02 | -7.11 | -8.04 |
| Average | -1 | -0.8 | -0.8 | -0.519 | -17 | -15.09 | -13.24 | -2.2 | -3.79 | -4.37 | -5.8 | -6.85 | -7.74 |
| High | -1 | -0.8 | -0.8 | -0.519 | -13.6 | -12.07 | -10.59 | -2.11 | -3.64 | -4.2 | -5.58 | -6.59 | -7.45 |
| Estimated Net Income | |||||||||||||
| Low | -2.91 | -5.4 | -11.21 | -11.79 | -7.37 | -15.65 | -13.75 | -61.29 | -58.6 | -76.51 | -132.5 | -148.9 | -354.1 |
| Average | -2.91 | -5.4 | -11.21 | -11.79 | -6.14 | -13.04 | -11.46 | -58.42 | -55.86 | -72.93 | -126.3 | -142 | -337.5 |
| High | -2.91 | -5.4 | -11.21 | -11.79 | -4.91 | -10.44 | -9.17 | -55.55 | -53.11 | -69.34 | -120.1 | -135 | -320.9 |
| Estimated SGA Expenses | |||||||||||||
| Low | 11.06 | 8.84 | 8.84 | 5.74 | 8.79 | 3.1 | 2.65 | 8.76 | 15.1 | 17.41 | 23.12 | 27.31 | 30.86 |
| Average | 11.06 | 8.84 | 8.84 | 5.74 | 8.79 | 3.24 | 2.76 | 9.1 | 15.69 | 18.09 | 24.03 | 28.38 | 32.08 |
| High | 11.06 | 8.84 | 8.84 | 5.74 | 8.79 | 3.39 | 2.86 | 9.44 | 16.28 | 18.77 | 24.93 | 29.45 | 33.29 |
| Estimated EPS | |||||||||||||
| Low | -1.75 | -3.25 | -6.75 | -7.1 | -13.28 | -76.25 | -73.02 | -126.4 | -120.9 | -157.8 | -273.2 | -307.2 | -730.2 |
| Average | -1.75 | -3.25 | -6.75 | -7.1 | -13.28 | -72 | -69.6 | -120.5 | -115.2 | -150.4 | -260.4 | -292.8 | -696 |
| High | -1.75 | -3.25 | -6.75 | -7.1 | -13.28 | -67.75 | -66.18 | -114.6 | -109.5 | -143 | -247.6 | -278.4 | -661.8 |
