| Period Ending: | 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 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||
| Low | 55.2 | 44.3 | 42.3 | 35.7 | 31.8 | 41.78 | 39.85 | 32.65 |
| Average | 55.2 | 44.3 | 42.3 | 35.7 | 31.8 | 41.78 | 41.18 | 32.65 |
| High | 55.2 | 44.3 | 42.3 | 35.7 | 31.8 | 41.78 | 42.51 | 32.65 |
| Estimated EBITDA | ||||||||
| Low | -53.43 | -42.88 | -40.94 | -34.55 | -30.78 | -40.44 | -41.15 | -31.6 |
| Average | -53.43 | -42.88 | -40.94 | -34.55 | -30.78 | -40.44 | -39.86 | -31.6 |
| High | -53.43 | -42.88 | -40.94 | -34.55 | -30.78 | -40.44 | -38.57 | -31.6 |
| Estimated EBIT | ||||||||
| Low | -53.93 | -43.28 | -41.33 | -34.88 | -31.07 | -40.83 | -41.54 | -31.9 |
| Average | -53.93 | -43.28 | -41.33 | -34.88 | -31.07 | -40.83 | -40.24 | -31.9 |
| High | -53.93 | -43.28 | -41.33 | -34.88 | -31.07 | -40.83 | -38.94 | -31.9 |
| Estimated Net Income | ||||||||
| Low | -474.9 | -664.8 | -2,211 | -2,541 | -3,319 | -4,692 | -13,828 | -29,251 |
| Average | -474.9 | -664.8 | -2,211 | -2,541 | -3,319 | -4,692 | -13,828 | -29,251 |
| High | -474.9 | -664.8 | -2,211 | -2,541 | -3,319 | -4,692 | -13,828 | -29,251 |
| Estimated SGA Expenses | ||||||||
| Low | 62.77 | 50.37 | 48.1 | 40.59 | 36.16 | 47.51 | 45.31 | 37.12 |
| Average | 62.77 | 50.37 | 48.1 | 40.59 | 36.16 | 47.51 | 46.83 | 37.12 |
| High | 62.77 | 50.37 | 48.1 | 40.59 | 36.16 | 47.51 | 48.34 | 37.12 |
| Estimated EPS | ||||||||
| Low | -10 | -14 | -46.56 | -53.51 | -69.9 | -98.81 | -291.2 | -616 |
| Average | -10 | -14 | -46.56 | -53.51 | -69.9 | -98.81 | -291.2 | -616 |
| High | -10 | -14 | -46.56 | -53.51 | -69.9 | -98.81 | -291.2 | -616 |
