| Period Ending: | 2028 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 2 | 5 | 5 | 6 | 2 | 3 | 4 | 2 |
| Estimated Revenue | ||||||||||
| Low | 279 | 165 | 61.9 | 8.57 | 7.99 | 6.18 | 1.34 | 2.43 | 0.42 | 2.92 |
| Average | 601 | 355 | 133 | 18.5 | 8.70 | 6.96 | 1.61 | 3.36 | 0.58 | 4.04 |
| High | 761 | 449 | 169 | 23.4 | 9.40 | 7.24 | 1.74 | 4.20 | 0.72 | 5.06 |
| Estimated EBITDA | ||||||||||
| Low | -761 | -449 | -169 | -23.4 | -9.40 | -303 | -294 | -4.20 | -285 | -5.06 |
| Average | -601 | -355 | -133 | -18.5 | -8.70 | -253 | -245 | -3.36 | -238 | -4.04 |
| High | -279 | -165 | -61.9 | -8.57 | -7.99 | -202 | -196 | -2.43 | -190 | -2.92 |
| Estimated EBIT | ||||||||||
| Low | -761 | -449 | -169 | -23.4 | -9.40 | -334 | -326 | -4.20 | -297 | -5.06 |
| Average | -601 | -355 | -133 | -18.5 | -8.70 | -278 | -271 | -3.36 | -248 | -4.04 |
| High | -279 | -165 | -61.9 | -8.57 | -7.99 | -223 | -217 | -2.43 | -198 | -2.92 |
| Estimated Net Income | ||||||||||
| Low | 13.4 | -9.42 | -116 | -190 | -284 | -315 | -306 | -672 | -295 | -407 |
| Average | 44.0 | -7.00 | -86.2 | -174 | -262 | -262 | -255 | -507 | -246 | -307 |
| High | 59.2 | -2.12 | -26.2 | -148 | -240 | -210 | -204 | -325 | -197 | -197 |
| Estimated SGA Expenses | ||||||||||
| Low | 37,131 | 21,909 | 8,244 | 1,140 | 1,064 | 823 | 179 | 323 | 55.6 | 389 |
| Average | 80,001 | 47,203 | 17,762 | 2,457 | 1,158 | 926 | 215 | 447 | 76.9 | 538 |
| High | 101,267 | 59,751 | 22,484 | 3,110 | 1,252 | 964 | 232 | 559 | 96.2 | 673 |
| Estimated EPS | ||||||||||
| Low | 0.792 | -0.558 | -6.880 | -11.25 | -16.86 | -32.30 | -41.03 | -39.86 | -32.03 | -24.14 |
| Average | 2.610 | -0.415 | -5.113 | -10.29 | -15.56 | -31.32 | -37.21 | -30.06 | -24.16 | -18.21 |
| High | 3.512 | -0.126 | -1.551 | -8.758 | -14.25 | -30.33 | -29.03 | -19.25 | -15.47 | -11.66 |
