| 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 | 2 | 3 | 5 | 5 | 6 | 5 | 2 | 2 |
| Estimated Revenue | ||||||||
| Low | 39.9 | 79.41 | 15.93 | 12.37 | 29.54 | 184.7 | 118.5 | 32.02 |
| Average | 80.59 | 79.41 | 32.18 | 24.99 | 30.45 | 186.5 | 239.4 | 43.43 |
| High | 133 | 79.41 | 53.1 | 41.23 | 31.88 | 189.2 | 395 | 70.31 |
| Estimated EBITDA | ||||||||
| Low | 25.84 | 51.44 | 10.32 | 8.01 | 19.13 | 119.7 | 76.76 | 20.74 |
| Average | 52.2 | 51.44 | 20.84 | 16.18 | 19.72 | 120.8 | 155.1 | 28.13 |
| High | 86.14 | 51.44 | 34.39 | 26.7 | 20.65 | 122.6 | 255.9 | 45.54 |
| Estimated EBIT | ||||||||
| Low | 25.52 | 50.8 | 10.19 | 7.91 | 18.9 | 118.2 | 75.81 | 20.48 |
| Average | 51.55 | 50.8 | 20.59 | 15.98 | 19.48 | 119.3 | 153.1 | 27.78 |
| High | 85.07 | 50.8 | 33.97 | 26.38 | 20.39 | 121 | 252.7 | 44.98 |
| Estimated Net Income | ||||||||
| Low | -211.9 | -189.1 | -188.3 | -180.9 | -164.2 | 35.57 | 41.67 | -215.6 |
| Average | -114.9 | -130.6 | -144.5 | -160.9 | -156.2 | 40.89 | 104.4 | -82.37 |
| High | -39.46 | -72.14 | -100.6 | -140.9 | -124.6 | 46.21 | 223.8 | -78.68 |
| Estimated SGA Expenses | ||||||||
| Low | 27.39 | 54.52 | 10.94 | 8.49 | 20.28 | 126.8 | 81.37 | 21.98 |
| Average | 55.33 | 54.52 | 22.09 | 17.15 | 20.91 | 128.1 | 164.4 | 29.82 |
| High | 91.3 | 54.52 | 36.46 | 28.31 | 21.89 | 129.9 | 271.2 | 48.27 |
| Estimated EPS | ||||||||
| Low | -5.43 | -4.85 | -4.83 | -4.64 | -4.21 | 0.912 | 1.07 | -5.53 |
| Average | -2.94 | -3.12 | -3.99 | -4.11 | -3.54 | 1.05 | 3.11 | -3.06 |
| High | -1.01 | -1.85 | -2.58 | -3.61 | -3.19 | 1.18 | 5.74 | -2.02 |
