| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 2 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||
| Low | 46.83 | 30.87 | 20.62 | 13.65 | 12.59 | 16 | 14.82 | 11.08 |
| Average | 52.15 | 31.02 | 20.71 | 15.2 | 14.02 | 16.55 | 17.3 | 12.94 |
| High | 54.43 | 31.17 | 20.8 | 15.87 | 14.63 | 17.1 | 19.41 | 14.51 |
| Estimated EBITDA | ||||||||
| Low | -49.67 | -28.44 | -18.98 | -14.48 | -13.35 | -15.6 | -17.71 | -13.24 |
| Average | -47.59 | -28.3 | -18.9 | -13.87 | -12.79 | -15.1 | -15.79 | -11.81 |
| High | -42.73 | -28.17 | -18.82 | -12.46 | -11.49 | -14.6 | -13.52 | -10.11 |
| Estimated EBIT | ||||||||
| Low | -50.69 | -29.02 | -19.37 | -14.78 | -13.63 | -15.92 | -18.07 | -13.52 |
| Average | -48.56 | -28.88 | -19.29 | -14.16 | -13.06 | -15.41 | -16.11 | -12.05 |
| High | -43.61 | -28.75 | -19.2 | -12.71 | -11.72 | -14.9 | -13.8 | -10.32 |
| Estimated Net Income | ||||||||
| Low | 0 | -6.79 | -10.34 | -10.72 | -31.34 | -154.1 | -130.8 | -87.22 |
| Average | 0 | -6.18 | -9.42 | -9.76 | -28.53 | -131.1 | -112.9 | -75.3 |
| High | 0 | -5.57 | -8.49 | -8.79 | -25.72 | -108.2 | -91.86 | -61.24 |
| Estimated SGA Expenses | ||||||||
| Low | 79.75 | 52.57 | 35.12 | 23.25 | 21.44 | 27.25 | 25.23 | 18.87 |
| Average | 88.81 | 52.82 | 35.27 | 25.89 | 23.88 | 28.18 | 29.46 | 22.03 |
| High | 92.69 | 53.08 | 35.42 | 27.02 | 24.92 | 29.12 | 33.05 | 24.72 |
| Estimated EPS | ||||||||
| Low | 0 | -1.35 | -2.06 | -2.13 | -6.24 | -30.7 | -26.06 | -17.38 |
| Average | 0 | -1.28 | -1.95 | -2.02 | -5.91 | -26.5 | -22.5 | -15 |
| High | 0 | -1.11 | -1.69 | -1.75 | -5.12 | -21.55 | -18.3 | -12.2 |
