| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 4 | 4 | 3 | 4 | 2 |
| Estimated Revenue | ||||||||
| Low | 1,199 | 1,129 | 1,172 | 767 | 587 | 423 | 47.5 | 98.8 |
| Average | 1,359 | 1,280 | 1,172 | 876 | 624 | 454 | 86.0 | 109 |
| High | 1,478 | 1,392 | 1,172 | 957 | 662 | 485 | 124 | 119 |
| Estimated EBITDA | ||||||||
| Low | -1,150 | -1,083 | -912 | -745 | -515 | -378 | -96.9 | -92.4 |
| Average | -1,058 | -996 | -912 | -681 | -486 | -354 | -66.9 | -84.7 |
| High | -933 | -879 | -912 | -597 | -457 | -330 | -37.0 | -76.9 |
| Estimated EBIT | ||||||||
| Low | -1,296 | -1,221 | -1,028 | -840 | -581 | -426 | -109 | -104 |
| Average | -1,192 | -1,123 | -1,028 | -768 | -548 | -399 | -75.4 | -95.5 |
| High | -1,052 | -991 | -1,028 | -673 | -515 | -372 | -41.7 | -86.7 |
| Estimated Net Income | ||||||||
| Low | 166 | 133 | 112 | 50.2 | 23.2 | -75.4 | -280 | -291 |
| Average | 195 | 157 | 135 | 178 | 41.9 | -66.4 | -246 | -260 |
| High | 218 | 175 | 147 | 277 | 58.1 | -57.4 | -213 | -229 |
| Estimated SGA Expenses | ||||||||
| Low | 1,866 | 1,757 | 1,824 | 1,193 | 913 | 659 | 73.9 | 154 |
| Average | 2,115 | 1,992 | 1,824 | 1,363 | 972 | 707 | 134 | 169 |
| High | 2,299 | 2,166 | 1,824 | 1,490 | 1,030 | 755 | 194 | 185 |
| Estimated EPS | ||||||||
| Low | 0.728 | 0.584 | 0.493 | 0.221 | 0.102 | -0.332 | -1.230 | -1.281 |
| Average | 0.860 | 0.690 | 0.582 | 0.734 | 0.205 | -0.298 | -1.105 | -1.145 |
| High | 0.958 | 0.768 | 0.647 | 1.218 | 0.256 | -0.252 | -0.936 | -1.008 |
