| 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 |
2021 12-30 |
2020 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 9 | 11 | 10 | 10 | 10 | 5 | 3 | 4 | 4 |
| Estimated Revenue | ||||||||||
| Low | 150 | 122.9 | 21.27 | 27.29 | 31.56 | 43.05 | 130.4 | 27.53 | 5.89 | 0.005 |
| Average | 405.7 | 126.6 | 57.5 | 41.09 | 36.02 | 51.41 | 352.6 | 54.19 | 11.6 | 0.01 |
| High | 887.8 | 130.3 | 125.8 | 80.93 | 45.2 | 70.96 | 771.6 | 105.2 | 22.52 | 0.019 |
| Estimated EBITDA | ||||||||||
| Low | -779.3 | -114.4 | -110.5 | -71.04 | -39.68 | -62.29 | -677.3 | -324 | -746.4 | -0.017 |
| Average | -356.1 | -111.1 | -50.48 | -36.07 | -31.62 | -45.13 | -309.5 | -270 | -622 | -0.009 |
| High | -131.7 | -107.9 | -18.67 | -23.96 | -27.7 | -37.79 | -114.5 | -216 | -497.6 | -0.004 |
| Estimated EBIT | ||||||||||
| Low | -793.2 | -116.4 | -112.4 | -72.3 | -40.38 | -63.4 | -689.4 | -407.8 | -799.2 | -0.017 |
| Average | -362.4 | -113.1 | -51.38 | -36.71 | -32.18 | -45.94 | -315 | -339.8 | -666 | -0.009 |
| High | -134.1 | -109.8 | -19 | -24.39 | -28.2 | -38.46 | -116.5 | -271.9 | -532.8 | -0.005 |
| Estimated Net Income | ||||||||||
| Low | -619.9 | -567.4 | -621.2 | -504.6 | -354.6 | -395.8 | -369.9 | -357.9 | -758.1 | -534.2 |
| Average | -243.6 | -523.1 | -536 | -493.3 | -341 | -381.8 | -143 | -298.2 | -631.8 | -240.1 |
| High | -44.04 | -177.4 | -276.4 | -292.9 | -327.4 | -367.9 | -26.28 | -238.6 | -505.4 | -86.53 |
| Estimated SGA Expenses | ||||||||||
| Low | 37,154 | 30,436 | 5,267 | 6,759 | 7,815 | 10,661 | 32,291 | 6,816 | 1,459 | 1.26 |
| Average | 100,453 | 31,351 | 14,239 | 10,175 | 8,919 | 12,732 | 87,306 | 13,419 | 2,872 | 2.48 |
| High | 219,847 | 32,266 | 31,163 | 20,040 | 11,193 | 17,572 | 191,074 | 26,060 | 5,577 | 4.81 |
| Estimated EPS | ||||||||||
| Low | -7.53 | -6.89 | -7.55 | -6.13 | -4.31 | -4.81 | -4.49 | -10.53 | -12.69 | -6.49 |
| Average | -2.96 | -4.3 | -4.76 | -4.67 | -4.19 | -4.68 | -1.77 | -4.73 | -5.7 | -2.92 |
| High | -0.535 | -2.15 | -3.36 | -3.56 | -3.98 | -4.47 | -0.319 | -1.71 | -2.05 | -1.05 |
