| 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 | 1 | 2 | 10 | 10 | 10 | 6 | 5 | 2 |
| Estimated Revenue | ||||||||
| Low | 1,244 | 824.2 | 991.9 | 296.6 | 243.9 | 145.1 | 102.8 | 2.06 |
| Average | 1,920 | 1,272 | 999.2 | 414.1 | 250.8 | 150.4 | 158.7 | 2.87 |
| High | 2,936 | 1,945 | 1,006 | 523.8 | 258.2 | 155.4 | 242.7 | 4.06 |
| Estimated EBITDA | ||||||||
| Low | 427.2 | 283 | 340.6 | 101.9 | 83.75 | 49.81 | 35.3 | 0.708 |
| Average | 659.3 | 436.8 | 343.1 | 142.2 | 86.12 | 51.63 | 54.48 | 0.987 |
| High | 1,008 | 668 | 345.6 | 179.9 | 88.65 | 53.38 | 83.32 | 1.39 |
| Estimated EBIT | ||||||||
| Low | 139.1 | 92.14 | 110.9 | 33.16 | 27.27 | 16.22 | 11.49 | 0.231 |
| Average | 214.7 | 142.2 | 111.7 | 46.3 | 28.04 | 16.81 | 17.74 | 0.321 |
| High | 328.3 | 217.5 | 112.5 | 58.56 | 28.86 | 17.38 | 27.13 | 0.454 |
| Estimated Net Income | ||||||||
| Low | -185.4 | -1.37 | -124.1 | -268.2 | -116.7 | -132.5 | 10.35 | -33.11 |
| Average | -109.9 | 21.3 | -36.85 | -203 | -106.2 | -87.54 | 16.58 | -23.37 |
| High | -59.57 | 33.68 | 50.43 | -81.33 | -95.72 | -42.57 | 32.22 | -13.64 |
| Estimated SGA Expenses | ||||||||
| Low | 6,521 | 4,321 | 5,200 | 1,555 | 1,279 | 760.4 | 538.9 | 10.81 |
| Average | 10,065 | 6,669 | 5,238 | 2,171 | 1,315 | 788.3 | 831.8 | 15.06 |
| High | 15,393 | 10,199 | 5,276 | 2,746 | 1,353 | 814.9 | 1,272 | 21.29 |
| Estimated EPS | ||||||||
| Low | -0.574 | -0.004 | -0.384 | -0.83 | -0.361 | -0.41 | 0.032 | -0.102 |
| Average | -0.34 | 0.05 | -0.091 | -0.599 | -0.333 | -0.243 | 0.059 | -0.067 |
| High | -0.184 | 0.104 | 0.156 | -0.252 | -0.296 | -0.132 | 0.1 | -0.042 |
