| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 4 | 3 | 2 | 2 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||
| Low | 2,119 | 1,892 | 1,877 | 1,552 | 1,348 | 1,950 | 3,310 | 1,447 | 672 |
| Average | 2,171 | 1,969 | 1,877 | 1,589 | 1,381 | 1,997 | 3,367 | 1,450 | 674 |
| High | 2,253 | 2,046 | 1,877 | 1,650 | 1,434 | 2,074 | 3,461 | 1,453 | 675 |
| Estimated EBITDA | |||||||||
| Low | -496 | -450 | -413 | -363 | -315 | -605 | -508 | -337 | -157 |
| Average | -477 | -433 | -413 | -350 | -304 | -504 | -423 | -336 | -156 |
| High | -466 | -416 | -413 | -341 | -297 | -403 | -339 | -335 | -156 |
| Estimated EBIT | |||||||||
| Low | -498 | -452 | -415 | -364 | -317 | -971 | -803 | -338 | -157 |
| Average | -479 | -435 | -415 | -351 | -305 | -809 | -669 | -337 | -157 |
| High | -468 | -418 | -415 | -343 | -298 | -647 | -535 | -337 | -156 |
| Estimated Net Income | |||||||||
| Low | 79.4 | 46.7 | -72.3 | -69.9 | -60.0 | -256 | -514 | -557 | -622 |
| Average | 82.0 | 48.7 | -30.4 | -67.2 | -57.7 | -213 | -428 | -556 | -620 |
| High | 86.0 | 50.6 | 24.1 | -64.6 | -55.4 | -171 | -342 | -554 | -619 |
| Estimated SGA Expenses | |||||||||
| Low | 573 | 511 | 507 | 419 | 365 | 508 | 436 | 391 | 182 |
| Average | 587 | 532 | 507 | 430 | 373 | 635 | 545 | 392 | 182 |
| High | 609 | 553 | 507 | 446 | 388 | 762 | 654 | 393 | 183 |
| Estimated EPS | |||||||||
| Low | 0.165 | 0.097 | -0.150 | -0.145 | -0.124 | -0.436 | -0.758 | -1.155 | -1.290 |
| Average | 0.170 | 0.100 | -0.067 | -0.138 | -0.119 | -0.416 | -0.732 | -1.153 | -1.287 |
| High | 0.178 | 0.105 | 0.050 | -0.134 | -0.115 | -0.403 | -0.716 | -1.150 | -1.283 |
