| Period Ending: | 2030 12-31 |
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 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 6 | 11 | 12 | 16 | 18 | 19 | 19 | 12 | 12 | 9 | 11 | 8 | 9 | 17 | 8 |
| Estimated Revenue | |||||||||||||||
| Low | 114.9 | 45.06 | 498 | 2.24 | 2.5 | 3.76 | 1.24 | 4.78 | 0.15 | 22.06 | 0.057 | 6.29 | 0.148 | 0.284 | 0.122 |
| Average | 4,859 | 1,906 | 526.2 | 145.6 | 48.92 | 7.05 | 11.17 | 202.2 | 6.14 | 903.9 | 2.32 | 257.8 | 6.05 | 11.64 | 5 |
| High | 19,000 | 7,452 | 554.3 | 570 | 190.7 | 21.95 | 36.81 | 790.7 | 49.15 | 7,231 | 18.55 | 2,063 | 48.37 | 93.09 | 40 |
| Estimated EBITDA | |||||||||||||||
| Low | -11,852 | -4,649 | -345.8 | -355.6 | -118.9 | -13.69 | -22.96 | -493.3 | -688 | 141.8 | -329.3 | -1,287 | -148.7 | -58.07 | -24.95 |
| Average | -3,031 | -1,189 | -328.2 | -90.84 | -30.51 | -4.4 | -6.97 | -126.2 | -573.3 | 357.3 | -274.5 | -160.8 | -123.9 | -7.26 | -3.12 |
| High | -71.66 | -28.11 | -310.7 | -1.4 | -1.56 | -2.34 | -0.772 | -2.98 | -458.6 | 572.8 | -219.6 | -3.93 | -99.15 | -0.177 | -0.076 |
| Estimated EBIT | |||||||||||||||
| Low | -12,131 | -4,758 | -353.9 | -363.9 | -121.7 | -14.01 | -23.5 | -504.9 | -724.9 | 115.7 | -344.7 | -1,317 | -146.7 | -59.44 | -25.54 |
| Average | -3,102 | -1,217 | -335.9 | -92.98 | -31.23 | -4.5 | -7.13 | -129.1 | -604.1 | 334.1 | -287.2 | -164.6 | -122.3 | -7.43 | -3.19 |
| High | -73.34 | -28.77 | -318 | -1.43 | -1.6 | -2.4 | -0.79 | -3.05 | -483.3 | 552.6 | -229.8 | -4.02 | -97.83 | -0.181 | -0.078 |
| Estimated Net Income | |||||||||||||||
| Low | -482.7 | -86.83 | -1,076 | -536.8 | -583.9 | -605.4 | -588.4 | -1,404 | -499.1 | 121.8 | -339 | 401.5 | -152.6 | -2,026 | -1,892 |
| Average | 1,793 | 322.5 | -134.2 | -400.1 | -483.7 | -581.6 | -467.8 | -265.8 | -415.9 | 338.2 | -282.5 | 548.3 | -127.2 | -200.6 | -187.3 |
| High | 8,575 | 1,542 | 1,235 | -48.66 | -207.6 | -518.1 | -425.7 | 79.01 | -332.7 | 554.6 | -226 | 695.1 | -101.7 | 53.82 | 50.24 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 5,936 | 2,328 | 25,733 | 115.7 | 129.1 | 194.2 | 63.93 | 247 | 10.7 | 79.29 | 4.04 | 107.9 | 10.53 | 20.26 | 8.71 |
| Average | 251,081 | 98,478 | 27,188 | 7,525 | 2,528 | 364.3 | 577 | 10,450 | 438.2 | 99.11 | 165.4 | 134.8 | 431.2 | 830.1 | 356.7 |
| High | 981,767 | 385,067 | 28,643 | 29,451 | 9,852 | 1,134 | 1,902 | 40,859 | 3,506 | 118.9 | 1,323 | 161.8 | 3,450 | 6,641 | 2,853 |
| Estimated EPS | |||||||||||||||
| Low | -5.37 | -0.966 | -11.97 | -5.97 | -6.49 | -6.73 | -6.54 | -15.61 | -91.79 | -1.31 | -50.73 | -0.002 | -33.14 | -24.02 | -22.42 |
| Average | 19.94 | 3.59 | -2.42 | -3.89 | -4.88 | -6.21 | -5.16 | -3.26 | -9.09 | 4.88 | -5.02 | 0.008 | -3.28 | -2.38 | -2.22 |
| High | 95.35 | 17.15 | 13.73 | -0.541 | -2.31 | -5.76 | -4.73 | 0.879 | 2.44 | 49.32 | 1.35 | 0.078 | 0.88 | 0.638 | 0.596 |
