| 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 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 9 | 15 | 19 | 19 | 19 | 12 | 12 | 9 | 11 | 8 | 9 | 17 | 8 |
| Estimated Revenue | ||||||||||||||
| Low | 22.83 | 8.43 | 276.2 | 1.26 | 2.6 | 1.24 | 2.22 | 0.15 | 22.06 | 0.057 | 6.29 | 0.148 | 0.284 | 0.122 |
| Average | 2,081 | 768.2 | 284.4 | 115.1 | 7.05 | 11.17 | 202.2 | 6.14 | 903.9 | 2.32 | 257.8 | 6.05 | 11.64 | 5 |
| High | 16,892 | 6,236 | 292.5 | 934 | 25.59 | 36.81 | 1,642 | 49.15 | 7,231 | 18.55 | 2,063 | 48.37 | 93.09 | 40 |
| Estimated EBITDA | ||||||||||||||
| Low | -10,537 | -3,890 | -182.5 | -582.6 | -15.96 | -22.96 | -1,024 | -688 | 141.8 | -329.3 | -1,287 | -148.7 | -58.07 | -24.95 |
| Average | -1,298 | -479.2 | -177.4 | -71.77 | -4.4 | -6.97 | -126.2 | -573.3 | 357.3 | -274.5 | -160.8 | -123.9 | -7.26 | -3.12 |
| High | -14.24 | -5.26 | -172.3 | -0.787 | -1.62 | -0.772 | -1.38 | -458.6 | 572.8 | -219.6 | -3.93 | -99.15 | -0.177 | -0.076 |
| Estimated EBIT | ||||||||||||||
| Low | -10,785 | -3,981 | -186.8 | -596.3 | -16.34 | -23.5 | -1,048 | -724.9 | 115.7 | -344.7 | -1,317 | -146.7 | -59.44 | -25.54 |
| Average | -1,329 | -490.5 | -181.6 | -73.46 | -4.5 | -7.13 | -129.1 | -604.1 | 334.1 | -287.2 | -164.6 | -122.3 | -7.43 | -3.19 |
| High | -14.57 | -5.38 | -176.4 | -0.806 | -1.66 | -0.79 | -1.42 | -483.3 | 552.6 | -229.8 | -4.02 | -97.83 | -0.181 | -0.078 |
| Estimated Net Income | ||||||||||||||
| Low | -95.07 | -983.9 | -525.3 | -500.3 | -568 | -551.9 | -2,822 | -499.1 | 121.8 | -339 | 401.5 | -152.6 | -2,026 | -1,892 |
| Average | 332.7 | -88.07 | -296.8 | -388.7 | -548.1 | -467.8 | -265.8 | -415.9 | 338.2 | -282.5 | 548.3 | -127.2 | -200.6 | -187.3 |
| High | 3,411 | 1,315 | 386.9 | 211.5 | -486 | -399.4 | 78.66 | -332.7 | 554.6 | -226 | 695.1 | -101.7 | 53.82 | 50.24 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 1,628 | 601.1 | 19,705 | 90.03 | 185.5 | 88.26 | 158.2 | 10.7 | 79.29 | 4.04 | 107.9 | 10.53 | 20.26 | 8.71 |
| Average | 148,438 | 54,796 | 20,286 | 8,207 | 502.9 | 796.5 | 14,426 | 438.2 | 99.11 | 165.4 | 134.8 | 431.2 | 830.1 | 356.7 |
| High | 1,204,957 | 444,813 | 20,867 | 66,625 | 1,826 | 2,626 | 117,101 | 3,506 | 118.9 | 1,323 | 161.8 | 3,450 | 6,641 | 2,853 |
| Estimated EPS | ||||||||||||||
| Low | -1.13 | -11.66 | -6.23 | -5.93 | -6.73 | -6.54 | -33.46 | -91.79 | -1.31 | -50.73 | -0.002 | -33.14 | -24.02 | -22.42 |
| Average | 3.94 | -1.57 | -2.99 | -3.96 | -6.21 | -5.16 | -3.26 | -9.09 | 4.88 | -5.02 | 0.008 | -3.28 | -2.38 | -2.22 |
| High | 40.44 | 15.59 | 4.59 | 2.51 | -5.76 | -4.73 | 0.932 | 2.44 | 49.32 | 1.35 | 0.078 | 0.88 | 0.638 | 0.596 |
