| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 9 | 6 | 14 | 24 | 18 | 21 | 20 | 9 | 10 | 10 | 9 | 10 | 10 | 9 |
| Estimated Revenue | ||||||||||||||
| Low | 57.9 | 19.07 | 335.5 | 162.7 | 1.01 | 1.24 | 173.2 | 0.122 | 112 | 0.287 | 31.95 | 0.749 | 1.44 | 0.62 |
| Average | 2,339 | 770.6 | 338 | 166.2 | 40.81 | 11.17 | 293.2 | 6.14 | 903.9 | 2.32 | 257.8 | 6.05 | 11.64 | 5 |
| High | 9,548 | 3,145 | 340.6 | 169.6 | 166.6 | 36.81 | 377 | 20.2 | 6,544 | 16.78 | 1,866 | 43.77 | 84.24 | 36.2 |
| Estimated EBITDA | ||||||||||||||
| Low | -5,953 | -1,961 | -212.4 | -105.8 | -103.8 | -22.95 | -705.3 | -688 | 141.8 | -329.3 | -738.1 | -148.7 | -33.32 | -14.32 |
| Average | -1,458 | -480.4 | -210.8 | -103.6 | -25.44 | -6.96 | -587.7 | -573.3 | 357.3 | -274.5 | -102 | -123.9 | -4.6 | -1.98 |
| High | -36.1 | -11.89 | -209.2 | -101.4 | -0.63 | -0.771 | -470.2 | -458.6 | 572.8 | -219.6 | -12.63 | -99.15 | -0.57 | -0.245 |
| Estimated EBIT | ||||||||||||||
| Low | -6,092 | -2,007 | -217.3 | -108.2 | -106.3 | -23.49 | -743.1 | -724.9 | 115.7 | -344.7 | -771.6 | -146.7 | -34.83 | -14.96 |
| Average | -1,493 | -491.7 | -215.7 | -106 | -26.04 | -7.12 | -619.3 | -604.1 | 334.1 | -287.2 | -106.6 | -122.3 | -4.81 | -2.07 |
| High | -36.95 | -12.17 | -214.1 | -103.8 | -0.645 | -0.789 | -495.4 | -483.3 | 552.6 | -229.8 | -13.21 | -97.83 | -0.596 | -0.256 |
| Estimated Net Income | ||||||||||||||
| Low | -72.69 | -969.6 | -808.4 | -562.2 | -605.8 | -551.9 | -184.3 | -723.6 | 121.8 | -339 | 401.5 | -152.6 | -1,717 | -1,602 |
| Average | 271.4 | -193.7 | -275.1 | -380.9 | -459.4 | -475.7 | -153.6 | -603 | 338.2 | -282.5 | 548.3 | -127.2 | -188.4 | -175.9 |
| High | 1,359 | 51.88 | 490.2 | 210.2 | -276 | -399.4 | -122.9 | -482.4 | 554.6 | -226 | 695.1 | -101.7 | 26.17 | 24.43 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 4,630 | 1,525 | 26,828 | 13,012 | 80.78 | 98.95 | 82.46 | 9.75 | 79.29 | 22.87 | 107.9 | 59.63 | 114.8 | 49.32 |
| Average | 187,081 | 61,626 | 27,034 | 13,289 | 3,264 | 893 | 103.1 | 489 | 99.11 | 184.5 | 134.8 | 481.2 | 926.2 | 398 |
| High | 763,557 | 251,523 | 27,240 | 13,567 | 13,320 | 2,944 | 123.7 | 1,608 | 118.9 | 1,336 | 161.8 | 3,484 | 6,706 | 2,881 |
| Estimated EPS | ||||||||||||||
| Low | -0.862 | -11.49 | -9.58 | -6.66 | -7.18 | -6.54 | -4.16 | -36.12 | -0.678 | -45.76 | -0.001 | -29.9 | -21.67 | -20.23 |
| Average | 3.22 | -2.3 | -3.66 | -4.46 | -5.45 | -5.16 | -2.92 | -9.09 | 4.88 | -5.02 | 0.008 | -3.28 | -2.38 | -2.22 |
| High | 16.11 | 0.615 | 5.81 | 2.49 | -3.27 | -4.73 | -1.6 | 2.49 | 44.49 | 0.698 | 0.07 | 0.456 | 0.33 | 0.308 |
