| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 3 | 3 | 2 | 1 | 1 |
| Estimated Revenue | |||||||
| Low | 30,252 | 26,206 | 23,040 | 21,920 | 19,660 | 22,828 | 19,684 |
| Average | 31,117 | 27,667 | 24,325 | 23,142 | 20,756 | 23,674 | 20,302 |
| High | 31,981 | 28,999 | 25,496 | 24,255 | 21,755 | 24,520 | 20,877 |
| Estimated EBITDA | |||||||
| Low | -3,581 | -3,247 | -2,855 | -2,716 | -2,436 | -2,746 | -2,338 |
| Average | -3,484 | -3,098 | -2,724 | -2,591 | -2,324 | -2,651 | -2,273 |
| High | -3,387 | -2,934 | -2,580 | -2,454 | -2,201 | -2,556 | -2,204 |
| Estimated EBIT | |||||||
| Low | -3,849 | -3,490 | -3,069 | -2,919 | -2,618 | -2,951 | -2,513 |
| Average | -3,745 | -3,330 | -2,928 | -2,785 | -2,498 | -2,849 | -2,443 |
| High | -3,641 | -3,154 | -2,773 | -2,638 | -2,366 | -2,747 | -2,369 |
| Estimated Net Income | |||||||
| Low | 519.2 | 396.4 | 279 | 334.5 | 477.8 | -919 | -6,850 |
| Average | 555.7 | 424.3 | 298.6 | 358.1 | 511.5 | -885.1 | -6,607 |
| High | 592.3 | 452.2 | 318.3 | 381.7 | 545.2 | -851.3 | -6,346 |
| Estimated SGA Expenses | |||||||
| Low | 4,152 | 3,596 | 3,162 | 3,008 | 2,698 | 3,133 | 2,701 |
| Average | 4,270 | 3,797 | 3,338 | 3,176 | 2,848 | 3,249 | 2,786 |
| High | 4,389 | 3,980 | 3,499 | 3,329 | 2,986 | 3,365 | 2,865 |
| Estimated EPS | |||||||
| Low | 2.3 | 1.76 | 1.24 | 1.48 | 2.12 | -4.08 | -30.41 |
| Average | 2.47 | 1.89 | 1.33 | 1.59 | 2.28 | -3.93 | -29.33 |
| High | 2.63 | 2.01 | 1.41 | 1.69 | 2.42 | -3.78 | -28.17 |
