| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 4 | 2 | 3 | 4 | 2 | 3 |
| Estimated Revenue | |||||||
| Low | 30,187 | 25,663 | 24,208 | 22,025 | 19,979 | 22,128 | 19,025 |
| Average | 31,718 | 28,398 | 25,436 | 23,142 | 20,051 | 23,674 | 20,302 |
| High | 33,095 | 30,860 | 26,540 | 24,146 | 20,197 | 24,683 | 21,458 |
| Estimated EBITDA | |||||||
| Low | -3,786 | -3,530 | -3,036 | -2,762 | -2,311 | -5,146 | -4,437 |
| Average | -3,629 | -3,249 | -2,910 | -2,647 | -2,294 | -4,935 | -4,198 |
| High | -3,453 | -2,936 | -2,769 | -2,520 | -2,286 | -4,613 | -3,934 |
| Estimated EBIT | |||||||
| Low | -4,063 | -3,789 | -3,258 | -2,965 | -2,480 | -5,373 | -4,634 |
| Average | -3,894 | -3,486 | -3,123 | -2,841 | -2,462 | -5,153 | -4,384 |
| High | -3,706 | -3,151 | -2,972 | -2,704 | -2,453 | -4,816 | -4,108 |
| Estimated Net Income | |||||||
| Low | 401.9 | 337.8 | 265.8 | 288.7 | -97.72 | -899.6 | -6,824 |
| Average | 451 | 365.9 | 283.6 | 290.8 | -79.69 | -852.3 | -6,354 |
| High | 453 | 394 | 299.6 | 293 | -61.67 | -780 | -5,834 |
| Estimated SGA Expenses | |||||||
| Low | 7,783 | 6,617 | 6,242 | 5,679 | 5,151 | 8,185 | 7,037 |
| Average | 8,178 | 7,322 | 6,558 | 5,967 | 5,170 | 8,757 | 7,509 |
| High | 8,533 | 7,957 | 6,843 | 6,226 | 5,207 | 9,130 | 7,937 |
| Estimated EPS | |||||||
| Low | 1.78 | 1.5 | 1.18 | 1.49 | -0.434 | -4.15 | -31.5 |
| Average | 1.9 | 1.63 | 1.26 | 1.59 | -0.411 | -3.93 | -29.33 |
| High | 2.01 | 1.75 | 1.33 | 1.68 | -0.274 | -3.6 | -26.93 |
