| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 12 | 10 | 9 | 4 | 3 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||
| Low | 2,156 | 2,160 | 1,420 | 672.9 | 379.8 | 337.1 | 192.7 | 43.16 | 106.3 | 172.5 | 104.7 |
| Average | 2,785 | 2,230 | 1,447 | 890.9 | 490.6 | 435.4 | 249 | 52.83 | 130.1 | 211.2 | 128.2 |
| High | 3,657 | 2,300 | 1,473 | 1,119 | 644.4 | 571.9 | 327 | 65.46 | 161.2 | 261.6 | 158.9 |
| Estimated EBITDA | |||||||||||
| Low | -2,858 | -1,797 | -1,151 | -874.6 | -503.5 | -446.9 | -255.5 | -51.15 | -125.9 | -204.5 | -124.1 |
| Average | -2,176 | -1,742 | -1,130 | -696.1 | -383.3 | -340.3 | -194.5 | -41.28 | -101.6 | -165 | -100.2 |
| High | -1,684 | -1,688 | -1,110 | -525.8 | -296.8 | -263.4 | -150.6 | -33.72 | -83.04 | -134.8 | -81.84 |
| Estimated EBIT | |||||||||||
| Low | -2,915 | -1,833 | -1,174 | -892 | -513.5 | -455.8 | -260.6 | -52.17 | -128.4 | -208.5 | -126.6 |
| Average | -2,219 | -1,777 | -1,153 | -710 | -391 | -347 | -198.4 | -42.1 | -103.7 | -168.3 | -102.2 |
| High | -1,718 | -1,721 | -1,132 | -536.3 | -302.7 | -268.6 | -153.6 | -34.4 | -84.69 | -137.5 | -83.47 |
| Estimated Net Income | |||||||||||
| Low | 279.7 | 234.4 | 21.05 | -198.9 | -269.8 | -112.5 | -204.3 | -190.6 | -107.6 | -14.94 | -48.36 |
| Average | 396 | 412.5 | 75.54 | -120.1 | -121.6 | -84.46 | -153.4 | -145.4 | -82.12 | -11.4 | -36.89 |
| High | 557.4 | 467.1 | 130 | 75.75 | 26.54 | -56.44 | -102.5 | -110.8 | -62.58 | -8.68 | -28.11 |
| Estimated SGA Expenses | |||||||||||
| Low | 4,940 | 4,950 | 3,254 | 1,542 | 870.3 | 772.5 | 441.7 | 98.91 | 243.5 | 395.3 | 240 |
| Average | 6,381 | 5,110 | 3,316 | 2,042 | 1,124 | 997.9 | 570.6 | 121.1 | 298.1 | 483.9 | 293.8 |
| High | 8,382 | 5,270 | 3,377 | 2,565 | 1,477 | 1,311 | 749.4 | 150 | 369.4 | 599.6 | 364 |
| Estimated EPS | |||||||||||
| Low | 8.33 | 6.98 | 0.627 | -5.92 | -8.03 | -3.35 | -6.08 | -5.67 | -3.2 | -0.445 | -1.44 |
| Average | 11.79 | 9.88 | 1.93 | -1.83 | -3.69 | -2.38 | -4.32 | -4.33 | -2.44 | -0.339 | -1.1 |
| High | 16.59 | 13.91 | 3.87 | 2.26 | 0.79 | -1.68 | -3.05 | -3.3 | -1.86 | -0.259 | -0.837 |
