| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 8 | 8 | 8 | 8 | 7 | 2 | 5 |
| Estimated Revenue | |||||||||
| Low | 1,045 | 756.5 | 605.4 | 443.6 | 360.1 | 255 | 193.3 | 44.14 | 19.45 |
| Average | 1,118 | 809.5 | 605.4 | 478 | 367.4 | 258.1 | 206.9 | 47.93 | 21.12 |
| High | 1,233 | 892.5 | 605.4 | 523.3 | 373.6 | 260.4 | 228.1 | 53.31 | 23.49 |
| Estimated EBITDA | |||||||||
| Low | -958.2 | -693.7 | -470.6 | -406.7 | -290.4 | -202.4 | -177.3 | -41.44 | -18.26 |
| Average | -869 | -629.2 | -470.6 | -371.5 | -285.6 | -200.6 | -160.8 | -37.26 | -16.42 |
| High | -812.2 | -588 | -470.6 | -344.8 | -279.9 | -198.2 | -150.3 | -34.31 | -15.12 |
| Estimated EBIT | |||||||||
| Low | -1,101 | -797 | -540.7 | -467.3 | -333.7 | -232.6 | -203.7 | -47.61 | -20.98 |
| Average | -998.5 | -722.9 | -540.7 | -426.9 | -328.1 | -230.5 | -184.8 | -42.81 | -18.87 |
| High | -933.2 | -675.6 | -540.7 | -396.1 | -321.6 | -227.7 | -172.7 | -39.42 | -17.37 |
| Estimated Net Income | |||||||||
| Low | -0.613 | -24.87 | -42.42 | -61.94 | -45.99 | -57.8 | -49.75 | -57.54 | -11.87 |
| Average | -0.541 | -20.6 | -30.18 | -40.55 | -39.77 | -48.19 | -42.25 | -51.29 | -10.36 |
| High | -0.495 | -7.57 | -21.21 | -14.62 | -33.54 | -39.18 | -40.17 | -45.05 | -9.3 |
| Estimated SGA Expenses | |||||||||
| Low | 2,000 | 1,448 | 1,159 | 849.1 | 689.3 | 488.1 | 370.1 | 84.5 | 37.24 |
| Average | 2,140 | 1,550 | 1,159 | 915 | 703.3 | 494 | 396 | 91.76 | 40.44 |
| High | 2,360 | 1,708 | 1,159 | 1,002 | 715.2 | 498.5 | 436.6 | 102.1 | 44.97 |
| Estimated EPS | |||||||||
| Low | -0.006 | -0.23 | -0.392 | -0.573 | -0.425 | -0.535 | -0.46 | -0.532 | -0.11 |
| Average | -0.005 | -0.15 | -0.308 | -0.328 | -0.354 | -0.408 | -0.406 | -0.464 | -0.096 |
| High | -0.005 | -0.07 | -0.196 | -0.135 | -0.31 | -0.362 | -0.371 | -0.417 | -0.086 |
