| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 4 | 5 | 5 | 4 | 4 | 1 |
| Estimated Revenue | |||||||
| Low | 2,975 | 2,844 | 2,647 | 2,531 | 2,399 | 2,263 | 1,815 |
| Average | 3,003 | 2,844 | 2,691 | 2,541 | 2,421 | 2,284 | 1,830 |
| High | 3,042 | 2,844 | 2,735 | 2,561 | 2,453 | 2,294 | 1,842 |
| Estimated EBITDA | |||||||
| Low | -573 | -536 | -515 | -483 | -462 | -432 | -320 |
| Average | -566 | -536 | -507 | -479 | -456 | -430 | -318 |
| High | -561 | -536 | -499 | -477 | -452 | -426 | -315 |
| Estimated EBIT | |||||||
| Low | -965 | -903 | -868 | -813 | -778 | -728 | -555 |
| Average | -953 | -903 | -854 | -807 | -769 | -725 | -552 |
| High | -944 | -903 | -840 | -803 | -762 | -718 | -547 |
| Estimated Net Income | |||||||
| Low | 288 | 237 | 202 | 147 | -23.2 | -82.5 | -332 |
| Average | 291 | 246 | 223 | 191 | -22.9 | -81.3 | -329 |
| High | 296 | 325 | 245 | 235 | -22.6 | -80.2 | -326 |
| Estimated SGA Expenses | |||||||
| Low | 1,172 | 1,121 | 1,043 | 998 | 945 | 892 | 702 |
| Average | 1,183 | 1,121 | 1,060 | 1,001 | 954 | 900 | 708 |
| High | 1,199 | 1,121 | 1,078 | 1,009 | 967 | 904 | 712 |
| Estimated EPS | |||||||
| Low | 0.622 | 0.511 | 0.436 | 0.318 | -0.050 | -0.178 | -0.725 |
| Average | 0.630 | 0.618 | 0.482 | 0.407 | -0.049 | -0.175 | -0.719 |
| High | 0.640 | 0.701 | 0.529 | 0.508 | -0.049 | -0.173 | -0.711 |
