| Period Ending: | 2028 01-31 |
2027 01-31 |
2026 01-31 |
2025 01-31 |
2024 01-31 |
2023 01-30 |
2022 01-30 |
2021 01-30 |
2020 01-30 |
2019 01-30 |
2018 01-30 |
2017 01-30 |
2016 01-30 |
2015 01-30 |
2013 01-30 |
2012 01-30 |
2007 01-30 |
2006 01-30 |
2005 01-30 |
2004 01-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 5 | 5 | 4 | 5 | 11 | 9 | 16 | 11 | 7 | 9 |
| Estimated Revenue | ||||||||||||||||||||
| Low | 2,500 | 4,276 | 4,159 | 4,018 | 5,479 | 5,847 | 5,924 | 5,175 | 6,511 | 8,945 | 8,975 | 8,636 | 9,408 | 9,447 | 6,822 | 7,584 | 3,201 | 1,592 | 1,361 | 1,079 |
| Average | 2,500 | 4,276 | 4,159 | 4,018 | 5,529 | 5,881 | 5,924 | 5,175 | 6,511 | 8,945 | 8,975 | 8,636 | 9,408 | 9,447 | 8,527 | 9,480 | 4,001 | 1,991 | 1,702 | 1,348 |
| High | 2,500 | 4,276 | 4,159 | 4,018 | 5,579 | 5,915 | 5,924 | 5,175 | 6,511 | 8,945 | 8,975 | 8,636 | 9,408 | 9,447 | 10,232 | 11,376 | 4,802 | 2,389 | 2,042 | 1,618 |
| Estimated EBITDA | ||||||||||||||||||||
| Low | -56.18 | -96.1 | -93.45 | -90.29 | -125.4 | -853.6 | -100.9 | -172.8 | -419.6 | -201 | 460.5 | 622.3 | -211.4 | -212.3 | -77.92 | 654.7 | 217.4 | 102 | 111.7 | 90.35 |
| Average | -56.18 | -96.1 | -93.45 | -90.29 | -124.2 | -711.3 | -70.89 | -129.8 | -290.7 | -201 | 575.7 | 777.9 | -211.4 | -212.3 | 129.6 | 818.4 | 271.7 | 127.5 | 139.6 | 112.9 |
| High | -56.18 | -96.1 | -93.45 | -90.29 | -123.1 | -569.1 | -40.92 | -86.76 | -161.7 | -201 | 690.8 | 933.5 | -211.4 | -212.3 | 337.1 | 982.1 | 326 | 153 | 167.6 | 135.5 |
| Estimated EBIT | ||||||||||||||||||||
| Low | -86.15 | -147.4 | -143.3 | -138.5 | -192.2 | -1,003 | -172.9 | -251.2 | -884.3 | -308.2 | 371.3 | 492.8 | -324.2 | -325.5 | -228.7 | 506.6 | 196.7 | 73.69 | 84.82 | 70.11 |
| Average | -86.15 | -147.4 | -143.3 | -138.5 | -190.5 | -836 | -137.7 | -198.5 | -714.2 | -308.2 | 464.2 | 616 | -324.2 | -325.5 | -40.64 | 633.2 | 245.9 | 92.11 | 106 | 87.63 |
| High | -86.15 | -147.4 | -143.3 | -138.5 | -188.8 | -668.8 | -102.5 | -145.8 | -544.1 | -308.2 | 557 | 739.2 | -324.2 | -325.5 | 147.4 | 759.9 | 295 | 110.5 | 127.2 | 105.2 |
| Estimated Net Income | ||||||||||||||||||||
| Low | 114.5 | 319.7 | 390.8 | 27.63 | 49.34 | -119.8 | -168.3 | -271.1 | -1,044 | 264.2 | 250.7 | 295.5 | 370.3 | 344 | -395.3 | 317.6 | 86.42 | 38.39 | 51.75 | 42.28 |
| Average | 114.5 | 319.7 | 390.8 | 27.63 | 49.34 | -99.8 | -113 | -222.9 | -860.8 | 264.2 | 313.4 | 369.4 | 370.3 | 344 | -240.4 | 397 | 108 | 49.04 | 64.69 | 52.85 |
| High | 114.5 | 319.7 | 390.8 | 27.63 | 49.34 | -79.84 | -57.72 | -174.7 | -678 | 264.2 | 376.1 | 443.2 | 370.3 | 344 | -85.64 | 476.4 | 129.6 | 59.7 | 77.62 | 63.42 |
| Estimated SGA Expenses | ||||||||||||||||||||
| Low | 706.1 | 1,208 | 1,175 | 1,135 | 1,548 | 2,297 | 1,133 | 1,032 | 4,208 | 2,527 | 1,441 | 1,828 | 2,657 | 2,668 | 2,017 | 1,562 | 805.5 | 376.4 | 298.3 | 221.8 |
| Average | 706.1 | 1,208 | 1,175 | 1,135 | 1,562 | 2,871 | 1,417 | 1,290 | 5,260 | 2,527 | 1,801 | 2,285 | 2,657 | 2,668 | 2,522 | 1,953 | 1,007 | 470.5 | 372.9 | 277.3 |
| High | 706.1 | 1,208 | 1,175 | 1,135 | 1,576 | 3,446 | 1,700 | 1,548 | 6,312 | 2,527 | 2,161 | 2,742 | 2,657 | 2,668 | 3,026 | 2,343 | 1,208 | 564.6 | 447.4 | 332.8 |
| Estimated EPS | ||||||||||||||||||||
| Low | 0.29 | 0.81 | 0.99 | 0.07 | 0.125 | -1.31 | -0.423 | -0.543 | -0.013 | 0.669 | 0.817 | 0.917 | 0.938 | 0.872 | 0.54 | 0.53 | 0.14 | 0.11 | 0.11 | 0.09 |
| Average | 0.29 | 0.81 | 0.99 | 0.07 | 0.125 | -1.31 | -0.423 | -0.543 | -0.013 | 0.669 | 0.817 | 0.917 | 0.938 | 0.872 | 0.67 | 0.665 | 0.175 | 0.145 | 0.14 | 0.11 |
| High | 0.29 | 0.81 | 0.99 | 0.07 | 0.125 | -1.31 | -0.423 | -0.543 | -0.013 | 0.669 | 0.817 | 0.917 | 0.938 | 0.872 | 0.8 | 0.8 | 0.21 | 0.18 | 0.17 | 0.13 |
