| Period Ending: | 2030 12-31 |
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 | 3 | 3 | 4 | 15 | 13 | 15 | 10 | 5 | 3 | 4 |
| Estimated Revenue | ||||||||||
| Low | 6,602 | 7,024 | 7,524 | 6,012 | 5,239 | 4,471 | 2,759 | 1,768 | 1,166 | 1,557 |
| Average | 7,624 | 8,110 | 7,693 | 6,490 | 5,512 | 4,531 | 2,868 | 2,042 | 1,371 | 1,830 |
| High | 8,492 | 9,034 | 7,862 | 7,100 | 5,785 | 4,591 | 2,928 | 2,275 | 1,482 | 1,978 |
| Estimated EBITDA | ||||||||||
| Low | -1,577 | -1,678 | -1,460 | -1,318 | -1,074 | -852.5 | -543.7 | -422.4 | -2,266 | -551.9 |
| Average | -1,416 | -1,506 | -1,428 | -1,205 | -1,024 | -841.4 | -532.6 | -379.2 | -1,889 | -510.6 |
| High | -1,226 | -1,304 | -1,397 | -1,116 | -972.8 | -830.2 | -512.2 | -328.4 | -1,511 | -434.4 |
| Estimated EBIT | ||||||||||
| Low | -1,819 | -1,935 | -1,684 | -1,521 | -1,239 | -983.5 | -627.2 | -487.3 | -2,279 | -604.9 |
| Average | -1,633 | -1,737 | -1,648 | -1,390 | -1,181 | -970.6 | -614.4 | -437.4 | -1,899 | -559.5 |
| High | -1,414 | -1,505 | -1,612 | -1,288 | -1,122 | -957.8 | -590.9 | -378.8 | -1,519 | -476 |
| Estimated Net Income | ||||||||||
| Low | 2,519 | 2,788 | 2,767 | 2,260 | 1,870 | 1,817 | 757.9 | 108.8 | -2,289 | -5,522 |
| Average | 3,050 | 3,377 | 2,995 | 2,631 | 2,192 | 1,883 | 843.6 | 127 | -1,907 | -4,996 |
| High | 3,502 | 3,877 | 3,710 | 3,198 | 2,462 | 1,956 | 929.3 | 151.3 | -1,526 | -4,026 |
| Estimated SGA Expenses | ||||||||||
| Low | 3,047 | 3,242 | 3,473 | 2,775 | 2,418 | 2,064 | 1,273 | 816.2 | 580.8 | 775.2 |
| Average | 3,519 | 3,744 | 3,551 | 2,996 | 2,544 | 2,091 | 1,324 | 942.5 | 682.7 | 911.2 |
| High | 3,920 | 4,170 | 3,629 | 3,277 | 2,670 | 2,119 | 1,351 | 1,050 | 738 | 985 |
| Estimated EPS | ||||||||||
| Low | 2.74 | 3.03 | 3.01 | 2.46 | 2.04 | 1.98 | 0.825 | 0.118 | -1.24 | -6.09 |
| Average | 3.32 | 3.67 | 3.56 | 2.89 | 2.41 | 2.04 | 0.953 | 0.143 | -1.12 | -5.51 |
| High | 3.81 | 4.22 | 4.04 | 3.48 | 2.68 | 2.13 | 1.01 | 0.165 | -0.903 | -4.44 |
