| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2020 12-31 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 7 | 11 | 10 | 11 | 10 | 19 |
| Estimated Revenue | ||||||||
| Low | 1,120 | 1,040 | 1,002 | 491 | 402 | 160 | 1.79 | 27.6 |
| Average | 1,406 | 1,306 | 1,010 | 730 | 449 | 162 | 4.42 | 34.5 |
| High | 1,612 | 1,497 | 1,018 | 926 | 468 | 168 | 10.7 | 41.4 |
| Estimated EBITDA | ||||||||
| Low | 224 | 208 | 200 | 98.2 | 80.5 | 32.1 | 0.36 | -319 |
| Average | 281 | 261 | 202 | 146 | 89.8 | 32.5 | 0.88 | -265 |
| High | 322 | 299 | 204 | 185 | 93.7 | 33.7 | 2.15 | -212 |
| Estimated EBIT | ||||||||
| Low | 224 | 208 | 200 | 98.2 | 80.5 | 32.1 | 0.36 | -320 |
| Average | 281 | 261 | 202 | 146 | 89.8 | 32.5 | 0.88 | -267 |
| High | 322 | 299 | 204 | 185 | 93.7 | 33.7 | 2.15 | -213 |
| Estimated Net Income | ||||||||
| Low | 226 | 186 | 79.6 | -154 | -314 | -403 | -548 | -317 |
| Average | 307 | 253 | 97.7 | -97.7 | -262 | -372 | -538 | -264 |
| High | 366 | 301 | 129 | 35.7 | -166 | -259 | -528 | -211 |
| Estimated SGA Expenses | ||||||||
| Low | 21,026 | 19,524 | 18,800 | 9,212 | 7,554 | 3,008 | 33.6 | 414 |
| Average | 26,397 | 24,511 | 18,957 | 13,701 | 8,428 | 3,050 | 83.0 | 518 |
| High | 30,258 | 28,096 | 19,115 | 17,384 | 8,789 | 3,160 | 202 | 622 |
| Estimated EPS | ||||||||
| Low | 0.780 | 0.641 | 0.275 | -0.532 | -1.084 | -1.390 | -1.891 | -1.915 |
| Average | 1.060 | 0.872 | 0.373 | -0.278 | -0.801 | -1.295 | -1.871 | -1.846 |
| High | 1.262 | 1.038 | 0.444 | 0.123 | -0.574 | -0.895 | -1.821 | -1.752 |
