| Period Ending: | 2030 06-30 |
2029 06-30 |
2028 06-30 |
2027 06-30 |
2026 06-30 |
2025 06-30 |
2024 06-30 |
2023 06-29 |
2022 06-29 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 7 | 11 | 11 | 7 | 5 | 6 | 2 |
| Estimated Revenue | |||||||||
| Low | 3,254 | 8,682 | 4,150 | 2,697 | 948 | 508.7 | 187.5 | 71.12 | 40.6 |
| Average | 4,278 | 11,416 | 4,277 | 2,917 | 998.5 | 510.5 | 189.6 | 76.07 | 58.19 |
| High | 5,037 | 13,441 | 4,404 | 3,126 | 1,056 | 512 | 190.7 | 82.62 | 69.45 |
| Estimated EBITDA | |||||||||
| Low | 435.5 | 1,162 | 555.5 | 361 | 126.9 | 68.1 | 25.09 | 9.52 | 5.43 |
| Average | 572.7 | 1,528 | 572.5 | 390.4 | 133.7 | 68.34 | 25.38 | 10.18 | 7.79 |
| High | 674.2 | 1,799 | 589.5 | 418.5 | 141.3 | 68.54 | 25.53 | 11.06 | 9.3 |
| Estimated EBIT | |||||||||
| Low | -655.2 | -1,748 | -572.9 | -406.7 | -137.3 | -66.6 | -24.81 | -10.75 | -9.04 |
| Average | -556.5 | -1,485 | -556.4 | -379.4 | -129.9 | -66.41 | -24.67 | -9.9 | -7.57 |
| High | -423.3 | -1,129 | -539.8 | -350.8 | -123.3 | -66.18 | -24.39 | -9.25 | -5.28 |
| Estimated Net Income | |||||||||
| Low | -272 | -280.2 | -636.5 | -85.29 | 49.98 | 13.07 | 0.29 | -969.1 | 111.4 |
| Average | -221 | -227.7 | -362.7 | 284.1 | 132.5 | 17.23 | 0.404 | -719.5 | 183.6 |
| High | -152.2 | -156.8 | 2,895 | 653.4 | 197.7 | 21.38 | 0.518 | -470 | 229.8 |
| Estimated SGA Expenses | |||||||||
| Low | 998.3 | 2,664 | 1,273 | 827.5 | 290.9 | 156.1 | 57.52 | 21.82 | 12.46 |
| Average | 1,313 | 3,503 | 1,312 | 894.9 | 306.4 | 156.6 | 58.18 | 23.34 | 17.85 |
| High | 1,545 | 4,124 | 1,351 | 959.3 | 323.9 | 157.1 | 58.52 | 25.35 | 21.31 |
| Estimated EPS | |||||||||
| Low | -1.22 | -1.26 | -2.85 | -0.382 | 0.224 | 0.059 | 0.001 | -4.34 | 0.499 |
| Average | -0.99 | -1.02 | 2.08 | 0.746 | 0.55 | 0.074 | 0.002 | -3.47 | 0.822 |
| High | -0.682 | -0.702 | 12.97 | 2.93 | 0.885 | 0.096 | 0.002 | -2.11 | 1.03 |
