| Period Ending: | 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 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 11 | 17 | 17 | 13 | 17 | 8 | 6 | 7 | 11 | 6 | 7 |
| Estimated Revenue | ||||||||||||
| Low | 4,635 | 3,217 | 2,382 | 1,875 | 1,756 | 3,129 | 4,372 | 15,820 | 14,903 | 442.4 | 62.38 | 102.7 |
| Average | 5,355 | 3,246 | 2,406 | 2,020 | 1,908 | 3,208 | 5,050 | 19,129 | 18,020 | 534.9 | 75.42 | 124.2 |
| High | 6,062 | 3,276 | 2,430 | 2,262 | 1,969 | 3,327 | 5,718 | 21,929 | 20,657 | 613.2 | 86.47 | 142.4 |
| Estimated EBITDA | ||||||||||||
| Low | -1,303 | -704.1 | -522.2 | -486.1 | -423.3 | -715.2 | -1,229 | 11,961 | 10,238 | -684.6 | -601.6 | -30.6 |
| Average | -1,151 | -697.8 | -517.1 | -434.2 | -410.2 | -689.6 | -1,085 | 14,952 | 12,798 | -570.5 | -501.3 | -26.69 |
| High | -996.3 | -691.4 | -511.9 | -403 | -377.5 | -672.5 | -939.6 | 17,942 | 15,358 | -456.4 | -401 | -22.07 |
| Estimated EBIT | ||||||||||||
| Low | -1,498 | -809.7 | -600.5 | -559 | -486.7 | -822.4 | -1,413 | 11,683 | 10,055 | -747.8 | -688.1 | -35.18 |
| Average | -1,323 | -802.4 | -594.6 | -499.2 | -471.7 | -792.9 | -1,248 | 14,604 | 12,569 | -623.2 | -573.4 | -30.69 |
| High | -1,146 | -795 | -588.7 | -463.4 | -434.1 | -773.3 | -1,080 | 17,525 | 15,083 | -498.6 | -458.7 | -25.38 |
| Estimated Net Income | ||||||||||||
| Low | 6.84 | -1,782 | -2,390 | -3,053 | -3,224 | -3,956 | -6,911 | 10,521 | 9,239 | -729.2 | -648.4 | -702.4 |
| Average | 8.29 | -1,147 | -1,871 | -2,657 | -3,024 | -2,903 | -5,867 | 13,152 | 11,549 | -607.7 | -540.3 | -590.1 |
| High | 9.71 | 516.1 | 148.9 | -1,714 | -2,793 | -2,764 | -4,868 | 15,782 | 13,859 | -486.1 | -432.3 | -457.4 |
| Estimated SGA Expenses | ||||||||||||
| Low | 852.4 | 591.5 | 438 | 344.8 | 323 | 575.4 | 803.9 | 622.1 | 431.1 | 124.3 | 11.47 | 18.89 |
| Average | 984.7 | 597 | 442.4 | 371.5 | 351 | 590 | 928.7 | 777.6 | 538.8 | 155.3 | 13.87 | 22.84 |
| High | 1,115 | 602.5 | 446.8 | 415.9 | 362.2 | 611.9 | 1,051 | 933.1 | 646.6 | 186.4 | 15.9 | 26.18 |
| Estimated EPS | ||||||||||||
| Low | 0.018 | -4.64 | -6.22 | -7.95 | -8.4 | -10.3 | -18 | 16.48 | 21.14 | -1.87 | -1.91 | -1.83 |
| Average | 0.022 | -2.88 | -4.7 | -6.69 | -7.83 | -9.05 | -15.36 | 21.26 | 27.27 | -1.57 | -1.61 | -1.54 |
| High | 0.025 | 1.34 | 0.388 | -4.46 | -7.27 | -7.2 | -12.68 | 25.3 | 32.46 | -1.22 | -1.25 | -1.19 |
