| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 10 | 18 | 21 | 24 | 15 | 19 | 18 | 11 | 9 | 10 | 8 | 9 |
| Estimated Revenue | ||||||||||||
| Low | 4,929 | 2,916 | 2,902 | 1,340 | 1,626 | 3,129 | 6,168 | 16,418 | 15,519 | 460.7 | 64.96 | 106.9 |
| Average | 7,021 | 4,154 | 2,934 | 2,371 | 2,053 | 3,208 | 6,465 | 19,129 | 18,020 | 534.9 | 75.42 | 124.2 |
| High | 11,192 | 6,621 | 2,966 | 5,302 | 2,649 | 3,327 | 6,841 | 22,398 | 21,447 | 636.6 | 89.77 | 147.8 |
| Estimated EBITDA | ||||||||||||
| Low | -2,708 | -1,602 | -717.5 | -1,283 | -640.7 | -805 | -1,655 | 11,961 | 10,238 | -684.6 | -601.6 | -36.02 |
| Average | -1,699 | -1,005 | -709.8 | -573.6 | -496.7 | -776.1 | -1,564 | 14,952 | 12,798 | -570.5 | -501.3 | -30.27 |
| High | -1,192 | -705.5 | -702 | -324.2 | -393.5 | -756.9 | -1,492 | 17,942 | 15,358 | -456.4 | -401 | -26.07 |
| Estimated EBIT | ||||||||||||
| Low | -2,980 | -1,763 | -789.8 | -1,412 | -705.3 | -886 | -1,822 | 11,683 | 10,055 | -747.8 | -688.1 | -39.66 |
| Average | -1,870 | -1,106 | -781.2 | -631.4 | -546.7 | -854.3 | -1,722 | 14,604 | 12,569 | -623.2 | -573.4 | -33.32 |
| High | -1,313 | -776.5 | -772.7 | -356.9 | -433.1 | -833.2 | -1,642 | 17,525 | 15,083 | -498.6 | -458.7 | -28.7 |
| Estimated Net Income | ||||||||||||
| Low | 197.8 | -1,868 | -2,915 | -3,790 | -4,692 | -3,956 | -5,657 | 10,521 | 9,239 | -729.2 | -648.4 | -732.1 |
| Average | 322.8 | -1,054 | -1,773 | -2,879 | -3,867 | -3,357 | -4,714 | 13,152 | 11,549 | -607.7 | -540.3 | -587 |
| High | 572.1 | -645.7 | 1,390 | -492.2 | -2,908 | -2,764 | -3,771 | 15,782 | 13,859 | -486.1 | -432.3 | -481.1 |
| Estimated SGA Expenses | ||||||||||||
| Low | 1,346 | 796.4 | 792.6 | 366 | 444.2 | 854.5 | 707.9 | 622.1 | 431.1 | 124.3 | 42.72 | 70.33 |
| Average | 1,918 | 1,134 | 801.3 | 647.6 | 560.7 | 876.3 | 884.9 | 777.6 | 538.8 | 155.3 | 49.6 | 81.66 |
| High | 3,057 | 1,808 | 810.1 | 1,448 | 723.4 | 908.8 | 1,062 | 933.1 | 646.6 | 186.4 | 59.03 | 97.19 |
| Estimated EPS | ||||||||||||
| Low | 0.515 | -4.86 | -7.59 | -9.87 | -12.22 | -10.3 | -15.66 | 17.34 | 22.35 | -1.96 | -2.01 | -1.92 |
| Average | 0.841 | -2.74 | -4.63 | -7.47 | -10.07 | -9.05 | -13.46 | 21.26 | 27.27 | -1.57 | -1.61 | -1.54 |
| High | 1.49 | -1.68 | 3.62 | -1.28 | -7.57 | -7.2 | -11.27 | 25.98 | 34.01 | -1.29 | -1.32 | -1.26 |
