| Period Ending: | 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 | 8 | 8 | 17 | 16 | 16 | 18 | 11 | 9 | 10 | 8 | 9 |
| Estimated Revenue | |||||||||||
| Low | 7385677789 | 5281850318 | 3704150698 | 2804764355 | 2871227191 | 4817993874 | 16231356429 | 14636258403 | 434462320 | 61263027 | 100861747 |
| Average | 8703975000 | 6224627507 | 4365318390 | 3389931020 | 3246617319 | 5050000000 | 19128551854 | 18019619600 | 534893928 | 75424772 | 124177250 |
| High | 10380904297 | 7423879599 | 5206351400 | 4297948257 | 3449530901 | 5343874425 | 22813905846 | 22308999047 | 662219757 | 93378839 | 153736328 |
| Estimated EBITDA | |||||||||||
| Low | -2530187930 | -1809458022 | -1268969166 | -1047559682 | -840770823 | -1302488317 | 11961405709 | 10238412246 | -684575143 | -601560780 | -37470897 |
| Average | -2121461855 | -1517158519 | -1063980130 | -826244256 | -791313716 | -1230860884 | 14951757138 | 12798015308 | -570479286 | -501300650 | -30266320 |
| High | -1800146910 | -1287370882 | -902830535 | -683618759 | -699818067 | -1174312911 | 17942108565 | 15357618369 | -456383429 | -401040520 | -24583520 |
| Estimated EBIT | |||||||||||
| Low | -2785749133 | -1992222023 | -1397141182 | -1153368270 | -925692737 | -1434045929 | 11683222021 | 10055297442 | -747834513 | -688082453 | -41255639 |
| Average | -2335739750 | -1670398858 | -1171447262 | -909698917 | -871240223 | -1355183780 | 14604027526 | 12569121802 | -623195428 | -573402044 | -33323365 |
| High | -1981970444 | -1417401560 | -994020781 | -752667556 | -770503072 | -1292924188 | 17524833031 | 15082946161 | -498556342 | -458721635 | -27066574 |
| Estimated Net Income | |||||||||||
| Low | 442921361 | -1093287822 | -3352363248 | -3655740009 | -3871971110 | -7040400000 | 10521278045 | 9239334224 | -729197153 | -648403303 | -768656582 |
| Average | 551512501 | -874306322 | -2233968850 | -3207613870 | -3656652989 | -5867000000 | 13151597556 | 11549167780 | -607664294 | -540336086 | -587007941 |
| High | 689643701 | -702158021 | -408740001 | -2150660005 | -3343118848 | -4693599999 | 15781917067 | 13859001336 | -486131434 | -432268867 | -443727381 |
| Estimated SGA Expenses | |||||||||||
| Low | 4856818312 | 3473342336 | 2435847792 | 1844411747 | 1888117678 | 707936578 | 622098445 | 431076782 | 124251874 | 40286538 | 66326638 |
| Average | 5723729950 | 4093312181 | 2870631362 | 2229217077 | 2134974053 | 884920723 | 777623056 | 538845978 | 155314843 | 49599295 | 81658902 |
| High | 6826477884 | 4881939804 | 3423694282 | 2826328794 | 2268409931 | 1061904867 | 933147667 | 646615174 | 186377811 | 61405881 | 101096938 |
| Estimated EPS | |||||||||||
| Low | 1.16 | -2.86 | -8.78 | -9.57 | -10.14 | -19.21 | 17.07 | 20.61 | -2.05 | -2.11 | -2.01 |
| Average | 1.44 | -2.29 | -5.66 | -8.02 | -9.57 | -15.36 | 21.26 | 27.27 | -1.57 | -1.61 | -1.54 |
| High | 1.81 | -1.84 | -1.07 | -5.63 | -8.75 | -12.33 | 26.58 | 35.71 | -1.19 | -1.22 | -1.16 |
