| Period Ending: | 2030 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 4 | 25 | 25 | 25 | 22 | 11 | 12 | 9 | 11 | 8 |
| Estimated Revenue | ||||||||||||
| Low | 6,090 | 5,168 | 4,325 | 3,513 | 2,725 | 2,094 | 1,622 | 1,443 | 956.5 | 635.6 | 415.6 | 277 |
| Average | 6,237 | 5,294 | 4,336 | 3,532 | 2,766 | 2,145 | 1,662 | 1,478 | 974.5 | 647.6 | 423.5 | 282.2 |
| High | 6,548 | 5,557 | 4,348 | 3,550 | 2,837 | 2,155 | 1,745 | 1,551 | 1,014 | 674 | 440.7 | 293.7 |
| Estimated EBITDA | ||||||||||||
| Low | -500.6 | -424.8 | -332.4 | -271.4 | -216.9 | -164.7 | -133.4 | -118.6 | -198.5 | -177.7 | -82.15 | -22.45 |
| Average | -476.8 | -404.6 | -331.5 | -270 | -211.4 | -163.9 | -127 | -113 | -165.4 | -148.1 | -68.46 | -21.57 |
| High | -465.5 | -395.1 | -330.6 | -268.6 | -208.3 | -160.1 | -124 | -110.3 | -132.3 | -118.5 | -54.77 | -21.17 |
| Estimated EBIT | ||||||||||||
| Low | -1,382 | -1,173 | -917.9 | -749.4 | -598.9 | -454.8 | -368.3 | -327.5 | -175.1 | -153.6 | -174 | -61.99 |
| Average | -1,317 | -1,117 | -915.4 | -745.5 | -583.9 | -452.7 | -350.8 | -311.9 | -145.9 | -128 | -145 | -59.57 |
| High | -1,286 | -1,091 | -912.9 | -741.6 | -575.3 | -442 | -342.5 | -304.6 | -116.7 | -102.4 | -116 | -58.46 |
| Estimated Net Income | ||||||||||||
| Low | 0 | 889.9 | 679.9 | -46,101 | 355.4 | 314.9 | 255.3 | -112.1 | -362.8 | -322.6 | -194.9 | -179.5 |
| Average | 0 | 918.1 | 715.4 | -8.19 | 409.4 | 318.4 | 258.8 | -102 | -302.3 | -268.8 | -162.4 | -170.5 |
| High | 0 | 977.6 | 747 | 45,964 | 463.4 | 321.8 | 262.3 | -102 | -241.9 | -215.1 | -129.9 | -166.4 |
| Estimated SGA Expenses | ||||||||||||
| Low | 4,024 | 3,415 | 2,857 | 2,321 | 1,801 | 1,383 | 1,072 | 953.2 | 418.1 | 368.4 | 337.8 | 183 |
| Average | 4,121 | 3,497 | 2,865 | 2,333 | 1,827 | 1,417 | 1,098 | 976.3 | 522.6 | 460.5 | 422.3 | 186.4 |
| High | 4,326 | 3,672 | 2,873 | 2,346 | 1,874 | 1,424 | 1,153 | 1,025 | 627.2 | 552.6 | 506.8 | 194 |
| Estimated EPS | ||||||||||||
| Low | 0 | 2.55 | 1.95 | -132.3 | 1.02 | 0.904 | 0.733 | -0.322 | 0.11 | -0.056 | -0.134 | -0.526 |
| Average | 0 | 2.63 | 2.01 | 1.52 | 1.16 | 0.914 | 0.743 | -0.302 | 0.113 | -0.053 | -0.128 | -0.499 |
| High | 0 | 2.81 | 2.14 | 131.9 | 1.33 | 0.924 | 0.753 | -0.293 | 0.119 | -0.052 | -0.125 | -0.487 |
