| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 3 | 26 | 26 | 21 | 23 | 20 | 11 | 11 | 12 |
| Estimated Revenue | ||||||||||
| Low | 3,712 | 3,288 | 2,631 | 2,041 | 1,614 | 1,251 | 954 | 639 | 418 | 279 |
| Average | 3,822 | 3,332 | 2,640 | 2,092 | 1,662 | 1,288 | 975 | 648 | 423 | 282 |
| High | 3,994 | 3,376 | 2,649 | 2,132 | 1,737 | 1,346 | 1,007 | 668 | 437 | 291 |
| Estimated EBITDA | ||||||||||
| Low | -582 | -492 | -386 | -311 | -253 | -218 | -198 | -178 | -82.2 | -31.6 |
| Average | -557 | -485 | -385 | -305 | -242 | -182 | -165 | -148 | -68.5 | -30.7 |
| High | -541 | -479 | -383 | -297 | -235 | -146 | -132 | -118 | -54.8 | -30.3 |
| Estimated EBIT | ||||||||||
| Low | -1,104 | -934 | -732 | -590 | -480 | -193 | -175 | -154 | -174 | -72.4 |
| Average | -1,057 | -921 | -730 | -578 | -459 | -161 | -146 | -128 | -145 | -70.1 |
| High | -1,026 | -909 | -728 | -564 | -446 | -128 | -117 | -102 | -116 | -69.3 |
| Estimated Net Income | ||||||||||
| Low | 0.00 | 344 | -37.0 | 263 | 244 | -221 | -363 | -323 | -195 | -173 |
| Average | 0.00 | 361 | 324 | 274 | 248 | -184 | -302 | -269 | -162 | -167 |
| High | 0.00 | 378 | 684 | 286 | 251 | -147 | -242 | -215 | -130 | -164 |
| Estimated SGA Expenses | ||||||||||
| Low | 2,621 | 2,322 | 1,858 | 1,442 | 1,140 | 460 | 418 | 368 | 338 | 197 |
| Average | 2,699 | 2,354 | 1,865 | 1,477 | 1,174 | 575 | 523 | 460 | 422 | 199 |
| High | 2,821 | 2,385 | 1,871 | 1,506 | 1,227 | 690 | 627 | 553 | 507 | 206 |
| Estimated EPS | ||||||||||
| Low | 0.000 | 1.030 | -0.111 | 0.787 | 0.733 | 0.446 | 0.110 | -0.055 | -0.133 | -0.520 |
| Average | 0.000 | 1.070 | 1.044 | 0.827 | 0.743 | 0.456 | 0.113 | -0.053 | -0.128 | -0.499 |
| High | 0.000 | 1.133 | 2.051 | 0.856 | 0.753 | 0.466 | 0.118 | -0.052 | -0.126 | -0.491 |
