| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 11 | 6 | 12 | 33 | 26 | 26 | 23 | 20 | 11 | 11 | 12 |
| Estimated Revenue | |||||||||||
| Low | 4,528 | 3,771 | 3,416 | 2,578 | 2,045 | 1,628 | 1,262 | 954 | 639 | 418 | 279 |
| Average | 4,622 | 3,849 | 3,417 | 2,649 | 2,096 | 1,662 | 1,288 | 975 | 648 | 423 | 282 |
| High | 4,737 | 3,945 | 3,418 | 2,751 | 2,136 | 1,703 | 1,320 | 1,007 | 668 | 437 | 291 |
| Estimated EBITDA | |||||||||||
| Low | -376 | -313 | -272 | -219 | -170 | -135 | -218 | -198 | -178 | -82.2 | -31.6 |
| Average | -367 | -306 | -271 | -210 | -166 | -132 | -182 | -165 | -148 | -68.5 | -30.7 |
| High | -360 | -300 | -271 | -205 | -162 | -129 | -146 | -132 | -118 | -54.8 | -30.3 |
| Estimated EBIT | |||||||||||
| Low | -971 | -809 | -701 | -564 | -438 | -349 | -193 | -175 | -154 | -174 | -72.4 |
| Average | -947 | -789 | -700 | -543 | -430 | -341 | -161 | -146 | -128 | -145 | -70.1 |
| High | -928 | -773 | -700 | -528 | -419 | -334 | -128 | -117 | -102 | -116 | -69.3 |
| Estimated Net Income | |||||||||||
| Low | 0.00 | 535 | -2,631 | 316 | 259 | 250 | -221 | -363 | -323 | -195 | -173 |
| Average | 0.00 | 550 | 14.8 | 379 | 270 | 254 | -184 | -302 | -269 | -162 | -167 |
| High | 0.00 | 568 | 4,823 | 443 | 282 | 257 | -147 | -242 | -215 | -130 | -164 |
| Estimated SGA Expenses | |||||||||||
| Low | 2,994 | 2,493 | 2,258 | 1,704 | 1,352 | 1,076 | 460 | 418 | 368 | 338 | 197 |
| Average | 3,055 | 2,544 | 2,259 | 1,752 | 1,385 | 1,099 | 575 | 523 | 460 | 422 | 199 |
| High | 3,132 | 2,608 | 2,260 | 1,819 | 1,412 | 1,126 | 690 | 627 | 553 | 507 | 206 |
| Estimated EPS | |||||||||||
| Low | 0.000 | 1.568 | -7.706 | 0.925 | 0.759 | 0.733 | 0.446 | 0.110 | -0.055 | -0.133 | -0.520 |
| Average | 0.000 | 1.610 | 1.413 | 1.017 | 0.796 | 0.743 | 0.456 | 0.113 | -0.053 | -0.128 | -0.499 |
| High | 0.000 | 1.662 | 14.13 | 1.298 | 0.825 | 0.753 | 0.466 | 0.118 | -0.052 | -0.126 | -0.491 |
