| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 6 | 16 | 19 | 19 | 12 | 11 | 14 | 15 | 15 |
| Estimated Revenue | ||||||||||
| Low | 12,996 | 11,622 | 9,728 | 7,896 | 6,563 | 4,351 | 3,011 | 2,696 | 2,621 | 1,812 |
| Average | 13,631 | 11,638 | 9,806 | 8,055 | 6,613 | 4,381 | 3,158 | 2,802 | 2,724 | 1,883 |
| High | 14,369 | 11,653 | 9,885 | 8,254 | 6,663 | 4,421 | 3,329 | 2,930 | 2,848 | 1,969 |
| Estimated EBITDA | ||||||||||
| Low | -3,771 | -3,058 | -2,594 | -2,166 | -1,749 | -1,160 | -873.6 | -379.8 | -1,233 | -516.7 |
| Average | -3,577 | -3,054 | -2,574 | -2,114 | -1,736 | -1,150 | -828.8 | -316.5 | -1,027 | -494.2 |
| High | -3,411 | -3,050 | -2,553 | -2,072 | -1,722 | -1,142 | -790.1 | -253.2 | -821.7 | -475.5 |
| Estimated EBIT | ||||||||||
| Low | -4,583 | -3,717 | -3,153 | -2,633 | -2,125 | -1,410 | -1,062 | -477.8 | -1,446 | -627.9 |
| Average | -4,348 | -3,712 | -3,128 | -2,569 | -2,109 | -1,397 | -1,007 | -398.2 | -1,205 | -600.6 |
| High | -4,145 | -3,707 | -3,103 | -2,518 | -2,093 | -1,388 | -960.3 | -318.6 | -964 | -577.9 |
| Estimated Net Income | ||||||||||
| Low | -450.5 | -827.7 | -1,254 | -1,252 | -1,147 | -1,098 | -1,183 | -1,367 | -1,430 | 504.8 |
| Average | -420.9 | 492 | -885.2 | -1,176 | -1,079 | -952.3 | -1,077 | -1,139 | -1,192 | 530.9 |
| High | -395.4 | 499.1 | -243.8 | -701.2 | -906.5 | -937.4 | -1,038 | -911.1 | -953.3 | 562.4 |
| Estimated SGA Expenses | ||||||||||
| Low | 2,368 | 2,118 | 1,773 | 1,439 | 1,196 | 792.8 | 548.6 | 920.2 | 477.5 | 330.1 |
| Average | 2,484 | 2,120 | 1,787 | 1,468 | 1,205 | 798.3 | 575.4 | 1,150 | 496.3 | 343.1 |
| High | 2,618 | 2,123 | 1,801 | 1,504 | 1,214 | 805.6 | 606.5 | 1,380 | 518.9 | 358.7 |
| Estimated EPS | ||||||||||
| Low | -0.696 | -1.28 | -1.94 | -1.93 | -1.77 | -1.7 | -1.83 | -1.65 | -0.86 | 0.78 |
| Average | -0.65 | -0.47 | -1.12 | -1.52 | -1.55 | -1.55 | -1.71 | -1.56 | -0.812 | 0.82 |
| High | -0.611 | 0.771 | -0.377 | -1.08 | -1.4 | -1.45 | -1.6 | -1.48 | -0.772 | 0.869 |
