| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 11 | 6 | 15 | 24 | 16 | 13 | 16 | 13 | 14 | 14 |
| Estimated Revenue | ||||||||||
| Low | 9,032 | 8,103 | 7,488 | 6,171 | 5,285 | 4,351 | 3,443 | 2,702 | 2,650 | 1,832 |
| Average | 9,302 | 8,345 | 7,530 | 6,478 | 5,375 | 4,381 | 3,463 | 2,802 | 2,724 | 1,883 |
| High | 9,834 | 8,822 | 7,571 | 7,162 | 5,456 | 4,421 | 3,492 | 2,877 | 2,804 | 1,939 |
| Estimated EBITDA | ||||||||||
| Low | -2,581 | -2,315 | -1,987 | -1,880 | -1,432 | -1,160 | -415.4 | -379.8 | -1,233 | -493.7 |
| Average | -2,441 | -2,190 | -1,976 | -1,700 | -1,411 | -1,150 | -346.2 | -316.5 | -1,027 | -479.5 |
| High | -2,370 | -2,126 | -1,965 | -1,619 | -1,387 | -1,142 | -276.9 | -253.2 | -821.7 | -466.6 |
| Estimated EBIT | ||||||||||
| Low | -3,136 | -2,814 | -2,415 | -2,284 | -1,740 | -1,410 | -522.6 | -477.8 | -1,446 | -620.9 |
| Average | -2,967 | -2,661 | -2,402 | -2,066 | -1,714 | -1,397 | -435.5 | -398.2 | -1,205 | -603 |
| High | -2,881 | -2,584 | -2,388 | -1,968 | -1,685 | -1,388 | -348.4 | -318.6 | -964 | -586.8 |
| Estimated Net Income | ||||||||||
| Low | -83.47 | -410.4 | -1,176 | -1,042 | -1,102 | -1,098 | -1,382 | -487.9 | -1,430 | 487.8 |
| Average | -77.7 | -382 | -646.1 | -826.4 | -904.9 | -1,018 | -1,152 | -406.5 | -1,192 | 505.5 |
| High | -74.77 | -367.6 | -161.8 | -374.4 | -675.5 | -937.4 | -921.6 | -325.2 | -953.3 | 524.9 |
| Estimated SGA Expenses | ||||||||||
| Low | 1,646 | 1,476 | 1,364 | 1,124 | 962.8 | 792.8 | 1,012 | 920.2 | 1,108 | 766 |
| Average | 1,695 | 1,520 | 1,372 | 1,180 | 979.4 | 798.3 | 1,264 | 1,150 | 1,139 | 787.2 |
| High | 1,792 | 1,607 | 1,379 | 1,305 | 994.1 | 805.6 | 1,517 | 1,380 | 1,172 | 810.5 |
| Estimated EPS | ||||||||||
| Low | -0.129 | -0.634 | -1.82 | -1.61 | -1.7 | -1.7 | -1.97 | -1.62 | -0.843 | 0.791 |
| Average | -0.12 | -0.59 | -0.863 | -1.18 | -1.4 | -1.55 | -1.9 | -1.56 | -0.812 | 0.82 |
| High | -0.115 | -0.568 | -0.25 | -0.578 | -1.04 | -1.45 | -1.85 | -1.49 | -0.783 | 0.852 |
