| 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 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 22 | 20 | 20 | 14 | 13 | 5 | 6 | 11 | 7 | 6 | 6 |
| Estimated Revenue | |||||||||||||
| Low | 34,674 | 31,655 | 32,623 | 27,535 | 22,455 | 16,602 | 13,673 | 11,603 | 9,233 | 4,523 | 2,740 | 900.9 | 520.5 |
| Average | 36,692 | 33,442 | 32,655 | 28,089 | 22,659 | 16,642 | 14,468 | 11,983 | 9,745 | 4,774 | 2,892 | 950.9 | 549.4 |
| High | 38,771 | 35,229 | 32,687 | 28,644 | 22,863 | 16,681 | 15,288 | 12,364 | 10,205 | 4,999 | 3,028 | 995.8 | 575.3 |
| Estimated EBITDA | |||||||||||||
| Low | -2,494 | -2,266 | -2,102 | -1,842 | -1,471 | -1,073 | -983.3 | -1,063 | -1,071 | -321.5 | -194.8 | -933.2 | -37 |
| Average | -2,360 | -2,151 | -2,100 | -1,807 | -1,457 | -1,070 | -930.6 | -886.1 | -892.2 | -307 | -186 | -777.7 | -35.34 |
| High | -2,230 | -2,036 | -2,098 | -1,771 | -1,444 | -1,068 | -879.4 | -708.9 | -713.8 | -290.9 | -176.2 | -622.2 | -33.48 |
| Estimated EBIT | |||||||||||||
| Low | -3,739 | -3,398 | -3,153 | -2,763 | -2,205 | -1,609 | -1,475 | -1,112 | -1,119 | -482.1 | -292.1 | -976.7 | -55.49 |
| Average | -3,539 | -3,225 | -3,150 | -2,709 | -2,185 | -1,605 | -1,395 | -926.4 | -932.3 | -460.4 | -278.9 | -813.9 | -52.99 |
| High | -3,344 | -3,053 | -3,146 | -2,656 | -2,166 | -1,601 | -1,319 | -741.1 | -745.8 | -436.2 | -264.3 | -651.1 | -50.2 |
| Estimated Net Income | |||||||||||||
| Low | 4,380 | 3,538 | 2,668 | 2,407 | 1,866 | 872.9 | -228.5 | 216.9 | -1,312 | -1,803 | -1,338 | -967.5 | -892.8 |
| Average | 4,717 | 4,003 | 3,362 | 2,479 | 1,909 | 901.2 | -200.8 | 271.2 | -1,093 | -1,699 | -1,261 | -806.2 | -841.2 |
| High | 5,064 | 4,468 | 4,481 | 2,980 | 1,952 | 929.5 | -197.6 | 325.4 | -874.4 | -1,582 | -1,175 | -645 | -783.8 |
| Estimated SGA Expenses | |||||||||||||
| Low | 13,862 | 12,655 | 13,042 | 11,008 | 8,977 | 6,637 | 5,466 | 1,903 | 1,902 | 1,808 | 1,095 | 627.3 | 208.1 |
| Average | 14,669 | 13,369 | 13,055 | 11,230 | 9,059 | 6,653 | 5,784 | 2,379 | 2,378 | 1,908 | 1,156 | 784.1 | 219.6 |
| High | 15,500 | 14,084 | 13,068 | 11,451 | 9,140 | 6,669 | 6,112 | 2,854 | 2,853 | 1,998 | 1,211 | 940.9 | 230 |
| Estimated EPS | |||||||||||||
| Low | 7.24 | 5.85 | 4.41 | 3.98 | 3.08 | 1.44 | -0.378 | -4.06 | -3.22 | -2.98 | -2.21 | -2.48 | -1.48 |
| Average | 7.8 | 6.62 | 5.78 | 4.45 | 3.16 | 1.49 | -0.352 | -3.83 | -3.03 | -2.81 | -2.09 | -2.34 | -1.39 |
| High | 8.37 | 7.39 | 7.41 | 4.93 | 3.23 | 1.54 | -0.327 | -3.57 | -2.82 | -2.62 | -1.94 | -2.18 | -1.3 |
