| Period Ending: | 2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 12 | 12 | 12 | 5 | 6 | 10 | 5 | 6 | 10 | 5 | 6 | 10 | 5 | 6 | 10 | 5 | 6 | 10 | 5 | 6 | 10 | 5 | 6 | 10 | 5 |
| Estimated Revenue | |||||||||||||||||||||||||
| Low | 3,899 | 3,200 | 2,340 | 1,870 | 1,419 | 2,219 | 1,844 | 470.7 | 489.2 | 420.9 | 307.2 | 413.4 | 487.6 | 226 | 91.54 | 47.85 | 67.55 | 33.08 | 19.15 | 9.68 | 11.68 | 5.71 | 5.19 | 1.75 | 0.218 |
| Average | 4,171 | 3,390 | 2,450 | 2,000 | 1,518 | 2,374 | 1,973 | 503.5 | 523.3 | 450.3 | 328.6 | 442.2 | 521.6 | 241.7 | 97.92 | 51.19 | 72.26 | 35.38 | 20.48 | 10.35 | 12.49 | 6.11 | 5.56 | 1.88 | 0.233 |
| High | 4,458 | 3,570 | 2,500 | 2,138 | 1,622 | 2,537 | 2,109 | 538.3 | 559.4 | 481.3 | 351.3 | 472.7 | 557.5 | 258.4 | 104.7 | 54.72 | 77.24 | 37.82 | 21.9 | 11.07 | 13.35 | 6.53 | 5.94 | 2.01 | 0.25 |
| Estimated EBITDA | |||||||||||||||||||||||||
| Low | -947.8 | -777.9 | -827.8 | -752.6 | -623.4 | -539.4 | -62.44 | -63.57 | -114.6 | -149.8 | -109.2 | -96.87 | -81.31 | -63.1 | -183.2 | -94.38 | -94.54 | -88.94 | -47.79 | -41.32 | -36.47 | -34.71 | -25.32 | -30.17 | -0.053 |
| Average | -1,014 | -824.1 | -689.9 | -627.1 | -519.5 | -577 | -25.73 | 26.93 | -48.12 | -124.8 | -90.99 | -80.72 | -67.76 | -52.58 | -152.6 | -75.58 | -78.78 | -74.12 | -39.83 | -34.43 | -30.39 | -28.93 | -21.1 | -25.14 | -0.057 |
| High | -1,084 | -867.8 | -551.9 | -501.7 | -415.6 | -616.8 | 10.98 | 117.4 | 18.34 | -99.84 | -72.79 | -64.58 | -54.21 | -42.07 | -122.1 | -56.78 | -63.02 | -59.3 | -31.86 | -27.55 | -24.31 | -23.14 | -16.88 | -20.11 | -0.061 |
| Estimated EBIT | |||||||||||||||||||||||||
| Low | -912 | -748.5 | -938.8 | -853.5 | -706.7 | -519 | -285.3 | -299.1 | -298.3 | -175.4 | -126 | -117.9 | -95.44 | -75.89 | -180.6 | -101.3 | -108.7 | -100.3 | -57.51 | -49.37 | -45.31 | -41.57 | -29.82 | -36.02 | -0.051 |
| Average | -975.5 | -793 | -782.4 | -711.2 | -588.9 | -555.2 | -237.7 | -249.3 | -248.6 | -146.2 | -105 | -98.22 | -79.54 | -63.24 | -150.5 | -81.7 | -90.59 | -83.62 | -47.93 | -41.14 | -37.76 | -34.64 | -24.85 | -30.02 | -0.055 |
| High | -1,043 | -835.1 | -625.9 | -569 | -471.2 | -593.5 | -190.2 | -199.4 | -198.8 | -116.9 | -84.03 | -78.58 | -63.63 | -50.6 | -120.4 | -62.09 | -72.47 | -66.9 | -38.34 | -32.91 | -30.2 | -27.71 | -19.88 | -24.02 | -0.058 |
| Estimated Net Income | |||||||||||||||||||||||||
| Low | -393.4 | -581.7 | -932.5 | -847.8 | -696.9 | 2,223 | -106.8 | -73.99 | -114.3 | -172.1 | -125.5 | -116.2 | -94.9 | -71.36 | -188.6 | -98.75 | -104.6 | -93.23 | -50.51 | -44.13 | -41.55 | -39.15 | -28.32 | -33.09 | 83.53 |
| Average | 156.7 | -318.1 | -732.9 | -706.5 | -580.7 | 2,860 | -71.11 | 11.69 | -53.11 | -143.4 | -104.6 | -96.81 | -79.08 | -59.46 | -157.2 | -79.42 | -87.16 | -77.69 | -42.09 | -36.77 | -34.62 | -32.62 | -23.6 | -27.57 | 53.56 |
| High | 653.8 | -81.26 | -621.7 | -565.2 | -464.6 | 3,497 | -35.4 | 97.36 | 8.11 | -114.7 | -83.65 | -77.45 | -63.27 | -47.57 | -125.8 | -60.1 | -69.73 | -62.16 | -33.67 | -29.42 | -27.7 | -26.1 | -18.88 | -22.06 | 21.12 |
| Estimated SGA Expenses | |||||||||||||||||||||||||
| Low | 1,501 | 1,232 | 716.3 | 651.2 | 524.2 | 818.1 | 378.7 | 245 | 184.9 | 114.7 | 94.94 | 107.4 | 97.56 | 75.34 | 59.9 | 27.39 | 15.9 | 12.08 | 9.35 | 8.27 | 6.76 | 2.2 | 2 | 0.676 | 0.084 |
| Average | 1,606 | 1,305 | 895.3 | 814 | 655.2 | 1,023 | 473.3 | 306.3 | 231.2 | 143.4 | 118.7 | 134.2 | 121.9 | 94.17 | 74.88 | 34.23 | 19.87 | 15.1 | 11.69 | 10.34 | 8.45 | 2.35 | 2.14 | 0.723 | 0.09 |
| High | 1,717 | 1,375 | 1,074 | 976.7 | 786.3 | 1,227 | 568 | 367.5 | 277.4 | 172.1 | 142.4 | 161 | 146.3 | 113 | 89.85 | 41.08 | 23.85 | 18.12 | 14.03 | 12.4 | 10.15 | 2.51 | 2.29 | 0.773 | 0.096 |
| Estimated EPS | |||||||||||||||||||||||||
| Low | -2.13 | -3.15 | -4.27 | -5.83 | -3.98 | -0.047 | -2.4 | -2.18 | -2.6 | -1.67 | -1.23 | -1.45 | -1.28 | -0.016 | 2.36 | 1.21 | 1.64 | 1.59 | 1.09 | 1.2 | 1.37 | 2.64 | 1.23 | 1.51 | 0.452 |
| Average | 0.8 | -1.77 | -3.91 | -3.74 | -2.55 | -0.03 | -1.54 | -1.4 | -1.67 | -1.07 | -0.79 | -0.93 | -0.82 | -0.01 | 1.51 | 0.778 | 1.05 | 1.02 | 0.7 | 0.77 | 0.88 | 1.69 | 0.79 | 0.97 | 0.29 |
| High | 3.54 | -0.44 | -3.2 | -1.47 | -1.01 | -0.012 | -0.607 | -0.552 | -0.659 | -0.422 | -0.312 | -0.367 | -0.323 | -0.004 | 0.595 | 0.307 | 0.414 | 0.402 | 0.276 | 0.304 | 0.347 | 0.666 | 0.312 | 0.382 | 0.114 |
