| 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 | 5 | 2 | 6 | 3 | 5 | 5 | 9 | 2 | 3 | 4 | 2 |
| Estimated Revenue | |||||||||||
| Low | 617.7 | 366.5 | 310.5 | 29.06 | 1.15 | 8 | 6.8 | 1.34 | 2.43 | 0.418 | 2.92 |
| Average | 923.4 | 547.9 | 324.9 | 43.44 | 1.71 | 8.7 | 6.96 | 1.61 | 3.36 | 0.578 | 4.04 |
| High | 1,286 | 763.4 | 339.2 | 60.52 | 2.39 | 9.41 | 7.03 | 1.74 | 4.2 | 0.723 | 5.06 |
| Estimated EBITDA | |||||||||||
| Low | -1,286 | -763.4 | -339.2 | -60.52 | -2.39 | -9.41 | -303 | -294.4 | -4.2 | -285.1 | -5.06 |
| Average | -923.4 | -547.9 | -324.9 | -43.44 | -1.71 | -8.7 | -252.5 | -245.4 | -3.36 | -237.6 | -4.04 |
| High | -617.7 | -366.5 | -310.5 | -29.06 | -1.15 | -8 | -202 | -196.3 | -2.43 | -190.1 | -2.92 |
| Estimated EBIT | |||||||||||
| Low | -1,286 | -763.4 | -339.2 | -60.52 | -2.39 | -9.41 | -333.8 | -325.7 | -4.2 | -297.5 | -5.06 |
| Average | -923.4 | -547.9 | -324.9 | -43.44 | -1.71 | -8.7 | -278.1 | -271.4 | -3.36 | -247.9 | -4.04 |
| High | -617.7 | -366.5 | -310.5 | -29.06 | -1.15 | -8 | -222.5 | -217.1 | -2.43 | -198.3 | -2.92 |
| Estimated Net Income | |||||||||||
| Low | 33.34 | 16.37 | -26.03 | -100.6 | -133.6 | -420.7 | -314.9 | -306 | -672.2 | -294.9 | -407.1 |
| Average | 58.53 | 28.74 | 0.258 | -78.01 | -131.5 | -388.2 | -262.4 | -255 | -507 | -245.7 | -307 |
| High | 88.44 | 43.43 | 26.55 | -55.39 | -129.3 | -355.6 | -209.9 | -204 | -324.5 | -196.6 | -196.5 |
| Estimated SGA Expenses | |||||||||||
| Low | 78,958 | 46,853 | 39,696 | 3,714 | 146.6 | 1,022 | 868.7 | 178.5 | 323.4 | 55.62 | 389.2 |
| Average | 118,036 | 70,041 | 41,527 | 5,553 | 219.1 | 1,112 | 889.1 | 214.9 | 447.2 | 76.91 | 538.1 |
| High | 164,443 | 97,578 | 43,357 | 7,736 | 305.3 | 1,202 | 898.1 | 231.8 | 559.3 | 96.2 | 673.1 |
| Estimated EPS | |||||||||||
| Low | 1.34 | 0.656 | -1.04 | -4.03 | -5.36 | -16.86 | -32.72 | -41.03 | -39.86 | -32.03 | -24.14 |
| Average | 2.35 | 1.15 | -0.213 | -3.13 | -5.27 | -15.56 | -31.32 | -37.21 | -30.06 | -24.16 | -18.21 |
| High | 3.54 | 1.74 | 1.06 | -2.22 | -5.18 | -14.25 | -30.72 | -29.03 | -19.25 | -15.47 | -11.66 |
