| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2021 12-31 |
2020 12-31 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 3 | 4 | 6 | 5 | 11 | 5 |
| Estimated Revenue | |||||||||
| Low | 818.3 | 701.2 | 658.5 | 480.5 | 297.6 | 169.4 | 67.63 | 0 | 17.52 |
| Average | 1,043 | 893.6 | 839.2 | 612.3 | 335.1 | 190.9 | 86.19 | 0 | 21 |
| High | 1,291 | 1,106 | 1,039 | 758.2 | 402.9 | 201.1 | 106.7 | 0 | 23.86 |
| Estimated EBITDA | |||||||||
| Low | -774.8 | -663.9 | -623.5 | -454.9 | -241.7 | -120.7 | -64.03 | -153.3 | -19.44 |
| Average | -625.7 | -536.2 | -503.5 | -367.4 | -201 | -114.5 | -51.71 | -127.7 | 0.87 |
| High | -491 | -420.7 | -395.1 | -288.3 | -178.6 | -101.6 | -40.58 | -102.2 | 21.18 |
| Estimated EBIT | |||||||||
| Low | -774.8 | -663.9 | -623.5 | -454.9 | -241.7 | -120.7 | -64.03 | -153.7 | -20.29 |
| Average | -625.7 | -536.2 | -503.5 | -367.4 | -201 | -114.5 | -51.71 | -128.1 | -0.076 |
| High | -491 | -420.7 | -395.1 | -288.3 | -178.6 | -101.6 | -40.58 | -102.5 | 20.13 |
| Estimated Net Income | |||||||||
| Low | 83.81 | 208.2 | -60.77 | -146.2 | -323.8 | -234 | -424.1 | -154.1 | -19.2 |
| Average | 116.4 | 289.1 | 76.3 | -86.16 | -287.3 | -223.1 | -301.1 | -128.4 | 0.908 |
| High | 152.4 | 378.7 | 316.3 | 16.54 | -63.39 | -212.2 | -233.2 | -102.7 | 21.02 |
| Estimated SGA Expenses | |||||||||
| Low | 10,039 | 8,602 | 8,078 | 5,894 | 3,651 | 2,078 | 829.6 | 0.002 | 213.8 |
| Average | 12,794 | 10,962 | 10,295 | 7,512 | 4,110 | 2,341 | 1,057 | 0.002 | 256.2 |
| High | 15,842 | 13,574 | 12,747 | 9,301 | 4,942 | 2,467 | 1,309 | 0.003 | 291.1 |
| Estimated EPS | |||||||||
| Low | 1.13 | 2.81 | -0.82 | -1.97 | -4.37 | -3.16 | -5.72 | -3.67 | -1.61 |
| Average | 1.57 | 3.9 | 1.72 | -0.825 | -2.75 | -3.05 | -4.37 | -3.11 | -1.37 |
| High | 2.06 | 5.11 | 4.27 | 0.223 | -0.855 | -2.86 | -3.15 | -2.44 | -1.07 |
