| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 3 | 10 | 10 | 10 | 11 | 6 | 6 |
| Estimated Revenue | |||||||||
| Low | 1,237 | 1,137 | 894 | 805 | 781 | 780 | 725 | 622 | 502 |
| Average | 1,267 | 1,164 | 911 | 836 | 795 | 781 | 725 | 629 | 513 |
| High | 1,332 | 1,224 | 929 | 917 | 827 | 782 | 727 | 647 | 523 |
| Estimated EBITDA | |||||||||
| Low | -185 | -170 | -129 | -128 | -115 | -109 | -101 | -103 | -83.8 |
| Average | -176 | -162 | -127 | -116 | -111 | -109 | -101 | -100 | -82.2 |
| High | -172 | -158 | -124 | -112 | -109 | -108 | -101 | -99.2 | -80.4 |
| Estimated EBIT | |||||||||
| Low | -221 | -203 | -154 | -152 | -137 | -129 | -120 | -124 | -101 |
| Average | -210 | -193 | -151 | -138 | -132 | -129 | -120 | -121 | -99.0 |
| High | -205 | -188 | -148 | -133 | -129 | -129 | -120 | -120 | -96.9 |
| Estimated Net Income | |||||||||
| Low | 0.00 | 0.00 | -14.8 | 74.1 | 43.5 | 11.9 | -7.81 | -86.0 | -63.6 |
| Average | 0.00 | 0.00 | 95.5 | 92.3 | 63.5 | 17.8 | -5.14 | -82.9 | -62.0 |
| High | 0.00 | 0.00 | 187 | 110 | 83.5 | 23.8 | -2.47 | -81.6 | -60.3 |
| Estimated SGA Expenses | |||||||||
| Low | 714 | 656 | 516 | 465 | 451 | 450 | 418 | 364 | 294 |
| Average | 731 | 672 | 526 | 483 | 459 | 451 | 419 | 369 | 300 |
| High | 769 | 707 | 536 | 529 | 478 | 452 | 420 | 379 | 306 |
| Estimated EPS | |||||||||
| Low | 0.000 | 0.000 | -0.098 | 0.490 | 0.287 | 0.079 | -0.052 | -0.573 | -0.424 |
| Average | 0.000 | 0.000 | 0.570 | 0.609 | 0.414 | 0.118 | -0.033 | -0.552 | -0.413 |
| High | 0.000 | 0.000 | 1.238 | 0.730 | 0.552 | 0.157 | -0.016 | -0.544 | -0.402 |
