| 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 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 8 | 8 | 9 | 6 | 5 | 1 |
| Estimated Revenue | ||||||||
| Low | 981.9 | 730.3 | 998.2 | 315.8 | 168.5 | 140.3 | 71.79 | 11.89 |
| Average | 1,370 | 1,019 | 1,032 | 380.5 | 177.7 | 142.4 | 100.1 | 14.8 |
| High | 1,907 | 1,419 | 1,066 | 479.4 | 193.6 | 143.7 | 139.5 | 19.5 |
| Estimated EBITDA | ||||||||
| Low | -42.69 | -31.75 | -23.86 | -10.73 | -4.33 | -3.22 | -3.12 | -0.437 |
| Average | -30.65 | -22.8 | -23.1 | -8.52 | -3.98 | -3.19 | -2.24 | -0.331 |
| High | -21.97 | -16.34 | -22.34 | -7.07 | -3.77 | -3.14 | -1.61 | -0.266 |
| Estimated EBIT | ||||||||
| Low | -390.9 | -290.7 | -218.5 | -98.25 | -39.67 | -29.44 | -28.58 | -4 |
| Average | -280.7 | -208.7 | -211.5 | -77.98 | -36.41 | -29.19 | -20.52 | -3.03 |
| High | -201.2 | -149.7 | -204.6 | -64.72 | -34.53 | -28.75 | -14.71 | -2.44 |
| Estimated Net Income | ||||||||
| Low | 102.1 | 48.85 | -171.5 | -394.5 | -563.5 | -64.89 | -127.1 | -377.3 |
| Average | 161.6 | 77.29 | 107 | -198.9 | -529 | -57.68 | -57.78 | -267 |
| High | 244.1 | 116.7 | 229.6 | -36.7 | -494.4 | -50.47 | -53.16 | -198.7 |
| Estimated SGA Expenses | ||||||||
| Low | 953.2 | 708.9 | 969 | 306.6 | 163.6 | 136.2 | 69.69 | 11.54 |
| Average | 1,329 | 988.8 | 1,002 | 369.4 | 172.5 | 138.3 | 97.2 | 14.37 |
| High | 1,852 | 1,377 | 1,035 | 465.4 | 187.9 | 139.5 | 135.4 | 18.93 |
| Estimated EPS | ||||||||
| Low | 0.291 | 0.139 | -0.488 | -1.12 | -1.6 | -0.185 | -0.362 | -1.07 |
| Average | 0.46 | 0.22 | 0.158 | -0.444 | -1.49 | -0.164 | -0.239 | -0.76 |
| High | 0.695 | 0.332 | 0.654 | -0.104 | -1.41 | -0.144 | -0.151 | -0.566 |
