| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 5 | 7 | 6 | 4 | 3 | 2 | 3 |
| Estimated Revenue | ||||||||
| Low | 2,578 | 2,592 | 2,430 | 2,685 | 3,419 | 3,908 | 3,348 | 2,804 |
| Average | 2,594 | 2,609 | 2,521 | 2,737 | 3,547 | 4,055 | 3,542 | 2,966 |
| High | 2,611 | 2,626 | 2,726 | 2,755 | 3,836 | 4,385 | 4,078 | 3,415 |
| Estimated EBITDA | ||||||||
| Low | -761.8 | -766.1 | -795.3 | -803.8 | -1,119 | -1,279 | -1,190 | -996.3 |
| Average | -756.9 | -761.2 | -735.5 | -798.5 | -1,035 | -1,183 | -1,033 | -865.4 |
| High | -752.1 | -756.4 | -708.9 | -783.4 | -997.5 | -1,140 | -976.8 | -818 |
| Estimated EBIT | ||||||||
| Low | -783.1 | -787.5 | -817.5 | -826.3 | -1,150 | -1,315 | -1,223 | -1,024 |
| Average | -778.1 | -782.5 | -756 | -820.8 | -1,064 | -1,216 | -1,062 | -889.5 |
| High | -773.1 | -777.5 | -728.7 | -805.3 | -1,025 | -1,172 | -1,004 | -840.9 |
| Estimated Net Income | ||||||||
| Low | -23.98 | -6.94 | -35.92 | -4.04 | -250.2 | -4,833 | -1,549 | -1,657 |
| Average | -21.36 | 2.67 | -20.12 | -2.37 | -232.9 | -4,499 | -1,376 | -1,385 |
| High | -20.67 | 51.54 | -4.31 | -0.69 | -215.6 | -4,165 | -1,203 | -1,286 |
| Estimated SGA Expenses | ||||||||
| Low | 1,756 | 1,766 | 1,655 | 1,829 | 2,329 | 2,663 | 2,281 | 1,910 |
| Average | 1,767 | 1,777 | 1,717 | 1,864 | 2,416 | 2,763 | 2,413 | 2,021 |
| High | 1,779 | 1,789 | 1,857 | 1,877 | 2,613 | 2,987 | 2,778 | 2,326 |
| Estimated EPS | ||||||||
| Low | -0.262 | -0.076 | -0.393 | -0.044 | -2.74 | -52.86 | -16.95 | -18.13 |
| Average | -0.237 | 0.244 | -0.151 | -0.033 | -2.48 | -47.8 | -14.16 | -15.15 |
| High | -0.226 | 0.564 | -0.047 | -0.008 | -2.36 | -45.56 | -13.15 | -14.07 |
