| 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 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 13 | 10 | 9 | 8 | 7 | 2 | 5 | 3 | 3 | 3 |
| Estimated Revenue | ||||||||||||
| Low | 1,147 | 943.6 | 676.8 | 473.1 | 458 | 390.9 | 282.4 | 188.5 | 133 | 50.49 | 7.4 | 0.176 |
| Average | 1,310 | 957.4 | 711.1 | 538.5 | 460.3 | 393.4 | 322.7 | 214.4 | 151.3 | 57.43 | 8.42 | 0.2 |
| High | 1,736 | 971.2 | 745.3 | 643.8 | 462.6 | 396.9 | 427.6 | 247.4 | 174.5 | 66.26 | 9.71 | 0.231 |
| Estimated EBITDA | ||||||||||||
| Low | -1,593 | -891.2 | -683.9 | -590.8 | -424.5 | -364.2 | -392.4 | -381 | -160.1 | -60.8 | -8.91 | -0.212 |
| Average | -1,202 | -878.5 | -652.5 | -494.1 | -422.4 | -361 | -296.1 | -317.5 | -138.8 | -52.7 | -7.73 | -0.184 |
| High | -1,052 | -865.8 | -621.1 | -434.1 | -420.2 | -358.7 | -259.1 | -254 | -122 | -46.33 | -6.79 | -0.161 |
| Estimated EBIT | ||||||||||||
| Low | -1,611 | -901 | -691.5 | -597.3 | -429.2 | -368.3 | -396.7 | -377.5 | -161.9 | -61.47 | -9.01 | -0.214 |
| Average | -1,216 | -888.2 | -659.7 | -499.6 | -427 | -365 | -299.4 | -314.6 | -140.3 | -53.28 | -7.81 | -0.186 |
| High | -1,064 | -875.4 | -627.9 | -438.9 | -424.9 | -362.6 | -262 | -251.7 | -123.4 | -46.84 | -6.87 | -0.163 |
| Estimated Net Income | ||||||||||||
| Low | 269.9 | 131.9 | -126.5 | -241.7 | -199.7 | -310.7 | -432 | -471.6 | -714 | -365.9 | -315.4 | -177.3 |
| Average | 322.2 | 177.9 | -25.94 | -107.8 | -172.8 | -271.6 | -298.3 | -393 | -595.1 | -305 | -262.9 | -147.8 |
| High | 458.3 | 224 | 70.83 | -52.47 | -153.5 | -232.5 | -254.4 | -314.4 | -501.6 | -257.1 | -221.6 | -124.6 |
| Estimated SGA Expenses | ||||||||||||
| Low | 1,559 | 1,283 | 920.3 | 643.3 | 622.8 | 531.5 | 384 | 123.8 | 180.8 | 68.65 | 10.07 | 0.239 |
| Average | 1,782 | 1,302 | 966.9 | 732.3 | 625.9 | 534.9 | 438.8 | 154.7 | 205.7 | 78.09 | 11.45 | 0.272 |
| High | 2,361 | 1,321 | 1,014 | 875.4 | 629 | 539.7 | 581.5 | 185.7 | 237.3 | 90.09 | 13.21 | 0.314 |
| Estimated EPS | ||||||||||||
| Low | 2.73 | 1.33 | -1.28 | -2.44 | -2.02 | -3.14 | -4.37 | -5.88 | -7.22 | -3.7 | -3.19 | -1.79 |
| Average | 3.26 | 1.59 | -0.39 | -1.29 | -1.73 | -2.68 | -3.07 | -4.9 | -6.01 | -3.08 | -2.66 | -1.49 |
| High | 4.63 | 2.26 | 0.716 | -0.53 | -1.55 | -2.35 | -2.57 | -4.13 | -5.07 | -2.6 | -2.24 | -1.26 |
