| Period Ending: |
2028
12-31 |
2028
09-30 |
2028
06-30 |
2028
03-31 |
2027
12-31 |
2027
09-30 |
2027
06-30 |
2027
03-31 |
2026
12-31 |
2026
09-30 |
2026
06-30 |
2026
03-31 |
2025
12-31 |
2025
09-30 |
2025
06-30 |
2025
03-31 |
2024
12-31 |
2024
09-30 |
2024
06-30 |
2024
03-31 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
6 | 6 | 9 | 7 | 6 | 6 | 6 | 6 | 8 | 6 | 4 | 4 | 2 | 2 | 2 | 2 | 3 | 3 | |||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low |
1234
|
90.21 | 86.22 | 80.89 | 79.02 | 76.54 | 74.08 | 71.83 | 72.16 | 71.15 | 70.02 | 66.16 | 64.49 | 62.85 | 59.5 | 54.59 | 50.26 | 46.44 | 43.09 | |||||||||||
| Average |
1234
|
90.34 | 86.29 | 81.32 | 79.76 | 76.68 | 74.12 | 71.98 | 72.26 | 71.51 | 70.04 | 66.9 | 65.21 | 63.55 | 60.17 | 55.2 | 50.82 | 46.96 | 43.57 | |||||||||||
| High |
1234
|
90.55 | 86.36 | 82.02 | 80.2 | 76.9 | 74.18 | 72.14 | 72.37 | 72.24 | 70.05 | 67.81 | 66.1 | 64.42 | 60.99 | 55.95 | 51.51 | 47.6 | 44.16 | |||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low |
1234
|
-2.5 | -2.38 | -2.26 | -2.21 | -2.12 | -2.05 | -1.99 | -39.65 | -33.73 | -59.73 | -47.12 | -36.04 | -30.66 | -54.3 | -37.25 | -32.77 | -27.88 | -49.37 | |||||||||||
| Average |
1234
|
-2.49 | -2.38 | -2.25 | -2.2 | -2.12 | -2.05 | -1.99 | -33.04 | -28.11 | -49.78 | -39.27 | -30.04 | -25.55 | -45.25 | -31.04 | -27.31 | -23.23 | -41.14 | |||||||||||
| High |
1234
|
-2.49 | -2.38 | -2.23 | -2.18 | -2.11 | -2.05 | -1.98 | -26.43 | -22.49 | -39.82 | -31.41 | -24.03 | -20.44 | -36.2 | -24.83 | -21.84 | -18.58 | -32.91 | |||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low |
1234
|
-5.62 | -5.36 | -5.09 | -4.98 | -4.77 | -4.61 | -4.48 | -41.51 | -35.27 | -61.4 | -49.76 | -37.74 | -32.06 | -55.81 | -39.33 | -34.31 | -29.14 | -50.74 | |||||||||||
| Average |
1234
|
-5.61 | -5.36 | -5.05 | -4.95 | -4.76 | -4.6 | -4.47 | -34.59 | -29.39 | -51.16 | -41.46 | -31.45 | -26.72 | -46.51 | -32.78 | -28.59 | -24.29 | -42.28 | |||||||||||
| High |
1234
|
-5.6 | -5.35 | -5.02 | -4.91 | -4.75 | -4.6 | -4.46 | -27.67 | -23.51 | -40.93 | -33.17 | -25.16 | -21.37 | -37.21 | -26.22 | -22.87 | -19.43 | -33.83 | |||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low |
1234
|
6.02 | 1.89 | 0.941 | -2.79 | 1.38 | 0.892 | -1.18 | -41.94 | -35.95 | -61.05 | -49.73 | -38.13 | -32.68 | -55.5 | -39.31 | -34.66 | -29.71 | -50.45 | |||||||||||
| Average |
1234
|
6.05 | 1.9 | 0.946 | -1.51 | 1.44 | 0.907 | -1.18 | -34.95 | -29.96 | -50.87 | -41.44 | -31.77 | -27.23 | -46.25 | -32.76 | -28.89 | -24.76 | -42.04 | |||||||||||
| High |
1234
|
7.56 | 3.8 | 0.952 | 0.388 | 1.5 | 0.922 | -1.17 | -27.96 | -23.97 | -40.7 | -33.15 | -25.42 | -21.79 | -37 | -26.21 | -23.11 | -19.81 | -33.63 | |||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low |
1234
|
70.05 | 66.95 | 62.82 | 61.36 | 59.44 | 57.52 | 55.78 | 53.47 | 45.18 | 55.4 | 50.67 | 48.61 | 41.07 | 45.57 | 41.81 | 38.49 | 37.34 | 33 | |||||||||||
| Average |
1234
|
70.15 | 67.01 | 63.15 | 61.93 | 59.55 | 57.55 | 55.89 | 66.84 | 56.47 | 69.25 | 51.24 | 60.76 | 51.34 | 46.08 | 42.27 | 38.92 | 46.67 | 33.37 | |||||||||||
| High |
1234
|
70.32 | 67.06 | 63.69 | 62.28 | 59.72 | 57.6 | 56.02 | 80.21 | 67.77 | 83.1 | 51.93 | 72.92 | 61.61 | 46.71 | 42.85 | 39.45 | 56.01 | 33.82 | |||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low |
1234
|
0.045 | 0.014 | 0.007 | -0.021 | 0.01 | 0.007 | -0.009 | 0.003 | 0.032 | 0.009 | 0.017 | -0.063 | -0.038 | -0.081 | -0.12 | -0.099 | -0.084 | -0.141 | |||||||||||
| Average |
1234
|
0.045 | 0.014 | 0.007 | -0.011 | 0.011 | 0.007 | -0.009 | 0.003 | 0.032 | 0.026 | 0.017 | -0.062 | -0.038 | -0.08 | -0.117 | -0.097 | -0.082 | -0.138 | |||||||||||
| High |
1234
|
0.057 | 0.028 | 0.007 | 0.003 | 0.011 | 0.007 | -0.009 | 0.003 | 0.043 | 0.027 | 0.017 | -0.061 | -0.037 | -0.079 | -0.116 | -0.096 | -0.081 | -0.136 | |||||||||||
