| Period Ending: |
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 |
2021
06-29 |
2021
03-29 |
2020
12-29 |
2020
09-29 |
2020
06-29 |
2020
03-29 |
2019
12-29 |
2019
09-29 |
2019
06-29 |
2019
03-29 |
2018
12-29 |
2018
09-29 |
2018
06-29 |
2018
03-29 |
2017
12-29 |
2017
09-29 |
2017
06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
4 | 3 | 5 | 4 | 4 | 3 | 4 | 7 | 8 | 6 | 4 | 4 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 4 | 5 | 7 | 10 | 14 | 7 | 18 | 20 | 10 | |||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
188.7 | 174.1 | 158.4 | 160.8 | 164.1 | 151.9 | 142.5 | 149 | 140 | 134.9 | 122.9 | 129.9 | 121.8 | 115 | 102.7 | 106 | 94.23 | 90.01 | 77.23 | 81.77 | 73.13 | 70.04 | 60.42 | 69.64 | 68.98 | 64.54 | 62.71 | 59.01 | 55.05 | 57.48 | 58.17 | 62.04 | 80.9 | 71.44 | 47.57 | |||||||
| Average |
1234
|
189.3 | 174.2 | 160.4 | 163.3 | 164.3 | 151.9 | 142.9 | 149.7 | 140.7 | 135.3 | 124.3 | 131.4 | 123.2 | 116.3 | 103.9 | 107.2 | 95.32 | 91.05 | 78.12 | 82.71 | 73.98 | 70.85 | 61.12 | 70.45 | 69.78 | 65.29 | 63.44 | 59.69 | 68.82 | 71.86 | 72.72 | 77.54 | 101.1 | 89.3 | 59.46 | |||||||
| High |
1234
|
189.7 | 174.2 | 162.2 | 164.5 | 164.6 | 152 | 143.2 | 150.2 | 141.8 | 135.7 | 125.6 | 132.8 | 124.5 | 117.6 | 105 | 108.4 | 96.36 | 92.04 | 78.97 | 83.61 | 74.78 | 71.63 | 61.79 | 71.22 | 70.54 | 66 | 64.13 | 60.34 | 82.58 | 86.23 | 87.26 | 93.05 | 121.3 | 107.2 | 71.35 | |||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
61.15 | 56.42 | 51.33 | 52.12 | 53.17 | 49.23 | 46.19 | -39.1 | -39.18 | -29.27 | -93.97 | -35.54 | -35.62 | -23.14 | -74.28 | -38.02 | -32.38 | -21.04 | -25.77 | -20.54 | -8.62 | -3.19 | -16.32 | -15.44 | -13.6 | -14.06 | -12.08 | -19.86 | -17.88 | -21.49 | -14.39 | -14.5 | -10.31 | -9.5 | -22.9 | |||||||
| Average |
1234
|
61.34 | 56.45 | 52 | 52.92 | 53.26 | 49.25 | 46.31 | -32.58 | -32.65 | -24.39 | -78.31 | -29.62 | -29.68 | -19.28 | -61.9 | -31.68 | -26.99 | -17.53 | -21.47 | -17.12 | -7.19 | -2.66 | -13.6 | -12.86 | -11.33 | -11.72 | -10.07 | -16.55 | -14.9 | -17.9 | -11.99 | -12.08 | -8.59 | -7.92 | -19.08 | |||||||
| High |
1234
|
61.47 | 56.47 | 52.57 | 53.33 | 53.36 | 49.25 | 46.42 | -26.07 | -26.12 | -19.51 | -62.65 | -23.7 | -23.75 | -15.43 | -49.52 | -25.34 | -21.59 | -14.02 | -17.18 | -13.7 | -5.75 | -2.13 | -10.88 | -10.29 | -9.06 | -9.37 | -8.05 | -13.24 | -11.92 | -14.32 | -9.6 | -9.67 | -6.87 | -6.33 | -15.26 | |||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
59 | 54.44 | 49.53 | 50.29 | 51.3 | 47.5 | 44.56 | -40.78 | -42.87 | -28.26 | -85.28 | -37.08 | -38.97 | -22.34 | -67.42 | -39.65 | -35.43 | -20.31 | -28.51 | -17.8 | -19.08 | -13.85 | -19.86 | -13.01 | -19.58 | -13.2 | -14.2 | -20.88 | -17.96 | -22.06 | -11.7 | -16.4 | -11.27 | -10.57 | -24.48 | |||||||
| Average |
1234
|
59.19 | 54.46 | 50.17 | 51.06 | 51.38 | 47.51 | 44.68 | -33.99 | -35.72 | -23.55 | -71.07 | -30.9 | -32.47 | -18.62 | -56.18 | -33.05 | -29.52 | -16.92 | -23.76 | -14.84 | -15.9 | -11.54 | -16.55 | -10.84 | -16.32 | -11 | -11.83 | -17.4 | -14.96 | -18.39 | -9.75 | -13.66 | -9.39 | -8.81 | -20.4 | |||||||
| High |
1234
|
59.31 | 54.48 | 50.72 | 51.46 | 51.49 | 47.52 | 44.79 | -27.19 | -28.58 | -18.84 | -56.86 | -24.72 | -25.98 | -14.89 | -44.95 | -26.44 | -23.62 | -13.54 | -19.01 | -11.87 | -12.72 | -9.23 | -13.24 | -8.67 | -13.06 | -8.8 | -9.47 | -13.92 | -11.97 | -14.71 | -7.8 | -10.93 | -7.51 | -7.04 | -16.32 | |||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
2.72 | 4.02 | -10.3 | 1.52 | -0.794 | -6.23 | -23.74 | -39.57 | -42.7 | -31.33 | -98.47 | -35.97 | -38.82 | -24.77 | -77.84 | -38.47 | -35.29 | -22.51 | -27.64 | -23.06 | -12.57 | -6.65 | -19.4 | -17.64 | -16.55 | -15.91 | -14.32 | -21.04 | -18.77 | -22.28 | -15.48 | -15.28 | -11.13 | -10.18 | -23.88 | |||||||
| Average |
1234
|
4.89 | 4.05 | -9.44 | 2.28 | -0.772 | -5.91 | -22.99 | -32.97 | -35.59 | -26.11 | -82.05 | -29.98 | -32.35 | -20.64 | -64.87 | -32.06 | -29.41 | -18.76 | -23.03 | -19.22 | -10.47 | -5.55 | -16.16 | -14.7 | -13.79 | -13.26 | -11.94 | -17.54 | -15.64 | -18.56 | -12.9 | -12.74 | -9.27 | -8.48 | -19.9 | |||||||
| High |
1234
|
8.15 | 4.1 | -8.68 | 3.8 | -0.75 | -5.59 | -22.25 | -26.38 | -28.47 | -20.89 | -65.64 | -23.98 | -25.88 | -16.51 | -51.89 | -25.65 | -23.53 | -15.01 | -18.42 | -15.37 | -8.38 | -4.44 | -12.93 | -11.76 | -11.03 | -10.6 | -9.55 | -14.03 | -12.51 | -14.85 | -10.32 | -10.19 | -7.42 | -6.79 | -15.92 | |||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
119 | 109.8 | 99.93 | 101.5 | 103.5 | 95.85 | 89.92 | 88.15 | 84 | 51.26 | 80.35 | 80.14 | 76.36 | 40.52 | 67.15 | 85.71 | 69.42 | 36.84 | 44.76 | 62.37 | 47.82 | 55.42 | 44.36 | 47.69 | 38.39 | 34.18 | 41.07 | 31.17 | 35.08 | 37.56 | 33.7 | 33.09 | 32.28 | 28.04 | 34.59 | |||||||
| Average |
1234
|
119.4 | 109.9 | 101.2 | 103 | 103.7 | 95.87 | 90.15 | 110.2 | 105 | 64.07 | 81.28 | 100.2 | 95.45 | 50.65 | 67.93 | 107.1 | 86.77 | 46.05 | 55.95 | 77.96 | 48.38 | 69.27 | 55.45 | 59.61 | 47.98 | 42.72 | 51.34 | 38.96 | 43.85 | 46.95 | 42.13 | 41.37 | 40.35 | 35.05 | 43.23 | |||||||
| High |
1234
|
119.7 | 109.9 | 102.3 | 103.8 | 103.9 | 95.89 | 90.38 | 132.2 | 126 | 76.89 | 82.16 | 120.2 | 114.5 | 60.78 | 68.67 | 128.6 | 104.1 | 55.25 | 67.14 | 93.56 | 48.9 | 83.12 | 66.54 | 71.54 | 57.58 | 51.26 | 61.61 | 46.75 | 52.62 | 56.34 | 50.55 | 49.64 | 48.43 | 42.06 | 51.88 | |||||||
| Estimated EPS | |||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
0.037 | 0.054 | -0.139 | 0.021 | -0.011 | -0.084 | -0.321 | -0.206 | -0.281 | -0.253 | -0.432 | -0.299 | -0.41 | -0.271 | -0.352 | -0.132 | -0.229 | -0.195 | -0.233 | -0.13 | -0.169 | -0.17 | -0.25 | -0.207 | -0.145 | -0.152 | -0.176 | -0.165 | -0.22 | -0.25 | -0.24 | -0.29 | -0.26 | -0.26 | -0.28 | |||||||
| Average |
1234
|
0.066 | 0.055 | -0.128 | 0.031 | -0.01 | -0.08 | -0.311 | -0.173 | -0.243 | -0.25 | -0.426 | -0.295 | -0.405 | -0.267 | -0.347 | -0.13 | -0.226 | -0.192 | -0.23 | -0.128 | -0.167 | -0.167 | -0.247 | -0.204 | -0.143 | -0.15 | -0.174 | -0.162 | -0.18 | -0.21 | -0.2 | -0.24 | -0.22 | -0.22 | -0.23 | |||||||
| High |
1234
|
0.11 | 0.056 | -0.117 | 0.051 | -0.01 | -0.076 | -0.301 | -0.13 | -0.166 | -0.247 | -0.419 | -0.291 | -0.399 | -0.263 | -0.342 | -0.128 | -0.223 | -0.189 | -0.226 | -0.126 | -0.164 | -0.165 | -0.243 | -0.201 | -0.141 | -0.148 | -0.171 | -0.16 | -0.14 | -0.17 | -0.16 | -0.19 | -0.17 | -0.17 | -0.19 | |||||||
