| Period Ending: |
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 |
2021
06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | ||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low |
1234
|
101.9 | 102 | 99.01 | 125.9 | 125.3 | 123.8 | 113.6 | 121.7 | 124.4 | 122.7 | 120.1 | 119.5 | 132.6 | 133.5 | 128.6 | 125.1 | 138.3 | 120.4 | 115.4 | ||||||||
| Average |
1234
|
102.6 | 103.6 | 99.64 | 126.8 | 126.2 | 124.7 | 114.4 | 122.5 | 125 | 123.7 | 121.6 | 121 | 134.2 | 135.1 | 130.2 | 126.7 | 140 | 121.9 | 116.8 | ||||||||
| High |
1234
|
103.5 | 105 | 100 | 127.9 | 127.3 | 125.7 | 115.4 | 123.5 | 125.6 | 124.8 | 123.7 | 123.1 | 136.6 | 137.5 | 132.5 | 128.9 | 142.5 | 124.1 | 118.9 | ||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low |
1234
|
0.467 | 0.468 | 0.454 | 0.577 | 0.575 | 0.568 | 0.521 | -43.66 | -15.73 | 7.38 | -25.2 | -39.69 | -14.3 | 6.71 | -19.92 | -36.09 | -13 | 6.1 | -15.75 | ||||||||
| Average |
1234
|
0.471 | 0.475 | 0.457 | 0.581 | 0.579 | 0.572 | 0.525 | -36.39 | -13.11 | 9.22 | -21 | -33.08 | -11.92 | 8.38 | -16.6 | -30.07 | -10.83 | 7.62 | -13.12 | ||||||||
| High |
1234
|
0.475 | 0.482 | 0.459 | 0.586 | 0.584 | 0.576 | 0.529 | -29.11 | -10.49 | 11.06 | -16.8 | -26.46 | -9.53 | 10.06 | -13.28 | -24.06 | -8.67 | 9.14 | -10.5 | ||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low |
1234
|
-4.42 | -4.48 | -4.27 | -5.46 | -5.43 | -5.37 | -4.93 | -50.59 | -39.28 | -19.6 | -18.97 | -46 | -35.71 | -17.81 | -14.99 | -41.81 | -32.47 | -16.2 | -11.85 | ||||||||
| Average |
1234
|
-4.38 | -4.42 | -4.25 | -5.41 | -5.39 | -5.32 | -4.89 | -42.16 | -32.74 | -16.33 | -15.8 | -38.33 | -29.76 | -14.85 | -12.49 | -34.84 | -27.05 | -13.5 | -9.88 | ||||||||
| High |
1234
|
-4.35 | -4.36 | -4.23 | -5.38 | -5.35 | -5.29 | -4.85 | -33.73 | -26.19 | -13.06 | -12.64 | -30.66 | -23.81 | -11.88 | -9.99 | -27.88 | -21.64 | -10.8 | -7.9 | ||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low |
1234
|
-7.19 | -3.76 | -4.6 | -0.088 | -4.15 | 0.086 | -6.94 | -53.3 | -19.23 | 5.47 | -27.9 | -48.46 | -17.48 | 4.97 | -22.06 | -44.05 | -15.89 | 4.52 | -17.44 | ||||||||
| Average |
1234
|
-7.12 | -3.72 | -3.45 | -0.087 | -4.11 | 0.087 | -6.87 | -44.42 | -16.02 | 6.83 | -23.25 | -40.38 | -14.57 | 6.21 | -18.38 | -36.71 | -13.24 | 5.65 | -14.53 | ||||||||
| High |
1234
|
-7.05 | -3.69 | -2.3 | -0.086 | -4.07 | 0.088 | -6.81 | -35.53 | -12.82 | 8.2 | -18.6 | -32.3 | -11.65 | 7.46 | -14.71 | -29.37 | -10.59 | 6.78 | -11.63 | ||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low |
1234
|
71.21 | 71.27 | 69.17 | 87.97 | 87.57 | 86.5 | 79.39 | 95.7 | 86.92 | 72.26 | 64.99 | 87 | 92.81 | 65.69 | 51.37 | 79.09 | 84.37 | 59.72 | 40.61 | ||||||||
| Average |
1234
|
71.7 | 72.36 | 69.61 | 88.58 | 88.17 | 87.1 | 79.94 | 119.6 | 87.33 | 90.32 | 81.23 | 108.8 | 116 | 82.11 | 64.22 | 98.86 | 105.5 | 74.65 | 50.76 | ||||||||
| High |
1234
|
72.3 | 73.37 | 69.87 | 89.32 | 88.91 | 87.83 | 80.6 | 143.6 | 87.74 | 108.4 | 97.48 | 130.5 | 139.2 | 98.53 | 77.06 | 118.6 | 126.6 | 89.58 | 60.92 | ||||||||
| Estimated EPS | ||||||||||||||||||||||||||||
| Low |
1234
|
-0.042 | -0.022 | -0.027 | -0.001 | -0.024 | 0 | -0.04 | -0.015 | -0.054 | -0.035 | -0.085 | -0.041 | -0.097 | -0.077 | -0.133 | -0.056 | -0.143 | -0.107 | -0.06 | ||||||||
| Average |
1234
|
-0.041 | -0.022 | -0.02 | -0.001 | -0.024 | 0.001 | -0.04 | -0.015 | -0.041 | -0.026 | -0.083 | -0.04 | -0.094 | -0.075 | -0.13 | -0.055 | -0.14 | -0.105 | -0.059 | ||||||||
| High |
1234
|
-0.041 | -0.021 | -0.013 | -0 | -0.024 | 0.001 | -0.039 | -0.014 | -0.027 | -0.017 | -0.082 | -0.039 | -0.093 | -0.074 | -0.128 | -0.054 | -0.138 | -0.103 | -0.058 | ||||||||
