| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
5 | 6 | 9 | 5 | 5 | 5 | 5 | 8 | 8 | 8 | 6 | 4 | 5 | 3 | 5 | 3 | 6 | 4 | |||||||
| Estimated Revenue | ||||||||||||||||||||||||||
| Low |
1234
|
37.44 | 36.86 | 35.19 | 34.08 | 33.66 | 32.4 | 30.73 | 29.43 | 27.49 | 25.11 | 23.73 | 22.78 | 22.23 | 21.5 | 19.84 | 18.69 | 17.61 | 16.66 | |||||||
| Average |
1234
|
37.63 | 36.92 | 35.41 | 34.24 | 33.73 | 32.54 | 30.86 | 29.72 | 28.21 | 25.23 | 24.27 | 23.31 | 22.74 | 21.99 | 20.3 | 19.12 | 18.02 | 17.04 | |||||||
| High |
1234
|
37.74 | 37.07 | 35.69 | 34.47 | 33.88 | 32.6 | 30.93 | 29.79 | 28.47 | 25.3 | 24.68 | 23.7 | 23.13 | 22.36 | 20.64 | 19.44 | 18.32 | 17.33 | |||||||
| Estimated EBITDA | ||||||||||||||||||||||||||
| Low |
1234
|
-5.65 | -5.55 | -5.34 | -5.16 | -5.07 | -4.88 | -4.63 | -4.46 | -3.43 | -3.05 | -2.98 | -2.86 | -2.79 | -2.7 | -2.49 | -6.98 | -6.39 | -2.09 | |||||||
| Average |
1234
|
-5.63 | -5.52 | -5.3 | -5.12 | -5.05 | -4.87 | -4.62 | -4.45 | -3.4 | -3.04 | -2.93 | -2.81 | -2.74 | -2.65 | -2.45 | -5.81 | -5.32 | -2.06 | |||||||
| High |
1234
|
-5.6 | -5.52 | -5.27 | -5.1 | -5.04 | -4.85 | -4.6 | -4.4 | -3.32 | -3.03 | -2.86 | -2.75 | -2.68 | -2.59 | -2.39 | -4.65 | -4.26 | -2.01 | |||||||
| Estimated EBIT | ||||||||||||||||||||||||||
| Low |
1234
|
-14.1 | -13.85 | -13.33 | -12.88 | -12.65 | -12.18 | -11.55 | -11.13 | -10.18 | -9.05 | -8.83 | -8.48 | -8.27 | -8 | -7.38 | -12.08 | -7.71 | -6.2 | |||||||
| Average |
1234
|
-14.06 | -13.79 | -13.23 | -12.79 | -12.6 | -12.15 | -11.53 | -11.1 | -10.09 | -9.02 | -8.68 | -8.34 | -8.13 | -7.87 | -7.26 | -10.07 | -6.43 | -6.1 | |||||||
| High |
1234
|
-13.98 | -13.77 | -13.15 | -12.73 | -12.57 | -12.1 | -11.48 | -10.99 | -9.83 | -8.98 | -8.49 | -8.15 | -7.95 | -7.69 | -7.1 | -8.05 | -5.14 | -5.96 | |||||||
| Estimated Net Income | ||||||||||||||||||||||||||
| Low |
1234
|
-2.95 | -2.23 | -3.91 | -4.72 | -5.99 | -7.21 | -7.92 | -9.49 | -10.88 | -13.04 | -14.49 | -16.56 | -16.79 | -14.85 | -17.66 | -12.95 | -9.78 | -11.26 | |||||||
| Average |
1234
|
1.69 | -0.743 | -2.93 | -3.3 | -4.9 | -6.1 | -7.31 | -8.34 | -10.26 | -12.37 | -14.17 | -16.2 | -16.43 | -14.53 | -17.28 | -10.79 | -8.15 | -11.02 | |||||||
| High |
1234
|
4.43 | 1.49 | -2.23 | -2.36 | -2.72 | -4.99 | -6.7 | -6.9 | -9.63 | -12.04 | -13.76 | -15.72 | -15.95 | -14.1 | -16.78 | -8.63 | -6.52 | -10.69 | |||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||
| Low |
1234
|
21.52 | 21.19 | 20.23 | 19.59 | 19.35 | 18.62 | 17.66 | 16.92 | 15.21 | 13.89 | 13.13 | 12.6 | 12.3 | 11.89 | 10.98 | 9.34 | 7.59 | 9.22 | |||||||
| Average |
1234
|
21.63 | 21.22 | 20.35 | 19.68 | 19.39 | 18.7 | 17.74 | 17.08 | 15.6 | 13.96 | 13.43 | 12.9 | 12.58 | 12.17 | 11.23 | 11.67 | 9.49 | 9.43 | |||||||
| High |
1234
|
21.69 | 21.31 | 20.52 | 19.82 | 19.47 | 18.74 | 17.78 | 17.12 | 15.75 | 14 | 13.66 | 13.11 | 12.79 | 12.37 | 11.42 | 14.01 | 11.39 | 9.59 | |||||||
| Estimated EPS | ||||||||||||||||||||||||||
| Low |
1234
|
-0.052 | -0.04 | -0.07 | -0.084 | -0.107 | -0.128 | -0.141 | -0.169 | -0.191 | -0.229 | -0.254 | -0.291 | -0.295 | -0.261 | -0.31 | -0.3 | -0.264 | -0.198 | |||||||
| Average |
1234
|
0.03 | -0.013 | -0.052 | -0.059 | -0.087 | -0.109 | -0.13 | -0.148 | -0.18 | -0.217 | -0.249 | -0.284 | -0.288 | -0.255 | -0.303 | -0.293 | -0.258 | -0.193 | |||||||
| High |
1234
|
0.079 | 0.026 | -0.04 | -0.042 | -0.048 | -0.089 | -0.119 | -0.123 | -0.169 | -0.211 | -0.241 | -0.276 | -0.28 | -0.248 | -0.294 | -0.285 | -0.251 | -0.188 | |||||||
