| Period Ending: |
2028
12-27 |
2028
09-27 |
2028
06-27 |
2028
03-27 |
2027
12-27 |
2027
09-27 |
2027
06-27 |
2027
03-27 |
2026
12-27 |
2026
09-27 |
2026
06-27 |
2026
03-27 |
2025
12-27 |
2025
09-27 |
2025
06-27 |
2025
03-27 |
2024
12-27 |
2024
09-27 |
2024
06-27 |
2024
03-27 |
2023
12-27 |
2023
09-26 |
2023
06-26 |
2023
03-26 |
2022
12-26 |
2022
09-26 |
2022
06-26 |
2022
03-26 |
2021
12-26 |
2021
09-26 |
2021
06-26 |
2021
03-26 |
2020
12-26 |
2020
09-26 |
2020
06-26 |
2020
03-26 |
2019
12-26 |
2019
09-26 |
2019
06-26 |
2019
03-26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
2 | 1 | 6 | 3 | 4 | 4 | 7 | 7 | 11 | 7 | 4 | 5 | 4 | 5 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 | 6 | 3 | 2 | 2 | 2 | 2 | |||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
62.27 | 68.18 | 79.21 | 74.14 | 74.68 | 73.05 | 87.86 | 71.51 | 62.1 | 83.9 | 106.9 | 90.18 | 74.52 | 91.97 | 145.6 | 110.5 | 99.34 | 107.4 | 138.7 | 110.7 | 101.9 | 130.2 | 97.57 | 87.34 | 79.78 | 80.84 | 51.65 | 38.28 | |||||||||||
| Average |
1234
|
63 | 68.98 | 81.84 | 75 | 75.32 | 80.13 | 89.35 | 75.24 | 66.66 | 86.45 | 108.7 | 91.72 | 75.8 | 93.55 | 148.1 | 112.4 | 101 | 109.2 | 141 | 112.6 | 103.6 | 132.4 | 99.25 | 88.84 | 81.15 | 82.23 | 52.53 | 38.93 | |||||||||||
| High |
1234
|
63.72 | 69.77 | 90.94 | 75.86 | 75.97 | 88.34 | 90.44 | 79.8 | 71 | 90.85 | 110.3 | 93.01 | 76.86 | 94.86 | 150.1 | 114 | 102.5 | 110.7 | 143 | 114.2 | 105.1 | 134.3 | 100.6 | 90.08 | 82.28 | 83.38 | 53.27 | 39.48 | |||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-26.14 | -28.62 | -37.3 | -31.12 | -31.16 | -36.23 | -37.1 | -57.18 | -87.88 | -48.75 | -89.15 | -51.98 | -69.47 | -38.54 | -81.04 | -47.26 | -63.16 | -30.47 | -14.05 | -19.25 | -15.09 | -124.1 | -7.62 | 8.92 | 5.19 | 3.07 | -7.95 | -16.19 | |||||||||||
| Average |
1234
|
-25.84 | -28.29 | -33.57 | -30.76 | -30.89 | -32.87 | -36.65 | -47.65 | -73.24 | -40.63 | -74.29 | -43.32 | -57.9 | -32.12 | -67.54 | -39.38 | -52.63 | -25.39 | -11.71 | -16.04 | -12.58 | -103.4 | -6.35 | 11.15 | 6.49 | 3.84 | -6.63 | -15.97 | |||||||||||
| High |
1234
|
-25.54 | -27.97 | -32.49 | -30.41 | -30.63 | -29.96 | -36.04 | -38.12 | -58.59 | -32.5 | -59.43 | -34.66 | -46.32 | -25.69 | -54.03 | -31.51 | -42.11 | -20.31 | -9.37 | -12.83 | -10.06 | -82.74 | -5.08 | 13.38 | 7.79 | 4.6 | -5.3 | -15.7 | |||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-30.83 | -33.75 | -43.99 | -36.7 | -36.75 | -42.74 | -43.75 | -60.46 | -94.05 | -54.7 | -83.27 | -54.97 | -74.35 | -43.24 | -75.7 | -49.97 | -67.59 | -34.18 | -19.01 | -21.31 | -18.12 | -151.5 | -9.8 | 3.16 | -3 | 1.57 | 1.73 | -19.1 | |||||||||||
| Average |
1234
|
-30.48 | -33.37 | -39.59 | -36.28 | -36.44 | -38.76 | -43.23 | -50.39 | -78.38 | -45.58 | -69.39 | -45.81 | -61.96 | -36.03 | -63.08 | -41.64 | -56.33 | -28.48 | -15.85 | -17.76 | -15.1 | -126.2 | -8.17 | 3.95 | -2.5 | 1.96 | 2.17 | -18.83 | |||||||||||
| High |
1234
|
-30.13 | -32.99 | -38.32 | -35.87 | -36.13 | -35.34 | -42.5 | -40.31 | -62.7 | -36.46 | -55.51 | -36.64 | -49.57 | -28.83 | -50.46 | -33.31 | -45.06 | -22.79 | -12.68 | -14.21 | -12.08 | -101 | -6.53 | 4.74 | -2 | 2.36 | 2.6 | -18.52 | |||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-7.78 | -30.78 | -34.18 | -35.95 | -33.64 | -39.74 | -48 | -62.22 | -97.3 | -55.53 | -90.19 | -56.56 | -76.92 | -43.89 | -81.99 | -51.42 | -69.93 | -34.7 | -20.09 | -23.58 | -18.52 | -158.3 | -12.25 | 3.17 | -1.46 | 1.8 | -11.33 | -11.63 | |||||||||||
| Average |
1234
|
-7.67 | -30.33 | -29.43 | -35.43 | -33.5 | -36.43 | -40.14 | -51.85 | -81.08 | -46.27 | -75.16 | -47.13 | -64.1 | -36.58 | -68.32 | -42.85 | -58.27 | -28.92 | -16.74 | -19.65 | -15.43 | -131.9 | -10.21 | 3.97 | -1.22 | 2.25 | -9.44 | -11.42 | |||||||||||
| High |
1234
|
-7.55 | -29.87 | -25.06 | -34.9 | -33.37 | -32.29 | -29.67 | -41.48 | -64.87 | -37.02 | -60.12 | -37.71 | -51.28 | -29.26 | -54.66 | -34.28 | -46.62 | -23.13 | -13.39 | -15.72 | -12.35 | -105.5 | -8.16 | 4.76 | -0.976 | 2.71 | -7.55 | -11.17 | |||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
31.09 | 34.04 | 39.54 | 37.01 | 37.28 | 36.46 | 43.86 | 31.01 | 53.17 | 38.06 | 39.01 | 28.19 | 42.03 | 30.09 | 35.46 | 25.63 | 38.21 | 23.78 | 32.91 | 22.45 | 18.95 | 64.99 | 29.33 | 53.35 | 58.51 | 10.5 | 13.57 | 19.11 | |||||||||||
| Average |
1234
|
31.45 | 34.43 | 40.85 | 37.44 | 37.6 | 40 | 44.6 | 38.77 | 66.46 | 47.58 | 48.76 | 35.24 | 52.53 | 37.61 | 44.32 | 32.04 | 47.76 | 29.73 | 41.13 | 28.07 | 23.68 | 66.11 | 36.66 | 66.69 | 73.14 | 13.12 | 16.96 | 19.44 | |||||||||||
| High |
1234
|
31.81 | 34.83 | 45.4 | 37.87 | 37.92 | 44.1 | 45.15 | 46.52 | 79.75 | 57.09 | 58.51 | 42.29 | 63.04 | 45.13 | 53.19 | 38.45 | 57.31 | 35.68 | 49.36 | 33.68 | 28.42 | 67.03 | 43.99 | 80.03 | 87.77 | 15.75 | 20.35 | 19.71 | |||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-0.102 | -0.403 | -0.447 | -0.47 | -0.44 | -0.52 | -0.628 | -0.784 | -1.07 | -0.918 | -0.858 | -1.03 | -1.2 | -1.17 | -1.35 | -0.988 | -0.708 | -0.382 | -0.233 | -0.186 | -0.139 | 0.053 | -0.02 | -0.068 | 0.008 | 0.038 | -0.087 | -0.152 | |||||||||||
| Average |
1234
|
-0.1 | -0.397 | -0.385 | -0.463 | -0.438 | -0.476 | -0.525 | -0.666 | -0.892 | -0.887 | -0.842 | -1.01 | -1.18 | -1.15 | -1.32 | -0.97 | -0.695 | -0.375 | -0.228 | -0.183 | -0.137 | 0.055 | -0.02 | -0.067 | 0.009 | 0.039 | -0.085 | -0.149 | |||||||||||
| High |
1234
|
-0.099 | -0.391 | -0.328 | -0.456 | -0.436 | -0.422 | -0.388 | -0.549 | -0.578 | -0.762 | -0.824 | -0.991 | -1.15 | -1.12 | -1.29 | -0.949 | -0.68 | -0.367 | -0.223 | -0.179 | -0.134 | 0.056 | -0.019 | -0.065 | 0.009 | 0.039 | -0.083 | -0.146 | |||||||||||
