| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
4 | 4 | 4 | 4 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low |
1234
|
156.6 | 127.1 | 97.87 | 78.58 | 85.42 | 72.57 | 49.99 | 27.8 | 4.78 | 3.79 | 8.95 | 8.44 | 5.22 | 19.15 | 34.86 | 30.74 | |||||||||||
| Average |
1234
|
175.6 | 131.3 | 99.26 | 90.11 | 85.89 | 72.85 | 51.9 | 30.1 | 4.83 | 4.15 | 9.79 | 9.23 | 5.71 | 20.96 | 38.16 | 33.65 | |||||||||||
| High |
1234
|
190 | 134.8 | 100.8 | 109.5 | 86.36 | 73.12 | 54.23 | 32.4 | 4.88 | 4.53 | 10.69 | 10.08 | 6.23 | 22.87 | 41.64 | 36.71 | |||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low |
1234
|
-45.08 | -32 | -23.91 | -25.97 | -20.49 | -17.35 | -12.87 | -7.69 | -1.5 | -1.4 | -3.29 | -3.11 | -1.92 | -7.05 | -12.84 | -11.32 | |||||||||||
| Average |
1234
|
-41.66 | -31.16 | -23.55 | -21.38 | -20.38 | -17.29 | -12.31 | -7.14 | -1.49 | -1.28 | -3.02 | -2.85 | -1.76 | -6.46 | -11.77 | -10.38 | |||||||||||
| High |
1234
|
-37.15 | -30.16 | -23.22 | -18.64 | -20.27 | -17.22 | -11.86 | -6.6 | -1.48 | -1.17 | -2.76 | -2.6 | -1.61 | -5.91 | -10.75 | -9.48 | |||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low |
1234
|
-53.22 | -37.77 | -28.23 | -30.66 | -24.19 | -20.48 | -15.19 | -9.08 | -1.73 | -1.6 | -3.79 | -3.57 | -2.21 | -8.11 | -14.76 | -13.01 | |||||||||||
| Average |
1234
|
-49.18 | -36.79 | -27.8 | -25.24 | -24.06 | -20.4 | -14.54 | -8.43 | -1.71 | -1.47 | -3.47 | -3.27 | -2.02 | -7.43 | -13.52 | -11.92 | |||||||||||
| High |
1234
|
-43.85 | -35.6 | -27.41 | -22.01 | -23.93 | -20.33 | -14 | -7.79 | -1.7 | -1.34 | -3.17 | -2.99 | -1.85 | -6.79 | -12.36 | -10.9 | |||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low |
1234
|
-28.21 | -15.86 | -30.51 | -48.37 | -61.18 | -58.2 | -13.43 | -26.86 | -11.61 | -11.61 | 29.96 | -49.36 | -90.01 | 41.3 | 159.8 | 353.3 | |||||||||||
| Average |
1234
|
-7.05 | -5.29 | -26.44 | -45.14 | -57.1 | -54.99 | -12.69 | -25.38 | -10.38 | -10.38 | 33.75 | -44.13 | -80.47 | 46.52 | 180 | 441.6 | |||||||||||
| High |
1234
|
7.05 | 5.29 | -16.27 | -41.9 | -48.95 | -52.35 | -12.08 | -24.16 | -9.22 | -9.22 | 37.74 | -39.18 | -71.44 | 52.03 | 201.3 | 529.9 | |||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low |
1234
|
34.6 | 28.09 | 21.63 | 17.37 | 18.88 | 16.04 | 11.05 | 6.14 | 1.23 | 0.977 | 2.31 | 2.18 | 1.35 | 4.94 | 8.99 | 7.93 | |||||||||||
| Average |
1234
|
38.81 | 29.03 | 21.94 | 19.91 | 18.98 | 16.1 | 11.47 | 6.65 | 1.25 | 1.07 | 2.53 | 2.38 | 1.47 | 5.41 | 9.84 | 8.68 | |||||||||||
| High |
1234
|
41.99 | 29.8 | 22.27 | 24.19 | 19.09 | 16.16 | 11.99 | 7.16 | 1.26 | 1.17 | 2.76 | 2.6 | 1.61 | 5.9 | 10.74 | 9.47 | |||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||
| Low |
1234
|
-0.044 | -0.025 | -0.048 | -0.076 | -0.096 | -0.092 | -0.021 | -0.042 | -0.022 | -0.022 | 0.058 | -0.095 | -0.173 | 0.08 | 0.308 | 0.364 | |||||||||||
| Average |
1234
|
-0.011 | -0.008 | -0.042 | -0.071 | -0.09 | -0.087 | -0.02 | -0.04 | -0.02 | -0.02 | 0.065 | -0.085 | -0.155 | 0.09 | 0.347 | 0.41 | |||||||||||
| High |
1234
|
0.011 | 0.008 | -0.026 | -0.066 | -0.077 | -0.083 | -0.019 | -0.038 | -0.018 | -0.018 | 0.073 | -0.075 | -0.138 | 0.1 | 0.388 | 0.459 | |||||||||||
