| 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 |
2021
12-29 |
2021
09-29 |
2021
06-29 |
2021
03-29 |
2020
12-29 |
2020
09-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
4 | 4 | 5 | 3 | 3 | 4 | 4 | 6 | 7 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | |||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||
| Low |
1234
|
403 | 347.8 | 293.2 | 350.3 | 371.1 | 293 | 280.3 | 356.5 | 417.7 | 350.3 | 315.1 | 341.4 | 369.4 | 297.3 | 310.1 | 393.8 | 485 | 381.7 | 463.8 | 442.3 | 517.2 | 390.6 | |||||||||||
| Average |
1234
|
420.3 | 349.9 | 311.1 | 366.2 | 387.9 | 302.5 | 280.3 | 362.8 | 428.6 | 352.4 | 322.8 | 349.8 | 378.5 | 304.7 | 317.7 | 403.6 | 497 | 391.1 | 475.2 | 453.3 | 530 | 400.3 | |||||||||||
| High |
1234
|
437.5 | 352 | 332.8 | 381.6 | 404.2 | 312 | 280.4 | 371.8 | 443.4 | 354.5 | 330.1 | 357.7 | 387 | 311.5 | 324.9 | 412.6 | 508.1 | 399.9 | 485.9 | 463.4 | 541.9 | 409.2 | |||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||
| Low |
1234
|
13.85 | 11.95 | 10.08 | 12.04 | 12.75 | 10.07 | 9.63 | 13.52 | 25.97 | 27.05 | 53.78 | 12.29 | 23.61 | 24.59 | 48.89 | 11.17 | 21.46 | 22.36 | 44.44 | 54.05 | 46.75 | 42.78 | |||||||||||
| Average |
1234
|
14.44 | 12.03 | 10.69 | 12.59 | 13.33 | 10.4 | 9.63 | 16.9 | 32.46 | 33.81 | 67.22 | 15.36 | 29.51 | 30.74 | 61.11 | 13.96 | 26.83 | 27.95 | 55.56 | 67.56 | 58.44 | 53.48 | |||||||||||
| High |
1234
|
15.04 | 12.1 | 11.44 | 13.12 | 13.89 | 10.73 | 9.64 | 20.27 | 38.95 | 40.58 | 80.67 | 18.43 | 35.41 | 36.89 | 73.33 | 16.76 | 32.19 | 33.53 | 66.67 | 81.07 | 70.12 | 64.18 | |||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||
| Low |
1234
|
-0.149 | -0.12 | -0.113 | -0.13 | -0.138 | -0.106 | -0.096 | -4.96 | 18.72 | 14.05 | 40.8 | -4.51 | 17.02 | 12.78 | 37.09 | -4.1 | 15.47 | 11.62 | 33.72 | 47.85 | 39.94 | 35.11 | |||||||||||
| Average |
1234
|
-0.143 | -0.119 | -0.106 | -0.125 | -0.132 | -0.103 | -0.096 | -4.13 | 23.4 | 17.57 | 51 | -3.75 | 21.27 | 15.97 | 46.37 | -3.41 | 19.34 | 14.52 | 42.15 | 59.81 | 49.93 | 43.89 | |||||||||||
| High |
1234
|
-0.137 | -0.119 | -0.1 | -0.119 | -0.127 | -0.1 | -0.096 | -3.3 | 28.08 | 21.08 | 61.2 | -3 | 25.52 | 19.17 | 55.64 | -2.73 | 23.2 | 17.42 | 50.58 | 71.77 | 59.92 | 52.66 | |||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||
| Low |
1234
|
28.29 | 4.4 | 2.9 | 12.37 | 15.3 | 7.29 | -14.22 | -5.73 | 18.4 | 2.32 | 32.61 | -5.21 | 16.73 | 2.11 | 29.65 | -4.74 | 15.21 | 1.92 | 26.95 | 33.23 | 29.19 | 25.67 | |||||||||||
| Average |
1234
|
29.42 | 7.05 | 2.9 | 13.11 | 17.66 | 7.73 | 2.59 | -4.78 | 23 | 2.9 | 40.77 | -4.34 | 20.91 | 2.64 | 37.06 | -3.95 | 19.01 | 2.4 | 33.69 | 41.53 | 36.49 | 32.09 | |||||||||||
| High |
1234
|
30.56 | 8.81 | 2.9 | 13.83 | 18.83 | 8.15 | 11.64 | -3.82 | 27.6 | 3.48 | 48.92 | -3.47 | 25.1 | 3.17 | 44.47 | -3.16 | 22.81 | 2.88 | 40.43 | 49.84 | 43.79 | 38.51 | |||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||
| Low |
1234
|
84.2 | 72.68 | 61.26 | 73.2 | 77.54 | 61.21 | 58.56 | 101.2 | 60.71 | 99.46 | 94.23 | 92.03 | 55.19 | 90.42 | 85.67 | 83.66 | 50.18 | 82.2 | 77.88 | 55.36 | 55.03 | 46.12 | |||||||||||
| Average |
1234
|
87.82 | 73.11 | 65 | 76.52 | 81.06 | 63.21 | 58.57 | 126.5 | 75.89 | 124.3 | 117.8 | 115 | 68.99 | 113 | 107.1 | 104.6 | 62.72 | 102.8 | 97.35 | 69.2 | 68.78 | 57.66 | |||||||||||
| High |
1234
|
91.43 | 73.55 | 69.54 | 79.75 | 84.47 | 65.2 | 58.59 | 151.9 | 91.07 | 149.2 | 141.3 | 138 | 82.79 | 135.6 | 128.5 | 125.5 | 75.27 | 123.3 | 116.8 | 83.04 | 82.54 | 69.19 | |||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||
| Low |
1234
|
0.262 | 0.041 | 0.027 | 0.115 | 0.142 | 0.068 | -0.132 | 0.111 | 0.199 | 0.119 | 0.084 | 0.093 | 0.153 | 0.051 | -0.04 | 0.282 | 0.246 | 0.232 | 0.375 | 0.324 | 0.43 | 0.254 | |||||||||||
| Average |
1234
|
0.273 | 0.065 | 0.027 | 0.122 | 0.164 | 0.072 | 0.024 | 0.141 | 0.246 | 0.137 | 0.086 | 0.096 | 0.158 | 0.052 | -0.039 | 0.291 | 0.254 | 0.24 | 0.387 | 0.334 | 0.443 | 0.262 | |||||||||||
| High |
1234
|
0.283 | 0.082 | 0.027 | 0.128 | 0.175 | 0.076 | 0.108 | 0.201 | 0.275 | 0.156 | 0.089 | 0.099 | 0.163 | 0.054 | -0.037 | 0.3 | 0.262 | 0.247 | 0.398 | 0.344 | 0.456 | 0.27 | |||||||||||