| Period Ending: |
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
12-31 |
2023
09-30 |
2023
06-30 |
2023
03-31 |
2022
12-31 |
2022
09-30 |
2022
06-30 |
2022
03-31 |
2021
12-31 |
2021
09-30 |
2021
06-30 |
2021
03-31 |
2020
12-31 |
2020
09-30 |
2020
06-30 |
2020
03-31 |
2019
12-31 |
2019
09-30 |
2019
06-30 |
2019
03-31 |
2018
03-31 |
2017
09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 3 | 3 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 13 | 7 | 7 | 9 | 8 | 6 | 10 | 6 | 14 | 11 |
| Estimated Revenue | ||||||||||||||||||||||||||||||
| Low | 236.6 | 207.3 | 194.2 | 172.4 | 212 | 187.9 | 183.8 | 169.1 | 186.7 | 168.3 | 158.8 | 155.9 | 147.1 | 131.9 | 127.7 | 104.8 | 109.8 | 74.9 | 56.6 | 48.6 | 30.29 | 10.9 | 3 | 78.17 | 131.1 | 122.9 | 114.9 | 128.9 | 104 | 98.62 |
| Average | 236.6 | 207.3 | 194.2 | 178.5 | 212.4 | 189.9 | 185.8 | 170.6 | 190.1 | 168.3 | 158.8 | 155.9 | 150.2 | 131.9 | 127.7 | 104.8 | 109.8 | 74.9 | 56.6 | 48.6 | 30.29 | 10.9 | 3 | 78.17 | 131.1 | 122.9 | 114.9 | 128.9 | 130 | 123.3 |
| High | 236.6 | 207.3 | 194.2 | 184.6 | 212.9 | 192.2 | 187.8 | 172.1 | 193.8 | 168.3 | 158.8 | 155.9 | 154.4 | 131.9 | 127.7 | 104.8 | 109.8 | 74.9 | 56.6 | 48.6 | 30.29 | 10.9 | 3 | 78.17 | 131.1 | 122.9 | 114.9 | 128.9 | 156 | 147.9 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||
| Low | -36.78 | -32.23 | -30.19 | -28.69 | -33.1 | -29.88 | -29.19 | -26.76 | -30.12 | -26.17 | -24.68 | -29.93 | -28.2 | -20.44 | -19.78 | -2.45 | -17.02 | -11.61 | -8.77 | -29.02 | -4.69 | -1.69 | -0.465 | -10.34 | -20.32 | -19.05 | -17.81 | 6.96 | 16.09 | 14.33 |
| Average | -36.78 | -32.23 | -30.19 | -27.75 | -33.02 | -29.52 | -28.88 | -26.52 | -29.55 | -26.17 | -24.68 | -29.93 | -27.44 | -20.44 | -19.78 | -2.04 | -17.02 | -11.61 | -8.77 | -24.19 | -4.69 | -1.69 | -0.465 | -8.62 | -20.32 | -19.05 | -17.81 | 8.7 | 20.12 | 17.91 |
| High | -36.78 | -32.23 | -30.19 | -26.81 | -32.95 | -29.22 | -28.58 | -26.29 | -29.02 | -26.17 | -24.68 | -29.93 | -26.86 | -20.44 | -19.78 | -1.63 | -17.02 | -11.61 | -8.77 | -19.35 | -4.69 | -1.69 | -0.465 | -6.89 | -20.32 | -19.05 | -17.81 | 10.44 | 24.14 | 21.49 |
| Estimated EBIT | ||||||||||||||||||||||||||||||
| Low | -53.01 | -46.45 | -43.51 | -41.36 | -47.7 | -43.07 | -42.07 | -38.56 | -43.41 | -37.72 | -35.57 | -40.65 | -38.82 | -31.27 | -30.26 | -7.15 | -26.04 | -17.75 | -13.42 | -38.09 | -7.18 | -2.58 | -0.711 | -36.61 | -31.08 | -29.13 | -27.24 | 7.58 | 16.06 | 13.65 |
| Average | -53.01 | -46.45 | -43.51 | -39.99 | -47.59 | -42.54 | -41.63 | -38.22 | -42.59 | -37.72 | -35.57 | -40.65 | -37.77 | -31.27 | -30.26 | -5.96 | -26.04 | -17.75 | -13.42 | -31.74 | -7.18 | -2.58 | -0.711 | -30.51 | -31.08 | -29.13 | -27.24 | 9.48 | 20.08 | 17.06 |
| High | -53.01 | -46.45 | -43.51 | -38.63 | -47.49 | -42.11 | -41.19 | -37.9 | -41.82 | -37.72 | -35.57 | -40.65 | -36.97 | -31.27 | -30.26 | -4.77 | -26.04 | -17.75 | -13.42 | -25.39 | -7.18 | -2.58 | -0.711 | -24.41 | -31.08 | -29.13 | -27.24 | 11.38 | 24.09 | 20.47 |
| Estimated Net Income | ||||||||||||||||||||||||||||||
| Low | 33.57 | 28.53 | 21.82 | 18.39 | 17.62 | 13.5 | 1.52 | 7.82 | 10.28 | 12.59 | -0.42 | 0.839 | -6.96 | -13.36 | -12.53 | -45.05 | -6.68 | -26.72 | -29.51 | -39.6 | -31.88 | -32.58 | -36.75 | -22.68 | -6.07 | -6.07 | -18.35 | 1.89 | 11.22 | 8.37 |
| Average | 33.57 | 28.53 | 21.82 | 20.14 | 29.6 | 14.21 | 13.66 | 11.29 | 14.02 | 12.59 | -0.42 | 0.839 | -6.71 | -13.36 | -12.53 | -37.54 | -6.68 | -26.72 | -29.51 | -33 | -31.88 | -32.58 | -36.75 | -18.9 | -6.07 | -6.07 | -18.35 | 2.36 | 14.02 | 10.46 |
| High | 33.57 | 28.53 | 21.82 | 21.02 | 41.59 | 14.92 | 25.8 | 13.9 | 18.7 | 12.59 | -0.42 | 0.839 | -6.53 | -13.36 | -12.53 | -30.03 | -6.68 | -26.72 | -29.51 | -26.4 | -31.88 | -32.58 | -36.75 | -15.12 | -6.07 | -6.07 | -18.35 | 2.83 | 16.83 | 12.55 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||
| Low | 145.6 | 127.6 | 119.5 | 106.1 | 130.5 | 115.7 | 113.2 | 104.1 | 114.9 | 103.6 | 97.73 | 99.32 | 93.7 | 83.51 | 80.82 | 56.85 | 69.55 | 47.42 | 35.83 | 25.43 | 19.18 | 6.9 | 1.9 | 49.66 | 83.01 | 77.8 | 72.74 | 61.57 | 42.72 | 42.12 |
| Average | 145.6 | 127.6 | 119.5 | 109.9 | 130.7 | 116.9 | 114.4 | 105 | 117 | 103.6 | 97.73 | 99.32 | 95.72 | 83.51 | 80.82 | 71.07 | 69.55 | 47.42 | 35.83 | 31.79 | 19.18 | 6.9 | 1.9 | 62.08 | 83.01 | 77.8 | 72.74 | 76.96 | 53.4 | 52.65 |
| High | 145.6 | 127.6 | 119.5 | 113.6 | 131 | 118.3 | 115.6 | 106 | 119.3 | 103.6 | 97.73 | 99.32 | 98.37 | 83.51 | 80.82 | 85.28 | 69.55 | 47.42 | 35.83 | 38.14 | 19.18 | 6.9 | 1.9 | 74.49 | 83.01 | 77.8 | 72.74 | 92.36 | 64.08 | 63.18 |
| Estimated EPS | ||||||||||||||||||||||||||||||
| Low | 0.4 | 0.34 | 0.26 | 0.219 | 0.21 | 0.161 | 0.018 | 0.093 | 0.123 | 0.15 | -0.005 | 0.01 | -0.083 | -0.16 | -0.15 | -0.16 | -0.08 | -0.32 | -0.353 | -0.34 | -0.382 | -0.39 | -0.44 | -0.277 | -0.073 | -0.073 | -0.22 | 0.037 | 0.14 | 0.11 |
| Average | 0.4 | 0.34 | 0.26 | 0.24 | 0.353 | 0.169 | 0.163 | 0.135 | 0.167 | 0.15 | -0.005 | 0.01 | -0.08 | -0.16 | -0.15 | -0.16 | -0.08 | -0.32 | -0.353 | -0.34 | -0.382 | -0.39 | -0.44 | -0.277 | -0.073 | -0.073 | -0.22 | 0.037 | 0.18 | 0.14 |
| High | 0.4 | 0.34 | 0.26 | 0.25 | 0.496 | 0.178 | 0.307 | 0.166 | 0.223 | 0.15 | -0.005 | 0.01 | -0.078 | -0.16 | -0.15 | -0.16 | -0.08 | -0.32 | -0.353 | -0.34 | -0.382 | -0.39 | -0.44 | -0.277 | -0.073 | -0.073 | -0.22 | 0.037 | 0.22 | 0.17 |
