| Period Ending: |
2027
12-30 |
2027
09-30 |
2027
06-30 |
2027
03-30 |
2026
12-30 |
2026
09-30 |
2026
06-30 |
2026
03-30 |
2025
12-30 |
2025
09-30 |
2025
06-30 |
2025
03-30 |
2024
12-30 |
2024
09-30 |
2024
06-30 |
2024
03-30 |
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
|
12 | 13 | 17 | 11 | 11 | 10 | 10 | 9 | 12 | 12 | 10 | 10 | 5 | 5 | 5 | 5 | 6 | 6 | |||||||
| Estimated Revenue | ||||||||||||||||||||||||||
| Low |
1234
|
274.9 | 257.9 | 239.7 | 221.2 | 204.2 | 188.7 | 176.5 | 164.6 | 146.7 | 130.9 | 121.2 | 110.3 | 97.84 | 93.35 | 83.94 | 75.96 | 67.57 | 59.22 | |||||||
| Average |
1234
|
275.7 | 260.3 | 240.7 | 223.2 | 205.5 | 189.2 | 177.1 | 165.6 | 148.3 | 132.1 | 123.7 | 112.7 | 99.89 | 95.31 | 85.7 | 77.56 | 68.99 | 60.46 | |||||||
| High |
1234
|
276.7 | 262.8 | 243 | 224.8 | 208.5 | 189.7 | 178.2 | 166.5 | 154.4 | 134.6 | 126.7 | 115.4 | 102.3 | 97.6 | 87.77 | 79.43 | 70.65 | 61.92 | |||||||
| Estimated EBITDA | ||||||||||||||||||||||||||
| Low |
1234
|
-21.59 | -20.51 | -18.96 | -17.54 | -16.27 | -14.8 | -13.9 | -12.99 | -12.05 | -10.51 | -9.89 | -9 | -7.98 | -40 | -20.92 | -17.85 | -5.51 | -31.62 | |||||||
| Average |
1234
|
-21.52 | -20.31 | -18.78 | -17.42 | -16.03 | -14.76 | -13.82 | -12.92 | -11.57 | -10.31 | -9.65 | -8.79 | -7.79 | -33.33 | -17.43 | -14.88 | -5.38 | -26.35 | |||||||
| High |
1234
|
-21.45 | -20.12 | -18.7 | -17.26 | -15.93 | -14.73 | -13.78 | -12.84 | -11.45 | -10.22 | -9.45 | -8.61 | -7.63 | -26.66 | -13.95 | -11.9 | -5.27 | -21.08 | |||||||
| Estimated EBIT | ||||||||||||||||||||||||||
| Low |
1234
|
-25.24 | -23.97 | -22.16 | -20.5 | -19.02 | -17.3 | -16.25 | -15.19 | -14.08 | -12.28 | -11.55 | -10.52 | -9.33 | -40.73 | -22.9 | -18.63 | -6.44 | -32.19 | |||||||
| Average |
1234
|
-25.15 | -23.74 | -21.95 | -20.36 | -18.74 | -17.26 | -16.16 | -15.1 | -13.53 | -12.05 | -11.28 | -10.28 | -9.11 | -33.94 | -19.08 | -15.53 | -6.29 | -26.83 | |||||||
| High |
1234
|
-25.07 | -23.52 | -21.86 | -20.17 | -18.62 | -17.21 | -16.1 | -15.01 | -13.38 | -11.94 | -11.05 | -10.06 | -8.92 | -27.15 | -15.27 | -12.42 | -6.16 | -21.46 | |||||||
| Estimated Net Income | ||||||||||||||||||||||||||
| Low |
1234
|
38.24 | 35.68 | 26.09 | 24.15 | 21.6 | 15.7 | 13.99 | 11.78 | 2.07 | -13.08 | -9.82 | -12.27 | -27.8 | -41.11 | -22.91 | -19.11 | -28.5 | -32.5 | |||||||
| Average |
1234
|
41.43 | 37.78 | 29.22 | 25.64 | 24 | 17.66 | 15.92 | 13.6 | 2.08 | -3.57 | -9.52 | -11.9 | -26.95 | -34.26 | -19.1 | -15.93 | -27.64 | -27.08 | |||||||
| High |
1234
|
46.74 | 44.07 | 31.54 | 28.24 | 28.32 | 21.09 | 18.33 | 15.41 | 2.08 | 1.49 | -9.27 | -11.58 | -26.23 | -27.41 | -15.28 | -12.74 | -26.9 | -21.66 | |||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||
| Low |
1234
|
124.1 | 116.4 | 108.2 | 99.85 | 92.18 | 85.19 | 79.7 | 74.3 | 66.23 | 59.1 | 54.7 | 49.81 | 44.17 | 42.45 | 46.03 | 43.82 | 30.5 | 33.56 | |||||||
| Average |
1234
|
124.5 | 117.5 | 108.6 | 100.8 | 92.75 | 85.41 | 79.96 | 74.76 | 66.94 | 59.65 | 55.85 | 50.86 | 45.1 | 53.06 | 57.54 | 54.77 | 31.14 | 41.95 | |||||||
| High |
1234
|
124.9 | 118.6 | 109.7 | 101.5 | 94.12 | 85.64 | 80.42 | 75.17 | 69.71 | 60.78 | 57.19 | 52.08 | 46.18 | 63.67 | 69.05 | 65.73 | 31.89 | 50.33 | |||||||
| Estimated EPS | ||||||||||||||||||||||||||
| Low |
1234
|
0.768 | 0.716 | 0.524 | 0.485 | 0.434 | 0.315 | 0.281 | 0.237 | 0.042 | -0.263 | -0.197 | -0.246 | -0.558 | -0.569 | -0.532 | -0.588 | -0.572 | -1 | |||||||
| Average |
1234
|
0.832 | 0.759 | 0.587 | 0.515 | 0.482 | 0.355 | 0.32 | 0.273 | 0.042 | -0.072 | -0.191 | -0.239 | -0.541 | -0.551 | -0.516 | -0.57 | -0.555 | -0.971 | |||||||
| High |
1234
|
0.939 | 0.885 | 0.633 | 0.567 | 0.569 | 0.424 | 0.368 | 0.309 | 0.042 | 0.03 | -0.186 | -0.233 | -0.527 | -0.537 | -0.502 | -0.555 | -0.54 | -0.945 | |||||||
