| Period Ending: |
2030
03-30 |
2029
12-30 |
2029
09-30 |
2029
06-30 |
2029
03-30 |
2028
12-30 |
2028
09-30 |
2028
06-30 |
2028
03-30 |
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 |
2021
06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
6 | 6 | 8 | 7 | 8 | 8 | 7 | 6 | 10 | 7 | 3 | 3 | 2 | 2 | 2 | 3 | 4 | 5 | 6 | ||||||||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
94.88 | 87.48 | 80.48 | 68.65 | 65.44 | 65.09 | 58.8 | 44.86 | 40.61 | 27.45 | 24.15 | 22.42 | 16.33 | 10.88 | 8.94 | 7.22 | 5 | 4.42 | 3.77 | ||||||||||||||||
| Average |
1234
|
102.6 | 91.77 | 84.99 | 71.47 | 68.99 | 66.52 | 59.4 | 52.41 | 43.93 | 29.62 | 29.46 | 27.34 | 19.92 | 13.27 | 10.9 | 8.8 | 6.09 | 5.38 | 4.6 | ||||||||||||||||
| High |
1234
|
109.2 | 94.38 | 89.04 | 72.94 | 70.86 | 68.25 | 60.76 | 55.72 | 47.79 | 32.84 | 34.87 | 32.36 | 23.58 | 15.71 | 12.9 | 10.42 | 7.21 | 6.37 | 5.45 | ||||||||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-84.87 | -73.36 | -69.21 | -56.69 | -55.08 | -53.05 | -47.23 | -43.31 | -37.15 | -25.52 | -27.1 | -25.15 | -18.33 | -12.21 | 0.022 | -0.005 | -5.61 | -4.95 | -4.23 | ||||||||||||||||
| Average |
1234
|
-79.76 | -71.33 | -66.06 | -55.55 | -53.62 | -51.7 | -46.17 | -40.74 | -34.15 | -23.02 | -22.9 | -21.25 | -15.48 | -10.32 | 0.027 | -0.004 | -4.74 | -4.19 | -3.58 | ||||||||||||||||
| High |
1234
|
-73.75 | -67.99 | -62.56 | -53.36 | -50.87 | -50.59 | -45.7 | -34.87 | -31.56 | -21.33 | -18.77 | -17.42 | -12.7 | -8.46 | 0.033 | -0.003 | -3.88 | -3.43 | -2.93 | ||||||||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-97.52 | -84.29 | -79.52 | -65.14 | -63.28 | -60.95 | -54.26 | -49.76 | -42.68 | -29.33 | -31.14 | -28.9 | -21.06 | -108 | -0.085 | -0.017 | -6.44 | -115.5 | -67,734 | ||||||||||||||||
| Average |
1234
|
-91.64 | -81.96 | -75.9 | -63.83 | -61.61 | -59.41 | -53.05 | -46.81 | -39.23 | -26.46 | -26.31 | -24.41 | -17.79 | -90 | -0.07 | -0.015 | -5.44 | -96.26 | -56,445 | ||||||||||||||||
| High |
1234
|
-84.74 | -78.12 | -71.88 | -61.31 | -58.44 | -58.13 | -52.51 | -40.06 | -36.27 | -24.51 | -21.57 | -20.02 | -14.59 | -72 | -0.056 | -0.012 | -4.46 | -77.01 | -45,156 | ||||||||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-19.17 | -18.22 | -15.17 | -16.42 | -24.66 | -17.41 | -16.27 | -15.9 | -51.04 | -102.5 | -40.08 | -32.07 | -26.32 | 0.066 | 0.008 | -0.01 | -14.58 | 0.07 | -397,694 | ||||||||||||||||
| Average |
1234
|
-11.98 | -11.71 | -13.01 | -10.68 | -12.75 | -16.91 | -13.95 | -14.58 | -22.41 | -26.17 | -32.35 | -25.88 | -21.24 | 0.082 | 0.01 | -0.008 | -11.77 | 0.088 | -331,412 | ||||||||||||||||
| High |
1234
|
-6.39 | -6.51 | -9.86 | -7.39 | -7.65 | -16.42 | -10.57 | -13.25 | -3.73 | -23.99 | -24.78 | -19.83 | -16.27 | 0.098 | 0.011 | -0.006 | -9.01 | 0.105 | -265,129 | ||||||||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
181.6 | 167.5 | 154.1 | 131.4 | 125.3 | 124.6 | 112.6 | 85.87 | 77.74 | 52.54 | 46.24 | 42.91 | 31.27 | 20.84 | 0.055 | 0.011 | 9.57 | 8.45 | 7.22 | ||||||||||||||||
| Average |
1234
|
196.4 | 175.7 | 162.7 | 136.8 | 132.1 | 127.3 | 113.7 | 100.3 | 84.1 | 56.71 | 56.39 | 52.33 | 38.13 | 25.41 | 0.069 | 0.014 | 11.67 | 10.31 | 8.81 | ||||||||||||||||
| High |
1234
|
209 | 180.7 | 170.4 | 139.6 | 135.6 | 130.7 | 116.3 | 106.7 | 91.49 | 62.86 | 66.75 | 61.95 | 45.14 | 30.08 | 0.083 | 0.017 | 13.81 | 12.2 | 10.42 | ||||||||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-0.143 | -0.136 | -0.113 | -0.123 | -0.184 | -0.13 | -0.121 | -0.119 | -0.381 | -0.765 | -0.299 | -0.239 | -0.196 | -0.202 | -0.121 | -0.147 | -0.109 | -0.097 | -0.087 | ||||||||||||||||
| Average |
1234
|
-0.089 | -0.087 | -0.097 | -0.08 | -0.095 | -0.126 | -0.104 | -0.109 | -0.167 | -0.195 | -0.241 | -0.193 | -0.159 | -0.163 | -0.098 | -0.118 | -0.088 | -0.079 | -0.07 | ||||||||||||||||
| High |
1234
|
-0.048 | -0.049 | -0.074 | -0.055 | -0.057 | -0.123 | -0.079 | -0.099 | -0.028 | -0.179 | -0.185 | -0.148 | -0.121 | -0.125 | -0.075 | -0.091 | -0.067 | -0.06 | -0.054 | ||||||||||||||||
