| 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 |
2020
06-29 |
2020
03-29 |
2019
12-29 |
2019
09-29 |
2019
06-29 |
2019
03-29 |
2018
12-29 |
2018
09-29 |
2018
06-29 |
2018
03-29 |
2017
12-29 |
2017
09-29 |
2017
06-29 |
2017
03-29 |
2016
12-29 |
2016
09-29 |
2016
06-29 |
2016
03-29 |
2015
09-29 |
2015
06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
2 | 3 | 4 | 4 | 4 | 5 | 4 | 2 | 3 | 4 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 4 | 5 | 7 | 12 | 9 | 8 | 7 | 7 | 16 | 18 | 15 | 8 | 16 | 17 | 14 | 18 | ||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
16.27 | 64.04 | 60.57 | 64.15 | 58.22 | 68.62 | 62.63 | 55.27 | 60.1 | 55.24 | 64.83 | 93.03 | 111 | 107.7 | 108.9 | 107.3 | 128.9 | 111.7 | 99.06 | 121.9 | 121 | 144.4 | 116.3 | 118 | 146.4 | 257.4 | 55.86 | 48.59 | 48.59 | 155.6 | 134.2 | 46.56 | 29.25 | 28.51 | 23.56 | 18.9 | 33.85 | 2,646 | 9.06 | 28.89 | 9.48 | 7.98 | 6.66 | ||||||||||
| Average |
1234
|
29.37 | 70.53 | 64.97 | 68.02 | 66.43 | 74.33 | 69.95 | 64.14 | 66.55 | 91.28 | 117.5 | 109.7 | 130.9 | 126.9 | 128.4 | 126.5 | 152 | 131.6 | 116.8 | 143.7 | 142.7 | 170.2 | 137.1 | 139.1 | 172.6 | 303.5 | 65.85 | 57.28 | 57.28 | 194.5 | 167.8 | 58.2 | 36.56 | 35.63 | 29.44 | 23.62 | 42.31 | 3,307 | 11.32 | 36.12 | 11.85 | 9.98 | 8.32 | ||||||||||
| High |
1234
|
54.15 | 77.03 | 68.91 | 74.57 | 74.03 | 79.19 | 74.61 | 72.24 | 75.11 | 114 | 157.7 | 129.5 | 154.5 | 149.9 | 151.6 | 149.3 | 179.4 | 155.4 | 137.9 | 169.6 | 168.5 | 201 | 161.8 | 164.2 | 203.8 | 358.3 | 77.75 | 67.62 | 67.62 | 233.4 | 201.3 | 69.84 | 43.87 | 42.76 | 35.33 | 28.35 | 50.78 | 3,969 | 13.59 | 43.34 | 14.22 | 11.98 | 9.99 | ||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
2.21 | 8.69 | 8.22 | 8.71 | 7.9 | 9.32 | 8.5 | 7.5 | -8.48 | 43.43 | -100.9 | 21.35 | -7.62 | 40.37 | -99.05 | 17.59 | -6.8 | 34.84 | -75.75 | -57.91 | 18.92 | -64.91 | -64.64 | -85.6 | -18.71 | -2,007 | -2.78 | -40.05 | -51.14 | 21.48 | 22.58 | -19.2 | -33.83 | -59.54 | -35.72 | -20.16 | -13.86 | 1,456 | -27.26 | -6.75 | -0.509 | -55.75 | -14.49 | ||||||||||
| Average |
1234
|
3.99 | 9.58 | 8.82 | 9.23 | 9.02 | 10.09 | 9.5 | 8.71 | -7.07 | 54.29 | -84.1 | 26.69 | -6.35 | 50.47 | -82.54 | 21.99 | -5.67 | 43.54 | -63.12 | -48.26 | 23.65 | -54.09 | -53.87 | -71.33 | -15.59 | -1,672 | -2.36 | -33.38 | -42.61 | 26.85 | 28.22 | -16 | -28.19 | -49.62 | -29.77 | -16.8 | -11.55 | 1,820 | -22.72 | -5.62 | -0.424 | -46.46 | -12.08 | ||||||||||
| High |
1234
|
7.35 | 10.46 | 9.35 | 10.12 | 10.05 | 10.75 | 10.13 | 9.81 | -5.65 | 65.14 | -67.28 | 32.03 | -5.08 | 60.56 | -66.03 | 26.39 | -4.54 | 52.25 | -50.5 | -38.61 | 28.38 | -43.27 | -43.09 | -57.06 | -12.47 | -1,338 | -2 | -26.7 | -34.09 | 32.23 | 33.87 | -12.8 | -22.55 | -39.69 | -23.81 | -13.44 | -9.24 | 2,184 | -18.17 | -4.5 | -0.339 | -37.17 | -9.66 | ||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-0.156 | -0.223 | -0.199 | -0.216 | -0.214 | -0.229 | -0.216 | -0.209 | -44.75 | -901.2 | 93.28 | -149.2 | -40.2 | -837.8 | 91.55 | -123 | -35.9 | -722.8 | 70.01 | -55.27 | -99.19 | -19.2 | -27.13 | -87.42 | -39.34 | -335.1 | -13.35 | -41.38 | -62.61 | 12.74 | 17.36 | -47.45 | -37.08 | -29.71 | -38.88 | -22.81 | -16.77 | 1,231 | -29.24 | -10.51 | -24.44 | -58.08 | -15.65 | ||||||||||
| Average |
1234
|
-0.085 | -0.204 | -0.188 | -0.197 | -0.192 | -0.215 | -0.202 | -0.185 | -37.29 | -751 | 116.6 | -124.4 | -33.5 | -698.2 | 114.4 | -102.5 | -29.92 | -602.4 | 87.51 | -46.06 | -82.66 | -16 | -22.61 | -72.85 | -32.78 | -279.3 | -11.31 | -34.48 | -52.17 | 15.92 | 21.7 | -39.54 | -30.9 | -24.76 | -32.4 | -19.01 | -13.97 | 1,539 | -24.37 | -8.76 | -20.37 | -48.4 | -13.04 | ||||||||||
| High |
1234
|
-0.047 | -0.185 | -0.175 | -0.185 | -0.168 | -0.198 | -0.181 | -0.16 | -29.83 | -600.8 | 139.9 | -99.48 | -26.8 | -558.5 | 137.3 | -81.97 | -23.93 | -481.9 | 105 | -36.85 | -66.12 | -12.8 | -18.09 | -58.28 | -26.22 | -223.4 | -9.59 | -27.59 | -41.74 | 19.11 | 26.04 | -31.63 | -24.72 | -19.81 | -25.92 | -15.21 | -11.18 | 1,846 | -19.49 | -7.01 | -16.29 | -38.72 | -10.43 | ||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-112.6 | -33.73 | -55.1 | -35.46 | -13.29 | -53.81 | -21.33 | -9.95 | -28.17 | 28.78 | -115.6 | -37.2 | -25.3 | 26.75 | -113.5 | -30.65 | -22.6 | 23.08 | -86.77 | -76.05 | 12.19 | -71.82 | -68.68 | -116.7 | -44.64 | -1,703 | 167.5 | -44.07 | -57.22 | 21.88 | 20.99 | -30.61 | -43.15 | -32.55 | -48 | -37.51 | -20.32 | 1,529 | -29.28 | -5.62 | 33.67 | -57.14 | -15.42 | ||||||||||
| Average |
1234
|
-53.69 | -7.1 | -26.88 | -12.77 | -8.64 | -34.9 | -10.17 | -4.55 | -23.47 | 35.97 | -96.34 | -31 | -21.09 | 33.44 | -94.56 | -25.54 | -18.83 | 28.85 | -72.31 | -63.38 | 15.23 | -59.85 | -57.23 | -97.21 | -37.2 | -1,419 | 209.4 | -36.72 | -47.68 | 27.35 | 26.24 | -25.51 | -35.96 | -27.12 | -40 | -31.26 | -16.94 | 1,911 | -24.4 | -4.69 | 42.09 | -47.62 | -12.85 | ||||||||||
| High |
1234
|
-22.55 | 19.53 | 1.34 | 4.39 | -3.99 | -20.36 | -4.27 | 1.14 | -18.78 | 43.16 | -77.07 | -24.8 | -16.87 | 40.13 | -75.65 | -20.43 | -15.06 | 34.62 | -57.85 | -50.7 | 18.28 | -47.88 | -45.79 | -77.77 | -29.76 | -1,135 | 251.2 | -29.38 | -38.14 | 32.82 | 31.49 | -20.41 | -28.77 | -21.7 | -32 | -25.01 | -13.55 | 2,293 | -19.52 | -3.75 | 50.51 | -38.09 | -10.28 | ||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
5.26 | 20.73 | 19.61 | 20.76 | 18.84 | 22.21 | 20.27 | 17.89 | 19.9 | 28.07 | 54.21 | 82.81 | 68.33 | 26.1 | 53.21 | 68.24 | 61.01 | 22.52 | 40.69 | 48.04 | 58.57 | 23.62 | 24.66 | 37.02 | 20.43 | 98.1 | 15.13 | 10.93 | 8.6 | 4.1 | 15.03 | 8.53 | 5.49 | 0.638 | 5.82 | 4.81 | 6.13 | 5.39 | 4.91 | 6.36 | 4.12 | 6.13 | 2.8 | ||||||||||
| Average |
1234
|
9.51 | 22.83 | 21.03 | 22.02 | 21.5 | 24.06 | 22.64 | 20.76 | 22.04 | 35.09 | 67.77 | 103.5 | 85.41 | 32.62 | 66.51 | 85.3 | 76.27 | 28.15 | 50.86 | 60.05 | 73.21 | 29.53 | 30.83 | 46.27 | 25.54 | 115.6 | 18.92 | 13.67 | 10.75 | 5.13 | 18.78 | 10.67 | 6.86 | 0.798 | 7.28 | 6.02 | 7.67 | 6.74 | 6.14 | 7.95 | 5.14 | 7.66 | 3.5 | ||||||||||
| High |
1234
|
17.53 | 24.93 | 22.3 | 24.14 | 23.96 | 25.63 | 24.15 | 23.38 | 24.87 | 42.11 | 81.32 | 124.2 | 102.5 | 39.15 | 79.82 | 102.4 | 91.52 | 33.78 | 61.03 | 72.06 | 87.86 | 35.43 | 36.99 | 55.53 | 30.65 | 136.5 | 22.7 | 16.4 | 12.9 | 6.15 | 22.54 | 12.8 | 8.23 | 0.957 | 8.73 | 7.22 | 9.2 | 8.09 | 7.37 | 9.53 | 6.17 | 9.19 | 4.2 | ||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-1.71 | -0.512 | -0.836 | -0.538 | -0.202 | -0.817 | -0.324 | -0.151 | -0.179 | -1.92 | -1.73 | -1.09 | -0.736 | -0.925 | -0.861 | -0.798 | -1.16 | -1.85 | -1.53 | -1.17 | -1.34 | -1.36 | -0.967 | -0.644 | 0.028 | 1.81 | -1.07 | -1.19 | -1.21 | -1.38 | -2.04 | -1.21 | -1.04 | -0.683 | -1.32 | -0.781 | -0.84 | 0.667 | -0.731 | -0.27 | 1.11 | 5.68 | -0.27 | ||||||||||
| Average |
1234
|
-0.815 | -0.108 | -0.408 | -0.194 | -0.131 | -0.53 | -0.154 | -0.069 | -0.078 | -1.02 | -0.775 | -0.88 | -0.596 | -0.749 | -0.697 | -0.646 | -0.943 | -1.5 | -1.24 | -0.945 | -1.08 | -1.1 | -0.783 | -0.521 | 0.034 | 2.26 | -0.865 | -0.967 | -0.978 | -1.15 | -1.7 | -1.01 | -0.868 | -0.572 | -1.1 | -0.649 | -0.7 | 0.829 | -0.606 | -0.225 | 1.38 | 7.11 | -0.225 | ||||||||||
| High |
1234
|
-0.342 | 0.296 | 0.02 | 0.067 | -0.061 | -0.309 | -0.065 | 0.017 | 0.011 | -0.568 | -0.258 | -0.706 | -0.478 | -0.601 | -0.56 | -0.519 | -0.757 | -1.2 | -0.995 | -0.758 | -0.87 | -0.885 | -0.629 | -0.419 | 0.042 | 2.79 | -0.695 | -0.776 | -0.785 | -0.92 | -1.35 | -0.81 | -0.698 | -0.461 | -0.883 | -0.517 | -0.56 | 1 | -0.481 | -0.18 | 1.65 | 8.52 | -0.18 | ||||||||||
