| Period Ending: |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
4 | 1 | 1 | 1 | 1 | 1 | 1 | 12 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
57.44 | 49.28 | 44.52 | 38.77 | 46.6 | 36.53 | 44.69 | 49.49 | 65.44 | 48.99 | 53.03 | 50.79 | 61.88 | 54.3 | 52.42 | 50.73 | 56.07 | 45.55 | 48.33 | 48.16 | 57.9 | 51.42 | 37.04 | 39.85 | 68.97 | 54.15 | 48.86 | 41.23 | |||||||
| Average |
1234
|
63.77 | 49.7 | 44.9 | 39.1 | 47 | 36.84 | 45.08 | 61.87 | 68.19 | 50.74 | 53.13 | 53.71 | 65.44 | 57.42 | 55.44 | 53.65 | 59.29 | 48.17 | 51.11 | 50.93 | 61.23 | 54.38 | 39.17 | 42.14 | 72.94 | 57.26 | 51.67 | 43.61 | |||||||
| High |
1234
|
72.82 | 50.68 | 45.78 | 39.87 | 47.92 | 37.56 | 45.96 | 74.24 | 69.93 | 52.49 | 53.23 | 56.78 | 69.18 | 60.7 | 58.61 | 56.71 | 62.68 | 50.92 | 54.03 | 53.84 | 64.73 | 57.48 | 41.41 | 44.55 | 77.11 | 60.53 | 54.63 | 46.1 | |||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-46.21 | -32.16 | -29.05 | -25.3 | -30.41 | -23.84 | -29.17 | -120,496 | -134 | -65.69 | -129,976 | -110,861 | -119.3 | -55.28 | -113,298 | -102,536 | -49.25 | -40.01 | -116,825 | -42.31 | -123.5 | -60.42 | -32.53 | -71.2 | -60.59 | -47.56 | -42.92 | -36.22 | |||||||
| Average |
1234
|
-40.46 | -31.54 | -28.49 | -24.81 | -29.82 | -23.38 | -28.6 | -100,413 | -111.7 | -54.74 | -108,313 | -92,384 | -99.42 | -46.07 | -94,415 | -85,446 | -46.59 | -37.85 | -97,354 | -40.02 | -102.9 | -50.35 | -30.77 | -59.33 | -57.31 | -44.99 | -40.6 | -34.26 | |||||||
| High |
1234
|
-36.45 | -31.27 | -28.25 | -24.6 | -29.57 | -23.18 | -28.36 | -80,331 | -89.32 | -43.79 | -86,651 | -73,907 | -79.53 | -36.86 | -75,532 | -68,357 | -44.05 | -35.79 | -77,883 | -37.84 | -82.32 | -40.28 | -29.1 | -47.46 | -54.19 | -42.54 | -38.39 | -32.4 | |||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-49.05 | -34.14 | -30.84 | -26.86 | -32.28 | -25.3 | -30.96 | -133,192 | -111.5 | -72.74 | -141,400 | -122,541 | -99.24 | -61.22 | -123,256 | -113,339 | -51.18 | -41.58 | -127,094 | -43.96 | -102.7 | -66.91 | -33.81 | -79.63 | -62.96 | -49.43 | -44.6 | -37.64 | |||||||
| Average |
1234
|
-42.95 | -33.48 | -30.24 | -26.34 | -31.66 | -24.82 | -30.37 | -110,993 | -92.88 | -60.62 | -117,834 | -102,118 | -82.7 | -51.02 | -102,714 | -94,449 | -48.41 | -39.33 | -105,911 | -41.59 | -85.59 | -55.76 | -31.98 | -66.36 | -59.56 | -46.75 | -42.19 | -35.6 | |||||||
| High |
1234
|
-38.69 | -33.19 | -29.99 | -26.11 | -31.39 | -24.6 | -30.11 | -88,795 | -74.3 | -48.5 | -94,267 | -81,694 | -66.16 | -40.82 | -82,171 | -75,559 | -45.78 | -37.19 | -84,729 | -39.32 | -68.48 | -44.61 | -30.24 | -53.09 | -56.32 | -44.21 | -39.9 | -33.67 | |||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-0.628 | -5.02 | -6.91 | -3.77 | -3.77 | 93.33 | 81.3 | -139,360 | -129.6 | -84.11 | -140,328 | -128,216 | -115.4 | -70.79 | -122,322 | -118,587 | -44.07 | -29.6 | -126,130 | -27.51 | -119.5 | -77.37 | -42.19 | -76.85 | -46.8 | -45.86 | -33.28 | -46.73 | |||||||
| Average |
1234
|
-0.612 | -4.9 | -6.74 | -3.67 | -3.67 | 94.38 | 82.21 | -116,133 | -108 | -70.09 | -116,940 | -106,846 | -96.2 | -58.99 | -101,935 | -98,823 | -41.03 | -27.55 | -105,108 | -25.61 | -99.57 | -64.47 | -39.27 | -64.04 | -43.56 | -42.68 | -30.98 | -43.5 | |||||||
| High |
1234
|
-0.606 | -4.84 | -6.66 | -3.63 | -3.63 | 96.79 | 84.31 | -92,906 | -86.43 | -56.07 | -93,552 | -85,477 | -76.96 | -47.19 | -81,548 | -79,058 | -38.12 | -25.61 | -84,087 | -23.8 | -79.65 | -51.58 | -36.49 | -51.23 | -40.48 | -39.67 | -28.79 | -40.42 | |||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
52.37 | 44.93 | 40.59 | 35.35 | 42.49 | 33.31 | 40.75 | 45.13 | 71.45 | 53.49 | 57.9 | 55.45 | 67.56 | 59.29 | 57.24 | 55.39 | 61.22 | 49.73 | 52.77 | 52.59 | 63.22 | 56.14 | 40.44 | 43.51 | 75.31 | 59.12 | 53.35 | 45.02 | |||||||
| Average |
1234
|
58.15 | 45.32 | 40.94 | 35.65 | 42.86 | 33.59 | 41.1 | 56.41 | 74.45 | 55.4 | 58.01 | 58.64 | 71.45 | 62.7 | 60.53 | 58.58 | 64.74 | 52.59 | 55.8 | 55.61 | 66.85 | 59.37 | 42.77 | 46.01 | 79.64 | 62.52 | 56.42 | 47.61 | |||||||
| High |
1234
|
66.4 | 46.21 | 41.75 | 36.35 | 43.7 | 34.25 | 41.91 | 67.69 | 76.35 | 57.31 | 58.12 | 62 | 75.54 | 66.28 | 63.99 | 61.92 | 68.44 | 55.6 | 58.99 | 58.79 | 70.67 | 62.77 | 45.21 | 48.64 | 84.2 | 66.1 | 59.65 | 50.33 | |||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||
| Low |
1234
|
-0.01 | -0.082 | -0.113 | -0.062 | -0.062 | 1.52 | 1.33 | 1.56 | -0.279 | -0.301 | -0.312 | -0.344 | -0.569 | -0.569 | -0.72 | -0.655 | -0.72 | -0.483 | -0.444 | -0.449 | -0.464 | -0.64 | -0.689 | -0.813 | -0.764 | -0.749 | -0.544 | -0.763 | |||||||
| Average |
1234
|
-0.01 | -0.08 | -0.11 | -0.06 | -0.06 | 1.54 | 1.34 | 1.58 | -0.27 | -0.28 | -0.29 | -0.32 | -0.53 | -0.53 | -0.67 | -0.61 | -0.67 | -0.45 | -0.413 | -0.418 | -0.431 | -0.595 | -0.641 | -0.756 | -0.711 | -0.697 | -0.506 | -0.71 | |||||||
| High |
1234
|
-0.01 | -0.079 | -0.109 | -0.059 | -0.059 | 1.58 | 1.38 | 1.62 | -0.256 | -0.26 | -0.269 | -0.297 | -0.493 | -0.493 | -0.623 | -0.567 | -0.623 | -0.418 | -0.384 | -0.389 | -0.401 | -0.553 | -0.596 | -0.703 | -0.661 | -0.648 | -0.47 | -0.66 | |||||||
