| 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
09-29 |
2023
06-29 |
2023
03-30 |
2022
12-30 |
2022
09-29 |
2022
06-29 |
2022
03-30 |
2021
12-30 |
2021
09-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||||||||||
| Low | 9.8 | 8.8 | 9.1 | 8.2 | 8.4 | 7.65 | 7.6 | 6.3 | 11.8 | 10.36 | 11.25 | 10.51 | 11.87 | 9.31 | 10.12 | 8.22 | 9.24 | 7.79 |
| Average | 9.8 | 8.8 | 9.1 | 8.2 | 8.4 | 7.65 | 7.6 | 6.3 | 11.8 | 10.36 | 11.25 | 10.51 | 11.87 | 9.31 | 10.12 | 8.22 | 9.24 | 7.79 |
| High | 9.8 | 8.8 | 9.1 | 8.2 | 8.4 | 7.65 | 7.6 | 6.3 | 11.8 | 10.36 | 11.25 | 10.51 | 11.87 | 9.31 | 10.12 | 8.22 | 9.24 | 7.79 |
| Estimated EBITDA | ||||||||||||||||||
| Low | -9.49 | -8.52 | -8.81 | -7.94 | -8.13 | -7.4 | -7.36 | -6.1 | -11.42 | -10.03 | -10.89 | -10.17 | -11.49 | -9.01 | -9.8 | -7.96 | -8.94 | -7.54 |
| Average | -9.49 | -8.52 | -8.81 | -7.94 | -8.13 | -7.4 | -7.36 | -6.1 | -11.42 | -10.03 | -10.89 | -10.17 | -11.49 | -9.01 | -9.8 | -7.96 | -8.94 | -7.54 |
| High | -9.49 | -8.52 | -8.81 | -7.94 | -8.13 | -7.4 | -7.36 | -6.1 | -11.42 | -10.03 | -10.89 | -10.17 | -11.49 | -9.01 | -9.8 | -7.96 | -8.94 | -7.54 |
| Estimated EBIT | ||||||||||||||||||
| Low | -9.58 | -8.6 | -8.89 | -8.01 | -8.21 | -7.47 | -7.43 | -6.16 | -11.53 | -10.12 | -10.99 | -10.27 | -11.6 | -9.1 | -9.89 | -8.03 | -9.02 | -7.61 |
| Average | -9.58 | -8.6 | -8.89 | -8.01 | -8.21 | -7.47 | -7.43 | -6.16 | -11.53 | -10.12 | -10.99 | -10.27 | -11.6 | -9.1 | -9.89 | -8.03 | -9.02 | -7.61 |
| High | -9.58 | -8.6 | -8.89 | -8.01 | -8.21 | -7.47 | -7.43 | -6.16 | -11.53 | -10.12 | -10.99 | -10.27 | -11.6 | -9.1 | -9.89 | -8.03 | -9.02 | -7.61 |
| Estimated Net Income | ||||||||||||||||||
| Low | -763.4 | -624.5 | -655.6 | -640.8 | -622.2 | -954.2 | -1,145 | 858.8 | -1,534 | -1,406 | -1,393 | -1,450 | -1,966 | -4,055 | -5,306 | -5,306 | -4,771 | -5,630 |
| Average | -763.4 | -624.5 | -655.6 | -640.8 | -622.2 | -954.2 | -1,145 | 858.8 | -1,431 | -1,312 | -1,393 | -1,450 | -1,966 | -4,055 | -5,306 | -5,306 | -4,771 | -5,630 |
| High | -763.4 | -624.5 | -655.6 | -640.8 | -622.2 | -954.2 | -1,145 | 858.8 | -1,329 | -1,125 | -1,393 | -1,450 | -1,966 | -4,055 | -5,306 | -5,306 | -4,771 | -5,630 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 11.14 | 10.01 | 10.35 | 9.32 | 9.55 | 8.7 | 8.64 | 7.16 | 13.42 | 11.78 | 12.79 | 11.95 | 13.49 | 10.59 | 11.51 | 9.35 | 10.5 | 8.85 |
| Average | 11.14 | 10.01 | 10.35 | 9.32 | 9.55 | 8.7 | 8.64 | 7.16 | 13.42 | 11.78 | 12.79 | 11.95 | 13.49 | 10.59 | 11.51 | 9.35 | 10.5 | 8.85 |
| High | 11.14 | 10.01 | 10.35 | 9.32 | 9.55 | 8.7 | 8.64 | 7.16 | 13.42 | 11.78 | 12.79 | 11.95 | 13.49 | 10.59 | 11.51 | 9.35 | 10.5 | 8.85 |
| Estimated EPS | ||||||||||||||||||
| Low | -16 | -13.09 | -13.74 | -13.43 | -13.04 | -20 | -24 | 18 | -32.14 | -29.46 | -29.2 | -30.4 | -41.2 | -85 | -111.2 | -111.2 | -100 | -118 |
| Average | -16 | -13.09 | -13.74 | -13.43 | -13.04 | -20 | -24 | 18 | -30 | -27.5 | -29.2 | -30.4 | -41.2 | -85 | -111.2 | -111.2 | -100 | -118 |
| High | -16 | -13.09 | -13.74 | -13.43 | -13.04 | -20 | -24 | 18 | -27.86 | -23.57 | -29.2 | -30.4 | -41.2 | -85 | -111.2 | -111.2 | -100 | -118 |
