| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
1 | 3 | 3 | 1 | 4 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||||||
| Estimated Revenue | |||||||||||||||||||||||||||||||
| Low |
1234
|
118.9 | 93.33 | 91.32 | 82.2 | 74.1 | 73.67 | 63.23 | 57.49 | 51.7 | 49.42 | 52.6 | 50.3 | 43.9 | 33.8 | 36.5 | 37.8 | 37 | 37.1 | 40.9 | |||||||||||
| Average |
1234
|
118.9 | 93.5 | 94.1 | 82.2 | 74.2 | 73.67 | 63.58 | 57.5 | 51.7 | 49.42 | 52.6 | 50.3 | 43.9 | 33.8 | 36.5 | 37.8 | 37 | 37.1 | 40.9 | |||||||||||
| High |
1234
|
118.9 | 93.83 | 99.12 | 82.2 | 74.3 | 73.67 | 63.94 | 57.51 | 51.7 | 49.42 | 52.6 | 50.3 | 43.9 | 33.8 | 36.5 | 37.8 | 37 | 37.1 | 40.9 | |||||||||||
| Estimated EBITDA | |||||||||||||||||||||||||||||||
| Low |
1234
|
85.4 | 67.04 | 65.59 | 59.04 | 53.22 | 52.91 | 45.41 | 41.29 | 39.22 | 37.5 | 39.91 | 38.16 | 33.31 | 25.64 | 27.69 | 28.68 | 28.07 | 28.15 | 31.03 | |||||||||||
| Average |
1234
|
85.4 | 67.16 | 67.59 | 59.04 | 53.29 | 52.91 | 45.67 | 41.3 | 39.22 | 37.5 | 39.91 | 38.16 | 33.31 | 25.64 | 27.69 | 28.68 | 28.07 | 28.15 | 31.03 | |||||||||||
| High |
1234
|
85.4 | 67.4 | 71.19 | 59.04 | 53.37 | 52.91 | 45.93 | 41.31 | 39.22 | 37.5 | 39.91 | 38.16 | 33.31 | 25.64 | 27.69 | 28.68 | 28.07 | 28.15 | 31.03 | |||||||||||
| Estimated EBIT | |||||||||||||||||||||||||||||||
| Low |
1234
|
40.28 | 31.62 | 30.94 | 27.85 | 25.1 | 24.96 | 21.42 | 19.47 | 18.04 | 17.25 | 18.36 | 17.55 | 15.32 | 11.8 | 12.74 | 13.19 | 12.91 | 12.95 | 14.27 | |||||||||||
| Average |
1234
|
40.28 | 31.67 | 31.88 | 27.85 | 25.14 | 24.96 | 21.54 | 19.48 | 18.04 | 17.25 | 18.36 | 17.55 | 15.32 | 11.8 | 12.74 | 13.19 | 12.91 | 12.95 | 14.27 | |||||||||||
| High |
1234
|
40.28 | 31.79 | 33.58 | 27.85 | 25.17 | 24.96 | 21.66 | 19.48 | 18.04 | 17.25 | 18.36 | 17.55 | 15.32 | 11.8 | 12.74 | 13.19 | 12.91 | 12.95 | 14.27 | |||||||||||
| Estimated Net Income | |||||||||||||||||||||||||||||||
| Low |
1234
|
65.84 | 41.67 | 41.89 | 37 | 32.65 | 26.36 | 22.71 | 20.1 | 16.42 | 16.43 | 17.26 | 22.19 | 21.76 | 18.06 | 20.28 | 20.36 | 18.2 | 19.14 | 23.62 | |||||||||||
| Average |
1234
|
65.84 | 45.83 | 45.24 | 39.18 | 34.82 | 28.39 | 24.77 | 22.11 | 16.42 | 16.43 | 17.26 | 22.19 | 21.76 | 18.06 | 20.28 | 20.36 | 18.2 | 19.14 | 23.62 | |||||||||||
| High |
1234
|
65.84 | 47.92 | 48.17 | 41.36 | 37 | 28.39 | 24.77 | 22.11 | 16.42 | 16.43 | 17.26 | 22.19 | 21.76 | 18.06 | 20.28 | 20.36 | 18.2 | 19.14 | 23.62 | |||||||||||
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||
| Low |
1234
|
10.88 | 8.54 | 8.36 | 7.52 | 6.78 | 6.74 | 5.79 | 5.26 | 4.53 | 4.34 | 4.61 | 4.41 | 3.85 | 2.96 | 3.2 | 3.32 | 3.25 | 3.25 | 3.59 | |||||||||||
| Average |
1234
|
10.88 | 8.56 | 8.61 | 7.52 | 6.79 | 6.74 | 5.82 | 5.26 | 4.53 | 4.34 | 4.61 | 4.41 | 3.85 | 2.96 | 3.2 | 3.32 | 3.25 | 3.25 | 3.59 | |||||||||||
| High |
1234
|
10.88 | 8.59 | 9.07 | 7.52 | 6.8 | 6.74 | 5.85 | 5.27 | 4.53 | 4.34 | 4.61 | 4.41 | 3.85 | 2.96 | 3.2 | 3.32 | 3.25 | 3.25 | 3.59 | |||||||||||
| Estimated EPS | |||||||||||||||||||||||||||||||
| Low |
1234
|
0.318 | 0.201 | 0.202 | 0.179 | 0.158 | 0.127 | 0.11 | 0.097 | 0.079 | 0.08 | 0.084 | 0.107 | 0.105 | 0.087 | 0.098 | 0.099 | 0.088 | 0.093 | 0.114 | |||||||||||
| Average |
1234
|
0.318 | 0.221 | 0.218 | 0.189 | 0.168 | 0.137 | 0.12 | 0.107 | 0.079 | 0.08 | 0.084 | 0.107 | 0.105 | 0.087 | 0.098 | 0.099 | 0.088 | 0.093 | 0.114 | |||||||||||
| High |
1234
|
0.318 | 0.231 | 0.233 | 0.2 | 0.179 | 0.137 | 0.12 | 0.107 | 0.079 | 0.08 | 0.084 | 0.107 | 0.105 | 0.087 | 0.098 | 0.099 | 0.088 | 0.093 | 0.114 | |||||||||||