Papa John's International... (PZZA)

AI Score

Unlock

39.87

-1.15 (-2.80%)

At close: Mar 28, 2025, 3:59 PM

40.30

1.10%

After-hours: Mar 28, 2025, 06:12 PM EDT

Papa John's International Income Statement

Table Mode

Year	FY24	FY23	FY22	FY21	FY20	FY19	FY18	FY17	FY16	FY15	FY14	FY13	FY12	FY11	FY10	FY09	FY08	FY07	FY06	FY05	FY04	FY03	FY02	FY01	FY00	FY99	FY98	FY97	FY96	FY95	FY94	FY93	FY92
Revenue	2.06B	2.14B	2.1B	2.07B	1.81B	1.62B	1.57B	1.78B	1.71B	1.64B	1.6B	1.44B	1.34B	1.22B	1.13B	1.11B	1.13B	1.06B	1B	968.79M	942.43M	917.38M	946.22M	971.23M	944.68M	805.3M	669.8M	508.8M	360.1M	253.4M	161.5M	89.2M	49M
Cost of Revenue	1.48B	1.48B	1.71B	1.64B	1.47B	1.33B	1.22B	1.43B	1.35B	1.02B	1.01B	859.98M	837.68M	941.13M	864.47M	867.44M	915.03M	663.47M	715.79M	552.06M	541.63M	687.87M	536M	561.69M	598.43M	457.5M	393M	307.8M	223.6M	155.4M	133.9M	73.7M	39.8M
Gross Profit	580.96M	657.07M	390.54M	429.32M	344.2M	290.54M	353.64M	354.54M	359.1M	618.39M	585.54M	579.04M	504.97M	276.75M	261.93M	238.59M	217.06M	400.13M	285.77M	416.73M	400.8M	229.51M	410.21M	409.55M	346.24M	347.8M	276.8M	201M	136.5M	98M	27.6M	15.5M	9.2M
Operating Income	156.7M	147.14M	109.03M	168.24M	90.25M	24.54M	30.38M	151.02M	164.52M	136.31M	117.63M	106.5M	99.81M	87.02M	86.74M	95.28M	63.46M	52.05M	97.95M	72.7M	41.78M	60.54M	81.43M	82.78M	84.67M	72.3M	55.5M	39.2M	25.7M	15.9M	10M	6M	3.1M
Interest Income	n/a	n/a	1.3M	1.91M	2.13M	1.1M	n/a	n/a	n/a	794K	n/a	589K	750K	n/a	875K	629K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	114.13M	103.67M	83.77M	150.95M	75.36M	5.05M	5.89M	140.34M	158.81M	119.15M	114.25M	106.11M	98.39M	86.28M	82.28M	90.19M	56.78M	46.03M	96.16M	69.63M	37.15M	54.36M	74.88M	75.88M	51.59M	75.7M	60M	42.7M	29.5M	17.7M	11.4M	6.5M	3.9M
Net Income	83.32M	82.1M	67.77M	120.02M	57.93M	4.87M	1.65M	103.71M	103.39M	75.75M	73.27M	69.03M	61.66M	55.66M	51.94M	57.45M	36.8M	32.73M	63.38M	46.06M	23.22M	33.56M	46.8M	47.24M	31.82M	47.3M	35.2M	26.9M	18.6M	11.2M	7.2M	4.1M	2.5M
Selling & General & Admin	190.51M	200.47M	217.41M	212.26M	204.24M	223.46M	192.55M	158.18M	163.81M	380.88M	356.88M	236.62M	229.22M	157.05M	148.41M	128.64M	120.75M	279.4M	175.85M	319.94M	298.6M	137.91M	297.05M	291.59M	227.4M	250.3M	201.4M	141.3M	96.5M	73.4M	12.3M	7.6M	5.4M
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	233.74M	309.46M	52.03M	48.82M	49.7M	47.28M	130.42M	43.67M	40.99M	101.2M	111.03M	235.92M	175.94M	32.68M	26.77M	14.68M	39.14M	68.68M	11.96M	24.09M	60.42M	31.06M	31.74M	35.18M	34.17M	25.2M	19.9M	20.5M	14.3M	8.7M	5.3M	1.9M	700K
Operating Expenses	424.26M	509.93M	269.44M	261.08M	253.95M	270.74M	322.97M	201.85M	204.8M	482.08M	467.91M	472.54M	405.16M	189.73M	175.19M	143.31M	153.59M	348.08M	187.81M	344.03M	359.02M	168.97M	328.79M	326.76M	261.57M	275.5M	221.3M	161.8M	110.8M	82.1M	17.6M	9.5M	6.1M
Interest Expense	42.58M	43.47M	25.26M	19.2M	17.02M	20.59M	25.31M	10.68M	6.61M	4.88M	3.38M	394K	1.41M	742K	5.34M	5.71M	7.54M	13.48M	3.48M	4.32M	5.31M	6.85M	7.68M	8.86M	7.75M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	100K
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	67.16M	63.46M	59.17M	54.58M	45.44M	n/a	n/a	-21.02M	47.12M	41.28M	37.94M	38.26M	38.33M	35.81M	35.3M	155M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	1.9B	1.99B	1.98B	1.9B	1.72B	1.6B	1.54B	1.63B	1.56B	1.5B	1.48B	1.33B	1.24B	1.13B	1.04B	1.01B	1.07B	1.01B	903.6M	896.09M	900.65M	856.84M	864.79M	888.45M	860.01M	733M	614.3M	469.6M	334.4M	237.5M	151.5M	83.2M	45.9M
Income Tax	29.93M	20.87M	14.42M	25.99M	14.75M	-611K	2.65M	33.82M	49.72M	37.18M	36.56M	33.13M	32.39M	26.89M	26.86M	28.98M	19.98M	13.29M	33.17M	25.36M	13.93M	20.39M	28.08M	28.64M	19.76M	28.4M	22.2M	15.8M	10.9M	6.5M	4.2M	2.4M	1.4M
Shares Outstanding (Basic)	32.72M	32.93M	35.5M	35.01M	32.42M	31.63M	32.08M	36.08M	37.25M	39.46M	40.96M	43.39M	46.92M	50.09M	52.66M	55.48M	56.25M	59.33M	64.62M	67.19M	68.83M	71.75M	80.27M	90.4M	98.81M	120.78M	118.15M	116.54M	112.04M	99.56M	92.9M	82M	76.92M
Shares Outstanding (Diluted)	32.82M	33.16M	35.72M	35.34M	32.72M	31.63M	32.3M	36.52M	37.61M	40M	41.72M	44.24M	47.81M	50.62M	52.94M	55.82M	56.53M	60.03M	66.09M	68.63M	69.62M	72.15M	81.2M	91.01M	99.63M	124.32M	121.82M	119.49M	112.89M	101.82M	96M	82M	76.92M
EPS (Basic)	2.55	2.49	1.90	3.43	1.79	0.15	0.05	2.86	2.76	1.91	1.78	1.58	1.31	1.09	1.00	0.97	0.66	0.55	0.98	0.69	0.34	0.47	0.59	0.53	0.32	0.39	0.27	0.20	0.17	0.11	0.08	0.05	0.03
EPS (Diluted)	2.54	2.48	1.89	3.40	1.77	0.15	0.05	2.83	2.74	1.89	1.75	1.55	1.29	1.08	1.00	0.97	0.65	0.55	0.96	0.67	0.34	0.47	0.57	0.52	0.32	0.38	0.27	0.20	0.17	0.11	0.07	0.05	0.03
EBITDA	226.11M	212.5M	161.06M	217.06M	137.02M	67.08M	77.07M	196.36M	195.29M	176.61M	158.57M	141.11M	133.21M	120.11M	115.89M	128.66M	99.09M	86.63M	125.16M	101.45M	67.84M	86.41M	113.17M	117.96M	91.56M	97.5M	74.1M	56.2M	40M	24.6M	15.3M	7.9M	3.8M
Depreciation & Amortization	69.41M	64.09M	52.03M	48.82M	49.7M	47.28M	46.4M	43.67M	40.99M	40.31M	39.97M	35.1M	32.8M	32.68M	32.41M	32.76M	32.85M	31.87M	27.21M	28.75M	31.16M	31.06M	31.74M	35.18M	34.17M	25.2M	19.9M	20.5M	14.3M	8.7M	5.3M	1.9M	700K