Wingstop Inc. (WING)
224.14
-5.15 (-2.25%)
At close: Mar 28, 2025, 3:59 PM
223.84
-0.13%
After-hours: Mar 28, 2025, 05:40 PM EDT
Wingstop Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 |
| Revenue | 625.81M | 460.06M | 357.52M | 282.5M | 248.81M | 199.68M | 153.18M | 105.55M | 91.36M | 77.97M | 67.45M | 59M | 51.59M |
| Cost of Revenue | 324.94M | 237.23M | 187.4M | 141.41M | 118.01M | 94M | 65.76M | 28.75M | 25.31M | 22.22M | 20.47M | 22.18M | 21.26M |
| Gross Profit | 300.87M | 222.83M | 170.12M | 141.1M | 130.8M | 105.68M | 87.42M | 76.81M | 66.05M | 55.75M | 46.98M | 36.82M | 30.33M |
| Operating Income | 165.62M | 112.59M | 91.93M | 73.76M | 57.39M | 42.9M | 38.53M | 36.28M | 29.2M | 19.72M | 18.07M | 14.88M | 9M |
| Interest Income | n/a | n/a | 21.23M | 14.98M | 16.78M | 17.14M | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Pretax Income | 147.19M | 94.31M | 69.32M | 58.91M | 26.94M | 25.77M | 26.93M | 31.15M | 24.55M | 15.85M | 14.3M | 12.02M | 6.58M |
| Net Income | 108.72M | 70.17M | 52.95M | 42.66M | 23.31M | 20.48M | 21.72M | 27.3M | 15.43M | 10.11M | 8.99M | 7.53M | 3.58M |
| Selling & General & Admin | 116.8M | 96.9M | 67.06M | 62.9M | 68.98M | 57.3M | 44.58M | 37.15M | 33.84M | 33.35M | 26.01M | 18.91M | 15.9M |
| 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 |
| Other Expenses | 18.45M | 13.33M | 10.9M | 7.94M | 7.52M | 5.48M | -1.48M | 3.38M | -254K | -396K | -84K | 6K | 8K |
| Operating Expenses | 135.25M | 110.23M | 77.96M | 70.84M | 76.5M | 62.78M | 48.89M | 40.53M | 36.85M | 36.03M | 28.91M | 21.94M | 18.83M |
| Interest Expense | 21.29M | 18.23M | 21.23M | 14.98M | 16.78M | 17.14M | 10.12M | 5.13M | 4.4M | 3.48M | 3.68M | 2.86M | 2.43M |
| Selling & Marketing Expenses | n/a | n/a | n/a | n/a | n/a | 52.89M | 33.7M | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 460.19M | 347.46M | 265.36M | 212.24M | 194.51M | 156.78M | 114.65M | 69.27M | 62.16M | 58.25M | 49.38M | 44.12M | 40.09M |
| Income Tax | 38.47M | 24.14M | 16.37M | 16.25M | 3.64M | 5.29M | 5.21M | 3.85M | 9.12M | 5.74M | 5.31M | 4.49M | 3M |
| Shares Outstanding (Basic) | 29.26M | 29.77M | 29.89M | 29.77M | 29.6M | 29.41M | 29.23M | 29.02M | 28.64M | 27.5M | 28.44M | 28.44M | 28M |
| Shares Outstanding (Diluted) | 29.38M | 29.86M | 29.96M | 29.94M | 29.8M | 29.67M | 29.59M | 29.42M | 28.98M | 27.82M | 28.76M | 28.76M | 28.35M |
| EPS (Basic) | 3.72 | 2.36 | 1.77 | 1.43 | 0.79 | 0.70 | 0.74 | 0.94 | 0.54 | 0.37 | 0.32 | 0.26 | 0.13 |
| EPS (Diluted) | 3.70 | 2.35 | 1.77 | 1.42 | 0.78 | 0.69 | 0.73 | 0.93 | 0.53 | 0.36 | 0.31 | 0.26 | 0.13 |
| EBITDA | 187.97M | 125.78M | 101.44M | 81.83M | 51.24M | 48.38M | 41.36M | 37.25M | 31.96M | 22M | 20.89M | 17.92M | 11.94M |
| Depreciation & Amortization | 19.49M | 13.24M | 10.9M | 7.94M | 7.52M | 5.48M | 4.31M | 3.38M | 3.01M | 2.68M | 2.9M | 3.03M | 2.93M |