Chuy's Holdings Income Statement

Financials in millions TRY. Fiscal year is January - December.

Millions TRY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	2,101	1,964	1,352	1,240	300.24	20.57
Revenue Growth (YoY)	38.77%	45.27%	9.02%	313.06%	1359.87%	-
Operations & Maintenance	109.01	98.86	59.7	64.51	6.33	1.51
Selling, General & Admin	69.71	59.73	21.89	7.09	1.97	1.2
Other Operating Expenses	875.12	818.13	525.26	556.65	92.04	17.75
Total Operating Expenses	1,054	976.72	606.85	628.25	100.35	20.46
Operating Income	1,047	987.45	745.21	611.92	199.89	0.1
Interest Expense	-439.19	-316.8	-181.53	-84.63	-26.4	-9.4
Interest Income	348.21	334.39	228.58	87.51	6.74	0.02
Net Interest Expense	-90.98	17.58	47.05	2.88	-19.67	-9.39
Income (Loss) on Equity Investments	-	-	-1.76	4.7	-	-
Currency Exchange Gain (Loss)	-24.21	181.51	-232.1	150.49	17.9	-20.9
Other Non-Operating Income (Expenses)	-0.4	-1.39	-	-	-8.73	-0.75
EBT Excluding Unusual Items	931.52	1,185	558.41	769.99	189.39	-30.94
Gain (Loss) on Sale of Investments	-2.92	-4.28	-45.76	-	-	-
Legal Settlements	2.01	0.76	0.55	-0.54	-0.39	-0.42
Pretax Income	930.62	1,182	513.2	769.45	189	-31.36
Income Tax Expense	-608.2	-601.44	-289.96	-145.14	-1.8	0.32
Earnings From Continuing Ops.	1,539	1,783	803.16	914.59	190.81	-31.67
Minority Interest in Earnings	-243.49	-292.24	-211.3	-332.72	-	-
Net Income	1,295	1,491	591.86	581.87	190.81	-31.67
Net Income to Common	1,295	1,491	591.86	581.87	190.81	-31.67
Net Income Growth	106.39%	151.89%	1.72%	204.95%	-	-
Shares Outstanding (Basic)	281	281	258	68	62	62
Shares Outstanding (Diluted)	281	281	258	68	62	62
Shares Change (YoY)	1.64%	8.58%	277.58%	9.64%	-	-
EPS (Basic)	4.62	5.31	2.29	8.50	3.06	-0.51
EPS (Diluted)	4.62	5.31	2.29	8.50	3.06	-0.51
EPS Growth	103.05%	131.97%	-73.06%	178.13%	-	-
Free Cash Flow	-113.31	-416.87	-216.05	953.74	-297.21	-162.32
Free Cash Flow Per Share	-0.40	-1.49	-0.84	13.94	-4.76	-2.60
Profit Margin	61.65%	75.90%	43.77%	46.92%	63.55%	-154.00%
Free Cash Flow Margin	-5.39%	-21.22%	-15.98%	76.90%	-98.99%	-789.24%
EBITDA	1,436	1,328	967.11	759.13	234.85	7.35
EBITDA Margin	68.36%	67.62%	71.53%	61.21%	78.22%	35.74%
D&A For EBITDA	389.1	340.78	221.9	147.21	34.96	7.25
EBIT	1,047	987.45	745.21	611.92	199.89	0.1
EBIT Margin	49.84%	50.27%	55.12%	49.34%	66.58%	0.50%

Source: S&P Global Market Intelligence. Utility template. Financial Sources.