BT Brands Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 28, 2025	Dec '24 Dec 29, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 2, 2022	Jan '21 Jan 3, 2021
Revenue	14.04	14.82	14.08	12.6	8.45	8.16
Revenue Growth (YoY)	-4.16%	5.30%	11.71%	49.09%	3.58%	25.91%
Cost of Revenue	12.47	14.1	13.21	10.91	6.82	6.56
Gross Profit	1.57	0.72	0.87	1.69	1.63	1.6
Selling, General & Admin	1.57	1.69	1.65	1.63	0.42	0.69
Depreciation & Amortization Expenses	0.72	0.74	0.6	0.45	0.23	0.19
Other Operating Expenses	0.59	0.62	0.31	-	-	0.19
Total Operating Expenses	2.88	3.06	2.56	2.08	0.65	1.07
Operating Income	-0.14	-1.83	-1.07	-0.39	0.98	0.53
Interest Income	0.1	0.18	0.3	0.13	-	0.1
Interest Expense	-0.08	-0.1	-0.1	-0.11	-0.17	-0.18
Other Non-Operating Income (Expense)	0.26	-0.35	-0.16	-0.36	-	0.47
Total Non-Operating Income (Expense)	0.28	-0.27	0.04	-0.35	-0.17	0.39
Pretax Income	-0.16	-2.11	-1.03	-0.74	0.81	0.92
Provision for Income Taxes	0.35	0.21	-0.15	-0.18	0.2	0.13
Net Income	-0.94	-2.31	-0.89	-0.56	0.61	0.79
Net Income to Common	-0.94	-2.31	-0.89	-0.56	0.61	0.79
Net Income Growth	-	-	-	-	-23.25%	-
Shares Outstanding (Basic)	6	6	6	6	4	4
Shares Outstanding (Diluted)	6	6	6	6	4	4
Shares Change (YoY)	-1.41%	-1.07%	-3.00%	47.29%	8.29%	0.09%
EPS (Basic)	-0.14	-0.37	-0.14	-0.09	0.14	0.20
EPS (Diluted)	-0.14	-0.37	-0.14	-0.09	0.14	0.20
EPS Growth	-	-	-	-	-30.00%	-
Free Cash Flow	-0.12	-1.22	-0.75	-0.27	0.61	1.24
Free Cash Flow Growth	-	-	-	-	-51.25%	2362.12%
Free Cash Flow Per Share	-0.02	-0.20	-0.12	-0.04	0.14	0.31
Gross Margin	11.17%	4.88%	6.16%	13.42%	19.30%	19.57%
Operating Margin	-0.99%	-12.36%	-7.62%	-3.10%	11.60%	6.49%
Profit Margin	-6.67%	-15.59%	-6.30%	-4.46%	7.19%	9.71%
FCF Margin	-0.86%	-8.21%	-5.31%	-2.12%	7.17%	15.23%
EBITDA	0.58	-1.09	-0.47	0.06	1.21	0.72
EBITDA Margin	4.15%	-7.35%	-3.37%	0.46%	14.37%	8.81%
EBIT	-0.14	-1.83	-1.07	-0.39	0.98	0.53
EBIT Margin	-0.99%	-12.36%	-7.62%	-3.10%	11.60%	6.49%
Effective Tax Rate	54.67%	-9.79%	14.05%	24.25%	24.76%	14.10%

Updated Sep 28, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q