Papa John's International Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 29, 2026	Dec '25 Dec 28, 2025	Dec '24 Dec 29, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 25, 2022	Dec '21 Dec 26, 2021
Revenue	2,014	2,054	2,059	2,136	2,102	2,068
Revenue Growth (YoY)	-2.41%	-0.27%	-3.57%	1.60%	1.63%	14.07%
Cost of Revenue	1,435	1,460	1,478	1,558	1,558	1,413
Gross Profit	579.22	593.32	580.96	577.28	544.37	655.64
Selling, General & Admin	235.11	244.28	190.52	208.08	215.3	212.27
Depreciation & Amortization Expenses	91.63	92.25	69.41	64.09	52.03	48.82
Other Operating Expenses	166.54	167.64	164.34	157.96	143.87	226.32
Total Operating Expenses	493.28	504.17	424.26	430.13	411.21	487.4
Operating Income	85.94	89.15	156.7	147.14	109.03	168.24
Interest Expense	-40.37	-40.77	-42.58	-43.47	-25.26	-17.29
Total Non-Operating Income (Expense)	-40.37	-40.77	-42.58	-43.47	-25.26	-17.29
Pretax Income	45.57	48.38	114.13	103.67	83.77	150.95
Provision for Income Taxes	-15.86	-16.26	-29.93	-20.87	14.42	25.99
Net Income	27.5	29.57	83.32	82.1	67.36	4.07
Minority Interest in Earnings	-1.15	-1.59	-0.71	-0.7	-1.58	-4.94
Net Income Attributable to Preferred Dividends	-	-	-	-	-	-115.94
Net Income to Common	27.5	29.57	83.32	82.1	67.36	4.07
Net Income Growth	-64.61%	-64.51%	1.49%	21.88%	1553.87%	-90.24%
Shares Outstanding (Basic)	33	33	33	33	35	35
Shares Outstanding (Diluted)	33	33	33	33	36	35
Shares Change (YoY)	0.33%	0.38%	-1.03%	-7.16%	1.07%	8.01%
EPS (Basic)	0.84	0.90	2.55	2.49	1.90	0.12
EPS (Diluted)	0.83	0.90	2.54	2.48	1.89	0.12
EPS Growth	-64.68%	-64.57%	2.42%	31.22%	1475.00%	-90.63%
Shares Outstanding	32.9	32.8	32.65	32.49	34.74	35.8
Free Cash Flow	26.16	51.57	34.15	116.44	39.42	116.12
Free Cash Flow Growth	-49.26%	51.00%	-70.67%	195.39%	-66.05%	-22.99%
Free Cash Flow Per Share	0.79	1.57	1.04	3.51	1.10	3.29
Dividends Per Share	1.840	1.840	1.840	1.760	1.540	1.150
Dividend Growth	-	-	4.54%	14.29%	33.91%	27.78%
Gross Margin	28.76%	28.89%	28.21%	27.03%	25.90%	31.70%
Operating Margin	4.27%	4.34%	7.61%	6.89%	5.19%	8.13%
Profit Margin	1.48%	1.56%	4.09%	3.88%	3.30%	6.04%
FCF Margin	1.30%	2.51%	1.66%	5.45%	1.88%	5.61%
EBITDA	177.57	181.39	226.11	211.23	161.06	217.06
EBITDA Margin	8.82%	8.83%	10.98%	9.89%	7.66%	10.49%
EBIT	85.94	89.15	156.7	147.14	109.03	168.24
EBIT Margin	4.27%	4.34%	7.61%	6.89%	5.19%	8.13%
Effective Tax Rate	-34.79%	-33.61%	-26.22%	-20.13%	17.21%	17.22%

Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q