Wingstop Inc. (WING)

Wingstop Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 28, 2025	Dec 28, 2024	Dec 30, 2023	Dec 31, 2022	Dec 25, 2021	Dec 26, 2020
Revenue	669.74	625.81	460.06	357.52	282.5	248.81
Revenue Growth (YoY)	22.74%	36.03%	28.68%	26.55%	13.54%	24.61%
Cost of Revenue	347.82	324.94	237.23	186.46	141.41	125.91
Gross Profit	321.92	300.87	222.83	171.06	141.1	122.9
Selling, General & Admin	122.85	115.09	91.75	67.06	62.9	61.08
Operating Expenses	146.21	134.58	104.99	77.96	70.84	68.6
Operating Income	175.71	166.29	117.84	93.1	70.26	54.3
Interest Expense	-28.93	-21.29	-18.23	-21.23	-14.98	-16.78
Other Non Operating Income (Expenses)	2.87	2.87	-0.06	-0.57	0.14	-
EBT Excluding Unusual Items	242.71	147.87	99.56	71.29	55.41	37.52
Merger & Restructuring Charges	-2.21	-1.71	-	-	-	-
Gain (Loss) on Sale of Assets	-5.5	1.04	-0.1	-1.16	3.5	3.09
Other Unusual Items	-2.85	-	-5.15	-0.81	-	-13.67
Pretax Income	232.16	147.19	94.31	69.32	58.91	26.94
Income Tax Expense	60.64	38.47	24.14	16.37	16.25	3.64
Net Income	171.51	108.72	70.18	52.95	42.66	23.31
Net Income to Common	171.51	108.72	70.18	52.95	42.66	23.31
Net Income Growth	81.39%	54.92%	32.54%	24.12%	83.03%	13.82%
Shares Outstanding (Basic)	29	29	30	30	30	30
Shares Outstanding (Diluted)	29	29	30	30	30	30
Shares Change (YoY)	-2.67%	-1.58%	-0.36%	0.06%	0.47%	0.45%
EPS (Basic)	5.98	3.72	2.36	1.77	1.43	0.79
EPS (Diluted)	5.96	3.70	2.35	1.77	1.42	0.78
EPS Growth	86.15%	57.45%	32.77%	24.65%	82.05%	13.04%
Free Cash Flow	55.8	105.68	80.77	52.3	20.86	59.48
Free Cash Flow Per Share	1.94	3.60	2.71	1.75	0.70	2.00
Dividend Per Share	1.080	0.980	0.820	0.720	0.620	0.500
Dividend Growth	22.73%	19.51%	13.89%	16.13%	24.00%	25.00%
Gross Margin	48.07%	48.08%	48.44%	47.84%	49.95%	49.40%
Operating Margin	26.24%	26.57%	25.61%	26.04%	24.87%	21.82%
Profit Margin	25.61%	17.37%	15.25%	14.81%	15.10%	9.37%
Free Cash Flow Margin	8.33%	16.89%	17.56%	14.63%	7.38%	23.91%
EBITDA	199.07	185.78	131.08	104	78.2	61.82
EBITDA Margin	29.72%	29.69%	28.49%	29.09%	27.68%	24.84%
D&A For EBITDA	23.37	19.49	13.24	10.9	7.94	7.52
EBIT	175.71	166.29	117.84	93.1	70.26	54.3
EBIT Margin	26.24%	26.57%	25.61%	26.04%	24.87%	21.82%
Effective Tax Rate	26.12%	26.14%	25.59%	23.61%	27.58%	13.50%
Revenue as Reported	669.74	625.81	460.06	357.52	282.5	248.81

Updated Jul 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q