Wingstop 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 27, 2025	Dec '24 Dec 28, 2024	Dec '23 Dec 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 25, 2021	Dec '20 Dec 26, 2020
Revenue	682.98	625.81	460.06	357.52	282.5	248.81
Revenue Growth (YoY)	15.55%	36.03%	28.68%	26.55%	13.54%	24.61%
Cost of Revenue	352.37	324.94	237.23	186.46	141.41	125.91
Gross Profit	330.61	300.87	222.83	171.06	141.1	122.9
Selling, General & Admin	119.88	115.09	91.75	67.06	62.9	61.08
Operating Expenses	144.42	134.58	104.99	77.96	70.84	68.6
Operating Income	186.19	166.29	117.84	93.1	70.26	54.3
Interest Expense	-33	-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	248.19	147.87	99.56	71.29	55.41	37.52
Merger & Restructuring Charges	-1.71	-1.71	-	-	-	-
Gain (Loss) on Sale of Assets	-5.5	1.04	-0.1	-1.16	3.5	3.09
Other Unusual Items	-4.68	-	-5.15	-0.81	-	-13.67
Pretax Income	236.3	147.19	94.31	69.32	58.91	26.94
Income Tax Expense	62.04	38.47	24.14	16.37	16.25	3.64
Net Income	174.26	108.72	70.18	52.95	42.66	23.31
Net Income to Common	174.26	108.72	70.18	52.95	42.66	23.31
Net Income Growth	72.91%	54.92%	32.54%	24.12%	83.03%	13.82%
Shares Outstanding (Basic)	28	29	30	30	30	30
Shares Outstanding (Diluted)	28	29	30	30	30	30
Shares Change (YoY)	-3.50%	-1.58%	-0.36%	0.06%	0.47%	0.45%
EPS (Basic)	6.15	3.72	2.36	1.77	1.43	0.79
EPS (Diluted)	6.14	3.70	2.35	1.77	1.42	0.78
EPS Growth	79.44%	57.45%	32.77%	24.65%	82.05%	13.04%
Free Cash Flow	62.54	105.68	80.77	52.3	20.86	59.48
Free Cash Flow Per Share	2.20	3.60	2.71	1.75	0.70	2.00
Dividend Per Share	1.110	0.980	0.820	0.720	0.620	0.500
Dividend Growth	19.36%	19.51%	13.89%	16.13%	24.00%	25.00%
Gross Margin	48.41%	48.08%	48.44%	47.84%	49.95%	49.40%
Operating Margin	27.26%	26.57%	25.61%	26.04%	24.87%	21.82%
Profit Margin	25.52%	17.37%	15.25%	14.81%	15.10%	9.37%
Free Cash Flow Margin	9.16%	16.89%	17.56%	14.63%	7.38%	23.91%
EBITDA	210.27	185.78	131.08	104	78.2	61.82
EBITDA Margin	30.79%	29.69%	28.49%	29.09%	27.68%	24.84%
D&A For EBITDA	24.09	19.49	13.24	10.9	7.94	7.52
EBIT	186.19	166.29	117.84	93.1	70.26	54.3
EBIT Margin	27.26%	26.57%	25.61%	26.04%	24.87%	21.82%
Effective Tax Rate	26.25%	26.14%	25.59%	23.61%	27.58%	13.50%
Revenue as Reported	682.98	625.81	460.06	357.52	282.5	248.81

Updated Nov 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q