Wingstop Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 27, 2025	Dec '24 Dec 28, 2024	Dec '23 Dec 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 25, 2021
Revenue	696.85	625.81	460.06	357.52	282.5
Revenue Growth (YoY)	11.35%	36.03%	28.68%	26.55%	13.54%
Cost of Revenue	96.06	91.63	70.65	63.4	57.42
Gross Profit	600.8	534.18	389.41	294.13	225.09
Selling, General & Admin	389.9	350.11	263.48	190.13	146.88
Depreciation & Amortization Expenses	25.07	19.49	13.24	10.9	7.94
Other Operating Expenses	6.54	-1.04	0.1	1.16	-3.5
Total Operating Expenses	421.5	368.56	276.82	202.19	151.33
Operating Income	179.29	165.62	112.59	91.93	73.76
Interest Expense	-35.78	-21.29	-18.23	-21.23	-14.98
Other Non-Operating Income (Expense)	93.68	2.87	-0.06	-1.39	0.14
Total Non-Operating Income (Expense)	57.9	-18.43	-18.28	-22.62	-14.85
Pretax Income	237.19	147.19	94.31	69.32	58.91
Provision for Income Taxes	62.92	38.47	24.14	16.37	16.25
Net Income	174.27	108.72	70.18	52.95	42.66
Net Income to Common	174.27	108.72	70.18	52.95	42.66
Net Income Growth	60.29%	54.92%	32.54%	24.12%	83.03%
Shares Outstanding (Basic)	28	29	30	30	30
Shares Outstanding (Diluted)	28	29	30	30	30
Shares Change (YoY)	-4.46%	-1.58%	-0.36%	0.06%	0.47%
EPS (Basic)	6.23	3.72	2.36	1.77	1.43
EPS (Diluted)	6.21	3.70	2.35	1.77	1.42
EPS Growth	67.84%	57.45%	32.77%	24.65%	82.05%
Free Cash Flow	105.62	105.68	80.77	52.3	20.86
Free Cash Flow Growth	-0.05%	30.84%	54.44%	150.75%	-64.93%
Free Cash Flow Per Share	3.76	3.60	2.71	1.75	0.70
Dividends Per Share	1.140	0.980	0.820	0.720	0.620
Dividend Growth	16.33%	19.51%	13.89%	16.13%	24.00%
Gross Margin	86.22%	85.36%	84.64%	82.27%	79.68%
Operating Margin	25.73%	26.46%	24.47%	25.71%	26.11%
Profit Margin	25.01%	17.37%	15.25%	14.81%	15.10%
FCF Margin	15.16%	16.89%	17.56%	14.63%	7.38%
EBITDA	204.36	185.11	125.83	102.83	81.7
EBITDA Margin	29.33%	29.58%	27.35%	28.76%	28.92%
EBIT	179.29	165.62	112.59	91.93	73.76
EBIT Margin	25.73%	26.46%	24.47%	25.71%	26.11%
Effective Tax Rate	26.53%	26.14%	25.59%	23.62%	27.58%

Updated Feb 18, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q