Wingstop 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 28, 2026	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	709.48	696.85	625.81	460.06	357.52	282.5
Revenue Growth (YoY)	8.96%	11.35%	36.03%	28.68%	26.55%	13.54%
Cost of Revenue	97.94	96.06	91.63	70.65	63.4	57.42
Gross Profit	611.55	600.8	534.18	389.41	294.13	225.09
Selling, General & Admin	394.43	389.9	350.11	263.48	190.13	146.88
Depreciation & Amortization Expenses	25.68	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	420.11	421.5	368.56	276.82	202.19	151.33
Operating Income	191.44	179.29	165.62	112.59	91.93	73.76
Interest Income	-0.07	-	-	-	-	-
Interest Expense	-36.64	-35.78	-21.29	-18.23	-21.23	-14.98
Other Non-Operating Income (Expense)	-0.16	93.68	2.87	-0.06	-1.39	0.14
Total Non-Operating Income (Expense)	-36.87	57.9	-18.43	-18.28	-22.62	-14.85
Pretax Income	154.57	237.19	147.19	94.31	69.32	58.91
Provision for Income Taxes	42.69	62.92	38.47	24.14	16.37	16.25
Net Income	111.89	174.27	108.72	70.18	52.95	42.66
Net Income to Common	111.89	174.27	108.72	70.18	52.95	42.66
Net Income Growth	-35.04%	60.29%	54.92%	32.54%	24.12%	83.03%
Shares Outstanding (Basic)	28	28	29	30	30	30
Shares Outstanding (Diluted)	28	28	29	30	30	30
Shares Change (YoY)	-4.46%	-4.46%	-1.58%	-0.36%	0.06%	0.47%
EPS (Basic)	4.04	6.23	3.72	2.36	1.77	1.43
EPS (Diluted)	4.02	6.21	3.70	2.35	1.77	1.42
EPS Growth	-32.66%	67.84%	57.45%	32.77%	24.65%	82.05%
Shares Outstanding	27.23	27.54	28.66	29.34	29.93	29.84
Free Cash Flow	132.01	105.62	105.68	80.77	52.3	20.86
Free Cash Flow Growth	24.98%	-0.05%	30.84%	54.44%	150.75%	-64.93%
Free Cash Flow Per Share	4.74	3.76	3.60	2.71	1.75	0.70
Dividends Per Share	1.170	1.140	0.980	0.820	0.720	0.620
Dividend Growth	2.63%	16.33%	19.51%	13.89%	16.13%	24.00%
Gross Margin	86.20%	86.22%	85.36%	84.64%	82.27%	79.68%
Operating Margin	26.98%	25.73%	26.46%	24.47%	25.71%	26.11%
Profit Margin	15.77%	25.01%	17.37%	15.25%	14.81%	15.10%
FCF Margin	18.61%	15.16%	16.89%	17.56%	14.63%	7.38%
EBITDA	217.12	204.36	185.11	125.83	102.83	81.7
EBITDA Margin	30.60%	29.33%	29.58%	27.35%	28.76%	28.92%
EBIT	191.44	179.29	165.62	112.59	91.93	73.76
EBIT Margin	26.98%	25.73%	26.46%	24.47%	25.71%	26.11%
Effective Tax Rate	27.62%	26.53%	26.14%	25.59%	23.61%	27.58%

Updated Apr 29, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q