| Cash Flow | 2025-09-24 | 2025-06-25 |
|---|---|---|
| Net income | 3,428 | 2,796 |
| Depreciation and amortization | 12,919 | 8,485 |
| Goodwill impairment charges | 0 | 0 |
| (gains) losses on sales of assets and other, net | 2,717 | - |
| Impairment charges | 3,265 | - |
| Restructuring charges and exit costs | 3,934 | - |
| Operating (gains), losses and other charges, net | -4,482 | -5,611 |
| Amortization on interest rate swaps, net | -2,051 | -1,138 |
| Amortization of deferred financing costs | 478 | 318 |
| Gains on investments | 36 | 36 |
| Gains on early termination of debt and leases | 8 | 126 |
| Deferred income tax expense (benefit) | -844 | 1,874 |
| Increase of tax valuation allowance | -423 | -193 |
| Share-based compensation expense | 9,016 | 5,767 |
| Receivables | -8,055 | -5,256 |
| Inventories | 286 | 293 |
| Prepaids and other current assets | 1,597 | -1,762 |
| Other noncurrent assets | 4,334 | 4,060 |
| Operating lease assets and liabilities | 416 | -120 |
| Accounts payable | 5,996 | 122 |
| Other accrued liabilities | -8,840 | -9,494 |
| Other noncurrent liabilities | -1,833 | -1,317 |
| Net cash flows provided by operating activities | 30,342 | 14,368 |
| Capital expenditures | 25,649 | 16,384 |
| Acquisition of restaurants | 4,105 | 4,082 |
| Proceeds from asset sales | 3,486 | 1,910 |
| Investment purchases | 0 | 0 |
| Proceeds from sale of investments | 1,142 | 1,142 |
| Collections on notes receivable | 784 | 518 |
| Issuance of notes receivable | 767 | 640 |
| Net cash flows used in investing activities | -25,109 | -17,536 |
| Revolver borrowings | 79,800 | 62,100 |
| Revolver payments | 81,600 | 54,800 |
| Repayments of finance leases | 921 | 613 |
| Tax withholding on share-based payments | 1,006 | 1,000 |
| Purchase of treasury stock | 1,668 | 1,668 |
| Net bank overdrafts | 688 | -1,383 |
| Net cash flows used in financing activities | -4,707 | 2,636 |
| Increase (decrease) in cash and cash equivalents | 526 | -532 |
| Cash and cash equivalents at beginning of period | 1,698 | - |
| Cash and cash equivalents at end of period | 2,224 | - |
DENNY'S Corp (DENN)
DENNY'S Corp (DENN)