| Cash Flow | 2025-09-27 | 2025-06-28 |
|---|---|---|
| Total revenue | 521,159 | - |
| Food, beverage and packaging costs | 34,960 | - |
| Labor | 22,096 | - |
| Other operating costs | 16,840 | - |
| Vendor rebates | -2,314 | - |
| Total cost of sales | 71,582 | - |
| Advertising expenses | 196,869 | - |
| Transaction costs | 497 | - |
| System implementation costs | 4,909 | - |
| Amortization of capitalized system implementation costs | 457 | - |
| Stock-based compensation expense | 17,601 | - |
| Other segment expense | 71,572 | - |
| Total selling, general and administrative | 95,036 | - |
| Depreciation and amortization | 18,681 | - |
| Loss on disposal of assets | -6,535 | - |
| Interest expense, net | -26,580 | - |
| Loss on debt extinguishment and financing transactions | 0 | - |
| Investment (income) expense | 93,711 | - |
| Income tax expense | 52,081 | - |
| Net income | 147,506 | 119,028 |
| Depreciation and amortization | 18,681 | 12,448 |
| Deferred income taxes | 30,075 | 12,690 |
| Stock-based compensation expense | 17,601 | 11,529 |
| Loss on disposal of assets | -6,535 | -6,535 |
| Gain on sale of investment | 92,485 | 92,485 |
| Amortization of debt issuance costs | 2,334 | 1,548 |
| Accounts receivable | -241 | 8,729 |
| Prepaid expenses and other assets | 19,874 | 17,148 |
| Advertising fund assets and liabilities net | -13,809 | -17,519 |
| Accounts payable and other current liabilities | -10,406 | -716 |
| Deferred revenue | 8,821 | 4,034 |
| Other non-current liabilities | 530 | 661 |
| Cash provided by operating activities | 95,750 | 31,876 |
| Purchases of property and equipment | 24,601 | 22,381 |
| Acquisition of restaurants from franchisee | 9,221 | 9,221 |
| Proceeds from sales of assets | 17,330 | 17,330 |
| Payments for investments | 76,513 | 76,513 |
| Proceeds from sale of investments | 107,700 | 107,700 |
| Cash (used in) provided by investing activities | 14,695 | 16,915 |
| Proceeds from exercise of stock options | 1,118 | 855 |
| Purchases of common stock | 160,746 | 120,772 |
| Tax payments for restricted stock upon vesting | 13,754 | 13,599 |
| Dividends paid | 24,017 | 15,636 |
| Cash used in financing activities | -197,399 | -149,152 |
| Net change in cash, cash equivalents, and restricted cash | -86,954 | -100,361 |
| Cash and cash equivalents at beginning of period | 359,574 | - |
| Cash and cash equivalents at end of period | 272,620 | - |
Wingstop Inc. (WING)
Wingstop Inc. (WING)