Wingstop Statements
WI
Wingstop Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
155.7
100
22.673
14.6
133.03
85.4
—
0
86.645
55.6
91.806
59
41.22
26.5
-5.2
-3.3
0.471
0.3
36.491
23.4
9.006
5.8
27.485
17.7
0.933
29.457
145.79
100
21.271
14.6
124.52
85.4
—
0
78.37
53.8
81.78
56.1
42.738
29.3
-4.544
-3.1
0.303
0.2
38.497
26.4
9.75
6.7
28.747
19.7
0.975
29.478
127.06
100
19.687
15.5
107.37
84.5
—
0
73.908
58.2
77.556
61
29.814
23.5
-4.89
-3.8
0.066
0.05
24.99
19.7
6.176
4.9
18.814
14.8
0.637
29.517
117.1
100
17.6
15
99.5
85
—
0
64.1
54.7
67.6
57.7
32
27.3
-4.5
-3.8
—
0
26.2
22.4
6.6
5.6
19.5
16.7
0.65
29.8
107.2
100
16.6
15.5
90.5
84.4
—
0
59.8
55.8
63
58.8
27.6
25.7
-4.2
-3.9
—
0
22.3
20.8
6.1
5.7
16.2
15.1
0.54
30
108.7
100
16.7
15.4
92
84.6
—
0
60.5
55.7
63.5
58.4
28.5
26.2
-4.6
-4.2
-0.2
-0.2
20.9
19.2
5.2
4.8
15.7
14.4
0.52
30
104.9
100
17.1
16.3
87.8
83.7
—
0
55
52.4
58.3
55.6
29.5
28.1
-5.3
-5.05
-0.2
-0.2
23.4
22.3
5.8
5.5
17.6
16.8
0.59
30
92.7
100
15.7
16.9
76.9
83
—
0
49.8
53.7
52.7
56.9
24.3
26.2
-5.7
-6.1
-0.3
-0.3
18
19.4
4.7
5.1
13.4
14.5
0.45
30
83.8
100
14.9
17.8
68.9
82.2
—
0
43.6
52
46.1
55
22.8
27.2
-6
-7.2
—
0
16.4
19.6
3.1
3.7
13.3
15.9
0.44
29.9
76.2
100
15.7
20.6
60.5
79.4
—
0
40.9
53.7
43.1
56.6
17.4
22.8
-4.2
-5.5
-0.1
-0.1
11.5
15.1
2.9
3.8
8.7
11.4
0.29
30
72
100
14.7
20.4
57.3
79.6
—
0
40.5
56.3
43
59.7
14.3
19.9
-3.8
-5.3
0.1
0.1
10.6
14.7
3.7
5.1
6.9
9.6
0.23
30
65.8
100
15.2
23.1
50.6
76.9
—
0
31.3
47.6
33.4
50.8
17.2
26.1
-3.7
-5.6
—
0
17.1
26
5.8
8.8
11.3
17.2
0.38
30
74
100
14.2
19.2
59.8
80.8
—
0
39.4
53.2
40.9
55.3
18.9
25.5
-3.7
-5
—
0
15.2
20.5
3.9
5.3
11.3
15.3
0.38
29.9
70.7
100
13.3
18.8
57.4
81.2
—
0
35.8
50.6
37.6
53.2
19.8
28
-3.8
-5.4
—
0
16
22.6
2.9
4.1
13.2
18.7
0.44
29.8
63.3
100
12.2
19.3
51.1
80.7
—
0
38.6
61
40.9
64.6
10.2
16.1
-4
-6.3
—
0
-7.6
-12.006
-1.2
-1.9
-6.4
-10.1
-0.22
29.7
64
100
11.8
18.4
52.2
81.6
—
0
36.8
57.5
39.1
61.1
13.1
20.5
-4.4
-6.9
—
0
9.9
15.5
-0.2
-0.3
10.1
15.8
0.34
29.9
66.1
100
13.4
20.3
52.7
79.7
—
0
33.8
51.1
35.2
53.3
17.5
26.5
-4.2
-6.4
—
0
15.3
23.1
3.8
5.7
11.5
17.4
0.39
29.8
55.4
100
11.2
20.2
44.3
80
—
0
29.2
52.7
30.8
55.6
13.5
24.4
-4.1
-7.4
—
0
9.3
16.8
1.2
2.2
8.1
14.6
0.27
29.7
53.2
100
10.5
19.7
42.7
80.3
—
0
32.4
60.9
33.8
63.5
8.9
16.7
-4.2
-7.9
—
0
4.7
8.8
1.7
3.2
3
5.6
0.1
29.7
49.9
100
10.3
20.6
39.5
79.2
—
0
26.2
52.5
27.6
55.3
11.9
23.8
-4.2
-8.4
—
0
7.7
15.4
1.8
3.6
5.9
11.8
0.2
29.7
48.6
100
10.6
21.8
38
78.2
—
0
26.4
54.3
27.7
57
10.3
21.2
-4.3
-8.8
—
0
6
12.3
1.1
2.3
4.9
10.1
0.17
29.7
48.1
100
9.7
20.2
38.3
79.6
—
0
25.3
52.6
26.6
55.3
11.8
24.5
-4.4
-9.1
—
0
7.4
15.4
0.8
1.7
6.6
13.7
0.22
29.6
40.5
100
8.9
22
31.6
78
—
0
21.8
53.8
22.9
56.5
8.7
21.5
-3.5
-8.6
-1.5
-3.7
3.7
9.1
1.3
3.2
2.4
5.9
0.08
29.7
38.2
100
8
20.9
30.2
79.1
—
0
18.7
49
19.9
52.1
10.4
27.2
-2.5
-6.5
—
0
7.8
20.4
1.5
3.9
6.3
16.5
0.21
29.6
37
100
7.7
20.8
29.3
79.2
—
0
18.3
49.5
19.4
52.4
9.9
26.8
-2.3
-6.2
—
0
7.6
20.5
0.7
1.9
6.8
18.4
0.23
29.5
37.4
100
7.4
19.8
30
80.2
—
0
19.5
52.1
20.4
54.5
9.6
25.7
-1.7
-4.5
—
0
7.8
20.9
1.7
4.5
6.2
16.6
0.21
29.5
35.2
7.5
27.8
—
18.3
19.2
8.5
-1.2
—
7.2
4.7
8.1
0.27
29.6
33.1
7.8
25.3
—
15.7
16.6
8.7
-1.3
—
7.4
2.7
4.7
0.16
29.4
31.6
6.9
24.7
—
15.8
16.5
8.2
-1.3
—
6.9
2
4.9
0.17
29.4
33.4
6.6
26.8
—
17.5
18.3
8.5
-1.3
—
7.2
1
6.3
0.21
29.3
24.8
7
17.8
—
8.7
9.5
8.3
-1.5
—
6.7
2.4
4.3
0.15
29
21.8
6.1
15.7
—
8.9
9.6
6.1
-1.4
—
4.5
1.7
2.8
0.09
29
22.7
6.2
16.5
—
8.6
9.3
7.2
-0.7
—
6.5
2.4
4.1
0.14
29
22.1
6.1
16
—
7.7
8.3
7.6
-0.8
—
6.8
2.5
4.3
0.15
29
20.6
5.6
14.9
—
7.7
8.5
6.5
-0.7
—
5.8
2
3.8
0.13
29
19.1
5.3
13.8
—
7.3
8
5.9
-0.8
-0.1
5
1.8
3.2
0.11
28.9
19.2
5.5
13.7
—
10
10.6
3.1
-1.2
-0.1
1
0.4
0.6
0.02
27
19
5.7
13.3
—
6.4
7.1
6.3
-0.8
—
4.1
1.6
2.6
0.09
28.6
18.1
5.3
12.7
—
9.6
9.5
3.2
-0.8
—
2.4
0.9
1.5
0.05
28.6
16.4
4.9
11.5
—
6.1
6.7
4.8
-0.9
—
3.2
1.2
2
0.07
28.6
16.3
5
11.3
—
5.6
6.3
5
-1
-0.1
4
1.5
2.5
0.09
28.6
16.7
5.3
11.4
—
4.8
5.6
5.8
-1
—
4.7
1.8
3
0.1
28.6