WING
Wingstop Inc.
$140.63
+$0.22(+0.16%)
36
Overall
35
Value
18
Tech
55
Quality
Market Cap
$7.08B
Volume
1.35M
52W Range
$116.35 - $388.14
Target Price
$249.82
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $91.4M | $133.3M | $153.2M | $144.2M | $248.8M | $282.5M | $357.5M | $460.1M | $625.8M | $696.9M | ||
| Total Revenue | $91.4M | $133.3M | $153.2M | $199.7M | $248.8M | $282.5M | $357.5M | $460.1M | $625.8M | $696.9M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $25.3M | $-28.7M | $32.1M | $41.1M | $125.9M | $141.4M | $186.5M | $70.6M | $91.6M | $96.1M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $66.1M | $104.6M | $121.1M | $158.6M | $122.9M | $141.1M | $171.1M | $389.4M | $534.2M | $600.8M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $36.8M | $-99.4M | $82.6M | $156.8M | $191.4M | $208.7M | $265.6M | $347.5M | $460.2M | $517.6M | ||
| Selling, General & Administrative | $33.8M | $34.9M | $44.6M | $57.3M | $138.4M | $146.9M | $190.1M | $263.5M | $350.1M | $415.0M | ||
| Selling & Marketing Expenses | $33.8M | $34.9M | $44.6M | -- | $77.3M | $84.0M | $123.1M | $166.6M | $233.3M | $286.6M | ||
| General & Administrative Expenses | $-1.9M | $-2.0M | $-2.3M | $57.3M | $61.1M | $62.9M | $67.1M | $96.9M | $116.8M | $128.4M | ||
| Promotion & Advertising | $-100.0K | $-100.0K | -- | -- | $77.3M | $84.0M | $123.1M | $166.6M | $233.3M | $286.6M | ||
| Salaries & Wages | -- | $-1.9M | $-3.7M | -- | -- | -- | -- | $15.6M | $22.1M | $24.9M | ||
| Depreciation & Amortization | $3.0M | $3.4M | $4.3M | $5.5M | $7.5M | $7.9M | $10.9M | -- | $19.5M | -- | ||
| Depreciation & Amortization | $3.0M | $3.4M | $4.3M | $5.5M | $7.5M | $7.9M | $10.9M | -- | $19.5M | -- | ||
| Amortization | $-1.4M | $-1.8M | $-2.2M | $50.2M | $53.7M | $56.9M | $62.5M | $67.7M | $-31.0K | -- | ||
| Other Operating Expenses | $-137.0K | $32.4M | $-155.0K | $-52.9M | $3.1M | $-295.0K | -- | -- | $19.5M | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $29.2M | $33.9M | $38.5M | $42.9M | $57.4M | $73.8M | $91.9M | $112.6M | $165.6M | $179.3M | ||
| EBITDA | $28.0M | $32.4M | $139.6M | $32.8M | $51.2M | $81.8M | $103.4M | $127.8M | $190.1M | $301.2M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | -- | $16.8M | $15.0M | $21.2M | $18.2M | $21.3M | $35.8M | ||
| Intinc | $-4.4M | $-5.1M | $-10.1M | $-17.1M | $-16.8M | $-15.0M | $-21.2M | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-4.4M | $-5.1M | $-10.1M | $-17.1M | $-16.8M | $-15.0M | $-21.2M | $-36.5M | $-21.3M | $-35.8M | ||
| Gain on Sale of Securities | -- | $30.2M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $254.0K | $-96.3M | $-104.9M | $-1.2M | $13.7M | $-3.6M | $-2.6M | $152.0K | $-3.9M | $-87.1M | ||
| Other Special Charges | $-254.0K | $66.1M | $70.4M | -- | $-13.7M | $135.0K | $-1.4M | $-57.0K | $2.9M | $93.7M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | -- | -- | $34.5M | -- | -- | -- | -- | $-13.2M | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $24.6M | $28.7M | $133.3M | $25.8M | $43.7M | $73.9M | $90.5M | $112.5M | $168.5M | $273.0M | ||
| Pre-Tax Income | $24.6M | $28.7M | $133.3M | $25.8M | $26.9M | $58.9M | $69.3M | $94.3M | $147.2M | $237.2M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $9.1M | $4.8M | $5.2M | $5.3M | $3.6M | $16.2M | $16.4M | $24.1M | $38.5M | $62.9M | ||
| NET INCOME | ||||||||||||
| Net Income | $15.4M | $120.2M | $128.1M | $20.5M | $23.3M | $42.7M | $52.9M | $70.2M | $108.7M | $174.3M | ||
| Net Income (Continuing Operations) | $15.4M | $120.2M | $128.1M | $20.5M | $23.3M | $42.7M | $52.9M | $70.2M | $108.7M | $174.3M | ||
| Net Income (Discontinued Operations) | $15.4M | $120.2M | $128.1M | $20.5M | $23.3M | $42.7M | $52.9M | $70.2M | $108.7M | $174.3M | ||
| Net Income (Common Stockholders) | $15.4M | $120.2M | $128.1M | $70.8M | $23.3M | $42.7M | $52.9M | $70.2M | $108.7M | $174.3M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $241.4M | ||
| TOTALS | ||||||||||||
| Total Expenses | $62.2M | $-128.2M | $114.7M | $197.9M | $240.0M | $266.2M | $452.1M | $418.1M | $551.8M | $613.6M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $28.6M | $29.0M | $29.2M | $29.4M | $29.6M | $29.8M | $29.9M | $29.8M | $29.3M | $28.0M | ||
| Average Shares Outstanding (Diluted) | $29.0M | $29.4M | $29.6M | $29.7M | $29.8M | $29.9M | $30.0M | $29.9M | $29.3M | $28.0M | ||
| Shares Outstanding | $28.9M | $29.1M | $29.3M | $29.5M | $29.7M | $29.8M | $29.9M | $29.3M | $28.7M | $27.5M | ||
| Basic EPS | $0.54 | $0.94 | $0.74 | $0.70 | $0.79 | $1.43 | $1.77 | $2.36 | $3.72 | $6.23 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $0.70 | $0.79 | $1.43 | $1.77 | $2.36 | $3.72 | $6.23 | ||
| Diluted EPS | $0.53 | $0.93 | $0.73 | $0.69 | $0.78 | $1.42 | $1.77 | $2.35 | $3.7 | $6.21 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $0.69 | $0.78 | $1.42 | $1.77 | $2.35 | $3.7 | $6.21 | ||
| Dividend Per Share | $2.9 | $0.14 | $0.32 | $0.40 | $0.50 | $0.62 | $0.72 | $0.82 | -- | $1.14 | ||
| OTHER METRICS | ||||||||||||
| Acquired In Process Rn D | -- | -- | $34.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Acquired In Process Rn D Income | -- | -- | $34.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Excise Taxes | -- | -- | -- | -- | -- | -- | -- | $13.2M | -- | -- | ||
| Fees | $100.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | -- | -- | $3.1M | $3.5M | $-1.2M | $-95.0K | $1.0M | $-6.5M | ||
| Other Gand A | $-1.9M | $-2.0M | $-2.3M | $57.3M | $61.1M | $62.9M | $67.1M | $96.9M | $116.8M | $128.4M | ||
| Other Taxes | -- | -- | $33.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Down | $-200.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-1.9M | $-2.0M | $-2.3M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $33.8M | $34.9M | $44.6M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Off | -- | -- | -- | -- | -- | -- | -- | $13.2M | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | WING | $140.63 | +0.2% | 1.35M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |