FAT Brands Inc
NASDAQ:FAT
Income Statement
Earnings Waterfall
FAT Brands Inc
Revenue
|
480.5m
USD
|
Operating Expenses
|
-454.8m
USD
|
Operating Income
|
25.7m
USD
|
Other Expenses
|
-122.8m
USD
|
Net Income
|
-97.1m
USD
|
Income Statement
FAT Brands Inc
Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||
Revenue |
16
N/A
|
18
+14%
|
19
+8%
|
21
+10%
|
22
+3%
|
23
+3%
|
22
-2%
|
19
-13%
|
17
-12%
|
18
+7%
|
20
+12%
|
26
+26%
|
51
+101%
|
119
+132%
|
210
+76%
|
304
+45%
|
378
+24%
|
407
+8%
|
416
+2%
|
420
+1%
|
426
+1%
|
480
+13%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(12)
|
(14)
|
(15)
|
(16)
|
(17)
|
(16)
|
(17)
|
(18)
|
(17)
|
(20)
|
(22)
|
(24)
|
(46)
|
(113)
|
(202)
|
(284)
|
(361)
|
(407)
|
(416)
|
(415)
|
(415)
|
(455)
|
|
Selling, General & Administrative |
(10)
|
(14)
|
(17)
|
(18)
|
(19)
|
(16)
|
(17)
|
(18)
|
(17)
|
(20)
|
(22)
|
(24)
|
(38)
|
(68)
|
(97)
|
(123)
|
(144)
|
(158)
|
(162)
|
(151)
|
(147)
|
(141)
|
|
Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(7)
|
(13)
|
(20)
|
(27)
|
(28)
|
(28)
|
(28)
|
(31)
|
|
Other Operating Expenses |
(2)
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(7)
|
(44)
|
(99)
|
(149)
|
(197)
|
(222)
|
(226)
|
(236)
|
(240)
|
(283)
|
|
Operating Income |
4
N/A
|
4
+16%
|
4
-2%
|
5
+21%
|
5
-2%
|
6
+20%
|
5
-20%
|
2
-67%
|
0
N/A
|
(2)
N/A
|
(1)
+33%
|
2
N/A
|
5
+260%
|
6
+19%
|
7
+14%
|
20
+171%
|
17
-16%
|
1
-96%
|
(0)
N/A
|
5
N/A
|
11
+123%
|
26
+140%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
(2)
|
(5)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(8)
|
(14)
|
(29)
|
(47)
|
(68)
|
(86)
|
(95)
|
(104)
|
(105)
|
(110)
|
(118)
|
|
Non-Reccuring Items |
0
|
(0)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
(5)
|
(5)
|
(12)
|
(11)
|
(14)
|
(16)
|
(13)
|
(14)
|
(8)
|
(6)
|
(19)
|
(18)
|
(18)
|
(21)
|
(6)
|
|
Total Other Income |
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
4
|
5
|
5
|
4
|
2
|
2
|
1
|
|
Pre-Tax Income |
1
N/A
|
(2)
N/A
|
(4)
-100%
|
(4)
+7%
|
(3)
+15%
|
(1)
+85%
|
(2)
-260%
|
(8)
-339%
|
(9)
-18%
|
(19)
-99%
|
(19)
N/A
|
(21)
-14%
|
(25)
-20%
|
(35)
-39%
|
(52)
-47%
|
(52)
-1%
|
(70)
-35%
|
(107)
-53%
|
(118)
-10%
|
(115)
+2%
|
(118)
-3%
|
(96)
+18%
|
|
Net Income | |||||||||||||||||||||||
Tax Provision |
(0)
|
0
|
1
|
0
|
1
|
(1)
|
(1)
|
2
|
1
|
4
|
4
|
4
|
6
|
4
|
(1)
|
(3)
|
(5)
|
(19)
|
(17)
|
(18)
|
(17)
|
6
|
|
Income from Continuing Operations |
1
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(3)
|
(7)
|
(8)
|
(15)
|
(15)
|
(17)
|
(20)
|
(32)
|
(53)
|
(55)
|
(75)
|
(126)
|
(135)
|
(133)
|
(135)
|
(90)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
0
N/A
|
(2)
N/A
|
(3)
-67%
|
(4)
-30%
|
(3)
+31%
|
(1)
+63%
|
(3)
-170%
|
(7)
-141%
|
(8)
-28%
|
(15)
-80%
|
(15)
-1%
|
(17)
-11%
|
(20)
-18%
|
(32)
-61%
|
(55)
-72%
|
(58)
-7%
|
(78)
-34%
|
(126)
-61%
|
(138)
-9%
|
(137)
+1%
|
(140)
-2%
|
(97)
+31%
|
|
EPS (Diluted) |
0.02
N/A
|
-0.16
N/A
|
-0.25
-56%
|
-0.33
-32%
|
-0.23
+30%
|
-0.09
+61%
|
-0.22
-144%
|
-0.54
-145%
|
-0.69
-28%
|
-1.25
-81%
|
-1.25
N/A
|
-1.34
-7%
|
-1.39
-4%
|
-2.15
-55%
|
-3.32
-54%
|
-3.56
-7%
|
-4.73
-33%
|
-7.66
-62%
|
-8.34
-9%
|
-8.29
+1%
|
-8.44
-2%
|
-5.85
+31%
|