FAT Brands Inc
NASDAQ:FATBB
Income Statement
Earnings Waterfall
FAT Brands Inc
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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
2
|
2
|
9
|
2
|
2
|
2
|
9
|
1
|
1
|
1
|
2
|
4
|
8
|
13
|
16
|
19
|
19
|
18
|
99
|
124
|
149
|
176
|
121
|
122
|
128
|
134
|
|
| 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%
|
527
+10%
|
572
+9%
|
606
+6%
|
593
-2%
|
583
-2%
|
578
-1%
|
574
-1%
|
|
| 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)
|
(501)
|
(568)
|
(618)
|
(612)
|
(611)
|
(619)
|
(623)
|
|
| 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)
|
(144)
|
(167)
|
(175)
|
(178)
|
(179)
|
(191)
|
(200)
|
|
| Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(7)
|
(13)
|
(20)
|
(27)
|
(28)
|
(28)
|
(28)
|
(31)
|
(34)
|
(37)
|
(41)
|
(42)
|
(42)
|
(40)
|
(37)
|
|
| 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)
|
(323)
|
(363)
|
(401)
|
(393)
|
(390)
|
(388)
|
(386)
|
|
| 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%
|
25
-2%
|
4
-84%
|
(12)
N/A
|
(20)
-70%
|
(28)
-44%
|
(41)
-46%
|
(49)
-18%
|
|
| 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)
|
(121)
|
(131)
|
(137)
|
(138)
|
(140)
|
(145)
|
(151)
|
|
| 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)
|
(7)
|
(7)
|
(4)
|
(34)
|
(33)
|
(33)
|
(34)
|
|
| 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
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
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%
|
(102)
-5%
|
(133)
-31%
|
(152)
-14%
|
(193)
-27%
|
(202)
-5%
|
(220)
-9%
|
(234)
-6%
|
|
| 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
|
5
|
5
|
3
|
3
|
5
|
6
|
5
|
|
| 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)
|
(96)
|
(129)
|
(149)
|
(190)
|
(198)
|
(214)
|
(229)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
|
| 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%
|
(103)
-7%
|
(136)
-31%
|
(156)
-15%
|
(198)
-26%
|
(206)
-4%
|
(221)
-7%
|
(235)
-6%
|
|
| 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%
|
-6.1
-4%
|
-7.99
-31%
|
-9.16
-15%
|
-11.6
-27%
|
-11.66
-1%
|
-12.39
-6%
|
-13.13
-6%
|
|