Wingstop Inc
NASDAQ:WING
Income Statement
Earnings Waterfall
Wingstop Inc
Revenue
|
497.1m
USD
|
Cost of Revenue
|
-75.3m
USD
|
Gross Profit
|
421.9m
USD
|
Operating Expenses
|
-289.7m
USD
|
Operating Income
|
132.2m
USD
|
Other Expenses
|
-48.9m
USD
|
Net Income
|
83.3m
USD
|
Income Statement
Wingstop Inc
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | 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 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||
Revenue |
67
N/A
|
70
+4%
|
73
+4%
|
75
+4%
|
78
+3%
|
81
+4%
|
85
+4%
|
87
+3%
|
103
+18%
|
103
-1%
|
112
+9%
|
123
+10%
|
133
+8%
|
137
+3%
|
143
+4%
|
148
+4%
|
153
+4%
|
164
+7%
|
175
+7%
|
187
+7%
|
200
+7%
|
207
+4%
|
225
+8%
|
239
+6%
|
249
+4%
|
264
+6%
|
272
+3%
|
274
+1%
|
283
+3%
|
288
+2%
|
298
+3%
|
325
+9%
|
358
+10%
|
390
+9%
|
414
+6%
|
438
+6%
|
460
+5%
|
497
+8%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(30)
|
(31)
|
(32)
|
(34)
|
(37)
|
(40)
|
(41)
|
(43)
|
(45)
|
(47)
|
(49)
|
(51)
|
(52)
|
(55)
|
(57)
|
(60)
|
(61)
|
(61)
|
(63)
|
(64)
|
(66)
|
(68)
|
(66)
|
(75)
|
|
Gross Profit |
47
N/A
|
49
+4%
|
51
+5%
|
54
+4%
|
56
+4%
|
58
+5%
|
61
+5%
|
63
+3%
|
78
+24%
|
77
-2%
|
85
+11%
|
95
+11%
|
105
+11%
|
108
+3%
|
112
+4%
|
117
+4%
|
121
+3%
|
129
+7%
|
138
+7%
|
147
+7%
|
159
+8%
|
165
+4%
|
179
+9%
|
192
+7%
|
200
+4%
|
213
+7%
|
221
+3%
|
219
-1%
|
225
+3%
|
228
+1%
|
237
+4%
|
264
+11%
|
294
+12%
|
326
+11%
|
347
+7%
|
370
+7%
|
394
+7%
|
422
+7%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(29)
|
(30)
|
(34)
|
(35)
|
(34)
|
(36)
|
(34)
|
(36)
|
(51)
|
(47)
|
(54)
|
(61)
|
(71)
|
(73)
|
(76)
|
(79)
|
(83)
|
(89)
|
(97)
|
(105)
|
(116)
|
(120)
|
(127)
|
(139)
|
(146)
|
(163)
|
(159)
|
(153)
|
(155)
|
(160)
|
(166)
|
(185)
|
(200)
|
(221)
|
(238)
|
(252)
|
(276)
|
(290)
|
|
Selling, General & Administrative |
(26)
|
(28)
|
(32)
|
(33)
|
(31)
|
(33)
|
(31)
|
(33)
|
(48)
|
(44)
|
(51)
|
(58)
|
(67)
|
(69)
|
(72)
|
(75)
|
(78)
|
(84)
|
(92)
|
(100)
|
(110)
|
(114)
|
(122)
|
(132)
|
(138)
|
(145)
|
(151)
|
(145)
|
(147)
|
(152)
|
(156)
|
(175)
|
(189)
|
(209)
|
(225)
|
(239)
|
(263)
|
(276)
|
|
Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
|
Other Operating Expenses |
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
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
18
N/A
|
19
+7%
|
17
-10%
|
19
+6%
|
22
+17%
|
22
+2%
|
27
+23%
|
27
+1%
|
27
-3%
|
30
+12%
|
31
+3%
|
34
+9%
|
34
+1%
|
35
+3%
|
37
+5%
|
38
+5%
|
39
+0%
|
41
+6%
|
41
+1%
|
43
+4%
|
43
+0%
|
45
+4%
|
52
+16%
|
53
+2%
|
54
+2%
|
50
-8%
|
62
+24%
|
66
+7%
|
70
+6%
|
68
-4%
|
72
+6%
|
79
+10%
|
94
+19%
|
105
+12%
|
110
+5%
|
118
+7%
|
118
+0%
|
132
+12%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(13)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(18)
|
(20)
|
(21)
|
(22)
|
(20)
|
(19)
|
(18)
|
(18)
|
|
Non-Reccuring Items |
0
|
(2)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
(11)
|
0
|
(13)
|
(10)
|
4
|
2
|
2
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(2)
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
|
Pre-Tax Income |
14
N/A
|
14
-4%
|
11
-22%
|
13
+17%
|
16
+26%
|
19
+18%
|
24
+30%
|
24
-2%
|
22
-7%
|
25
+13%
|
25
+2%
|
28
+11%
|
29
+2%
|
29
+2%
|
30
+2%
|
30
+1%
|
27
-12%
|
27
-1%
|
25
-6%
|
25
0%
|
26
+4%
|
28
+7%
|
37
+34%
|
39
+6%
|
27
-31%
|
34
+25%
|
34
0%
|
41
+21%
|
59
+45%
|
54
-8%
|
56
+2%
|
57
+2%
|
69
+23%
|
79
+14%
|
85
+7%
|
93
+10%
|
94
+2%
|
112
+19%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(7)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(8)
|
(10)
|
(11)
|
(10)
|
(9)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(9)
|
(7)
|
(4)
|
(5)
|
(5)
|
(11)
|
(16)
|
(16)
|
(16)
|
(14)
|
(16)
|
(19)
|
(22)
|
(24)
|
(24)
|
(29)
|
|
Income from Continuing Operations |
9
|
9
|
7
|
8
|
10
|
12
|
15
|
15
|
14
|
18
|
18
|
20
|
18
|
18
|
20
|
22
|
22
|
22
|
20
|
20
|
21
|
22
|
29
|
33
|
23
|
28
|
28
|
29
|
43
|
38
|
40
|
42
|
53
|
60
|
63
|
69
|
70
|
83
|
|
Net Income (Common) |
9
N/A
|
9
-4%
|
7
-22%
|
8
+18%
|
10
+28%
|
12
+18%
|
15
+29%
|
15
-3%
|
14
-8%
|
18
+27%
|
18
+5%
|
20
+10%
|
24
+18%
|
24
N/A
|
26
+8%
|
27
+6%
|
22
-21%
|
22
+2%
|
20
-9%
|
20
-2%
|
21
+4%
|
22
+7%
|
29
+30%
|
33
+15%
|
23
-29%
|
28
+22%
|
28
-1%
|
29
+4%
|
43
+45%
|
38
-11%
|
40
+5%
|
42
+5%
|
53
+25%
|
60
+13%
|
63
+5%
|
69
+10%
|
70
+2%
|
83
+19%
|
|
EPS (Diluted) |
0.31
N/A
|
0.3
-3%
|
0.23
-23%
|
0.27
+17%
|
0.36
+33%
|
0.41
+14%
|
0.53
+29%
|
0.51
-4%
|
0.48
-6%
|
0.59
+23%
|
0.62
+5%
|
0.69
+11%
|
0.81
+17%
|
0.81
N/A
|
0.87
+7%
|
0.92
+6%
|
0.73
-21%
|
0.74
+1%
|
0.68
-8%
|
0.67
-1%
|
0.69
+3%
|
0.74
+7%
|
0.96
+30%
|
1.1
+15%
|
0.78
-29%
|
0.95
+22%
|
0.94
-1%
|
0.98
+4%
|
1.42
+45%
|
1.28
-10%
|
1.34
+5%
|
1.41
+5%
|
1.77
+26%
|
2
+13%
|
2.1
+5%
|
2.3
+10%
|
2.35
+2%
|
2.81
+20%
|