Pizza Pizza Royalty Corp
TSX:PZA
Income Statement
Earnings Waterfall
Pizza Pizza Royalty Corp
Income Statement
Pizza Pizza Royalty Corp
| Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-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 | 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Revenue |
18
N/A
|
18
+2%
|
16
-11%
|
16
+2%
|
16
+1%
|
17
+5%
|
19
+8%
|
20
+7%
|
21
+7%
|
22
+3%
|
22
+0%
|
21
-2%
|
21
-3%
|
20
-3%
|
20
-3%
|
22
+11%
|
24
+11%
|
27
+10%
|
30
+10%
|
30
+1%
|
30
+1%
|
30
+1%
|
30
+0%
|
31
+1%
|
31
+1%
|
31
+0%
|
31
+1%
|
31
+1%
|
32
+0%
|
32
+0%
|
32
+1%
|
32
+1%
|
32
+1%
|
33
+1%
|
33
+1%
|
33
+1%
|
34
+2%
|
34
+2%
|
35
+1%
|
35
+1%
|
35
+0%
|
35
+1%
|
35
+0%
|
35
+0%
|
35
+0%
|
36
+0%
|
36
+0%
|
36
+0%
|
36
-1%
|
36
0%
|
35
0%
|
35
0%
|
36
+1%
|
36
+0%
|
36
+1%
|
35
-2%
|
34
-4%
|
33
-2%
|
32
-5%
|
31
-4%
|
31
+1%
|
31
+1%
|
32
+3%
|
33
+3%
|
34
+5%
|
35
+4%
|
36
+3%
|
38
+3%
|
39
+3%
|
40
+2%
|
40
+2%
|
41
+1%
|
40
0%
|
40
-1%
|
40
-1%
|
40
+0%
|
40
+1%
|
41
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
18
N/A
|
18
+2%
|
16
-11%
|
16
+2%
|
16
+1%
|
17
+5%
|
19
+8%
|
20
+7%
|
21
+7%
|
22
+3%
|
22
+0%
|
21
-2%
|
21
-3%
|
20
-3%
|
20
-3%
|
22
+11%
|
24
+11%
|
26
+10%
|
29
+10%
|
29
+1%
|
29
+1%
|
30
+1%
|
30
+0%
|
30
+1%
|
30
+0%
|
30
+0%
|
30
+0%
|
31
+1%
|
31
+1%
|
31
+0%
|
31
+1%
|
32
+1%
|
32
+1%
|
32
+1%
|
32
+1%
|
33
+1%
|
33
+2%
|
34
+2%
|
34
+1%
|
34
+0%
|
34
+0%
|
35
+1%
|
35
+0%
|
35
+0%
|
35
+0%
|
35
+0%
|
35
+0%
|
35
+0%
|
35
0%
|
35
+0%
|
35
0%
|
35
0%
|
35
+1%
|
35
+0%
|
35
+1%
|
35
-2%
|
34
-4%
|
33
-3%
|
31
-5%
|
30
-4%
|
30
+1%
|
30
+1%
|
31
+3%
|
32
+3%
|
34
+5%
|
35
+4%
|
36
+3%
|
37
+3%
|
38
+3%
|
39
+2%
|
40
+2%
|
40
+1%
|
40
-1%
|
39
-1%
|
39
0%
|
39
+0%
|
40
+1%
|
40
+0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
2
|
(5)
|
(12)
|
(16)
|
(20)
|
(9)
|
(4)
|
(6)
|
(11)
|
(22)
|
(13)
|
(7)
|
(2)
|
4
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
(2)
|
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
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
18
N/A
|
18
+2%
|
16
-11%
|
16
+2%
|
16
+1%
|
17
+5%
|
19
+8%
|
20
+7%
|
21
+7%
|
22
+3%
|
22
+0%
|
21
-2%
|
21
-3%
|
20
-3%
|
20
-3%
|
18
-7%
|
22
+22%
|
16
-29%
|
9
-42%
|
6
-33%
|
2
-62%
|
14
+502%
|
18
+31%
|
17
-8%
|
12
-31%
|
1
-93%
|
10
+1 124%
|
18
+86%
|
26
+42%
|
34
+30%
|
29
-12%
|
30
+1%
|
30
+1%
|
30
+1%
|
31
+2%
|
31
+1%
|
30
-2%
|
31
+3%
|
32
+2%
|
32
+1%
|
34
+4%
|
34
+1%
|
34
+0%
|
34
+0%
|
34
+0%
|
34
+0%
|
34
+0%
|
34
+0%
|
34
-1%
|
34
0%
|
34
-1%
|
33
0%
|
34
+1%
|
34
+0%
|
34
+1%
|
34
-2%
|
33
-2%
|
32
-3%
|
30
-5%
|
29
-4%
|
29
-1%
|
29
+1%
|
30
+3%
|
31
+3%
|
32
+5%
|
34
+4%
|
35
+3%
|
36
+4%
|
37
+3%
|
38
+3%
|
39
+2%
|
39
+1%
|
39
0%
|
38
-1%
|
38
-1%
|
38
+0%
|
38
+0%
|
38
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
(9)
|
(13)
|
(8)
|
(9)
|
3
|
7
|
2
|
3
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(2)
|
(1)
|
(0)
|
(0)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Income from Continuing Operations |
18
|
18
|
16
|
16
|
8
|
4
|
10
|
11
|
24
|
29
|
24
|
25
|
21
|
21
|
20
|
18
|
22
|
16
|
9
|
4
|
(1)
|
9
|
12
|
10
|
4
|
(7)
|
8
|
17
|
25
|
34
|
24
|
24
|
24
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
26
|
26
|
24
|
23
|
23
|
23
|
24
|
25
|
26
|
27
|
28
|
29
|
30
|
30
|
31
|
32
|
32
|
31
|
31
|
31
|
31
|
31
|
|
| Net Income (Common) |
18
N/A
|
18
+2%
|
16
-11%
|
16
+2%
|
8
-53%
|
4
-45%
|
10
+146%
|
11
+4%
|
24
+122%
|
29
+21%
|
24
-16%
|
25
+3%
|
21
-15%
|
21
-3%
|
20
-3%
|
18
-9%
|
22
+21%
|
16
-30%
|
9
-44%
|
4
-53%
|
(1)
N/A
|
9
N/A
|
12
+29%
|
10
-13%
|
4
-58%
|
(7)
N/A
|
8
N/A
|
17
+107%
|
25
+51%
|
34
+32%
|
24
-29%
|
24
+2%
|
24
+1%
|
25
+1%
|
25
+2%
|
25
+1%
|
25
-2%
|
25
+2%
|
25
+1%
|
25
+1%
|
27
+4%
|
27
+1%
|
27
0%
|
27
+1%
|
27
+1%
|
27
0%
|
27
+0%
|
27
+0%
|
27
-1%
|
27
+0%
|
27
0%
|
27
0%
|
27
+1%
|
27
+0%
|
27
+1%
|
27
-2%
|
26
-2%
|
26
-3%
|
24
-5%
|
23
-4%
|
23
-2%
|
23
+1%
|
24
+3%
|
25
+3%
|
26
+5%
|
27
+4%
|
28
+3%
|
29
+4%
|
30
+3%
|
30
+3%
|
31
+2%
|
32
+2%
|
32
0%
|
31
-1%
|
31
-1%
|
31
+0%
|
31
+1%
|
31
+0%
|
|
| EPS (Diluted) |
0.78
N/A
|
0.79
+1%
|
0.71
-10%
|
0.7
-1%
|
0.42
-40%
|
0.16
-62%
|
0.41
+156%
|
0.38
-7%
|
0.85
+124%
|
1.03
+21%
|
0.86
-17%
|
0.85
-1%
|
0.72
-15%
|
0.7
-3%
|
0.68
-3%
|
0.61
-10%
|
0.74
+21%
|
0.71
-4%
|
0.29
-59%
|
0.18
-38%
|
-0.06
N/A
|
0.3
N/A
|
0.4
+33%
|
0.47
+17%
|
0.2
-57%
|
-0.32
N/A
|
0.27
N/A
|
0.56
+107%
|
0.83
+48%
|
1.11
+34%
|
0.79
-29%
|
0.81
+3%
|
0.82
+1%
|
0.82
N/A
|
0.83
+1%
|
0.83
N/A
|
0.8
-4%
|
0.81
+1%
|
0.82
+1%
|
0.81
-1%
|
0.85
+5%
|
0.86
+1%
|
0.86
N/A
|
0.87
+1%
|
0.87
N/A
|
0.87
N/A
|
0.87
N/A
|
0.87
N/A
|
0.86
-1%
|
0.85
-1%
|
0.85
N/A
|
0.84
-1%
|
0.85
+1%
|
0.85
N/A
|
0.85
N/A
|
0.85
N/A
|
0.83
-2%
|
0.81
-2%
|
0.76
-6%
|
0.73
-4%
|
0.72
-1%
|
0.72
N/A
|
0.74
+3%
|
0.76
+3%
|
0.8
+5%
|
0.83
+4%
|
0.86
+4%
|
0.89
+3%
|
0.92
+3%
|
0.94
+2%
|
0.96
+2%
|
0.97
+1%
|
0.97
N/A
|
0.95
-2%
|
0.94
-1%
|
0.94
N/A
|
0.94
N/A
|
0.94
N/A
|
|