Record 349 Net New Restaurants and 15.8% Unit
Growth in 2024
Delivers 21st Consecutive Year of
Same Store Sales Growth with 19.9% in 2024
DALLAS, Feb. 19,
2025 /PRNewswire/ -- Wingstop Inc. ("Wingstop" or the
"Company") (NASDAQ: WING) today announced financial results for the
fiscal fourth quarter and fiscal year ended December 28,
2024.
Highlights for the fiscal fourth quarter 2024 compared to the
fiscal fourth quarter 2023:
- System-wide sales increased 27.6% to $1.2 billion
- 105 net new openings in the fiscal fourth quarter
2024
- Domestic restaurant AUV increased to $2.1 million
- Domestic same store sales increased 10.1%
- Digital sales increased to 70.3% of system-wide sales
- Total revenue increased 27.4% to $161.8
million
- Net income increased 42.2% to $26.8
million, or $0.92 per diluted
share
- Adjusted EBITDA, a non-GAAP measure, increased 44.2% to
$56.3 million
Highlights for the fiscal year 2024 compared to the fiscal
year 2023:
- System-wide sales increased 36.8% to $4.8 billion
- 349 net new openings in fiscal year 2024
- System-wide restaurant count increased 15.8% to 2,563 worldwide
locations
- Domestic same store sales increased 19.9%
- Total revenue increased 36.0% to $625.8
million
- Net income increased 54.9% to $108.7
million, or $3.70 per diluted
share
- Adjusted EBITDA, a non-GAAP measure, increased 44.8% to
$212.1 million
Adjusted EBITDA is a non-GAAP measure. A reconciliation of
adjusted EBITDA to the most directly comparable financial measure
presented in accordance with accounting principles generally
accepted in the United States
("GAAP") is set forth in the schedule accompanying this release.
See "Non-GAAP Financial Measures."
"2024 results demonstrated the strength and staying power of our
strategies we are executing against, translating into another
record year. We reached new highs with domestic AUVs of
$2.1 million and opened 349 net new
restaurants - a remarkable 15.8% growth rate, demonstrating the
strength of our unit economics and confidence in our strategies by
our Brand Partners," said Michael
Skipworth, President and Chief Executive Officer. "As we
enter 2025, we remain confident in the strategies we are executing
and the opportunities in front of us as we work towards our goal of
becoming a Top 10 Global Restaurant Brand."
Key operating metrics for the fiscal fourth quarter 2024
compared to the fiscal fourth quarter 2023:
|
Thirteen Weeks
Ended
|
|
December 28,
2024
|
|
December 30,
2023
|
Number of system-wide
restaurants open at end of period
|
2,563
|
|
2,214
|
Number of domestic
franchise restaurants open at end of period
|
2,154
|
|
1,877
|
Number of international
franchise restaurants open at end of period
(1)
|
359
|
|
288
|
System-wide sales (in
millions)
|
$
1,232
|
|
$
966
|
Domestic AUV (in
thousands)
|
$
2,138
|
|
$
1,827
|
Domestic same store
sales growth
|
10.1 %
|
|
21.2 %
|
Company-owned domestic
same store sales growth
|
3.8 %
|
|
10.8 %
|
Net income (in
thousands)
|
$
26,753
|
|
$
18,814
|
Adjusted EBITDA (in
thousands)
|
$
56,348
|
|
$
39,067
|
________________________
|
(1)
|
Including U.S.
territories.
|
Fiscal fourth quarter 2024 financial results
Total revenue for the fiscal fourth quarter 2024 increased to
$161.8 million from $127.1 million in the prior fiscal fourth
quarter. Royalty revenue, franchise fees and other increased
$18.0 million, of which $10.9 million was due to net new franchise
development, and $4.5 million was due
to domestic same store sales growth of 10.1%. Advertising fees
increased $12.9 million due to a
27.6% increase in system-wide sales in the fiscal fourth quarter
2024, as well as an increase in the national advertising fund
contribution rate to 5.3% from 5.0%, effective the first day of the
fiscal second quarter 2024. Company-owned restaurant sales
increased $3.8 million due to
company-owned restaurants opened and acquired since the prior
fiscal fourth quarter, as well as company-owned restaurant same
store sales growth of 3.8%, driven primarily by an increase in
transactions.
Cost of sales was $23.3 million
compared to $19.7 million in the
prior fiscal fourth quarter. As a percentage of company-owned
restaurant sales, cost of sales increased to 77.6% from 75.1% in
the prior fiscal fourth quarter. The increase was driven by food,
beverage and packaging costs, primarily resulting from an increase
in the cost of bone-in chicken wings as compared to the prior
fiscal fourth quarter. Our purchases in the prior fiscal fourth
quarter were tied primarily to the spot market, which benefited
from significant deflation in the cost of bone-in chicken
wings.
Selling, general & administrative ("SG&A") expense
increased $3.2 million to
$31.2 million from $28.1 million in the prior fiscal fourth quarter.
The increase in SG&A expense was primarily driven by an
increase in headcount-related expenses of $3.0 million to support the growth in our
business.
Depreciation and amortization increased $2.2 million to $5.9
million from $3.6 million in
the prior fiscal fourth quarter. The increase in depreciation and
amortization was primarily due to software assets placed in service
during the fiscal second quarter 2024 that relate to the launch of
our proprietary software platform: MyWingstop.
Key Operating Metrics for the fiscal year 2024 compared to
the fiscal year 2023:
|
Fiscal Year
Ended
|
|
December 28,
2024
|
|
December 30,
2023
|
Number of system-wide
restaurants open at end of period
|
2,563
|
|
2,214
|
Number of domestic
franchise restaurants open at end of period
|
2,154
|
|
1,877
|
Number of international
franchise restaurants open at end of period(1)
|
359
|
|
288
|
System-wide sales (in
millions)
|
$
4,765
|
|
$
3,482
|
Domestic AUV (in
thousands)
|
$
2,138
|
|
$
1,827
|
Domestic same store
sales growth
|
19.9 %
|
|
18.3 %
|
Company-owned domestic
same store sales growth
|
7.7 %
|
|
8.2 %
|
Net income (in
thousands)
|
$
108,717
|
|
$
70,175
|
Adjusted EBITDA (in
thousands)
|
$
212,061
|
|
$
146,484
|
________________________
|
(1)
|
Including U.S.
territories.
|
Fiscal year 2024 financial results
Total revenue for fiscal year 2024 increased to $625.8 million from $460.1
million in the prior fiscal year. Royalty revenue, franchise
fees and other increased $81.3
million, of which $36.1
million was due to domestic same store sales growth of
19.9%, and $29.9 million was due to
net new franchise development since December
30, 2023. Advertising fees increased $60.5 million due to a 36.8% increase in
system-wide sales in fiscal year 2024, as well as an increase in
the national advertising fund contribution rate to 5.3% from 5.0%,
effective the first day of the fiscal second quarter 2024.
Company-owned restaurant sales increased $24.0 million, of which $16.0 million was related to company-owned same
store sales growth of 7.7%, driven by an increase in transactions,
and $8.0 million was primarily
related to company-owned restaurants opened and acquired during
fiscal year 2024.
Cost of sales was $91.6 million
compared to $70.6 million in the
prior fiscal year. As a percentage of company-owned restaurant
sales, cost of sales increased to 76.5% from 73.7% in the prior
fiscal year. The increase was driven primarily by food, beverage
and packaging costs, primarily resulting from an increase in the
cost of bone-in chicken wings as compared to the prior fiscal year.
As showcased in the Company's supply chain strategy during 2024,
the majority of bone-in wing purchases were no longer tied to the
weekly wing spot market, which created predictability for food,
beverage and packaging costs.
SG&A increased to $116.8
million from $96.9 million in
the prior fiscal year. The increase in SG&A expense was driven
by an increase in headcount-related expenses of $10.2 million to support the growth in our
business, an increase in performance-based stock compensation and
incentive compensation expense of $7.6
million related primarily to the Company's performance, and
an increase in professional and consulting fees of $1.2 million associated with the Company's
strategic initiatives, including system implementation costs.
Depreciation and amortization increased $6.3 million to $19.5
million from $13.2 million in
the prior fiscal year. The increase in depreciation and
amortization was primarily due to software assets placed in service
during the fiscal second quarter 2024 that relate to the launch of
our proprietary technology platform: MyWingstop.
Financial Outlook
The Company expects the following for fiscal year 2025:
- Low- to mid-single digit domestic same store sales growth;
- Global unit growth rate of 14% to 15%;
- SG&A of approximately $140
million, which includes system implementation costs of
approximately $4.5 million;
- Stock-based compensation expense of approximately $26 million;
- Interest expense, net of approximately $46 million; and
- Depreciation and amortization of between $29 - $30
million.
Restaurant Development
As of December 28, 2024, there were 2,563 Wingstop
restaurants system-wide. This included 2,204 restaurants in
the United States, of which 2,154
were franchised restaurants and 50 were company-owned, and 359
franchised restaurants were in international markets and U.S.
territories. During the fiscal fourth quarter 2024, there were
105 net system-wide Wingstop restaurant openings.
Quarterly Dividend
In recognition of the Company's strong cash flow generation and
our commitment to returning value to stockholders, on February 18, 2025, our board of directors
authorized and declared a quarterly dividend of $0.27 per share of common stock, resulting in a
total dividend of approximately $7.7
million. This dividend will be paid on March 28, 2025 to stockholders of record as of
March 7, 2025.
Share Repurchases
As previously announced, during the fiscal fourth quarter of
2024, our board of directors authorized the purchase of up to an
additional $500.0 million of our
outstanding shares of common stock under our existing share
repurchase program. Pursuant to that program, on December 9, 2024, the Company also entered into
an accelerated share repurchase agreement (the "ASR Agreement") to
repurchase $250.0 million of its
common stock.
During the fiscal fourth quarter of 2024, the Company made an
initial payment of $250.0 million and
received and retired 551,325 shares of its common stock under the
ASR Agreement, representing an estimated 75% of the total shares
expected to be delivered under the ASR Agreement, based on the
closing price on the date of initial delivery of $328.54. The delivery of any remaining shares
will occur at the final settlement of the transactions under the
ASR Agreement, which is scheduled to occur in the fiscal first
quarter of 2025. As of December 28, 2024, $311.1 million remained available under the share
repurchase program.
Since the inception of the Company's share repurchase program in
August 2023, the Company has
repurchased and retired 1,366,756 shares of its common stock at an
average price of $272.89 per
share.
The following definitions apply to these terms as used in
this release:
Domestic average unit volume ("AUV") consists of the
average annual sales of all restaurants that have been open for a
trailing 52-week period or longer. This measure is calculated by
dividing sales during the applicable period for all restaurants
being measured by the number of restaurants being measured.
Domestic AUV includes revenue from both company-owned and
franchised restaurants. Domestic AUV allows management to assess
our domestic company-owned and franchised restaurant economics.
Changes in domestic AUV are primarily driven by increases in same
store sales and are also influenced by opening new restaurants.
Domestic same store sales reflects the change in
year-over-year sales for the same store restaurant base. We define
the same store restaurant base to include those restaurants open
for at least 52 full weeks. This measure highlights the performance
of existing restaurants, while excluding the impact of new
restaurant openings and permanent closures. We review same store
sales for domestic company-owned restaurants as well as system-wide
domestic restaurants. Domestic same store sales growth is driven by
increases in transactions and average transaction size. Transaction
size increases are driven by price increases or favorable mix shift
from either an increase in items purchased or shifts into higher
priced items.
System-wide sales represents net sales for all of our
company-owned and franchised restaurants, as reported by
franchisees. This measure allows management to better assess
changes in our royalty revenue, our overall store performance, the
health of our brand and the strength of our market position
relative to competitors. Our system-wide sales growth is driven by
new restaurant openings as well as increases in same store
sales.
Adjusted EBITDA is defined as net income before interest
expense, net, income tax expense (benefit), and depreciation and
amortization (EBITDA), further adjusted for losses on debt
extinguishment and financing transactions, transaction costs, costs
and fees associated with investments in our strategic initiatives,
system implementation costs, and stock-based compensation
expense.
We caution investors that amounts presented in accordance with
our definitions above may not be comparable to similar measures
disclosed by our competitors because not all companies and analysts
calculate certain non-GAAP measurements in the same manner.
Conference Call and Webcast
The Company will host a conference call today to discuss the
fiscal fourth quarter 2024 financial results at 10:00 AM Eastern Time. The conference call can be
joined telephonically by dialing 1-877-259-5243 or 1-412-317-5176
(international) and asking for the Wingstop conference call. A
replay will be available two hours after the call and can be
accessed by dialing 1-877-344-7529 or 1-412-317-0088
(international), then entering the replay code 4605313. The replay
will be available through Wednesday,
February 26, 2025.
The conference call will also be webcast live and later archived
on the investor relations section of Wingstop's corporate website
at ir.wingstop.com under the 'News & Events' section.
About Wingstop
Founded in 1994 and headquartered in Dallas, TX, Wingstop Inc. (NASDAQ: WING)
operates and franchises more than 2,550 locations worldwide.
The Wing Experts are dedicated to Serving the World Flavor through
an unparalleled guest experience and a best-in-class technology
platform, all while offering classic and boneless wings, tenders,
and chicken sandwiches, cooked to order and hand sauced-and-tossed
in fans' choice of 12 bold, distinctive flavors. Wingstop's menu
also features signature sides including fresh-cut, seasoned fries
and freshly-made ranch and bleu cheese dips.
In fiscal year 2024, Wingstop's system-wide sales increased
36.8% to approximately $4.8 billion,
marking the 21st consecutive year of same store sales
growth. With a vision of becoming a Top 10 Global Restaurant Brand,
Wingstop's system is comprised of corporate-owned restaurants and
independent franchisees, or brand partners, who account for
approximately 98% of Wingstop's total restaurant count.
A key to this business success and consumer fandom stems from
The Wingstop Way, which includes a core value system of being
Authentic, Entrepreneurial, Service-minded, and Fun. The Wingstop
Way extends to the brand's environmental, social and governance
platform as Wingstop seeks to provide value to all guests.
In 2024, Wingstop secured a place on Ad Age's 'Hottest Brands'
list. The Company also earned a spot as one of QSR Magazine's "Best
Brands to Work For" and ranked #14 on Entrepreneur Magazine's
'Franchise 500' as one of the fastest-growing franchises. In 2023,
Wingstop earned its "Best Places to Work" certification.
For more information, visit www.wingstop.com or
www.wingstop.com/own-a-wingstop and follow @Wingstop on X,
Instagram, Facebook, and TikTok. Learn more about Wingstop's
involvement in its local communities at www.wingstopcharities.org.
Unless specifically noted otherwise, references to our website
addresses, the website addresses of third parties or other
references to online content in this press release do not
constitute incorporation by reference of the information contained
on such website and should not be considered part of this
release.
Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are
prepared and presented in accordance with GAAP, we use non-GAAP
financial measures, including those indicated above. By providing
non-GAAP financial measures, together with a reconciliation to the
most comparable GAAP measure, we believe we are enhancing
investors' understanding of our business and our results of
operations, as well as assisting investors in evaluating how well
we are executing our strategic initiatives. These measures are not
intended to be considered in isolation or as substitutes for, or
superior to, financial measures prepared and presented in
accordance with GAAP. The non-GAAP measures used in this press
release may be different from the measures used by other companies.
A reconciliation of each measure to the most directly comparable
GAAP measure is available in this news release. In addition, the
Current Report on Form 8-K furnished to the Securities and Exchange
Commission (the "SEC") concurrent with the issuance of this press
release includes a more detailed description of each of these
non-GAAP financial measures, together with a discussion of the
usefulness and purpose of such measures.
Forward-looking Statements
This news release includes statements of our expectations,
intentions, plans and beliefs that constitute "forward-looking
statements" within the meaning of Section 27A of the Securities Act
of 1933, as amended, and Section 21E of the Securities Exchange Act
of 1934, as amended, and are intended to come within the safe
harbor protection provided by those sections. These statements,
which involve risks and uncertainties, relate to the discussion of
our business strategies and our expectations concerning future
operations, margins, profitability, trends, liquidity and capital
resources and to analyses and other information that are based on
forecasts of future results and estimates of amounts not yet
determinable. These forward-looking statements can generally be
identified by the use of forward-looking terminology, including the
terms "may," "will," "should," "expect," "intend," "plan,"
"outlook," "guidance," "anticipate," "believe," "think,"
"estimate," "seek," "predict," "can," "could," "project,"
"potential" or, in each case, their negative or other variations or
comparable terminology, although not all forward-looking statements
are accompanied by such terms. Examples of forward-looking
statements in this news release include, but are not limited to,
our 2025 fiscal year outlook for domestic same store sales growth,
global net new units, SG&A expense, stock-based compensation
expense, interest expense, net and depreciation and amortization.
These forward-looking statements are made based on expectations and
beliefs concerning future events affecting us and are subject to
uncertainties, risks, and factors relating to our operations and
business environments, all of which are difficult to predict and
many of which are beyond our control, that could cause our actual
results to differ materially from those matters expressed or
implied by these forward-looking statements. Please refer to the
risk factors discussed in our Annual Report on Form 10-K and
Quarterly Reports on Form 10-Q, which can be found at the SEC's
website www.sec.gov. The discussion of these risks is specifically
incorporated by reference into this news release.
When considering forward-looking statements in this news release
or that we make in other reports or statements, you should keep in
mind the cautionary statements in this news release and future
reports we file with the SEC. New risks and uncertainties arise
from time to time, and we cannot predict when they may arise or how
they may affect us. Any forward-looking statement in this news
release speaks only as of the date on which it was made. Except as
required by law, we assume no obligation to update or revise any
forward-looking statements for any reason, or to update the reasons
actual results could differ materially from those anticipated in
any forward-looking statements, even if new information becomes
available in the future.
Media Contact
Brandon
Boone
Media@wingstop.com
Investor Contact
Kristen
Thomas
IR@wingstop.com
WINGSTOP INC. AND
SUBSIDIARIES
|
Consolidated Balance
Sheets
|
(amounts in
thousands, except share and per share data)
|
|
|
December 28,
2024
|
|
December 30,
2023
|
Assets
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
315,910
|
|
$
90,216
|
Restricted
cash
|
20,868
|
|
11,444
|
Accounts receivable,
net
|
19,661
|
|
12,408
|
Prepaid expenses and
other current assets
|
6,520
|
|
4,948
|
Advertising fund
assets, restricted
|
32,659
|
|
25,328
|
Total current
assets
|
395,618
|
|
144,344
|
Property and equipment,
net
|
125,953
|
|
91,292
|
Operating lease
assets
|
49,046
|
|
19,092
|
Goodwill
|
74,718
|
|
67,708
|
Trademarks
|
32,700
|
|
32,700
|
Customer relationships,
net
|
6,476
|
|
7,740
|
Other non-current
assets
|
31,735
|
|
14,949
|
Total
assets
|
$
716,246
|
|
$
377,825
|
Liabilities and
stockholders' deficit
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$
6,943
|
|
$
4,725
|
Current portion of
operating lease liabilities
|
1,059
|
|
2,380
|
Other current
liabilities
|
46,782
|
|
38,571
|
Advertising fund
liabilities
|
32,659
|
|
25,328
|
Total current
liabilities
|
87,443
|
|
71,004
|
Long-term debt,
net
|
1,206,201
|
|
712,327
|
Operating lease
liabilities
|
58,169
|
|
17,807
|
Deferred revenues, net
of current
|
38,877
|
|
30,145
|
Deferred income tax
liabilities, net
|
1,085
|
|
3,721
|
Other non-current
liabilities
|
57
|
|
187
|
Total
liabilities
|
1,391,832
|
|
835,191
|
Commitments and
contingencies
|
|
|
|
Stockholders'
deficit
|
|
|
|
Common stock, $0.01
par value; 100,000,000 shares authorized;
28,662,614 and 29,337,920 shares issued and outstanding as of
December 28, 2024 and December 30, 2023,
respectively
|
287
|
|
293
|
Additional
paid-in-capital
|
1,568
|
|
2,676
|
Retained
deficit
|
(676,940)
|
|
(459,994)
|
Accumulated other
comprehensive loss
|
(501)
|
|
(341)
|
Total stockholders'
deficit
|
(675,586)
|
|
(457,366)
|
Total liabilities
and stockholders' deficit
|
$
716,246
|
|
$
377,825
|
WINGSTOP INC. AND
SUBSIDIARIES
|
Consolidated
Statements of Operations
|
(amounts in
thousands, except per share data)
|
|
|
Thirteen Weeks
Ended
|
|
Fiscal Year
Ended
|
|
December 28,
2024
|
|
December 30,
2023
|
|
December 28,
2024
|
|
December 30,
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
Royalty revenue,
franchise fees and other
|
$
75,702
|
|
$
57,705
|
|
$
288,354
|
|
$
207,077
|
Advertising
fees
|
56,063
|
|
43,128
|
|
217,630
|
|
157,138
|
Company-owned
restaurant sales
|
30,056
|
|
26,224
|
|
119,823
|
|
95,840
|
Total
revenue
|
161,821
|
|
127,057
|
|
625,807
|
|
460,055
|
Costs and
expenses:
|
|
|
|
|
|
|
|
Cost of sales
(1)
|
23,321
|
|
19,687
|
|
91,632
|
|
70,646
|
Advertising
expenses
|
60,601
|
|
45,830
|
|
233,306
|
|
166,583
|
Selling, general and
administrative
|
31,232
|
|
28,078
|
|
116,801
|
|
96,898
|
Depreciation and
amortization
|
5,865
|
|
3,648
|
|
19,490
|
|
13,239
|
(Gain) loss on
disposal of assets
|
(1,038)
|
|
—
|
|
(1,038)
|
|
95
|
Total costs and
expenses
|
119,981
|
|
97,243
|
|
460,191
|
|
347,461
|
Operating
income
|
41,840
|
|
29,814
|
|
165,616
|
|
112,594
|
Interest expense,
net
|
6,418
|
|
4,890
|
|
21,292
|
|
18,227
|
Other (income)
expense
|
(1,292)
|
|
(66)
|
|
(2,866)
|
|
57
|
Income before income
tax expense
|
36,714
|
|
24,990
|
|
147,190
|
|
94,310
|
Income tax
expense
|
9,961
|
|
6,176
|
|
38,473
|
|
24,135
|
Net income
|
$
26,753
|
|
$
18,814
|
|
$
108,717
|
|
$
70,175
|
|
|
|
|
|
|
|
|
Earnings per
share
|
|
|
|
|
|
|
|
Basic
|
$
0.92
|
|
$
0.64
|
|
$
3.72
|
|
$
2.36
|
Diluted
|
$
0.92
|
|
$
0.64
|
|
$
3.70
|
|
$
2.35
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding
|
|
|
|
|
|
|
|
Basic
|
29,091
|
|
29,407
|
|
29,262
|
|
29,769
|
Diluted
|
29,210
|
|
29,508
|
|
29,384
|
|
29,856
|
|
|
|
|
|
|
|
|
Dividends per
share
|
$
0.27
|
|
$
0.22
|
|
$
0.98
|
|
$
0.82
|
________________________
|
(1)
|
Cost of sales includes
all operating expenses of company-owned restaurants, including
advertising expenses, but excludes
depreciation and amortization, which are presented
separately.
|
WINGSTOP INC. AND
SUBSIDIARIES
|
Unaudited
Supplemental Information
|
Cost of Sales Margin
Analysis
|
(amounts in
thousands)
|
|
|
Thirteen Weeks
Ended
|
|
December 28,
2024
|
|
December 30,
2023
|
|
In
dollars
|
|
As a % of
company-owned
restaurant sales
|
|
In
dollars
|
|
As a % of
company-owned
restaurant sales
|
Cost of
sales:
|
|
|
|
|
|
|
|
Food, beverage and
packaging costs
|
$
11,184
|
|
37.2 %
|
|
$
9,037
|
|
34.5 %
|
Labor costs
|
7,299
|
|
24.3 %
|
|
6,279
|
|
23.9 %
|
Other restaurant
operating expenses
|
5,589
|
|
18.6 %
|
|
5,035
|
|
19.2 %
|
Vendor
rebates
|
(751)
|
|
(2.5) %
|
|
(664)
|
|
(2.5) %
|
Total cost of
sales
|
$
23,321
|
|
77.6 %
|
|
$
19,687
|
|
75.1 %
|
|
Fiscal Year
Ended
|
|
December 28,
2024
|
|
December 30,
2023
|
|
In
dollars
|
|
As a % of
company-owned
restaurant sales
|
|
In
dollars
|
|
As a % of
company-owned
restaurant sales
|
Cost of
sales:
|
|
|
|
|
|
|
|
Food, beverage and
packaging costs
|
$
43,371
|
|
36.2 %
|
|
$
31,697
|
|
33.1 %
|
Labor costs
|
28,317
|
|
23.6 %
|
|
22,963
|
|
24.0 %
|
Other restaurant
operating expenses
|
23,025
|
|
19.2 %
|
|
18,314
|
|
19.1 %
|
Vendor
rebates
|
(3,081)
|
|
(2.6) %
|
|
(2,328)
|
|
(2.4) %
|
Total cost of
sales
|
$
91,632
|
|
76.5 %
|
|
$
70,646
|
|
73.7 %
|
WINGSTOP INC. AND
SUBSIDIARIES
|
Unaudited
Supplemental Information
|
Restaurant
Count
|
|
|
Thirteen Weeks
Ended
|
|
Fiscal Year
Ended
|
|
December 28,
2024
|
|
December 30,
2023
|
|
December 28,
2024
|
|
December 30,
2023
|
Domestic Franchised
Activity
|
|
|
|
|
|
|
|
Beginning of
period
|
2,064
|
|
1,791
|
|
1,877
|
|
1,678
|
Openings
|
83
|
|
86
|
|
274
|
|
202
|
Closures
|
—
|
|
—
|
|
—
|
|
(1)
|
Acquired by
Company
|
—
|
|
(1)
|
|
(4)
|
|
(3)
|
Re-franchised by
Company
|
7
|
|
1
|
|
7
|
|
1
|
Restaurants end of
period
|
2,154
|
|
1,877
|
|
2,154
|
|
1,877
|
|
|
|
|
|
|
|
|
Domestic
Company-Owned Activity
|
|
|
|
|
|
|
|
Beginning of
period
|
56
|
|
46
|
|
49
|
|
43
|
Openings
|
1
|
|
3
|
|
4
|
|
4
|
Closures
|
—
|
|
—
|
|
—
|
|
—
|
Acquired by
Company
|
—
|
|
1
|
|
4
|
|
3
|
Re-franchised to
franchisees
|
(7)
|
|
(1)
|
|
(7)
|
|
(1)
|
Restaurants end of
period
|
50
|
|
49
|
|
50
|
|
49
|
|
|
|
|
|
|
|
|
Total Domestic
Restaurants
|
2,204
|
|
1,926
|
|
2,204
|
|
1,926
|
|
|
|
|
|
|
|
|
International
Franchised Activity(1)
|
|
|
|
|
|
|
|
Beginning of
period
|
338
|
|
262
|
|
288
|
|
238
|
Openings
|
22
|
|
29
|
|
77
|
|
59
|
Closures
|
(1)
|
|
(3)
|
|
(6)
|
|
(9)
|
Restaurants end of
period
|
359
|
|
288
|
|
359
|
|
288
|
|
|
|
|
|
|
|
|
Total System-wide
Restaurants
|
2,563
|
|
2,214
|
|
2,563
|
|
2,214
|
________________________
|
(1)
|
Includes U.S.
territories.
|
WINGSTOP INC. AND
SUBSIDIARIES
|
Non-GAAP Financial
Measures - EBITDA and Adjusted EBITDA
|
(Unaudited)
|
(amounts in
thousands)
|
|
|
Thirteen Weeks
Ended
|
|
Fiscal Year
Ended
|
|
December 28,
2024
|
|
December 30,
2023
|
|
December 28,
2024
|
|
December 30,
2023
|
Net income
|
$
26,753
|
|
$
18,814
|
|
$
108,717
|
|
$
70,175
|
Interest expense,
net
|
6,418
|
|
4,890
|
|
21,292
|
|
18,227
|
Income tax
expense
|
9,961
|
|
6,176
|
|
38,473
|
|
24,135
|
Depreciation and
amortization
|
5,865
|
|
3,648
|
|
19,490
|
|
13,239
|
EBITDA
|
$
48,997
|
|
$
33,528
|
|
$
187,972
|
|
$
125,776
|
Additional
adjustments:
|
|
|
|
|
|
|
|
Transaction costs
(a)
|
316
|
|
—
|
|
316
|
|
—
|
Consulting fees
(b)
|
—
|
|
—
|
|
—
|
|
5,150
|
System implementation
costs (c)
|
986
|
|
—
|
|
1,713
|
|
—
|
Stock-based
compensation expense (d)
|
6,049
|
|
5,539
|
|
22,060
|
|
15,558
|
Adjusted
EBITDA
|
$
56,348
|
|
$
39,067
|
|
$
212,061
|
|
$
146,484
|
________________________
|
(a)
|
Represents costs and
expenses related to our 2024 securitized financing facility; all
transaction costs are included in Selling,
general and administrative on the Consolidated Statements of
Comprehensive Income.
|
(b)
|
Represents
non-recurring consulting fees that are not part of our ongoing
operations and are incurred to execute discrete,
project-based strategic initiatives, which are included in Selling,
general and administrative on the Consolidated Statements
of Operations. The costs incurred in the thirteen weeks ended
December 30, 2023 include consulting fees relating to a
comprehensive review of our long-term growth strategy for our
domestic business to explore potential future initiatives,
which review was completed in fiscal year 2023. Given the magnitude
and scope of this strategic review that is not expected
to recur in the foreseeable future, the Company considers the
incremental consulting fees incurred with respect to the
initiative
not reflective of the ongoing costs to operate its
business.
|
(c)
|
System implementation
costs represent non-recurring expenses incurred related to the
development and implementation of
new enterprise resource planning and human capital management
technology, which are included in Selling, general and
administrative on the Consolidated Statements of
Operations.
|
(d)
|
Includes non-cash,
stock-based compensation, net of forfeitures.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/wingstop-inc-reports-fiscal-fourth-quarter-and-full-year-2024-financial-results-302379556.html
SOURCE Wingstop Restaurants Inc.