Skip to main content
$0.00 +0.00 (+0.00%) At close · Jul 24
Market Cap
$1,793
Shares
17.94M

Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.

Revenue
$592.65M +23.4%
FY2024 Revenue FY2017–FY2024
Net Income
-$189.85M -110.7%
FY2024 Net Income FY2017–FY2024
Operating Margin
-8.81% -13.5pp
FY2024 Operating Margin FY2017–FY2024
Diluted EPS
-$11.60 -98.3%
FY2024 Diluted EPS FY2017–FY2024
Operating Cash Flow
-$56.25M -58%
FY2024 Operating Cash Flow FY2017–FY2024

Chart any reported metric, KPI or segment over time — the full statement history lives here

Line Item TTM FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017
$574.14M $592.65M $480.46M $407.22M $118.88M $18.12M $22.51M $18.37M $2.17M
$154.64M $128.56M $93.12M $113.31M $41.78M $14.88M $12.26M $10.35M $2.12M
$15.5M $15.9M $15.3M $14.9M $6M $1.09M $90K
$37.03M $41.53M $31.13M $27.02M $8.47M $1.17M $785K $358K $23K
$654.93M $644.87M $458.13M $425.13M $118.06M $34.38M $16.59M $13.6M
-$80.78M -$52.22M $22.33M -$17.9M $824K -$16.27M $5.92M $4.24M $50K
-8.81% 4.65% -4.4% 0.69% -89.78% 26.3% 23.06% 2.3%
-$43.75M -$10.69M $53.46M $9.11M $9.3M -$15.09M $6.7M $4.59M $73K
$4.15M $4.76M $3.82M $405K
-$152.76M -$140.38M -$118.7M -$89.47M -$35.94M -$2.28M -$6.43M -$6.31M -$256K
-$233.55M -$192.6M -$96.37M -$107.38M -$35.12M -$18.55M -$508K -$2.07M -$206K
-$5M -$2.75M -$6.26M $18.81M -$3.54M -$3.69M $510K -$275K $407K
-$225.79M -$189.85M -$90.11M -$126.19M -$31.58M -$14.86M -$1.02M -$1.8M -$613K
-32.03% -18.76% -30.99% -26.57% -82.02% -4.52% -9.79% -28.21%
-$234.69M -$197.63M -$97.12M -$132.82M
USD/shares -$11.60 -$5.85 -$4.49 -$1.20 -$0.70 -$0.05 -$0.09 -$0.04
USD/shares -$11.60 -$5.85 -$4.49 -$1.20 -$0.70 -$0.09 -$0.04
shares 17.04M 16.6M 29.56M 26.29M 21.34M 21.21M 19.68M 15.26M
shares 17.04M 16.6M 29.56M 26.29M 21.34M 21.21M 19.68M 15.26M
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2018–FY2024: $36.46M in dividends.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation over time computed as of each quarter's filing date

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Geography (USD)

Component FY2024 FY2023 FY2022 FY2021 FY2020
United States $579,800,000 $469,600,000 $397,400,000 $108,600,000 $14,146,000
Other Countries $12,900,000 $10,900,000 $9,800,000 $10,300,000 $3,972,000

By Product & Service (USD)

Component FY2024 FY2023 FY2022 FY2021 FY2020
Restaurant Sales $413,480,000 $299,029,000 $241,001,000 $41,563,000 $0
Royalty $90,035,000 $94,036,000 $87,921,000 $42,658,000 $13,420,000
Advertising $39,473,000 $39,490,000 $37,997,000 $16,728,000 $3,527,000
Factory $37,949,000 $37,983,000 $33,504,000 $13,470,000 $0
Franchisor $6,487,000 $4,979,000 $3,706,000 $4,023,000 $1,130,000
Product And Service Other $5,228,000 $4,940,000 $3,095,000
Management Service $439,000 $41,000
Key facts CIK 1705012 CUSIP 30258N105 Visit website Investor relations