NATH · Nathans Famous, Inc.
$98.18
-0.09 (-0.09%)
At close · Jul 24
Market Cap
$402.31M
Shares
4.10M
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
$162.06M
+9.4%
FY2026
Net Income
$20.02M
-16.7%
FY2026
Gross Margin
34.27%
-5.2pp
FY2026
Operating Margin
18.57%
-6.1pp
FY2026
Diluted EPS
$4.85
-17.4%
FY2026
Operating Cash Flow
$18.23M
-27.8%
FY2026
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | $162.06M | $148.18M | $138.61M | $130.79M | $114.88M | $75.84M | $103.33M | $101.85M | $104.2M | $96.26M | $100.45M | $99.11M | $79.75M | $71.07M | $66.22M | $57.26M | $50.88M | |
| — | $50K | $87K | $87K | $85K | $88K | $47K | $84K | — | — | — | — | — | — | — | — | — | — | |
| — | $106.52M | $89.71M | $83.18M | $75.17M | $65.16M | $32.54M | $54.49M | $52.78M | $58.75M | $51.63M | $57.56M | $61.95M | $53.07M | $44.87M | $42.11M | $34.57M | $28.51M | |
| — | $55.54M | $58.48M | $55.43M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | 34.27% | 39.46% | 39.99% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | $17.9M | $14.53M | $15.61M | $14.06M | $13.15M | $12.04M | $14.78M | $13.85M | $13.49M | $13.66M | $13.12M | $12.2M | $11.46M | $10.44M | $9.55M | $10.13M | $9.71M | |
| — | $174K | $173K | $174K | $174K | $113K | $113K | $84K | — | — | — | — | — | — | — | — | — | — | |
| — | $925K | $957K | $1.14M | $1.14M | $1.05M | $1.18M | $1.23M | $1.21M | $1.35M | $1.3M | $1.26M | $1.25M | $1.16M | $940K | $965K | $915K | $843K | |
| — | $131.96M | $111.69M | $106.1M | $96.34M | $85.02M | $50.32M | $76.15M | $73.87M | $77.1M | $69.98M | $75.49M | $79.15M | $68.83M | $58.95M | $56.22M | $53.94M | $42.59M | |
| — | $30.1M | $36.5M | $32.51M | $34.45M | $29.86M | $25.52M | $27.17M | $27.98M | $27.1M | $26.28M | $24.96M | $19.96M | $10.92M | $12.12M | — | — | — | |
| — | 18.57% | 24.63% | 23.45% | 26.34% | 25.99% | 33.64% | 26.3% | 27.47% | 26.01% | 27.3% | 24.85% | 20.14% | 13.69% | 17.05% | — | — | — | |
| — | $31.03M | $37.45M | $33.64M | $35.58M | $30.92M | $26.7M | $28.41M | $29.19M | $28.45M | $27.58M | $26.22M | $21.21M | $12.08M | $13.06M | — | — | — | |
| — | $2.86M | $4.11M | $5.36M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $513K | — | — | $383K | $440K | $110K | $364K | $1.36M | $840K | $166K | $104K | $52K | $176K | $325K | $392K | $573K | $808K | $916K | |
| — | $165K | $87K | $86K | $18K | $52K | $47K | $86K | $209K | $99K | $85K | $99K | $87K | $76K | $82K | — | — | — | |
| — | $28.19M | $32.76M | $27.45M | $26.8M | $18.54M | $15.33M | $18.01M | $29.41M | $4.11M | $11.8M | $10.38M | $19.41M | $13.56M | $12.14M | $10.01M | $3.32M | $8.29M | |
| — | $8.17M | $8.74M | $7.84M | $7.18M | $4.94M | $4.25M | $4.58M | $7.92M | $1.48M | $4.32M | $4.29M | $7.7M | $5.23M | $4.67M | $3.85M | $1.11M | $2.72M | |
| — | $20.02M | $24.03M | $19.62M | $19.62M | $13.6M | $11.08M | $13.44M | $21.49M | $2.63M | $7.49M | $6.1M | $11.7M | $8.33M | $7.47M | $6.16M | $2.21M | $5.57M | |
| — | 12.35% | 16.21% | 14.15% | 15% | 11.83% | 14.6% | 13% | 21.1% | 2.52% | 7.78% | 6.07% | 11.81% | 10.44% | 10.51% | 9.3% | 3.87% | 10.95% | |
| — | $20.02M | $24.03M | $19.62M | $19.62M | $13.6M | $11.08M | $13.44M | $21.49M | $2.63M | $7.49M | $6.1M | $11.7M | $8.33M | $7.47M | $6.16M | $2.21M | — | |
| — | — | — | — | — | — | — | — | — | $2.63M | $7.49M | $6.05M | $11.6M | $8.15M | $7.3M | $6.17M | $2.08M | $5.85M | |
| USD/shares | — | $4.89 | $5.88 | $4.81 | $4.80 | $3.30 | $2.69 | $3.19 | $5.13 | $0.63 | $1.79 | $1.38 | $2.61 | $1.87 | $1.70 | $1.26 | $0.41 | $1.00 |
| USD/shares | — | $4.85 | $5.87 | $4.80 | $4.80 | $3.30 | $2.69 | $3.19 | $5.09 | $0.62 | $1.78 | $1.37 | $2.55 | $1.81 | $1.63 | $1.22 | $0.40 | $0.97 |
| shares | — | 4.09M | 4.09M | 4.08M | 4.09M | 4.12M | 4.12M | 4.22M | 4.19M | 4.18M | 4.17M | 4.43M | 4.49M | 4.45M | 4.4M | 4.91M | 5.4M | 5.56M |
| shares | — | 4.12M | 4.1M | 4.09M | 4.09M | 4.12M | 4.12M | 4.22M | 4.22M | 4.22M | 4.21M | 4.46M | 4.59M | 4.61M | 4.59M | 5.05M | 5.5M | 5.72M |
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 FY2010–FY2024: $67.86M in buybacks, $286.29M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
2.63×
Restaurants median 1.50×
EV/EBIT
14.15×
Restaurants median 21.24×
P/E (TTM)
20.24×
Restaurants median 24.84×
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 Segment (USD)
| Component | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Branded Product Program | $105,768,000 | $91,828,000 | $86,489,000 | $78,884,000 | $66,322,000 | $33,617,000 | $57,586,000 |
| Product Licensing | $37,417,000 | $37,418,000 | $33,581,000 | $33,455,000 | $31,824,000 | $31,368,000 | $25,859,000 |
| Restaurant Operations | $16,825,000 | $16,862,000 | $16,459,000 | $16,453,000 | $14,764,000 | $9,310,000 | $17,545,000 |
By Geography (USD)
| Component | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| United States | $158,620,000 | $144,318,000 | $133,205,000 | $124,887,000 | $111,659,000 | $74,737,000 | $98,453,000 |
| Non Us | $3,443,000 | $3,864,000 | $5,405,000 | $5,898,000 | $3,223,000 | $1,102,000 | $4,872,000 |
By Product & Service (USD)
| Component | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Branded Products | $105,768,000 | $91,828,000 | $86,489,000 | $78,884,000 | $66,322,000 | $33,617,000 | $57,586,000 |
| License | $37,417,000 | $37,418,000 | $33,581,000 | $33,455,000 | $31,824,000 | $31,368,000 | $25,859,000 |
| Company Operated Restaurants | $12,508,000 | $12,714,000 | $12,103,000 | $12,161,000 | $10,905,000 | $7,709,000 | $12,973,000 |
| Franchise Royalties | $3,897,000 | $3,767,000 | $3,886,000 | $3,636,000 | — | — | — |
| Advertising Fund Revenue | $2,053,000 | $2,074,000 | $2,081,000 | $1,993,000 | $1,972,000 | $1,544,000 | $2,335,000 |
| Franchise | $420,000 | $381,000 | $470,000 | $656,000 | $555,000 | $284,000 | $1,245,000 |
| Royalty | — | — | — | $3,636,000 | $3,304,000 | $1,317,000 | $3,327,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Product Licensing | $37,234,000 | $37,236,000 | $33,399,000 | $33,273,000 | $31,642,000 | $31,186,000 | $25,677,000 |
| Branded Product Program | $4,285,000 | $7,136,000 | $8,284,000 | $8,976,000 | $6,399,000 | $4,635,000 | $7,688,000 |
| Restaurant Operations | $2,617,000 | $2,431,000 | $1,661,000 | $1,684,000 | $312,000 | -$2,856,000 | $1,637,000 |
Operating Margin by Segment (%)
| Component | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Branded Product Program | 4.1% | 7.8% | 9.6% | 11.4% | 9.6% | 13.8% | 13.4% |
| Product Licensing | 99.5% | 99.5% | 99.5% | 99.5% | 99.4% | 99.4% | 99.3% |
| Restaurant Operations | 15.6% | 14.4% | 10.1% | 10.2% | 2.1% | -30.7% | 9.3% |