WING · Wingstop Inc.
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.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $720.72M | $696.85M | $625.81M | $460.06M | $357.52M | $282.5M | $248.81M | $199.68M | $153.18M | $133.32M | $103.32M | $77.97M | $67.45M | $59M | |
| — | — | $91.63M | $70.65M | $63.4M | $57.42M | $48.58M | $41.11M | $32.06M | $28.75M | $25.31M | $22.22M | $20.47M | $22.18M | |
| — | — | $534.18M | $389.41M | $294.13M | $225.09M | $200.23M | $158.57M | $121.12M | $104.57M | $78.02M | $55.75M | $46.98M | $36.82M | |
| — | — | 85.36% | 84.64% | 82.27% | 79.68% | 80.47% | 79.41% | 79.07% | 78.44% | 75.51% | 71.5% | 69.65% | 62.41% | |
| $128.66M | $128.36M | $116.8M | $96.9M | $67.06M | $62.9M | $61.08M | $50.18M | $44.58M | $34.9M | $34.55M | $33.35M | $26.01M | $18.91M | |
| — | $4.3M | $3.3M | $2.7M | $2.2M | $2.3M | $2.3M | $2.4M | $2.2M | $1.5M | $1.4M | $1.4M | $1.4M | $1.4M | |
| $26.67M | $25.07M | $19.49M | $13.24M | $10.9M | $7.94M | $7.52M | $5.48M | $4.31M | $3.38M | $3.01M | $2.68M | $2.9M | $3.03M | |
| $144.31M | — | — | — | — | — | — | — | $114.65M | $99.45M | $76.72M | $58.25M | $49.38M | $44.12M | |
| $200.84M | $179.29M | $165.62M | $112.59M | $91.93M | $73.76M | $57.39M | $42.9M | $38.53M | $33.87M | $26.61M | $19.72M | $18.07M | $14.88M | |
| — | 25.73% | 26.46% | 24.47% | 25.71% | 26.11% | 23.07% | 21.49% | 25.15% | 25.41% | 25.75% | 25.29% | 26.78% | 25.22% | |
| $227.51M | $204.36M | $185.11M | $125.83M | $102.83M | $81.7M | $64.91M | $48.39M | $42.84M | $37.25M | $29.62M | $22.4M | $20.97M | $17.91M | |
| — | $93.68M | $2.87M | -$57K | -$573K | $135K | $0 | $0 | -$1.48M | $0 | -$254K | -$396K | -$84K | $6000 | |
| $162.46M | $237.19M | $147.19M | $94.31M | $69.32M | $58.91M | $26.94M | $25.77M | $26.93M | $28.74M | $21.96M | $15.85M | $14.3M | $12.02M | |
| $46.05M | $62.92M | $38.47M | $24.14M | $16.37M | $16.25M | $3.64M | $5.29M | $5.21M | $4.8M | $8.19M | $5.74M | $5.31M | $4.49M | |
| $116.41M | $174.27M | $108.72M | $70.18M | $52.95M | $42.66M | $23.31M | $20.48M | $21.72M | $23.94M | $13.77M | $10.11M | $8.99M | $7.53M | |
| — | 25.01% | 17.37% | 15.25% | 14.81% | 15.1% | 9.37% | 10.25% | 14.18% | 17.96% | 13.33% | 12.96% | 13.32% | 12.76% | |
| $112.5M | $181.12M | $108.56M | $70.47M | $52.57M | $42.4M | $23.31M | $20.48M | — | — | — | — | — | — | |
| USD/shares | $4.26 | $6.23 | $3.72 | $2.36 | $1.77 | $1.43 | $0.79 | $0.70 | $0.74 | $0.82 | $0.48 | $0.37 | $0.35 | $0.30 |
| USD/shares | $4.24 | $6.21 | $3.70 | $2.35 | $1.77G | $1.42 | $0.78 | $0.69 | $0.73 | $0.82 | $0.47 | $0.36 | $0.34 | $0.29 |
| shares | — | 27.97M | 29.26M | 29.77M | 29.89M | 29.77M | 29.6M | 29.42M | 29.23M | 29.03M | 28.64M | 27.5M | 25.85M | 25.17M |
| shares | — | 28.07M | 29.38M | 29.86M | 29.96M | 29.94M | 29.8M | 29.67M | 29.59M | 29.42M | 28.98M | 27.82M | 26.2M | 25.65M |
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2013–FY2025: $661.92M in buybacks, $787.4M 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
Peer medians compare against the 26 similar-size Restaurants companies (of 49 listed).
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings — the company's own non-GAAP definition, not an XBRL-tagged figure.
Valuation over time computed as of each quarter's filing date
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings as it existed at each sample date — the company's own non-GAAP definition, not an XBRL-tagged figure. Each point's tooltip names its TTM or fiscal-year basis.
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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|
| Restaurants Segment | $696,853,000 | $625,807,000 | $460,055,000 | $357,521,000 | — | — | — |
| Franchise Segment | — | — | — | — | $144,223,000 | $106,342,000 | $96,250,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Royalty Franchise Fees and Other | $321,782,000 | $288,354,000 | $207,077,000 | $158,614,000 | $130,676,000 | $108,883,000 | $88,291,000 | $71,858,000 |
| Royalty | $292,466,000 | $259,632,000 | $186,455,000 | $142,900,000 | $119,396,000 | $98,554,000 | $75,106,000 | $61,882,000 |
| Advertising | $247,619,000 | $217,630,000 | $157,138,000 | $119,011,000 | $81,529,000 | $74,930,000 | $55,932,000 | — |
| Advertising Fees | $247,619,000 | $217,630,000 | $157,138,000 | $119,011,000 | $81,529,000 | $74,930,000 | $55,932,000 | $34,484,000 |
| Franchisor Owned Outlet | $127,452,000 | $119,823,000 | $95,840,000 | $79,896,000 | $70,297,000 | $64,998,000 | $55,453,000 | $46,839,000 |
| Franchise | $6,505,000 | $6,080,000 | $5,064,000 | $4,357,000 | $4,020,000 | $3,656,000 | $4,087,000 | $2,924,000 |
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 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|
| Franchise Segment | $33,683,000 | $30,645,000 | $29,230,000 |
| Company Segment | $9,218,000 | $10,303,000 | $4,643,000 |
Operating Margin by Segment (%)
| Component | FY2019 | FY2018 | FY2017 |
|---|---|---|---|
| Franchise Segment | 23.4% | 28.8% | 30.4% |