WING
$130.31-1.84%
Wingstop Inc.Stock · Consumer DiscretionaryNasdaq Composite · 0.010% of ONEQRussell 3000 · 0.007% of IWVRussell 1000 · 0.007% of IWBUS Stock Market · 0.007% of VTI
WING financial statements
The full income statement, balance sheet, and cash-flow statement for Wingstop Inc. (WING), plus valuation ratios — straight from SEC filings. Switch between annual, quarterly, and trailing-twelve-month figures, pick how far back to look, and flip the time order. Every line has a trend sparkline.
Shares outstanding (point-in-time)
2024-06 29.3M2024-09 29.2M2024-12 28.7M2025-03 27.9M2025-06 27.9M2025-09 27.8M2025-12 27.5M2026-03 27.2M2026-06 27.2M-7.0% over 8 periods
SEC-filed end-of-period counts (cover pages and balance sheets, split-adjusted) — the series realized buyback yield is computed from. The weighted-average share lines in the statements below lag these by design: an average over the year sits near the midpoint of an ongoing buyback.
PeriodRangeOrderChangeFiguresAs-reported fiscal years.
| Line item | Trend | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Income Statement | as ofDec 27 ’25 | as ofDec 28 ’24 | as ofDec 30 ’23 | as ofDec 31 ’22 | as ofDec 25 ’21 | |
| Revenue | 697M+11.4% | 626M+36.0% | 460M+28.7% | 358M+26.6% | 283M+13.5% | |
| Cost of revenue | — | 91.6M+29.7% | 70.6M+11.4% | 63.4M+10.4% | 57.4M+18.2% | |
| Selling, general & administrative | 128M+9.9% | 117M+20.5% | 96.9M+44.5% | 67.1M+6.6% | 62.9M+3.0% | |
| Amortization of intangibles | 4.30M+30.3% | 3.30M+22.2% | 2.70M+22.7% | 2.20M-4.3% | 2.30M+0.0% | |
| Operating income | 179M+8.3% | 166M+47.1% | 113M+22.5% | 91.9M+24.6% | 73.8M+28.5% | |
| Other non-operating income | 93.7M+3168.7% | 2.87M+5128.1% | -57.0K+90.1% | -573K-524.4% | 135K | |
| Pre-tax income | 237M+61.1% | 147M+56.1% | 94.3M+36.1% | 69.3M+17.7% | 58.9M+118.6% | |
| Income tax | 62.9M+63.5% | 38.5M+59.4% | 24.1M+47.4% | 16.4M+0.7% | 16.2M+346.8% | |
| Net income | 174M+60.3% | 109M+54.9% | 70.2M+32.5% | 52.9M+24.1% | 42.7M+83.0% | |
| $6.21+67.8% | $3.70+57.4% | $2.35+32.8% | $1.77+24.6% | $1.42+82.1% | ||
| EPS (basic) | $6.23+67.5% | $3.72+57.6% | $2.36+33.3% | $1.77+23.8% | $1.43+81.0% | |
| Weighted-avg shares (basic) | 28.0M-4.4% | 29.3M-1.7% | 29.8M-0.4% | 29.9M+0.4% | 29.8M+0.6% | |
| Weighted-avg shares (diluted) | 28.1M-4.5% | 29.4M-1.6% | 29.9M-0.4% | 30.0M+0.1% | 29.9M+0.5% | |
| Dividends per share | $1.14+16.3% | $0.98+19.5% | $0.82-82.6% | $4.72+661.3% | $0.62-88.7% | |
| Balance Sheet | as ofDec 27 ’25 | as ofDec 28 ’24 | as ofDec 30 ’23 | as ofDec 31 ’22 | as ofDec 25 ’21 | |
| 267M-32.4% | 396M+174.1% | 144M-36.3% | 227M+223.1% | 70.1M-3.4% | ||
| Cash & equivalents | 197M-37.8% | 316M+250.2% | 90.2M-51.1% | 184M+279.8% | 48.6M+18.9% | |
| Accounts receivable | 20.8M+5.9% | 19.7M+58.5% | 12.4M+31.1% | 9.46M+35.3% | 6.99M+41.9% | |
| Inventory | — | — | 535K+37.5% | 389K-19.6% | 484K+22.2% | |
| Prepaid expenses | 7.96M+22.0% | 6.52M+31.8% | 4.95M+16.4% | 4.25M-13.7% | 4.93M-10.9% | |
| 693M-3.2% | 716M+89.6% | 378M-10.9% | 424M+70.2% | 249M+17.8% | ||
| Property, plant & equipment | 131M+3.7% | 126M+38.0% | 91.3M+36.6% | 66.9M+22.7% | 54.5M+95.0% | |
| Operating lease right-of-use | 48.6M-0.8% | 49.0M+156.9% | 19.1M+22.3% | 15.6M+3.9% | 15.0M+138.8% | |
| Goodwill | 83.9M+12.3% | 74.7M+10.4% | 67.7M+8.3% | 62.5M+9.9% | 56.9M+5.9% | |
| Intangible assets | 56.9M+9.2% | 52.1M+7.0% | 48.7M+5.6% | 46.1M-0.3% | 46.2M-6.3% | |
| Long-term investments | 87.2M+924.1% | 8.51M | — | — | — | |
| Other non-current assets | 43.0M+44.7% | 29.7M+98.7% | 14.9M-43.5% | 26.4M+7.2% | 24.7M+89.7% | |
| 82.0M-6.3% | 87.4M+23.2% | 71.0M+13.8% | 62.4M+57.3% | 39.7M-21.4% | ||
| Accounts payable | 12.8M+85.0% | 6.94M+46.9% | 4.72M-9.5% | 5.22M-3.6% | 5.41M+48.0% | |
| Deferred revenue | 6.93M+16.2% | 5.96M+23.0% | 4.85M+8.3% | 4.48M+22.2% | 3.66M+13.8% | |
| Short-term & current debt | 0.00 | 0.00 | 0.00-100.0% | 7.30M | 0.00-100.0% | |
| Current lease liability | 3.23M+205.2% | 1.06M-55.5% | 2.38M+4.2% | 2.28M-6.5% | 2.44M+2.4% | |
| Other current liabilities | 49.7M+6.3% | 46.8M+21.3% | 38.6M+11.1% | 34.7M+23.7% | 28.1M+5.0% | |
| 1.43B+2.8% | 1.39B+66.6% | 835M+2.5% | 815M+45.9% | 559M+1.1% | ||
| Long-term debt | 1.21B+0.2% | 1.21B+69.3% | 712M+0.8% | 707M+50.6% | 469M+0.5% | |
| Deferred revenue (non-current) | 47.7M+22.7% | 38.9M+29.0% | 30.1M+11.4% | 27.1M-3.5% | 28.0M+12.3% | |
| Non-current lease liability | 58.1M-0.2% | 58.2M+226.7% | 17.8M+24.2% | 14.3M+4.0% | 13.8M+151.8% | |
| Operating lease liability (total) | 61.3M+3.5% | 59.2M+193.4% | 20.2M+21.4% | 16.6M+2.4% | 16.2M+106.4% | |
| Deferred tax liabilities | 33.1M+2954.6% | 1.08M-70.8% | 3.72M-11.0% | 4.18M-43.8% | 7.43M+65.9% | |
| Other non-current liabilities | 169K+196.5% | 57.0K-69.5% | 187K-98.7% | 14.6M+2.6% | 14.2M+135.6% | |
| -737M-9.1% | -676M-47.7% | -457M-17.0% | -391M-26.3% | -310M+9.3% | ||
| Common stock | 275K-4.2% | 287K-2.0% | 293K-2.3% | 300K+0.3% | 299K+0.7% | |
| Additional paid-in capital | 1.53M-2.5% | 1.57M-41.4% | 2.68M-4.3% | 2.80M+504.1% | 463K+10.0% | |
| Retained earnings | -745M-10.0% | -677M-47.2% | -460M-17.0% | -393M-26.9% | -310M+9.4% | |
| Accumulated other comprehensive income | 6.35M+1367.3% | -501K-46.9% | -341K+46.5% | -637K-148.8% | -256K | |
| Total liabilities & equity | 693M-3.2% | 716M+89.6% | 378M-10.9% | 424M+70.2% | 249M+17.8% | |
| Common shares issued | 27.5M-3.9% | 28.7M-2.3% | 29.3M-2.0% | 29.9M+0.3% | 29.8M+0.5% | |
| Common shares outstanding | 27.5M-3.9% | 28.7M-2.3% | 29.3M-2.0% | 29.9M+0.3% | 29.8M+0.5% | |
| Shares outstanding (cover) | 27.5M-4.1% | 28.7M-2.3% | 29.3M-2.0% | 29.9M+0.3% | 29.8M+0.5% | |
| Cash Flow | as ofDec 27 ’25 | as ofDec 28 ’24 | as ofDec 30 ’23 | as ofDec 31 ’22 | as ofDec 25 ’21 | |
| 153M-2.9% | 158M+29.6% | 122M+59.5% | 76.2M+56.0% | 48.9M-25.4% | ||
| Depreciation & amortization | 25.1M+28.6% | 19.5M+47.2% | 13.2M+21.5% | 10.9M+37.2% | 7.94M+5.7% | |
| Intangible amortization | 4.30M+30.3% | 3.30M+22.2% | 2.70M+22.7% | 2.20M-4.3% | 2.30M+0.0% | |
| Share-based compensation | 24.9M+12.8% | 22.1M+41.8% | 15.6M+270.4% | 4.20M-56.4% | 9.63M+12.5% | |
| Change in receivables | 1.16M-84.0% | 7.25M+146.1% | 2.95M+19.4% | 2.47M+15.6% | 2.13M+967.9% | |
| -17.5M+72.1% | -62.5M-19.8% | -52.2M-81.8% | -28.7M+3.9% | -29.9M-273.8% | ||
| Capital expenditure | 47.4M-8.6% | 51.9M+27.2% | 40.8M+70.6% | 23.9M-14.6% | 28.0M+363.0% | |
| Free cash flow | 106M-0.1% | 106M+30.8% | 80.8M+54.4% | 52.3M+150.7% | 20.9M-64.9% | |
| Acquisitions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Purchases of investments | 76.5M+15202.6% | 500K-38.1% | 808K-19.0% | 997K-76.1% | 4.16M | |
| -267M-284.3% | 145M+193.1% | -155M-250.6% | 103M+541.5% | -23.4M-20.3% | ||
| Long-term debt issued | 0.00-100.0% | 500M | 0.00-100.0% | 250M | 0.00-100.0% | |
| Long-term debt repaid | 0.00 | 0.00-100.0% | 3.65M+20.7% | 3.02M+26.0% | 2.40M-99.3% | |
| Common stock issued | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common stock repurchased | 222M-29.5% | 315M+150.9% | 125M | 0.00 | 0.00 | |
| Dividends paid | 32.4M+12.2% | 28.9M+15.9% | 24.9M-82.4% | 141M+612.7% | 19.8M-87.9% | |
| Net change in cash | -131M-154.7% | 240M+378.8% | -86.0M-157.1% | 151M+3555.8% | -4.36M-111.5% | |
| Interest paid | 52.1M+129.8% | 22.7M-0.2% | 22.7M+11.0% | 20.5M+36.2% | 15.0M+3.3% | |
| Income taxes paid | 27.4M-29.5% | 38.8M+39.1% | 27.9M+105.5% | 13.6M+30.3% | 10.4M+43.5% | |
| Valuation Ratios | as ofDec 27 ’25 | as ofDec 28 ’24 | as ofDec 30 ’23 | as ofDec 31 ’22 | as ofDec 25 ’21 | |
| Market cap | 7.12B-14.6% | 8.34B+10.5% | 7.55B+83.3% | 4.12B-20.2% | 5.16B+23.5% | |
| P/E | 40.9×-50.6% | 82.7×-24.4% | 109.4×+12.3% | 97.5×-44.6% | 175.8×+37.8% | |
| P/S | 10.4×-26.1% | 14.1×-18.2% | 17.2×+35.9% | 12.7×-32.7% | 18.8×+7.7% | |
| P/FCF | 113.8×+90.6% | 59.7×-41.8% | 102.6×-56.3% | 234.6×+145.2% | 95.7×+18.2% | |
| Earnings yield | 2.4%+102.5% | 1.2%+32.3% | 0.91%-11.0% | 1.0%+80.4% | 0.57%-27.4% | |
| FCF yield | 0.88%-47.5% | 1.7%+71.8% | 0.97%+128.6% | 0.43%-59.2% | 1.0%-15.4% | |
| Dividend yield | 0.44%+29.6% | 0.34%+7.5% | 0.32%-90.7% | 3.4%+856.8% | 0.36%-90.8% | |
| Source filing | 10-K | 10-K | 10-K | 10-K | 10-K |
About this data
Source: WING’s SEC filings (10-K / 10-Q). Annual columns are as-reported fiscal years; quarterly columns are as-reported fiscal quarters (Q4 derived as full-year minus the first three quarters where a company doesn’t file a standalone Q4); TTM (quarterly) rolls the trailing four quarters at every quarter end, TTM (yearly) samples that one year apart; balance-sheet rows show the period-end balance. Valuation ratios are sampled as of each period end. View all WING filings on SEC EDGAR → Not investment advice.