Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 5/5 core metricsOperating margin changed -5.4 percentage points from the prior annual period.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- Operating margin compressed
Operating margin changed -5.4 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
- 4 filing risk checks flagged
Flagged areas: Earnings quality, Solvency & liquidity.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +12.2% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
- Free cash flow was positive
Latest reported free cash flow was $1.4B.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Earnings quality
- Solvency & liquidity
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Tim Hortons$4.25B45.0%+5.1% yoy
- Restaurant Holdings$1.84B19.5%+64.9% yoy
- Burger King$1.32B14.0%-1.3% yoy
- International Segment$998M10.6%+6.7% yoy
- Popeyes Louisiana Kitchen$800M8.5%+4.2% yoy
- Firehouse Subs$232M2.5%+8.4% yoy
Members sum to the consolidated $9.43B for this period.
- Royalty$1.98B59.1%+1.9% yoy
- Advertising$1.22B36.4%+2.5% yoy
- Franchisor$151M4.5%+6.3% yoy
Members sum to $3.35B against $9.43B consolidated (residual $6.09B) - eliminations or corporate lines the filer did not tag on this axis.
- United States$4.56B48.3%+20.5% yoy
- Canada$3.85B40.8%+4.4% yoy
- Others$1.03B10.9%+9.8% yoy
Members sum to the consolidated $9.43B for this period.
- Tim Hortons$997M44.0%+10.4% yoy
- Restaurant Holdings$448M19.8%+3.7% yoy
- Burger King$317M14.0%+2.9% yoy
- International Segment$253M11.2%+16.1% yoy
- Popeyes Louisiana Kitchen$190M8.4%-2.1% yoy
- Firehouse Subs$60M2.6%+11.1% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 4,121 US-listed filers · 481 in Consumer| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $9.4B | 87thof 3,301 top third | 78thof 463 top third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 12.2% | 66thof 3,135 middle third | 85thof 449 top third |
Operating margin operating income ÷ revenue | 23.3% | 89thof 2,819 top third | 95thof 432 top third |
Net margin net income ÷ revenue | 11.4% | 74thof 3,263 top third | 87thof 459 top third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | 15.4% | 77thof 2,679 top third | 91stof 417 top third |
Return on equity net income ÷ stockholders' equity (positive equity only) | 29.6% | 92ndof 3,577 top third | 87thof 410 top third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 1.6% | 56thof 2,895 middle third | 19thof 414 bottom third |
Net debt ÷ operating cash flow net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher | 7.1× | 17thof 1,547 bottom third | 14thof 242 bottom third |
Cash conversion operating cash flow ÷ net income (net income > 0) | 1.6× | 54thof 2,181 middle third | 48thof 297 middle third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -2.5% | 35thof 3,545 middle third | 25thof 413 bottom third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | 0.7% | 58thof 3,029 middle third | 50thof 323 middle third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 2 changed periods| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Stock-based compensation ShareBasedCompensation | quarter 2021-03-31 | $22M 10-Q 2021-04-30 | $26M 10-Q 2022-05-03 | +18.2% | first · latest |
| Stock-based compensation ShareBasedCompensation | fiscal year 2020-12-31 | $74M 10-K 2021-02-23 | $84M 10-K 2023-02-22 | +13.5% | first · latest · 3 filings carry it |
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
Not available for QSR yet: no footnote text blocks on file for this filer in the ingested DERA files.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.