Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Wingstop Inc. WING

· Consumer · Retail-Eating Places

FY2025 10-K, filed 2026-02-18
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Debt/equity is shown as not meaningful rather than as a negative leverage ratio.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Shareholders' equity was non-positive

    Debt/equity is shown as not meaningful rather than as a negative leverage ratio.

    Why this surfaced

    Same-period reported shareholders' equity was zero or negative; review the balance sheet and capital structure. Period end 2025-12-27.

  • 1 filing risk check flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Operating margin was stable

    Operating margin changed -0.7 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-27.

  • Revenue expanded

    Latest reported annual revenue changed +11.4% 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 2025-12-27.

  • Free cash flow was positive

    Latest reported free cash flow was $106M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-27.

Core trend metrics

Latest annual revenue growth
+11.4%
as of 2025-12-27
Latest annual operating margin
25.7%
as of 2025-12-27
Free cash flow
$106M
as of 2025-12-27
Debt / equity
N/M
as of 2025-12-27
ROIC snapshot
32.4%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

1of 10 rule-based checks flagged
  • 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
2025-12-27
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-18prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • Restaurants Segment$697M
    100.0%
    +11.4% yoy

Members sum to the consolidated $697M for this period.

By product or service
Revenue
  • Royalty Franchise Fees And Other$322M
    share n/a
    +11.6% yoy
  • Royalty$292M
    share n/a
    +12.6% yoy
  • Advertising Fees$248M
    share n/a
    +13.8% yoy
  • Advertising$248M
    share n/a
    +13.8% yoy
  • Franchisor Owned Outlet$127M
    share n/a
    +6.4% yoy
  • Franchise$6.5M
    share n/a
    +7.0% yoy

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-29prior period 2026-03-31 from the same filingView filing
  • Restaurants Segment$186M
    100.0%
    no prior

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 2025-12-27 · among 4,003 US-listed filers · 478 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$697M
49thof 3,301
middle third
32ndof 465
bottom third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
11.3%
64thof 3,137
middle third
84thof 452
top third
Operating margin
operating income ÷ revenue
25.7%
90thof 2,819
top third
96thof 434
top third
Net margin
net income ÷ revenue
25.0%
88thof 3,263
top third
98thof 461
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
15.2%
77thof 2,679
top third
91stof 418
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
3.6%
41stof 2,895
middle third
10thof 416
bottom third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
11 days
89thof 2,398
top third
71stof 384
top third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
6.6×
19thof 1,546
bottom third
16thof 242
bottom third
Cash conversion
operating cash flow ÷ net income (net income > 0)
0.9×
12thof 1,684
bottom third
6thof 241
bottom third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
3.0%
7thof 2,278
bottom third
4thof 278
bottom third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
24.9%
23rdof 1,907
bottom third
13thof 210
bottom 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 2025-12-27 · accruals and cash conversion as filed
Cash conversion
0.88×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
3.0%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
24.9%
change in net operating assets ÷ average net operating assets
Cash-backed years
3 of 4
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
1.38×
across the stored fiscal years with positive net income

Per 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 · 0 changed periods

No period on file has changed between its first report and the latest filing carrying 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

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260729View filing
Commitments and contingencies · 495 characters as filed

Commitments and Contingencies The Company is subject to legal proceedings, claims, and liabilities, including claims and actions resulting from employment-related and franchise-related matters, which arise in the ordinary course of business and are generally covered by insurance. In the opinion of management, the amount of ultimate liability with respect to such actions is not likely to have a material adverse impact on the Companys financial position, results of operations, or cash flows.

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 2,388 characters as filed

Debt Obligations Long-term debt consisted of the following components (in thousands): June 27, 2026 December 27, 2025 2020-1 Class A-2 Senior Secured Notes $ 472,800 $ 472,800 2022-1 Class A-2 Senior Secured Notes 248,125 248,125 2024-1 Class A-2 Senior Secured Notes 500,000 500,000 Debt issuance costs, net of amortization (10,336) (11,831) Total debt 1,210,589 1,209,094 The Companys outstanding debt was issued by Wingstop Funding LLC, a limited-purpose, bankruptcy-remote, wholly-owned indirect subsidiary of Wingstop Inc. and consists of (i) Series 2020-1 2.84% Fixed Rate Senior Secured Notes, Class A-2 (the 2020 Class A-2 Notes), (ii) Series 2022-1 3.734% Fixed Rate Senior Secured Notes, Class A-2 (the 2022 Class A-2 Notes), (iii) Series 2024-1 5.858% Fixed Rate Senior Secured Notes, Class A-2 (the 2024 Class A-2 Notes), and (iv) a revolving financing facility of Series 2022-1 Variable Funding Senior Notes, Class A-1 (the Variable Funding Notes), which permits borrowings of up to a maximum principal amount of $300 million, subject to certain borrowing conditions, a portion of which may be used to issue letters of credit. No borrowings were outstanding under the Variable Funding Notes as of June 27, 2026 and December 27, 2025. As of June 27, 2026, the Companys leverage ratio under the 2020 Class A-2 Notes, the 2022 Class A-2 Notes, and the 2024 Class A-2 Notes was less than 5.0x. Per the terms of the Companys debt agreements, principal payments can be suspended at the borrowe

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 628 characters as filed

The following table represents a disaggregation of revenue from contracts with customers for the thirteen and twenty-six weeks ended June 27, 2026 and June 28, 2025 (in thousands): Thirteen Weeks Ended Twenty-Six Weeks Ended June 27, 2026 June 28, 2025 June 27, 2026 June 28, 2025 Royalty revenue $ 78,571 $ 72,905 $ 155,372 $ 144,853 Franchise fees and other 8,273 6,984 18,942 13,811 Royalty revenue, franchise fees and other 86,844 79,889 174,314 158,664 Advertising fees and related income 64,536 61,962 127,805 124,234 Company-owned restaurant sales 34,184 32,478 67,170 62,525 Total revenue 185,564 174,329 369,289 345,423

DisaggregationOfRevenueTableTextBlock

Share-based compensation · 2,404 characters as filed

Stock-Based Compensation During the twenty-six weeks ended June 27, 2026, the Company granted 51,709 restricted stock units (RSUs) to certain employees. The RSUs granted generally vest ratably over a three-year period subsequent to the grant date and had a weighted-average grant-date fair value of $210.89 per unit. In addition, the Company granted 40,012 performance stock units (PSUs) to certain employees during the twenty-six weeks ended June 27, 2026. Of the total PSUs granted, 27,358 PSUs are subject to a service condition and a performance vesting condition based on return on incremental invested capital (ROIIC PSUs). The ROIIC PSUs are generally eligible to cliff-vest approximately three years from the grant date, and the maximum vesting percentage that could be realized for each of the ROIIC PSUs is 250% based on the level of performance achieved for the awards. An additional 4,311 PSUs granted are subject to a service condition and a performance vesting condition based on the number of net new restaurants opened over the performance period (NNR PSUs). The NNR PSUs vest ratably over a three-year period, and the maximum vesting percentage that could be realized for each of the NNR PSUs is 100% based on the level of performance achieved for the awards. The remaining 8,343 PSUs granted are subject to a service condition and performance vesting conditions based on the Companys net new unit growth and Adjusted EBITDA growth, and include a same-store sales growth modifier, ov

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Fair value · 3,108 characters as filed

Fair Value Measurements Fair value is the price that would be received upon sale of an asset or paid upon transfer of a liability in an orderly transaction between market participants at the measurement date and in the principal or most advantageous market for that asset or liability. Assets and liabilities are classified using a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value as follows: Level 1 Unadjusted quoted prices for identical instruments traded in active markets. Level 2 Observable market-based inputs or unobservable inputs corroborated by market data. Level 3 Unobservable inputs reflecting managements estimates and assumptions. The carrying values of cash and cash equivalents, accounts receivable, and accounts payable approximate fair value due to their short-term nature. Certain assets are measured at fair value on a non-recurring basis using Level 3 inputs. The fair value of the Companys preference share investment in the Companys United Kingdom master franchisee, Lemon Pepper Holdings Ltd. (LPH), which is accounted for as a held-to-maturity debt security, was estimated using a discounted cash flow model that incorporates unobservable inputs, including expected cash flows, discount rates, and an assumed maturity term of approximately five years. Based on this valuation approach, the estimated fair value of the preference share investment was determined at $96.9 million. The carrying value of the investment as of

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Income taxes · 797 characters as filed

Income Taxes Income tax expense and the effective tax rate were $13.4 million and 29.9%, respectively, for the thirteen weeks ended June 27, 2026, and $10.0 million and 27.2%, respectively, for the thirteen weeks ended June 28, 2025. Income tax expense and the effective tax rate were $24.1 million and 28.2%, respectively, for the twenty-six weeks ended June 27, 2026, and $40.9 million and 25.6%, respectively, for the twenty-six weeks ended June 28, 2025. T he increase in the effective tax rate was primarily due to an increase in state income taxes and other non-deductible items. The decrease in total tax expense for the twenty-six weeks ended June 27, 2026 is primarily related to the taxable gain on the sale of our non-controlling interest in LPH during the first fiscal quarter of 2025.

IncomeTaxDisclosureTextBlock

New accounting pronouncements · 383 characters as filed

Recently issued accounting pronouncements. We reviewed all recently issued accounting pronouncements and concluded that they were either not applicable or not expected to have a significant impact on our consolidated financial statements. There have been no changes to the recently issued accounting pronouncements not yet adopted that were previously disclosed in the Annual Report.

NewAccountingPronouncementsPolicyPolicyTextBlock

Revenue recognition · 2,335 characters as filed

Revenue from Contracts with Customers The following table represents a disaggregation of revenue from contracts with customers for the thirteen and twenty-six weeks ended June 27, 2026 and June 28, 2025 (in thousands): Thirteen Weeks Ended Twenty-Six Weeks Ended June 27, 2026 June 28, 2025 June 27, 2026 June 28, 2025 Royalty revenue $ 78,571 $ 72,905 $ 155,372 $ 144,853 Franchise fees and other 8,273 6,984 18,942 13,811 Royalty revenue, franchise fees and other 86,844 79,889 174,314 158,664 Advertising fees and related income 64,536 61,962 127,805 124,234 Company-owned restaurant sales 34,184 32,478 67,170 62,525 Total revenue 185,564 174,329 369,289 345,423 Franchise fee, development fee, and international territory fee payments received by the Company are recorded as deferred revenue on the Consolidated Balance Sheets, which represents a contract liability. Deferred revenue is reduced as fees are recognized in revenue over the term of the franchise license for the respective restaurant. As the term of the franchise license is typically ten years, substantially all of the franchise and other fees revenue recognized in the thirteen and twenty-six weeks ended June 27, 2026 was included in the deferred revenue balance as of December 27, 2025. Approximately $13.9 million and $13.6 million of deferred revenue as of June 27, 2026 and December 27, 2025, respectively, relates to restaurants that have not yet opened, so the fees are not yet being amortized. The weighted average remai

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 1,740 characters as filed

Segment Information The Company has one reportable segment, and the measure of restaurant segment assets is reported as Total assets on the Consolidated Balance Sheets. Financial information for the Companys reportable segment is as follows (in thousands): Thirteen Weeks Ended Twenty-Six Weeks Ended June 27, 2026 June 28, 2025 June 27, 2026 June 28, 2025 Revenue: Royalty revenue, franchise fees and other $ 86,844 $ 79,889 $ 174,314 $ 158,664 Advertising fees 64,536 61,962 127,805 124,234 Company-owned restaurant sales 34,184 32,478 67,170 62,525 Total revenue 185,564 174,329 369,289 345,423 Cost of sales: Food, beverage and packaging costs 12,040 11,937 23,835 23,178 Labor 7,763 7,441 15,652 14,594 Other operating costs 6,180 5,821 12,049 11,012 Vendor rebates (915) (794) (1,752) (1,544) Total cost of sales 25,068 24,405 49,784 47,240 Advertising expenses 68,417 65,533 135,728 131,328 Selling, general & administrative: Transaction costs 497 System implementation costs 514 1,534 1,060 2,846 Amortization of capitalized system implementation costs 467 934 Restructuring charges 77 2,467 Stock-based compensation expense 3,893 6,217 8,716 11,529 Other segment expense (1) 25,285 25,186 51,508 49,505 Total selling, general and administrative 30,236 32,937 64,685 64,377 Depreciation and amortization 7,212 6,220 14,053 12,448 Loss on disposal of assets 6,535 Interest expense, net 9,813 8,469 19,577 17,379 Investment (income) expense 167 239 (93,839) Income tax expense 13,363 10,002

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Significant accounting policies · 2,965 characters as filed

Basis of Presentation and Update to Significant Accounting Policies Nature of operations. Wingstop Inc., together with its consolidated subsidiaries (collectively, Wingstop or the Company), is in the business of franchising and operating Wingstop restaurants. As of June 27, 2026, the Company had a total of 3,255 restaurants system-wide. The Companys restaurant base is approximately 98% franchised, with 3,198 franchised locations (including 527 restaurants in international locations and U.S. territories) and 57 company-owned restaurants as of June 27, 2026. Basis of presentation. The accompanying unaudited consolidated financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (SEC) for interim financial information. Consequently, financial information and disclosures normally included in financial statements prepared annually in accordance with accounting principles generally accepted in the United States (GAAP) have been condensed or omitted. Balance sheet amounts are as of June 27, 2026 and December 27, 2025, and operating results are for the thirteen and twenty-six weeks ended June 27, 2026 and June 28, 2025. Certain reclassifications have been made to the financial statements and accompanying footnotes to conform to the Companys current period presentation. In the Companys opinion, all necessary adjustments have been made for the fair presentation of the results of the interim periods presented. The resul

SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 2,359 characters as filed

Stockholders Deficit Dividends In connection with the Companys regular dividend program, our Board of Directors declared a quarterly dividend of $0.30 per share of common stock in the second quarter of 2026. Subsequent to the second quarter, on July 28, 2026, our Board of Directors declared a regular quarterly dividend of $0.33 per share of common stock for stockholders of record as of August 15, 2026. The regular quarterly dividend is to be paid on September 5, 2026, totaling approximately $9.0 million. Share Repurchase Program The following table summarizes shares repurchased and retired, and the average price per share, during the periods presented: June 27, 2026 December 27, 2025 # of shares Weighted average price per share # of shares Weighted average price per share 2023 & 2024 ASR Agreements $ 317,202 $ 292.28 Share repurchases 374,324 208.08 901,191 243.81 Total share repurchases 374,324 $ 208.08 1,218,393 $ 256.43 On March 5, 2026, the Companys Board of Directors authorized the purchase of up to an additional $300.0 million of the Companys common stock under the share repurchase program. On December 9, 2024, the Company entered into an accelerated share repurchase agreement (the ASR Agreement) with a third-party financial institution to repurchase $250.0 million of the Companys common stock under its Share Repurchase Program. Pursuant to the terms of the ASR Agreement, the Company paid the financial institution $250.0 million and, on December 9, 2024, the Company

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Subsequent events · 352 characters as filed

Subsequent Event Subsequent to the end of the fiscal second quarter 2026, the Company entered into 2 agreements to purchase 13 restaurants for an aggregate price of $32 million, anticipated to be funded by cash on hand. The first transaction closed on July 27, 2026, and the second transaction is expected to close during the fiscal third quarter 2026.

SubsequentEventsTextBlock

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.