6.40
+0.05
+(0.79%)
At close: January 31 at 4:00:00 PM EST
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
198,834.00
181,007.00
163,729.00
140,561.00
62,658.00
Cost of Revenue
177,757.00
156,395.00
136,121.00
112,419.00
62,196.00
Gross Profit
21,077.00
24,612.00
27,608.00
28,142.00
462.00
Operating Expense
20,189.00
16,522.00
15,256.00
-1,506.00
8,906.00
Operating Income
888.00
8,090.00
12,352.00
29,648.00
-8,444.00
Net Non Operating Interest Income Expense
1,287.00
347.00
-638.00
-412.00
-653.00
Other Income Expense
3,607.00
3,018.00
18.00
23,608.00
127.00
Pretax Income
5,782.00
11,455.00
11,732.00
52,844.00
-8,970.00
Tax Provision
48.00
21.00
--
--
--
Net Income Common Stockholders
771.00
8,406.00
10,281.00
49,859.00
-9,274.00
Diluted NI Available to Com Stockholders
771.00
8,406.00
10,281.00
49,859.00
-9,274.00
Basic EPS
2.12
2.03
2.86
13.85
-2.58
Diluted EPS
2.08
1.99
2.86
13.85
-2.58
Basic Average Shares
4,473.75
4,140.00
3,600.00
3,600.00
3,600.00
Diluted Average Shares
4,566.75
4,233.00
3,600.00
3,600.00
3,600.00
Total Operating Income as Reported
888.00
8,090.00
12,352.00
16,685.00
-8,444.00
Rent Expense Supplemental
16,576.00
14,653.00
12,110.00
10,151.00
7,963.00
Total Expenses
197,946.00
172,917.00
151,377.00
110,913.00
71,102.00
Net Income from Continuing & Discontinued Operation
771.00
8,406.00
10,281.00
49,859.00
-9,274.00
Normalized Income
-2,801.10
5,927.72
10,394.00
33,434.00
-9,274.00
Interest Income
1,483.00
964.00
179.00
256.00
69.00
Interest Expense
196.00
617.00
817.00
668.00
722.00
Net Interest Income
1,287.00
347.00
-638.00
-412.00
-653.00
EBIT
5,978.00
12,072.00
12,549.00
53,512.00
-8,248.00
EBITDA
18,914.00
21,606.00
19,470.00
57,875.00
-3,708.00
Reconciled Cost of Revenue
164,936.00
146,945.00
129,239.00
108,082.00
57,671.00
Reconciled Depreciation
12,936.00
9,534.00
6,921.00
4,363.00
4,540.00
Net Income from Continuing Operation Net Minority Interest
771.00
8,406.00
10,281.00
49,859.00
-9,274.00
Total Unusual Items Excluding Goodwill
3,602.00
2,483.00
-113.00
22,500.00
--
Total Unusual Items
3,602.00
2,483.00
-113.00
22,500.00
--
Normalized EBITDA
15,312.00
19,123.00
19,583.00
35,375.00
-3,708.00
Tax Rate for Calcs
0.00
0.00
--
0.00
--
Tax Effect of Unusual Items
29.90
4.72
--
6,075.00
--
12/31/2020 - 6/28/2023
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
UpgradeRelated Tickers
KRUS Kura Sushi USA, Inc.
80.00
-1.49%
YOSH Yoshiharu Global Co.
3.5624
+3.86%
FWRG First Watch Restaurant Group, Inc.
20.98
-1.08%
STKS The ONE Group Hospitality, Inc.
3.7500
-3.60%
JACK Jack in the Box Inc.
39.19
-1.63%
NDLS Noodles & Company
1.4900
+2.05%
FATBP FAT Brands Inc.
9.93
+0.30%
PRMO Prom Resources, Inc.
0.0400
0.00%
NATH Nathan's Famous, Inc.
80.91
-0.71%
RRGB Red Robin Gourmet Burgers, Inc.
6.01
-5.80%