Home Data Calendar Blog

FWRG

Tables

2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27

Common Stock Value 0.59 0.59 0.59 0.59 0.59 0.45 NA NA 5.33 NA

Weighted Average Number Of Diluted Shares Outstanding NA NA NA 59.98 NA 46.09 NA 532.87 NA 532.87

Weighted Average Number Of Shares Outstanding Basic NA NA NA 59.05 NA 45.01 NA 532.87 NA 532.87

Earnings Per Share Basic -0.01 0.01 0.05 0.08 -0.10 0.02 0.01 -0.00 -0.01 -0.02

Earnings Per Share Diluted -0.01 0.00 0.05 0.08 -0.10 0.02 0.01 -0.00 -0.01 -0.02

2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27

Revenue From Contract With Customer Excluding Assessed Tax 185.75 186.85 184.45 173.11 162.62 157.44 153.96 127.17 109.39 99.75

Revenues 185.75 186.85 184.45 173.11 162.62 157.44 153.96 127.17 109.39 99.75

Costs And Expenses 184.27 184.23 179.40 165.35 163.69 150.29 141.65 123.32 114.12 108.36

General And Administrative Expense 21.77 21.69 21.94 19.56 26.03 17.02 15.39 11.95 12.70 11.35

Operating Income Loss 1.48 2.62 5.05 7.76 -1.07 7.15 12.31 3.85 -4.73 -8.62

Interest Expense 1.74 1.36 1.13 1.01 1.44 6.05 6.29 6.32 6.32 5.83

Interest Paid Net 0.57 0.80 1.04 0.95 1.39 4.90 4.91 4.96 5.21 NA

Allocated Share Based Compensation Expense 2.60 2.70 2.80 2.30 7.90 0.40 0.20 0.10 NA NA

Income Tax Expense Benefit 0.74 1.33 1.34 2.28 -0.17 0.53 2.29 -0.17 -3.85 -3.26

Income Taxes Paid Net 0.14 0.18 NA NA 0.02 0.02 0.10 -0.07 0.01 NA

Net Income Loss -0.49 0.05 2.71 4.64 -4.65 0.78 3.81 -2.04 -7.12 -11.14

Comprehensive Income Net Of Tax NA 0.05 2.71 4.64 -4.65 0.78 3.81 -2.04 -7.12 -11.14

Net Income Loss Available To Common Stockholders Basic -0.49 0.05 2.71 4.64 -4.65 0.78 3.81 -2.04 -7.12 -11.14

Net Income Loss Available To Common Stockholders Diluted -0.49 0.05 2.71 4.64 -4.65 0.78 3.81 -2.04 -7.12 -11.14

2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27

Assets 1104.45 1090.48 1080.25 1049.34 1046.92 1038.84 NA NA 1007.51 NA

Liabilities 581.31 570.21 563.13 537.97 542.49 714.68 NA NA 686.65 NA

Liabilities And Stockholders Equity 1104.45 1090.48 1080.25 1049.34 1046.92 1038.84 NA NA 1007.51 NA

Stockholders Equity 523.13 520.27 517.12 511.36 504.43 324.16 322.94 318.95 320.87 327.81

2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27

Assets Current 67.29 65.22 70.03 61.25 67.70 66.72 NA NA 49.04 NA

Cash And Cash Equivalents At Carrying Value 49.67 49.37 53.57 46.52 51.86 51.85 NA NA 38.85 NA

Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents 49.92 49.62 53.82 46.77 52.12 52.10 48.28 33.48 39.10 42.57

Accounts Receivable Net Current 6.16 3.43 3.87 3.03 4.45 2.90 NA NA 3.92 NA

Inventory Net 5.03 4.12 3.97 3.73 4.02 3.47 NA NA 2.92 NA

Other Assets Current 0.37 3.72 2.84 1.41 1.43 1.23 NA NA 0.62 NA

2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27

Construction In Progress Gross 10.48 NA NA NA 8.64 NA NA NA 7.09 NA

Intangible Assets Net Excluding Goodwill 143.15 142.99 142.89 142.86 143.00 143.24 NA NA 143.66 NA

Other Assets Noncurrent 1.30 1.20 1.28 1.32 1.31 1.32 NA NA 1.29 NA

2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27

Liabilities Current 99.98 92.54 92.88 83.25 96.52 85.02 NA NA 76.53 NA

Notes Payable Current 1.38 NA 0.52 1.31 2.35 NA NA NA NA NA

Accounts Payable Current 7.59 7.50 6.99 7.96 11.06 6.98 NA NA 4.22 NA

Other Accrued Liabilities Current 5.17 4.88 4.67 3.71 2.76 2.72 NA NA 2.45 NA

Accrued Liabilities Current 22.73 23.68 21.35 17.54 15.89 17.28 NA NA 13.48 NA

Contract With Customer Liability Current 5.19 2.39 3.07 3.00 4.65 2.25 NA NA 4.27 NA

2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27

Debt And Capital Lease Obligations 100.92 NA NA NA 102.94 291.29 NA NA 289.99 NA

Long Term Debt And Capital Lease Obligations 94.67 95.91 97.18 98.45 99.75 287.66 NA NA 286.40 NA

Deferred Income Tax Liabilities Net 17.17 16.84 15.65 14.54 12.49 12.84 NA NA 10.31 NA

Other Liabilities Noncurrent 3.38 3.74 3.63 3.28 3.23 3.31 NA NA 2.27 NA

Operating Lease Liability Noncurrent 366.11 361.17 353.78 338.46 330.50 322.52 NA NA 307.80 NA

2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27

Stockholders Equity 523.13 520.27 517.12 511.36 504.43 324.16 322.94 318.95 320.87 327.81

Common Stock Value 0.59 0.59 0.59 0.59 0.59 0.45 NA NA 5.33 NA

Additional Paid In Capital 620.67 617.33 614.22 611.17 608.88 424.09 NA NA 423.35 NA

Retained Earnings Accumulated Deficit -98.13 -97.65 -97.69 -100.40 -105.04 -100.39 NA NA -102.93 NA

Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value 2.55 2.72 2.81 2.29 7.85 0.43 0.19 0.13 0.18 0.19

2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27

Net Cash Provided By Used In Operating Activities 16.29 14.83 23.82 7.99 18.71 13.84 24.60 5.83 2.03 NA

Net Cash Provided By Used In Investing Activities -17.41 -18.75 -15.49 -11.46 -8.26 -7.90 -8.93 -10.59 -4.65 NA

Net Cash Provided By Used In Financing Activities 1.42 -0.27 -1.29 -1.87 -10.44 -2.12 -0.86 -0.85 -0.85 NA

2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27

Net Cash Provided By Used In Operating Activities 16.29 14.83 23.82 7.99 18.71 13.84 24.60 5.83 2.03 NA

Net Income Loss -0.49 0.05 2.71 4.64 -4.65 0.78 3.81 -2.04 -7.12 -11.14

Increase Decrease In Accounts Receivable 2.73 -0.44 0.84 -1.42 1.55 -0.05 0.22 -1.18 1.61 NA

Increase Decrease In Inventories 0.91 0.15 0.24 -0.30 0.55 0.23 0.45 -0.12 0.26 NA

Increase Decrease In Accounts Payable 0.09 0.51 -0.98 -3.10 3.94 0.61 1.97 0.18 -1.63 NA

Deferred Income Tax Expense Benefit 0.32 1.19 1.12 2.05 -0.35 0.49 2.23 -0.19 -3.88 NA

Share Based Compensation 2.55 2.72 2.81 2.29 7.85 0.43 0.19 0.13 0.18 NA

2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27

Net Cash Provided By Used In Investing Activities -17.41 -18.75 -15.49 -11.46 -8.26 -7.90 -8.93 -10.59 -4.65 NA

Payments To Acquire Property Plant And Equipment 17.23 18.42 15.21 11.36 8.25 7.90 8.66 10.51 4.57 NA

2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27

Net Cash Provided By Used In Financing Activities 1.42 -0.27 -1.29 -1.87 -10.44 -2.12 -0.86 -0.85 -0.85 NA

2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27

Revenues 185.75 186.85 184.45 173.11 162.62 157.44 153.96 127.17 109.39 99.75

In Restaurant Dining Sales 145.83 147.49 144.84 132.89 125.84 123.31 116.70 87.13 74.22 68.85

Initial Fees 0.10 0.07 0.07 0.06 0.09 0.06 0.06 0.07 0.06 0.05

Royalty And System Fund Contributions 2.79 2.81 2.71 2.38 2.32 2.30 2.22 1.74 1.45 1.34

Take Out Sales 15.94 16.38 17.01 16.75 16.46 16.54 18.39 17.48 15.10 14.36

Third Party Delivery Sales 21.09 20.11 19.83 21.03 17.90 15.23 16.60 20.75 18.58 15.14

Franchise 2.89 2.87 2.77 2.44 2.41 2.36 2.27 1.80 1.51 1.40

Franchisor Owned Outlet 182.85 183.98 181.68 170.67 160.21 155.08 151.69 125.37 107.89 98.35

Revenue From Contract With Customer Excluding Assessed Tax 185.75 186.85 184.45 173.11 162.62 157.44 153.96 127.17 109.39 99.75

In Restaurant Dining Sales 145.83 147.49 144.84 132.89 125.84 123.31 116.70 87.13 74.22 68.85

Initial Fees 0.10 0.07 0.07 0.06 0.09 0.06 0.06 0.07 0.06 0.05

Royalty And System Fund Contributions 2.79 2.81 2.71 2.38 2.32 2.30 2.22 1.74 1.45 1.34

Take Out Sales 15.94 16.38 17.01 16.75 16.46 16.54 18.39 17.48 15.10 14.36

Third Party Delivery Sales 21.09 20.11 19.83 21.03 17.90 15.23 16.60 20.75 18.58 15.14

Franchise 2.89 2.87 2.77 2.44 2.41 2.36 2.27 1.80 1.51 1.40

Franchisor Owned Outlet 182.85 183.98 181.68 170.67 160.21 155.08 151.69 125.37 107.89 98.35

Plots across concepts

IncomeStatement

Net Income Loss

Expenses

Income Tax Expense Benefit

Balance Sheet

Cash And Cash Equivalents At Carrying Value

Assets

Inventory Net

Current Assets

Other Assets Current

NonCurrent Assets

Other Assets Noncurrent

Liabilities

Liabilities Current

Current Liabilities

Other Accrued Liabilities Current

Noncurrent Liabilities

Other Liabilities Noncurrent

Stockholders Equity

Retained Earnings Accumulated Deficit

CashFlow

Net Cash Provided By Used In Investing Activities

NetCashProvidedByUsedInOperatingActivities

Net Income Loss

NetCashProvidedByUsedInInvestingActivities

Net Cash Provided By Used In Investing Activities

Shares

Weighted Average Number Of Shares Outstanding Basic

OperatingLeaseLiability

Operating Lease Liability Current

NonoperatingIncomeExpense

Nonoperating Income Expense

LesseeOperatingLeaseLiabilityPaymentsDue

Lessee Operating Lease Liability Payments Remainder Of Fiscal Year

Line plots across dimensions of each concept

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:ProductOrService
(None,)

Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Product Or Service

us-gaap:Revenues
us-gaap:ProductOrService
(None,)

Revenuesus-gaap: Product Or Service

us-gaap:StockholdersEquity
us-gaap:StatementEquityComponents
(None,)

Stockholders Equityus-gaap: Statement Equity Components

us-gaap:PropertyPlantAndEquipmentGross
us-gaap:PropertyPlantAndEquipmentByType
(None,)

Property Plant And Equipment Grossus-gaap: Property Plant And Equipment By Type

us-gaap:StockholdersEquity
us-gaap:StatementEquityComponents
(None,)

Stockholders Equityus-gaap: Statement Equity Components

us-gaap:Revenues
us-gaap:ProductOrService
(None,)

Revenuesus-gaap: Product Or Service

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:ProductOrService
(None,)

Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Product Or Service