View Filing Data for SEC filing 0001636222-22-000123

000163622212/312022Q3FALSE00016362222021-12-262022-09-2400016362222022-10-25xbrli:shares00016362222022-09-24iso4217:USD00016362222021-12-25iso4217:USDxbrli:shares0001636222wing:RoyaltyFranchiseFeesAndOtherMember2022-06-262022-09-240001636222wing:RoyaltyFranchiseFeesAndOtherMember2021-06-272021-09-250001636222wing:RoyaltyFranchiseFeesAndOtherMember2021-12-262022-09-240001636222wing:RoyaltyFranchiseFeesAndOtherMember2020-12-272021-09-250001636222us-gaap:AdvertisingMember2022-06-262022-09-240001636222us-gaap:AdvertisingMember2021-06-272021-09-250001636222us-gaap:AdvertisingMember2021-12-262022-09-240001636222us-gaap:AdvertisingMember2020-12-272021-09-250001636222us-gaap:FranchisorOwnedOutletMember2022-06-262022-09-240001636222us-gaap:FranchisorOwnedOutletMember2021-06-272021-09-250001636222us-gaap:FranchisorOwnedOutletMember2021-12-262022-09-240001636222us-gaap:FranchisorOwnedOutletMember2020-12-272021-09-2500016362222022-06-262022-09-2400016362222021-06-272021-09-2500016362222020-12-272021-09-250001636222us-gaap:CommonStockMember2020-12-260001636222us-gaap:AdditionalPaidInCapitalMember2020-12-260001636222us-gaap:RetainedEarningsMember2020-12-260001636222us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-12-2600016362222020-12-260001636222us-gaap:RetainedEarningsMember2020-12-272021-03-2700016362222020-12-272021-03-270001636222us-gaap:CommonStockMember2020-12-272021-03-270001636222us-gaap:AdditionalPaidInCapitalMember2020-12-272021-03-270001636222us-gaap:CommonStockMember2021-03-270001636222us-gaap:AdditionalPaidInCapitalMember2021-03-270001636222us-gaap:RetainedEarningsMember2021-03-270001636222us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-03-2700016362222021-03-270001636222us-gaap:RetainedEarningsMember2021-03-282021-06-2600016362222021-03-282021-06-260001636222us-gaap:CommonStockMember2021-03-282021-06-260001636222us-gaap:AdditionalPaidInCapitalMember2021-03-282021-06-260001636222us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-03-282021-06-260001636222us-gaap:CommonStockMember2021-06-260001636222us-gaap:AdditionalPaidInCapitalMember2021-06-260001636222us-gaap:RetainedEarningsMember2021-06-260001636222us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-06-2600016362222021-06-260001636222us-gaap:RetainedEarningsMember2021-06-272021-09-250001636222us-gaap:CommonStockMember2021-06-272021-09-250001636222us-gaap:AdditionalPaidInCapitalMember2021-06-272021-09-250001636222us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-06-272021-09-250001636222us-gaap:CommonStockMember2021-09-250001636222us-gaap:AdditionalPaidInCapitalMember2021-09-250001636222us-gaap:RetainedEarningsMember2021-09-250001636222us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-09-2500016362222021-09-250001636222us-gaap:CommonStockMember2021-12-250001636222us-gaap:AdditionalPaidInCapitalMember2021-12-250001636222us-gaap:RetainedEarningsMember2021-12-250001636222us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-250001636222us-gaap:RetainedEarningsMember2021-12-262022-03-2600016362222021-12-262022-03-260001636222us-gaap:CommonStockMember2021-12-262022-03-260001636222us-gaap:AdditionalPaidInCapitalMember2021-12-262022-03-260001636222us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-262022-03-260001636222us-gaap:CommonStockMember2022-03-260001636222us-gaap:AdditionalPaidInCapitalMember2022-03-260001636222us-gaap:RetainedEarningsMember2022-03-260001636222us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-03-2600016362222022-03-260001636222us-gaap:RetainedEarningsMember2022-03-272022-06-2500016362222022-03-272022-06-250001636222us-gaap:CommonStockMember2022-03-272022-06-250001636222us-gaap:AdditionalPaidInCapitalMember2022-03-272022-06-250001636222us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-03-272022-06-250001636222us-gaap:CommonStockMember2022-06-250001636222us-gaap:AdditionalPaidInCapitalMember2022-06-250001636222us-gaap:RetainedEarningsMember2022-06-250001636222us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-06-2500016362222022-06-250001636222us-gaap:RetainedEarningsMember2022-06-262022-09-240001636222us-gaap:CommonStockMember2022-06-262022-09-240001636222us-gaap:AdditionalPaidInCapitalMember2022-06-262022-09-240001636222us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-06-262022-09-240001636222us-gaap:CommonStockMember2022-09-240001636222us-gaap:AdditionalPaidInCapitalMember2022-09-240001636222us-gaap:RetainedEarningsMember2022-09-240001636222us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-09-24wing:restaurant0001636222us-gaap:FranchisedUnitsMember2021-12-262022-09-24xbrli:pure0001636222us-gaap:FranchisedUnitsMember2022-09-240001636222us-gaap:NonUsMemberus-gaap:FranchisedUnitsMember2022-09-240001636222us-gaap:EntityOperatedUnitsMember2022-09-240001636222wing:QuarterlyDividendMember2022-03-272022-06-250001636222wing:QuarterlyDividendMember2021-12-262022-03-260001636222wing:QuarterlyDividendMember2021-12-262022-09-240001636222us-gaap:SubsequentEventMember2022-10-252022-10-250001636222us-gaap:SubsequentEventMember2022-10-250001636222wing:SpecialDividendMember2022-03-092022-03-090001636222us-gaap:CarryingReportedAmountFairValueDisclosureMemberwing:A20201ClassA2SeniorSecuredNoteMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2022-09-240001636222us-gaap:EstimateOfFairValueFairValueDisclosureMemberwing:A20201ClassA2SeniorSecuredNoteMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2022-09-240001636222us-gaap:CarryingReportedAmountFairValueDisclosureMemberwing:A20201ClassA2SeniorSecuredNoteMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2021-12-250001636222us-gaap:EstimateOfFairValueFairValueDisclosureMemberwing:A20201ClassA2SeniorSecuredNoteMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2021-12-250001636222us-gaap:CarryingReportedAmountFairValueDisclosureMemberwing:A20221ClassA2SeniorSecuredNoteMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2022-09-240001636222us-gaap:EstimateOfFairValueFairValueDisclosureMemberwing:A20221ClassA2SeniorSecuredNoteMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2022-09-240001636222us-gaap:CarryingReportedAmountFairValueDisclosureMemberwing:A20221ClassA2SeniorSecuredNoteMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2021-12-250001636222us-gaap:EstimateOfFairValueFairValueDisclosureMemberwing:A20221ClassA2SeniorSecuredNoteMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2021-12-250001636222us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2022-09-240001636222us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2022-09-240001636222us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2021-12-250001636222us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:FairValueInputsLevel2Member2021-12-250001636222wing:A20201ClassA2SeniorSecuredNoteMember2022-09-240001636222wing:A20201ClassA2SeniorSecuredNoteMember2021-12-250001636222wing:A20221ClassA2SeniorSecuredNotesMember2022-09-240001636222wing:A20221ClassA2SeniorSecuredNotesMember2021-12-250001636222wing:A20221ClassA2SeniorSecuredNotesMember2022-03-0900016362222022-03-090001636222us-gaap:LetterOfCreditMember2021-12-250001636222wing:A2022VariableFundingNotesMemberus-gaap:LineOfCreditMember2022-09-240001636222wing:A2022VariableFundingNotesMember2021-12-262022-09-240001636222wing:A2022VariableFundingNotesMemberus-gaap:LetterOfCreditMember2022-09-240001636222wing:A2020VariableFundingNotesMember2021-12-262022-03-260001636222wing:A20221ClassA2SeniorSecuredNotesMember2022-03-260001636222us-gaap:EmployeeStockOptionMember2021-12-262022-09-240001636222us-gaap:RestrictedStockUnitsRSUMember2021-12-262022-09-240001636222us-gaap:PerformanceSharesMember2021-12-262022-09-240001636222us-gaap:PerformanceSharesMembersrt:MinimumMember2021-12-262022-09-240001636222us-gaap:PerformanceSharesMembersrt:MaximumMember2021-12-262022-09-240001636222us-gaap:ShareBasedCompensationAwardTrancheTwoMemberus-gaap:PerformanceSharesMember2021-12-262022-09-240001636222us-gaap:RoyaltyMember2022-06-262022-09-240001636222us-gaap:RoyaltyMember2021-06-272021-09-250001636222us-gaap:RoyaltyMember2021-12-262022-09-240001636222us-gaap:RoyaltyMember2020-12-272021-09-250001636222us-gaap:FranchiseMember2022-06-262022-09-240001636222us-gaap:FranchiseMember2021-06-272021-09-250001636222us-gaap:FranchiseMember2021-12-262022-09-240001636222us-gaap:FranchiseMember2020-12-272021-09-250001636222

2022-09-25

2022-09-240001636222wing:ExistingRestaurantsFromFranchiseesMemberus-gaap:EntityOperatedUnitsMember2022-06-262022-09-240001636222wing:ExistingRestaurantsFromFranchiseesMember2022-09-24

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark one)


X			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 24, 2022


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _____ to _____

Commission File No. 001-37425

WINGSTOP INC.

(Exact name of registrant as specified in its charter)


Delaware						47-3494862
(State or other jurisdiction of incorporation or organization)						(IRS Employer Identification No.)


15505 Wright Brothers Drive
Addison, Texas						75001
(Address of principal executive offices)						(Zip Code)

(972) 686-6500

(Registrant’s telephone number, including area code)


Securities registered pursuant to Section 12(b) of the Act:
Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $0.01 per share	WING	NASDAQ Global Select Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. x Yes ¨ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). x Yes ¨ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer,” "accelerated filer,” "smaller reporting company,” and "emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes x No

On October 25, 2022 there were 29,916,380 shares of common stock outstanding.

TABLE OF CONTENTS


		Page
PART I	Financial Information	4
Item 1.	Financial Statements	4
	Consolidated Balance Sheets - September 2 4 , 2022 (Unaudited) and December 25, 2021	4
	Consolidated Statements of Comprehensive Income (Unaudited) - Thirteen and Thirty-nine Weeks Ended September 24, 2022 and September 25, 2021	5

	Consolidated Statements of Stockholders’ Deficit (Unaudited) - Thirteen and Thirty-nine Weeks Ended September 24, 2022 and September 25, 2021	6
	Consolidated Statements of Cash Flows (Unaudited) - Thirty-nine Weeks Ended September 24, 2022 and September 25, 2021	8
	Notes to Consolidated Financial Statements (Unaudited)	9
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	15
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	29
Item 4.	Controls and Procedures	30

PART II	Other Information	31
Item 1.	Legal Proceedings	31
Item 1A.	Risk Factors	31
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	31
Item 3.	Defaults Upon Senior Securities	31
Item 4.	Mine Safety Disclosures	31
Item 5.	Other Information	31
Item 6.	Exhibits	32
	Signatures	33

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

WINGSTOP INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(amounts in thousands, except share and par value amounts)


	September 24, 2022		December 25, 2021
	(Unaudited)
Assets
Current assets
Cash and cash equivalents	$	173,511	$	48,583
Restricted cash	13,182		3,448
Accounts receivable, net	8,829		6,993
Prepaid expenses and other current assets	5,752		4,928
Advertising fund assets, restricted	21,817		6,197
Total current assets	223,091		70,149
Property and equipment, net	63,236		54,503
Goodwill	58,570		56,877
Trademarks	32,700		32,700
Customer relationships, net	9,339		10,302
Other non-current assets	24,100		24,672
Total assets	$	411,036	$	249,203
Liabilities and stockholders' deficit
Current liabilities
Accounts payable	$	3,497	$	5,414
Other current liabilities	28,041		28,070
Current portion of debt	7,300		—
Advertising fund liabilities	21,817		6,197
Total current liabilities	60,655		39,681
Long-term debt, net	708,176		469,394
Deferred revenues, net of current	26,942		28,024
Deferred income tax liabilities, net	6,757		7,432
Other non-current liabilities	15,102		14,197
Total liabilities	817,632		558,728
Commitments and contingencies (see Note 7)
Stockholders' deficit
Common stock, $0.01 par value; 100,000,000 shares authorized; 29,916,183 and 29,837,454 shares issued and outstanding as of September 24, 2022 and December 25, 2021, respectively	299		299
Additional paid-in-capital	991		463
Retained deficit	(406,902)		(310,031)
Accumulated other comprehensive loss	(984)		(256)
Total stockholders' deficit	(406,596)		(309,525)
Total liabilities and stockholders' deficit	$	411,036	$	249,203

See accompanying notes to consolidated financial statements.

WINGSTOP INC. AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income

(amounts in thousands, except per share data)

(Unaudited)


	Thirteen Weeks Ended				Thirty-Nine Weeks Ended
	September 24, 2022		September 25, 2021		September 24, 2022		September 25, 2021
Revenue:
Royalty revenue, franchise fees and other	$	40,363	$	32,829	$	111,477	$	97,570
Advertising fees	32,146		15,575		83,672		59,672
Company-owned restaurant sales	20,163		17,380		57,505		53,232
Total revenue	92,672		65,784		252,654		210,474
Costs and expenses:
Cost of sales (1)	15,724		15,206		46,297		42,692
Advertising expenses	33,106		16,232		85,958		61,560
Selling, general and administrative	16,686		15,020		48,721		44,872
Depreciation and amortization	2,836		2,061		7,610		5,379
Loss (gain) on disposal of assets	239		(3,567)		1,006		(3,567)
Total costs and expenses	68,591		44,952		189,592		150,936
Operating income	24,081		20,832		63,062		59,538
Interest expense, net	5,742		3,724		15,920		11,230
Loss on debt extinguishment	—		—		814		—
Other expense (income)	290		(22)		381		(22)
Income before income tax expense	18,049		17,130		45,947		48,330
Income tax expense	4,681		5,840		10,596		12,568
Net income	$	13,368	$	11,290	$	35,351	$	35,762

Earnings per share
Basic	$	0.45	$	0.38	$	1.18	$	1.20
Diluted	$	0.45	$	0.38	$	1.18	$	1.19

Weighted average shares outstanding
Basic	29,915		29,799		29,882		29,748
Diluted	29,967		29,963		29,951		29,936

Dividends per share	$	0.19	$	0.17	$	4.53	$	0.45

Other comprehensive income (loss)
Currency translation adjustment	$	(391)	$	(63)	$	(728)	$	(172)
Other comprehensive income (loss)	(391)		(63)		(728)		(172)
Comprehensive income	$	12,977	$	11,227	$	34,623	$	35,590

(1) Cost of sales includes all operating expenses of company-owned restaurants, including advertising expenses, and excludes depreciation and amortization, which are presented separately.

See accompanying notes to consolidated financial statements.

WINGSTOP INC. AND SUBSIDIARIES

Consolidated Statements of Stockholders' Deficit

For the Thirty-Nine Weeks Ended September 25, 2021

(amounts in thousands, except share data)

(Unaudited)


	Common Stock
	Shares	Amount		Additional Paid-In Capital		Retained Deficit		Accumulated Other Comprehensive Loss		Total Stockholders’ Deficit
Balance at December 26, 2020	29,687,123	$	297	$	421	$	(342,028)	$	—	$	(341,310)

Net income	—	—		—		13,160		—		13,160
Shares issued under stock plans	60,958	1		155		—		—		156
Tax payments for restricted stock upon vesting	(11,243)	—		—		(1,862)		—		(1,862)
Stock-based compensation expense, net of forfeitures	—	—		2,316		—		—		2,316
Dividends declared on common stock and equivalents	—	—		(2,866)		(1,322)		—		(4,188)
Balance at March 27, 2021	29,736,838	298		26		(332,052)		—		(331,728)
Net income	—	—		—		11,312		—		11,312
Shares issued under stock plans	6,613	—		—		—		—		—
Tax payments for restricted stock upon vesting	(76)	—		—		(11)		—		(11)
Stock-based compensation expense, net of forfeitures	—	—		2,456		—		—		2,456
Dividends declared on common stock and equivalents	—	—		(1,888)		(2,275)		—		(4,163)
Currency translation adjustment	—	—		—		—		(109)		(109)
Balance at June 26, 2021	29,743,375	298		594		(323,026)		(109)		(322,243)
Net income	—	—		—		11,290		—		11,290
Shares issued under stock plans	82,553	1		500		—		—		501
Tax payments for restricted stock upon vesting	(165)	—		—		(28)		—		(28)
Stock-based compensation expense, net of forfeitures	—	—		2,051		—		—		2,051
Dividends declared on common stock and equivalents	—	—		(2,078)		(3,562)		—		(5,640)
Currency translation adjustment	—	$	—	$	—	$	—	$	(63)	$	(63)
Balance at September 25, 2021	29,825,763	$	299	$	1,067	$	(315,326)	$	(172)	$	(314,132)

See accompanying notes to consolidated financial statements.

WINGSTOP INC. AND SUBSIDIARIES

Consolidated Statements of Stockholders' Deficit

For the Thirty-Nine Weeks Ended September 24, 2022

(amounts in thousands, except share data)

(Unaudited)


	Common Stock
	Shares	Amount		Additional Paid-In Capital		Retained Deficit		Accumulated Other Comprehensive Loss		Total Stockholders’ Deficit
Balance at December 25, 2021	29,837,454	$	299	$	463	$	(310,031)	$	(256)	$	(309,525)
Net income	—	—		—		8,676		—		8,676
Shares issued under stock plans	41,289	—		125		—		—		125
Tax payments for restricted stock upon vesting	(1,923)	—		—		(298)		—		(298)
Stock-based compensation expense, net of forfeitures	—	—		2,191		—		—		2,191
Dividends declared on common stock and equivalents	—	—		(2,370)		(122,960)		—		(125,330)
Currency translation adjustment	—	—		—		—		(66)		(66)
Balance at March 26, 2022	29,876,820	299		409		(424,613)		(322)		(424,227)
Net income	—	—		—		13,307		—		13,307
Shares issued under stock plans	37,594	—		1,838		—		—		1,838
Tax payments for restricted stock upon vesting	(46)	—		—		(4)		—		(4)
Stock-based compensation expense, net of forfeitures	—	—		(1,601)		—		—		(1,601)
Dividends declared on common stock and equivalents	—	—		—		(4,512)		—		(4,512)
Currency translation adjustment	—	—		—		—		(271)		(271)
Balance at June 25, 2022	29,914,368	299		646		(415,822)		(593)		(415,470)
Net income	—	—		—		13,368		—		13,368
Shares issued under stock plans	1,815	—		—		—		—		—

Stock-based compensation expense, net of forfeitures	—	—		1,528		—		—		1,528
Dividends declared on common stock and equivalents	—	—		(1,183)		(4,448)		—		(5,631)
Currency translation adjustment	—	—		—		—		(391)		(391)
Balance at September 24, 2022	29,916,183	$	299	$	991	$	(406,902)	$	(984)	$	(406,596)

See accompanying notes to consolidated financial statements.

WINGSTOP INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(amounts in thousands)

(Unaudited)


	Thirty-Nine Weeks Ended
	September 24, 2022		September 25, 2021

Operating activities
Net income	$	35,351	$	35,762
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation and amortization	7,610		5,379
Deferred income taxes	(675)		2,167
Stock-based compensation expense	2,118		6,823
Loss (gain) on disposal of assets	1,006		(3,567)
Amortization of debt issuance costs	1,387		1,056
Loss on debt extinguishment	814		—
Changes in operating assets and liabilities:
Accounts receivable	(1,836)		(1,123)
Prepaid expenses and other assets	12		(689)
Advertising fund assets and liabilities, net	11,291		9,426
Accounts payable and other current liabilities	(2,794)		(2,224)
Deferred revenue	(858)		2,318
Other non-current liabilities	(268)		(1,283)
Cash provided by operating activities	53,158		54,045

Investing activities
Purchases of property and equipment	(18,961)		(16,543)
Acquisitions of restaurants from franchisees	(1,738)		(4,876)
Proceeds from sales of assets	4,063		7,207
Payments for investments	—		(4,163)
Cash used in investing activities	(16,636)		(18,375)

Financing activities

Proceeds from exercise of stock options	1,963		657
Borrowings of long-term debt	250,000		—
Repayments of long-term debt	(1,200)		(2,400)
Payment of deferred financing costs and other debt-related costs	(5,442)		—
Tax payments for restricted stock upon vesting	(302)		(1,901)
Dividends paid	(135,587)		(14,690)
Cash provided by (used in) financing activities	109,432		(18,334)

Net increase in cash, cash equivalents, and restricted cash	145,954		17,336
Cash, cash equivalents, and restricted cash at beginning of period	54,906		59,270
Cash, cash equivalents, and restricted cash at end of period	$	200,860	$	76,606

Supplemental information:
Accrued capital expenditures	$	5,880	$	8,943

See accompanying notes to consolidated financial statements.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

(1) 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 September 24, 2022, the Company had a total of 1,898 restaurants in its system. The Company's restaurant base is approximately 98% franchised, with 1,856 franchised locations (including 225 international locations) and 42 company-owned restaurants as of September 24, 2022.

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 September 24, 2022 and December 25, 2021, and operating results are for the thirteen and thirty-nine weeks ended September 24, 2022 and September 25, 2021.

In the Company’s opinion, all necessary adjustments have been made for the fair presentation of the results of the interim periods presented. The results of operations for such interim periods are not necessarily indicative of the results to be expected for the full year. The accompanying interim unaudited consolidated financial statements should be read in conjunction with the audited financial statements and the related notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 25, 2021.

Fiscal year. The Company uses a 52- or 53-week fiscal year that ends on the last Saturday of the calendar year. Fiscal years 2022 and 2021 have 53- and 52-weeks, respectively.

Cash, Cash Equivalents, and Restricted Cash. Cash, cash equivalents, and restricted cash within the Consolidated Balance Sheets and the Consolidated Statements of Cash Flows as of September 24, 2022 and December 25, 2021 were as follows (in thousands):


	September 24, 2022		December 25, 2021
Cash and cash equivalents	$	173,511	$	48,583
Restricted cash	13,182		3,448
Restricted cash, included in Advertising fund assets, restricted	14,167		2,875
Total cash, cash equivalents, and restricted cash	$	200,860	$	54,906

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.

(2) Earnings per Share

Basic earnings per share is computed by dividing income available to common stockholders by the weighted average number of shares of common stock outstanding for the reporting period. Diluted earnings per share reflects the potential dilution that could occur if securities convertible into, or other contracts to issue, common stock were exercised or converted into common stock. For the calculation of diluted earnings per share, the basic weighted average number of shares is increased by the dilutive effect of the exercise and vesting of stock options and restricted stock units, respectively, as determined using the treasury stock method.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

Basic weighted average shares outstanding is reconciled to diluted weighted average shares outstanding as follows (in thousands):


	Thirteen Weeks Ended		Thirty-Nine Weeks Ended
	September 24, 2022	September 25, 2021	September 24, 2022	September 25, 2021
Basic weighted average shares outstanding	29,915	29,799	29,882	29,748
Dilutive shares	52	164	69	188
Diluted weighted average shares outstanding	29,967	29,963	29,951	29,936

For the thirteen weeks ended September 24, 2022 and September 25, 2021, equity awards representing approximately 21,000 and 400 shares, respectively, were excluded from the dilutive earnings per share calculation because the effect would have been anti-dilutive.

For the thirty-nine weeks ended September 24, 2022 and September 25, 2021, equity awards representing approximately 31,000 and 4,000 shares, respectively, were excluded from the dilutive earnings per share calculation because the effect would have been anti-dilutive.

(3) Dividends

The Company’s Board of Directors declared a quarterly dividend of $0.17 per share of common stock in each of the first two quarters of 2022, and a quarterly dividend of $0.19 per share of common stock in the third quarter of 2022, resulting in aggregate dividend payments of $15.8 million, or $0.53 per share of common stock, during the thirty-nine weeks ended September 24, 2022.

Subsequent to the third quarter, on October 25, 2022, the Company’s Board of Directors declared a quarterly dividend of $0.19 per share of common stock for stockholders of record as of November 11, 2022. The regular quarterly dividend is to be paid on December 2, 2022, totaling approximately $5.7 million.

Separate from the Company’s regular dividend program, on March 9, 2022, the Company’s Board of Directors declared a special dividend of $4.00 per share of common stock, resulting in a total dividend of approximately $119.5 million. This dividend was paid on April 7, 2022 to stockholders of record as of March 24, 2022.

(4) 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 management’s estimates and assumptions.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The carrying values of cash and cash equivalents, accounts receivable, and accounts payable approximate fair value due to their short-term nature. Fair value of debt and the investment in bonds issued by the Company’s United Kingdom master franchisee, Lemon Pepper Holdings Ltd. ("LPH”), are determined on a non-recurring basis, which results are summarized as follows (in thousands):


	Fair Value Hierarchy	September 24, 2022				December 25, 2021
		Carrying Value		Fair Value		Carrying Value		Fair Value
Securitized Financing Facility:
2020-1 Class A-2 Senior Secured Notes (1)	Level 2	$	476,400	$	408,513	$	477,600	$	480,676
2022-1 Class A-2 Senior Secured Notes (1)	Level 2	$	250,000	$	216,250	$	—	$	—
Investment in bonds of LPH (2)	Level 2	$	3,042	$	3,042	$	4,151	$	4,151

(1) The fair value of the 2020-1 and 2022-1 Class A-2 Senior Secured Notes was estimated using available market information.

(2) The fair value approximates discounted cash flows using current market rates for debt investments with similar maturities and credit risk.

The Company also measures certain non-financial assets (primarily long-lived assets, intangible assets, and goodwill) at fair value on a non-recurring basis in connection with its periodic evaluations of such assets for potential impairment.

(5) Income Taxes

Income tax expense and the effective tax rate were $4.7 million and 25.9%, respectively, for the thirteen weeks ended September 24, 2022, and $5.8 million and 34.1%, respectively, for the thirteen weeks ended September 25, 2021. Income tax expense and the effective tax rate were $10.6 million and 23.1%, respectively, for the thirty-nine weeks ended September 24, 2022, and $12.6 million and 26.0%, respectively, for the thirty-nine weeks ended September 25, 2021. The major components of the year-over-year decrease in effective tax rates were the impact of stock awards forfeited during the thirty-nine weeks ended September 24, 2022, as well as the impact of nondeductible expenses for executive compensation in the prior year comparable period.

(6) Debt Obligations

Long-term debt consisted of the following components (in thousands):


	September 24, 2022		December 25, 2021
2020-1 Class A-2 Senior Secured Notes	$	476,400	$	477,600

2022-1 Class A-2 Senior Secured Notes	250,000		—
Debt issuance costs, net of amortization	(10,924)		(8,206)
Total debt	715,476		469,394
Less: current portion of debt	(7,300)		—
Long-term debt, net	$	708,176	$	469,394

On March 9, 2022, the Company completed a securitized financing transaction, in which Wingstop Funding LLC, a limited purpose, bankruptcy-remote, indirect wholly owned subsidiary of the Company (the "Issuer”), issued $250 million of its Series 2022-1 3.734% Fixed Rate Senior Secured Notes, Class A-2 (the "2022 Class A-2 Notes”). The Issuer also entered into a revolving financing facility of Series 2022-1 Variable Funding Senior Notes, Class A-1 (the "2022 Variable Funding Notes,” and together with the 2022 Class A-2 Notes, the "2022 Notes”), which permits borrowings of up to a maximum principal amount of $200 million, subject to certain borrowing conditions, a portion of which may be used to issue letters of credit. The proceeds from the securitized financing transaction were used to pay related transaction fees and expenses, strengthen the Company's liquidity position and for general corporate purposes, which included a return of capital to the Company’s stockholders.

In addition to the 2022 Notes, the Company’s outstanding debt consists of its existing Series 2020-1 2.84% Fixed Rate Senior Secured Notes, Class A-2 (the "2020 Notes”). The Company’s existing revolving financing facility of Series 2020-1 Class A-1 Notes ("the 2020 Variable Funding Notes”) was terminated in connection with the transaction. As of December 25, 2021, $3.5 million of letters of credit were outstanding against the 2020 Variable Funding Notes, which related primarily to required

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

interest reserves, and there were no amounts drawn down on the letters of credit as of December 25, 2021. No borrowings were outstanding under the 2022 Variable Funding Notes as of September 24, 2022.

The 2022 Notes were issued in a securitization transaction, which is guaranteed by certain limited-purpose, bankruptcy-remote, wholly owned indirect subsidiaries of the Company and secured by a security interest in substantially all of their assets, including certain domestic and foreign revenue-generating assets, consisting principally of franchise-related agreements, intellectual property, and vendor rebate contracts.

The 2022 Notes were issued pursuant to a base indenture and related supplemental indentures (collectively, the "Indenture”). Interest and principal payments on the 2022 Class A-2 Notes are payable on a quarterly basis. The requirement to make such quarterly principal payments on the 2022 Class A-2 Notes is subject to certain financial conditions set forth in the Indenture. The legal final maturity date of the 2022 Notes is in March of 2052, but, unless earlier prepaid to the extent permitted under the Indenture, the anticipated repayment date of the 2022 Class A-2 Notes is March 2029. If the Issuer has not repaid or refinanced the 2022 Class A-2 Notes prior to the anticipated repayment date, additional interest will accrue on the Notes.

The 2022 Variable Funding Notes accrue interest at a variable rate based on (i) the prime rate, (ii) the overnight federal funds rates, (iii) the secured overnight financing rate, or (iv) with respect to advances made by conduit investors, the weighted average cost of, or related to, the issuance of commercial paper allocated to fund or maintain such advances, in each case plus any applicable margin, as more fully set forth in the 2022 Variable Funding Note Purchase Agreement, dated March 9, 2022, and the indenture supplement. Commitment fees and other usage fees apply to the 2022 Variable Funding Notes facility depending on the type of borrowing requested. There is a 60-basis points draw fee on borrowings requested pursuant to the terms of the 2022 Variable Fund Notes. Additionally, during a commitment availability period, there is a 30-basis point commitment fee on the committed portion of the 2022 Variable Funding Notes. There were no amounts drawn down on the letters of credit as of September 24, 2022.

The 2022 Notes are subject to a series of covenants and restrictions customary for transactions of this type, including (i) that the Issuer maintains specified reserve accounts to be used to make required payments in respect of the 2022 Notes, (ii) provisions relating to optional and mandatory prepayments and the related payment of specified amounts, including specified make-whole payments in the case of the 2022 Class A-2 Notes under certain circumstances, (iii) certain indemnification payments in the event, among other things, that the assets pledged as collateral for the 2022 Notes are in stated ways defective or ineffective, and (iv) covenants relating to recordkeeping, access to information, and similar matters. The 2022 Class A-2 Notes are also subject to customary rapid amortization events provided for in the indenture, including events tied to failure to maintain stated debt service coverage ratios, the sum of global gross sales for specified restaurants being below certain levels on certain measurement dates, certain change of control and manager termination events, an event of default, and the failure to repay or refinance the 2022 Class A-2 Notes on the applicable scheduled maturity date. The 2022 Notes are also subject to certain customary events of default, including events relating to non-payment of required interest, principal or other amounts due on or with respect to the 2022 Notes, failure to comply with covenants within certain time frames, certain bankruptcy events, breaches of specified representations and warranties, failure of security interests to be effective, and certain judgments. As of September 24, 2022, the Company was in compliance with all financial covenants.

During the first quarter of 2022, as a result of the termination of the 2020 Variable Funding Notes, the Company recorded a loss on debt extinguishment of $0.8 million related to the write-off of previously capitalized financing costs. Total debt issuance costs incurred and capitalized in connection with the issuance of the 2022 Notes were $5.5 million.

As of December 25, 2021, the Company’s leverage ratio was less than 5.0x, and accordingly, per the terms of the applicable debt agreements, the Company elected to suspend principal payments and classified the balance of the 2020 Notes as long-term debt. Subsequent to the closing of the 2022 Notes, the Company had a leverage ratio of greater than 5.0x and, accordingly, the Company resumed making scheduled amortization payments on the notes in the third quarter of 2022. The 2020 Class A-2 Notes and the 2022 Class A-2 Notes are generally subject to 1% annual amortization.

(7) Commitments and Contingencies

The Company is subject to legal proceedings, claims, and liabilities, such as employment-related claims and premises-liability cases, 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 Company’s financial position, results of operations, or cash flows.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

(8) Stock-Based Compensation

During the thirty-nine weeks ended September 24, 2022, the Company granted stock options to purchase 37,787 shares of common stock and 61,394 restricted stock units ("RSUs”) to certain employees. The stock options vest in equal annual amounts over a three-year period subsequent to the grant date, and have a maximum contractual term of ten years. The stock options were granted with a weighted-average exercise price of $144.94 per share and had a weighted-average grant-date fair value of $49.10 per share. The RSUs granted to certain employees generally vest in equal annual amounts over a three-year period, subsequent to the grant date and had a weighted-average grant-date fair value of $113.01 per unit.

In addition, the Company granted 46,004 performance stock units ("PSUs”) to certain employees during the thirty-nine weeks ended September 24, 2022. The PSUs cliff-vest at the end of a three year service period or vest in equal annual amounts over a three year period. Vested amounts may range from 0% to a maximum of 500% of targeted amounts depending on the achievement of performance measures at the end of each vesting period. Such performance measures are based on the Company meeting certain return on incremental investment targets or unit development targets for the vesting period. The PSUs had a weighted-average grant-date fair value of $127.20 per unit. Total compensation cost for the PSUs is determined based on the number of awards that are probable of vesting based on the outcome of the performance condition.

Total compensation expense related to all share-based awards, net of forfeitures recognized, was $2.1 million and $6.8 million for the thirty-nine weeks ended September 24, 2022 and September 25, 2021, respectively, and was included in Selling, general and administrative ("SG&A”) expense in the Consolidated Statements of Comprehensive Income. The Company recognized forfeitures of $5.2 million during the thirty-nine weeks ended September 24, 2022.

(9) Revenue from Contracts with Customers

The following table represents a disaggregation of revenue from contracts with customers for the thirteen and thirty-nine weeks ended September 24, 2022 and September 25, 2021 (in thousands):


	Thirteen Weeks Ended				Thirty-Nine Weeks Ended
	September 24, 2022		September 25, 2021		September 24, 2022		September 25, 2021
Royalty revenue	$	36,778	$	30,039	$	102,020	$	89,262
Advertising fees	32,146		15,575		83,672		59,672
Franchise fees	1,257		902		3,221		2,961

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 fee revenue recognized in the thirteen and thirty-nine weeks ended September 24, 2022 was included in the deferred revenue balance as of December 25, 2021. Approximately $8.5 million and $10.4 million of deferred revenue as of September 24, 2022 and December 25, 2021, respectively, relates to restaurants that have not yet opened, so the fees are not yet being amortized. The weighted average remaining amortization period for deferred franchise and renewal fees related to open restaurants is 7.3 years. The Company did not have any material contract assets as of September 24, 2022.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

(10) Acquisition of Company-owned Restaurant

During the third fiscal quarter 2022, the company acquired one existing restaurant from a franchisee. The purchase price was $1.7 million and was funded by cash flow from operations. The following table summarizes the preliminary allocations of the purchase price to the estimated fair value of assets acquired and liabilities assumed at the date of the acquisition (in thousands):


	Purchase Price Allocation
Working capital	(6)
Property and equipment	51

Goodwill	1,693


Total purchase price	$	1,738

The estimates of fair value are preliminary, and are therefore subject to further refinement. The excess of the purchase price over the aggregate fair value of assets acquired was allocated to goodwill and is attributable to the benefits expected as a result of the acquisition, including sales and unit growth opportunities. All of the goodwill from the acquisition is expected to be deductible for federal income tax purposes.

Pro-forma financial information of the combined entities is not presented due to the immaterial impact of the financial results of the acquired restaurant on our consolidated financial statements.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of the financial condition and results of operations of Wingstop Inc. (collectively with its direct and indirect subsidiaries on a consolidated basis, "Wingstop,” the "Company,” "we,” "our,” or "us”) should be read in conjunction with the accompanying unaudited consolidated financial statements and related notes in Part I, Item 1 of this Quarterly Report on Form 10-Q (this "Quarterly Report”) and with the audited consolidated financial statements and the related notes included in our Annual Report on Form 10-K for the fiscal year ended December 25, 2021 (our "Annual Report”). The statements in this discussion regarding industry outlook, our expectations regarding our future performance, liquidity and capital resources, and other non-historical statements are forward-looking statements. These forward-looking statements are subject to risks and uncertainties, including, but not limited to, the risks and uncertainties described in "Special Note Regarding Forward-Looking Statements,” below and "Risk Factors” beginning on page 11 of our Annual Report. Our actual results may differ materially from those contained in or implied by any forward-looking statements.

We operate on a 52- or 53-week fiscal year ending on the last Saturday of each calendar year. Our fiscal quarters are comprised of 13 weeks, with the exception of the fourth quarter of a 53-week year, which contains 14 weeks. Fiscal year 2022 contains 53 weeks, while fiscal year 2021 contains 52 weeks.

Overview

Wingstop is the largest fast casual chicken wings-focused restaurant chain in the world, with 1,898 locations worldwide. We are dedicated to serving the world flavor through an unparalleled guest experience and offering of classic and boneless wings, tenders, and chicken sandwiches, always cooked to order and hand-sauced-and-tossed in 11 bold, distinctive flavors.

The Company is primarily a franchisor, with approximately 98% of Wingstop’s restaurants currently owned and operated by independent franchisees. We believe our asset-light, highly-franchised business model generates strong operating margins and requires low capital expenditures, creating stockholder value through strong and consistent free cash flow and capital-efficient growth.

Third Quarter of 2022 Highlights

•System-wide sales increased 17.7% to $699.6 million

•40 net new openings in the fiscal third quarter of 2022

•Domestic same store sales increased 6.9%

•Total revenue increased 40.9% to $92.7 million

•Net income increased 18.4% to $13.4 million, or $0.45 per diluted share, compared to net income of $11.3 million, or $0.38 per diluted share in the prior fiscal third quarter

•Adjusted EBITDA, a non-GAAP measure, increased 32.7% to $28.4 million, compared to adjusted EBITDA of $21.4 million in the prior fiscal third quarter

Year-to-Date Third Quarter of 2022 Highlights

•System-wide sales increased 12.6% to $2.0 billion

•167 net new openings in the year-to-date third quarter of 2022

•Domestic same store sales increased 1.6%

•Total revenue increased 20.0% to $252.7 million

•Net income decreased 1.1% to $35.4 million, or $1.18 per diluted share, compared to net income of $35.8 million, or $1.19 per diluted share in the prior fiscal year-to-date period

•Adjusted EBITDA, a non-GAAP measure, increased 8.7% to $74.1 million, compared to adjusted EBITDA of $68.2 million in the prior fiscal year-to-date period

Key Performance Indicators

Key measures that we use in evaluating our restaurants and assessing our business include the following:

Number of restaurants. Management reviews the number of new restaurants, the number of closed restaurants, and the number of acquisitions and divestitures of restaurants to assess net new restaurant growth.


	Thirteen Weeks Ended		Thirty-Nine Weeks Ended
	September 24, 2022	September 25, 2021	September 24, 2022	September 25, 2021
Domestic Franchised Activity:
Beginning of period	1,600	1,415	1,498	1,327
Openings	32	44	137	132
Closures	—	(1)	(3)	(1)
Acquired by Company	(1)	(3)	(1)	(3)
Re-franchised by Company	—	6	—	6
Restaurants end of period	1,631	1,461	1,631	1,461

Domestic Company-Owned Activity:
Beginning of period	39	34	36	32
Openings	2	1	5	3
Closures	—	—	—	—
Acquired by Company	1	3	1	3
Re-franchised to franchisees	—	(6)	—	(6)
Restaurants end of period	42	32	42	32

Total Domestic Restaurants	1,673	1,493	1,673	1,493

International Franchised Activity:
Beginning of period	219	175	197	179
Openings	9	10	32	16
Closures	(3)	(5)	(4)	(15)

Restaurants end of period	225	180	225	180

Total System-wide Restaurants	1,898	1,673	1,898	1,673

System-wide sales. System-wide sales represents net sales for all of our company-owned and franchised restaurants. This measure allows management to better assess changes in our royalty revenue, our overall store performance, the health of our brand, and the strength of our market position relative to competitors. Our system-wide sales growth is driven by new restaurant openings as well as increases in same store sales.

Domestic average unit volume ("AUV”). Domestic AUV consists of the average annual sales of all restaurants that have been open for a trailing 52-week period or longer. This measure is calculated by dividing sales during the applicable period for all restaurants being measured by the number of restaurants being measured. Domestic AUV includes revenue from both company-owned and franchised restaurants. Domestic AUV allows management to assess our company-owned and franchised restaurant economics. Our domestic AUV growth is primarily driven by increases in same store sales and is also influenced by opening new restaurants.

Domestic same store sales. Domestic same store sales reflects the change in year-over-year sales for the same store base. We define the same store base to include those restaurants open for at least 52 full weeks. This measure highlights the performance of existing restaurants, while excluding the impact of new restaurant openings and closures. We review same store sales for domestic company-owned restaurants as well as system-wide domestic restaurants. Domestic same store sales growth is driven by increases in transactions and average transaction size. Transaction size increases are driven by price increases or favorable mix shift from either an increase in items purchased or shifts into higher priced items.

EBITDA and Adjusted EBITDA. We define EBITDA as net income before interest expense, net, income tax expense (benefit), and depreciation and amortization. We define Adjusted EBITDA as net income before interest expense, net, income tax expense (benefit), and depreciation and amortization, with further adjustments for losses on debt extinguishment and refinancing transactions, transaction costs, costs and fees associated with investments in our strategic initiatives, gains and losses on the disposal of assets, and stock-based compensation expense. Adjusted EBITDA may not be comparable to other similarly titled captions of other companies due to differences in methods of calculation. For a reconciliation of net income to EBITDA and Adjusted EBITDA and for further discussion of EBITDA and Adjusted EBITDA as non-GAAP measures and how we utilize them, see footnote 2 below.

Adjusted Net Income and Adjusted Earnings Per Diluted Share. We define Adjusted net income as net income adjusted for losses on debt extinguishment and refinancing transactions, transaction costs, costs and fees associated with investments in our strategic initiatives, gains and losses on the disposal of assets, and related tax adjustments. We define Adjusted earnings per diluted share as Adjusted net income divided by weighted average diluted share count. For a reconciliation of net income to Adjusted net income and for further discussion of Adjusted net income and Adjusted earnings per diluted share as non-GAAP measures and how we utilize them, see footnote 3 below.

The following table sets forth our key performance indicators for the thirteen and thirty-nine weeks ended September 24, 2022 and September 25, 2021 (in thousands, except unit data):


	Thirteen Weeks Ended						Thirty-Nine Weeks Ended
	September 24, 2022			September 25, 2021			September 24, 2022			September 25, 2021
Number of system-wide restaurants open at end of period	1,898			1,673			1,898			1,673
System-wide sales (1)	$	699,569		$	594,300		$	1,963,219		$	1,742,829
Domestic restaurant AUV	$	1,591		$	1,579		$	1,591		$	1,579
Domestic same store sales growth	6.9		%	3.9		%	1.6		%	8.1		%
Company-owned domestic same store sales growth	4.3		%	(0.2)		%	0.3		%	2.9		%
Total revenue	$	92,672		$	65,784		$	252,654		$	210,474
Net income	$	13,368		$	11,290		$	35,351		$	35,762
Adjusted EBITDA (2)	$	28,394		$	21,399		$	74,149		$	68,195
Adjusted net income (3)	$	13,550		$	8,579		$	37,293		$	33,051

(1) The percentage of system-wide sales attributable to company-owned restaurants was 2.9% for both the thirteen weeks ended September 24, 2022 and September 25, 2021, and was 2.9% and 3.1% for the thirty-nine weeks ended September 24, 2022 and September 25, 2021, respectively. The remainder was generated by franchised restaurants, as reported by our franchisees.

(2) EBITDA and Adjusted EBITDA are supplemental measures of our performance that are not required by, or presented in accordance with, GAAP. EBITDA and Adjusted EBITDA should not be considered as an alternative to net income or any other performance measure derived in accordance with GAAP, or as an alternative to cash flow from operating activities as a measure of our liquidity.

We caution investors that amounts presented in accordance with our definitions of EBITDA and Adjusted EBITDA may not be comparable to similar measures disclosed by our competitors, because not all companies and analysts calculate EBITDA and Adjusted EBITDA in the same manner. We present EBITDA and Adjusted EBITDA because we consider them to be important supplemental measures of our performance and believe they are frequently used by securities analysts, investors, and other interested parties in the evaluation of companies in our industry. Management believes that investors’ understanding of our performance is enhanced by including these non-GAAP financial measures as a reasonable basis for comparing our ongoing results of operations. Many investors are interested in understanding the performance of our business by comparing our results from ongoing operations on a period-over-period basis and would ordinarily add back non-cash expenses such as depreciation and amortization, as well as items that are not part of normal day-to-day operations of our business.

Management uses EBITDA and Adjusted EBITDA:

•as a measurement of operating performance because they assist us in comparing the operating performance of our restaurants on a consistent basis, as they remove the impact of items not directly resulting from our core operations;

•for planning purposes, including the preparation of our internal annual operating budget and financial projections;

•to evaluate the performance and effectiveness of our operational strategies;

•to evaluate our capacity to fund capital expenditures and expand our business; and

•to calculate incentive compensation payments for our employees, including assessing performance under our annual incentive compensation plan and determining the vesting of performance-based equity awards.

By providing these non-GAAP financial measures, together with a reconciliation to the most comparable GAAP measure, we believe we are enhancing investors’ understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing our strategic initiatives. In addition, the instruments governing our indebtedness use EBITDA (with additional adjustments) to measure our compliance with covenants, such as our fixed charge coverage, lease adjusted leverage, and debt incurrence. EBITDA and Adjusted EBITDA have limitations as analytical tools and should not be considered in isolation, or as an alternative to, or a substitute for net income or other financial statement data presented in our consolidated financial statements as indicators of financial performance. Some of the limitations are:

•such measures do not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments;

•such measures do not reflect changes in, or cash requirements for, our working capital needs;

•such measures do not reflect the interest expense or the cash requirements necessary to service interest or principal payments on our debt;

•such measures do not reflect our tax expense or the cash requirements to pay our taxes;

•although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and such measures do not reflect any cash requirements for such replacements; and

•other companies in our industry may calculate such measures differently than we do, limiting their usefulness as comparative measures.

Due to these limitations, EBITDA and Adjusted EBITDA should not be considered as measures of discretionary cash available to us to invest in the growth of our business. We compensate for these limitations by relying primarily on our GAAP results and using these non-GAAP measures only supplementally. As noted in the table below, Adjusted EBITDA includes adjustments for losses on debt extinguishment and refinancing transactions, transaction costs, costs and fees associated with investments in our strategic initiatives, gains and losses on the disposal of assets, and stock-based compensation expense. It is reasonable to expect that these items will occur in future periods. However, we believe these adjustments are appropriate because the amounts recognized can vary significantly from period to period, do not directly relate to the ongoing operations of our restaurants, and complicate comparisons of our internal operating results and operating results of other restaurant companies over time. Each of the normal recurring adjustments and other adjustments described in this paragraph and in the reconciliation table below help management measure our core operating performance over time by removing items that are not related to day-to-day operations.

The following table reconciles net income to EBITDA and Adjusted EBITDA for the thirteen and thirty-nine weeks ended September 24, 2022 and September 25, 2021 (in thousands):


	Thirteen Weeks Ended				Thirty-Nine Weeks Ended
	September 24, 2022		September 25, 2021		September 24, 2022		September 25, 2021
Net income	$	13,368	$	11,290	$	35,351	$	35,762
Interest expense, net	5,742		3,724		15,920		11,230
Income tax expense (benefit)	4,681		5,840		10,596		12,568
Depreciation and amortization	2,836		2,061		7,610		5,379
EBITDA	$	26,627	$	22,915	$	69,477	$	64,939
Additional adjustments:
Loss on debt extinguishment and financing transaction costs (a)	—		—		1,124		—

Loss (gain) on disposal of assets (b)	239		(3,567)		1,006		(3,567)
Consulting fees (c)	—		—		425		—
Stock-based compensation expense (d)	1,528		2,051		2,117		6,823
Adjusted EBITDA	$	28,394	$	21,399	$	74,149	$	68,195

(a) Represents costs and expenses related to our 2022 securitized financing facility and payment of a special dividend, as well as the extinguishment of our 2020 variable funding note facility; all transaction costs are included in Loss on debt extinguishment during the thirty-nine weeks ended September 24, 2022, with the exception of $310,000 that is included in Selling, general and administrative on the Consolidated Statements of Comprehensive Income.

(b) Represents a loss (gain) resulting from the sale of assets to a franchisee. This loss (gain) is included in Loss (gain) on disposal of assets in the Consolidated Statements of Comprehensive Income.

(c) Represents costs and expenses related to a consulting project to support the Company's strategic initiatives, which are included in Selling, general and administrative on the Consolidated Statements of Comprehensive Income.

(d) Includes non-cash, stock-based compensation, net of forfeitures.

(3) Adjusted net income and adjusted earnings per diluted share are supplemental measures of operating performance that do not represent and should not be considered alternatives to net income and earnings per share, as determined by GAAP. These measures have not been prepared in accordance with Article 11 of Regulation S-X promulgated under the Securities Act. Management believes adjusted net income and adjusted earnings per diluted share supplement GAAP measures and enable management to more effectively evaluate the Company’s performance period-over-period and relative to competitors.

The following table reconciles net income to Adjusted net income and calculates adjusted earnings per diluted share for the thirteen and thirty-nine weeks ended September 24, 2022 and September 25, 2021 (in thousands):


	Thirteen Weeks Ended				Thirty-Nine Weeks Ended
	September 24, 2022		September 25, 2021		September 24, 2022		September 25, 2021
Numerator:
Net income	$	13,368	$	11,290	$	35,351	$	35,762
Adjustments:
Loss on debt extinguishment and financing transactions (a)	—		—		1,124		—
Loss (gain) on disposal of assets (b)	239		(3,567)		1,006		(3,567)
Consulting fees (c)	—		—		425		—
Tax effect of adjustments (d)	(57)		856		(613)		856
Adjusted net income	$	13,550	$	8,579	$	37,293	$	33,051

Denominator:
Weighted-average shares outstanding - diluted	29,967		29,963		29,951		29,936

Adjusted earnings per diluted share	$	0.45	$	0.29	$	1.25	$	1.10

(b) Represents a loss (gain) resulting from the sale of assets to a franchisee. This loss (gain) is included in Loss on disposal of assets in the Consolidated Statements of Comprehensive Income.

(d) Represents the tax effect of the aforementioned adjustments to reflect corporate income taxes at an assumed effective tax rate of 24% for the thirteen and thirty-nine weeks ended September 24, 2022 and September 25, 2021, which includes provisions for U.S. federal income taxes, and assumes the respective statutory rates for applicable state and local jurisdictions.

Results of Operations

Thirteen Weeks Ended September 24, 2022 compared to Thirteen Weeks Ended September 25, 2021

The following table sets forth our results of operations for the thirteen weeks ended September 24, 2022 and September 25, 2021 (dollars in thousands):


	Thirteen Weeks Ended				Increase / (Decrease)
	September 24, 2022		September 25, 2021		$		%
Revenue:
Royalty revenue, franchise fees and other	$	40,363	$	32,829	$	7,534	22.9	%
Advertising fees	32,146		15,575		16,571		106.4	%
Company-owned restaurant sales	20,163		17,380		2,783		16.0	%
Total revenue	92,672		65,784		26,888		40.9	%
Costs and expenses:
Cost of sales (1)	15,724		15,206		518		3.4	%
Advertising expenses	33,106		16,232		16,874		104.0	%
Selling, general and administrative	16,686		15,020		1,666		11.1	%
Depreciation and amortization	2,836		2,061		775		37.6	%
Loss (gain) on disposal of assets	239		(3,567)		3,806		(106.7)	%
Total costs and expenses	68,591		44,952		23,639		52.6	%
Operating income	24,081		20,832		3,249		15.6	%
Interest expense, net	5,742		3,724		2,018		54.2	%

Other expense (income)	290		(22)		312		NM*
Income before income tax expense	18,049		17,130		919		5.4	%
Income tax expense	4,681		5,840		(1,159)		(19.8)	%
Net income	$	13,368	$	11,290	$	2,078	18.4	%

* Not meaningful.

(1) Cost of sales includes all operating expenses of company-owned restaurants, including advertising expenses, and excludes depreciation and amortization, which are presented separately.

Total revenue. During the thirteen weeks ended September 24, 2022, total revenue was $92.7 million, an increase of $26.9 million, or 40.9%, compared to $65.8 million in the comparable period in 2021. Royalty revenue, franchise fees and other increased $7.5 million, of which $3.6 million was due to 215 net franchise restaurant openings since September 25, 2021, and $3.2 million was due to domestic same store sales growth of 6.9%. Advertising fees increased $16.6 million due to an increase in the national advertising fund contribution rate to 5% from 4% effective the first day of the fiscal second quarter 2022, as well as the 17.7% increase in system-wide sales in the fiscal third quarter 2022 compared to the fiscal third quarter 2021. Additionally, during the fiscal third quarter 2021, a $6.9 million non-recurring rebate of advertising surplus was returned to franchisees, reducing the revenue recognized. Company-owned restaurant sales increased $2.8 million due to an increase of $2.3 million related to the addition of nine net new company-owned restaurants compared to the prior year comparable period, as well as a 4.3% increase in company-owned same store sales, which was driven by an increase in menu prices and an increase in transactions.

Cost of sales. During the thirteen weeks ended September 24, 2022, cost of sales was $15.7 million, an increase of $0.5 million, or 3.4%, compared to $15.2 million in the comparable period in 2021. Cost of sales as a percentage of company-owned restaurant sales was 78.0% in the fiscal third quarter 2022, compared to 87.5% in the fiscal third quarter 2021.

The table below presents the major components of cost of sales (dollars in thousands):


	Thirteen Weeks Ended
	September 24, 2022			September 25, 2021
	In dollars	As a % of company-owned restaurant sales		In dollars	As a % of company-owned restaurant sales
Cost of sales:
Food, beverage and packaging costs	7,504	37.2	%	8,353	48.1	%
Labor costs	4,652	23.1	%	4,269	24.6	%
Other restaurant operating expenses	3,842	19.1	%	2,781	16.0	%
Vendor rebates	(441)	(2.2)	%	(396)	(2.3)	%
Cost of sales (excluding pre-opening expenses)	15,557	77.2	%	15,007	86.3	%
Pre-opening expenses	167	0.8	%	199	1.1	%
Total cost of sales	15,724	78.0	%	15,206	87.5	%

Food, beverage and packaging costs as a percentage of company-owned restaurant sales were 37.2% in the thirteen weeks ended September 24, 2022, compared to 48.1% in the comparable period in 2021. The decrease was primarily due to a 42.7% decrease in the cost of bone-in chicken wings as compared to the prior year period. This decrease was partially offset by inflation in other food costs during the fiscal third quarter 2022.

Labor costs as a percentage of company-owned restaurant sales were 23.1% for the thirteen weeks ended September 24, 2022, compared to 24.6% in the comparable period in 2021. The decrease as a percentage of company-owned restaurant sales was primarily due to our ability to leverage costs due to the company-owned domestic same store sales increase of 4.3%. This was partially offset by higher wage rates in the company-owned restaurants recently opened in New York City, as well as increases in company-owned restaurant wages as a result of the ongoing competitive labor market during the fiscal third quarter 2022.

Other restaurant operating expenses as a percentage of company-owned restaurant sales were 19.1% for the thirteen weeks ended September 24, 2022, compared to 16.0% in the comparable period in 2021. The increase as a percentage of company-owned restaurant sales was primarily a result of higher rent and occupancy costs associated with company-owned restaurants recently opened in New York City during the fiscal third quarter 2022.

Advertising expenses. During the thirteen weeks ended September 24, 2022, advertising expenses were $33.1 million, an increase of $16.9 million compared to $16.2 million in the comparable period in 2021. Advertising expenses are recognized at the same time the related revenue is recognized, which does not necessarily correlate to the actual timing of the related advertising spend.

Selling, general and administrative (SG&A). During the thirteen weeks ended September 24, 2022, SG&A expense was $16.7 million, an increase of $1.7 million compared to $15.0 million in the comparable period in 2021. The increase of SG&A expense was primarily due to an increase of $1.0 million in headcount related expenses to support the growth in our business, as well as an increase of $0.4 million in professional fees to support the Company’s strategic initiatives. These increases were partially offset by a decrease of $0.5 million in stock-based compensation expense related to stock awards forfeited during the fiscal third quarter 2022.

Depreciation and amortization. During the thirteen weeks ended September 24, 2022, depreciation expense was $2.8 million, an increase of $0.8 million compared to $2.1 million in the comparable period in 2021. The increase in depreciation and amortization was primarily due to capital expenditures related to our technology investments.

Loss (gain) on disposal of assets. During the thirteen weeks ended September 24, 2022, loss on disposal of assets was $0.2 million related to the sale of restaurant assets to a franchisee. In the comparable period in 2021, gain on disposal of assets was $3.6 million related to the sale of six company-owned restaurants to a franchisee.

Interest expense, net. During the thirteen weeks ended September 24, 2022, interest expense, net was $5.7 million, an increase of $2.0 million compared to $3.7 million of interest expense, net in the comparable period in 2021. The increase was due to the securitized financing transaction completed on March 9, 2022, which increased our outstanding debt by $250 million.

Income tax expense. During the thirteen weeks ended September 24, 2022, we recognized income tax expense of $4.7 million yielding an effective tax rate of 25.9%, compared to an effective tax rate of 34.1% in the prior year period. The decrease in the

effective tax rate was primarily due to the impact of nondeductible expenses for executive compensation during the prior year comparable period.

Thirty-Nine Weeks Ended September 24, 2022 compared to Thirty-Nine Weeks Ended September 25, 2021

The following table sets forth our results of operations for the thirty-nine weeks ended September 24, 2022 and September 25, 2021 (dollars in thousands):


	Thirty-Nine Weeks Ended				Increase / (Decrease)
	September 24, 2022		September 25, 2021		$		%
Revenue:
Royalty revenue, franchise fees and other	$	111,477	$	97,570	$	13,907	14.3	%
Advertising fees	83,672		59,672		24,000		40.2	%
Company-owned restaurant sales	57,505		53,232		4,273		8.0	%
Total revenue	252,654		210,474		42,180		20.0	%
Costs and expenses:
Cost of sales (1)	46,297		42,692		3,605		8.4	%
Advertising expenses	85,958		61,560		24,398		39.6	%
Selling, general and administrative	48,721		44,872		3,849		8.6	%
Depreciation and amortization	7,610		5,379		2,231		41.5	%
Loss (gain) on disposal of assets	1,006		(3,567)		4,573		(128.2)	%
Total costs and expenses	189,592		150,936		38,656		25.6	%
Operating income	63,062		59,538		3,524		5.9	%
Interest expense, net	15,920		11,230		4,690		41.8	%
Loss on debt extinguishment	814		—		814		100.0	%
Other expense (income)	381		(22)		403		NM*
Income before income tax expense	45,947		48,330		(2,383)		(4.9)	%
Income tax expense	10,596		12,568		(1,972)		(15.7)	%
Net income	$	35,351	$	35,762	$	(411)	(1.1)	%

* Not meaningful.

(1) Cost of sales includes all operating expenses of company-owned restaurants, including advertising expenses, and excludes depreciation and amortization, which are presented separately.

Total revenue. During the thirty-nine weeks ended September 24, 2022, total revenue was $252.7 million, an increase of $42.2 million, or 20.0%, compared to $210.5 million in the comparable period in 2021. Royalty revenue, franchise fees and other increased $13.9 million, of which $7.6 million was due to 215 net franchise restaurant openings since September 25, 2021, and $5.5 million was due to domestic same store sales growth of 1.6%. Advertising fees increased $24.0 million due to an increase in the national advertising fund contribution rate to 5% from 4% effective the first day of the fiscal second quarter 2022, as well as the 12.6% increase in system-wide sales as compared to the prior year fiscal period. Additionally, during the prior year fiscal period, a $6.9 million non-recurring rebate of advertising surplus was returned to franchisees, reducing the revenue recognized. Company-owned restaurant sales increased $4.3 million primarily due to an increase of $4.2 million related to the addition of nine net new company-owned restaurants compared to the prior year comparable period.

Cost of sales. During the thirty-nine weeks ended September 24, 2022, cost of sales was $46.3 million, an increase of $3.6 million, or 8.4%, compared to $42.7 million in the comparable period in 2021. Cost of sales as a percentage of company-owned restaurant sales was 80.5% in the current year fiscal period, compared to 80.2% in the prior year fiscal period.

The table below presents the major components of cost of sales (dollars in thousands):


	Thirty-Nine Weeks Ended
	September 24, 2022				September 25, 2021
	In dollars		As a % of company-owned restaurant sales		In dollars		As a % of company-owned restaurant sales
Cost of sales:
Food, beverage and packaging costs	$	22,847	39.7	%	$	23,680	44.5	%
Labor costs	13,788		24.0	%	11,771		22.1	%
Other restaurant operating expenses	10,122		17.6	%	8,219		15.4	%
Vendor rebates	(1,260)		(2.2)	%	(1,187)		(2.2)	%
Cost of sales (excluding pre-opening expenses)	45,497		79.1	%	42,483		79.8	%
Pre-opening expenses	800		1.4	%	209		0.4	%
Total cost of sales	$	46,297	80.5	%	$	42,692	80.2	%

Food, beverage and packaging costs as a percentage of company-owned restaurant sales were 39.7% in the thirty-nine weeks ended September 24, 2022, compared to 44.5% in the comparable period in 2021. The decrease was primarily due to the benefit of menu price increases coupled with a 18.1% decrease in the cost of bone-in chicken wings as compared to the prior year period. These decreases were partially offset by the inflation in other food costs during the current year fiscal period.

Labor costs as a percentage of company-owned restaurant sales were 24.0% for the thirty-nine weeks ended September 24, 2022, compared to 22.1% in the comparable period in 2021. The increase as a percentage of company-owned restaurant sales was primarily due to higher wage rates in the restaurants recently opened in New York City, as well as increases in company-owned restaurant wages, hiring and training costs as a result of the ongoing competitive labor market during the current year fiscal period.

Other restaurant operating expenses as a percentage of company-owned restaurant sales were 17.6% for the thirty-nine weeks ended September 24, 2022, compared to 15.4% in the comparable period in 2021. The increase as a percentage of company-owned restaurant sales was primarily a result of higher rent and occupancy costs associated with the opening of company-owned restaurants in New York City for the current year fiscal period.

Pre-opening expenses as a percentage of company-owned restaurant sales were 1.4% for the thirty-nine weeks ended September 24, 2022 compared to 0.4% in the comparable period in 2021. The increase is primarily due to our development of the New York City market.

Advertising expenses. During the thirty-nine weeks ended September 24, 2022, advertising expenses were $86.0 million, an increase of $24.4 million compared to $61.6 million in the comparable period in 2021. Advertising expenses are recognized at the same time the related revenue is recognized, which does not necessarily correlate to the actual timing of the related advertising spend.

Selling, general and administrative (SG&A). During the thirty-nine weeks ended September 24, 2022, SG&A expense was $48.7 million, an increase of $3.8 million compared to $44.9 million in the comparable period in 2021. The increase in SG&A expense was primarily due to an increase of $3.4 million in headcount related expenses to support the growth in our business, an increase of $2.5 million in professional fees to support the Company’s strategic initiatives, and an increase of $1.2 million in travel expense as compared to the prior year period. These increases were partially offset by a decrease of $4.7 million in stock-based compensation expense related to stock awards forfeited during the current year fiscal period.

Depreciation and amortization. During the thirty-nine weeks ended September 24, 2022, depreciation expense was $7.6 million, an increase of $2.2 million compared to $5.4 million in the comparable period in 2021. The increase in depreciation and amortization was primarily due to capital expenditures related to our corporate headquarters building and investments in technology.

Loss (gain) on disposal of assets. During the thirty-nine weeks ended September 24, 2022, loss on disposal of assets was $1.0 million related to the sale of restaurant assets to a franchisee. In the comparable period in 2021, gain on disposal of assets was $3.6 million related to the sale of six company-owned restaurants to a franchisee.

Interest expense, net. During the thirty-nine weeks ended September 24, 2022, interest expense, net was $15.9 million, an increase of $4.7 million compared to $11.2 million of interest expense, net in the comparable period in 2021. The increase was due to the securitized financing transaction completed on March 9, 2022, which increased our outstanding debt by $250 million.

Loss on debt extinguishment. Loss on debt extinguishment was $0.8 million during the thirty-nine weeks ended September 24, 2022 due to costs and fees associated with the extinguishment of our 2020 Variable Funding Note facility on March 9, 2022.

Income tax expense. During the thirty-nine weeks ended September 24, 2022, we recognized income tax expense of $10.6 million yielding an effective tax rate of 23.1%, compared to an effective tax rate of 26.0% in the prior year period. The decrease in the effective tax rate was primarily due to the impact of stock awards forfeited during the current year fiscal period, partially offset by the impact of excess tax benefits associated with stock options exercised in the prior year comparable period.

Liquidity and Capital Resources

General. Our primary sources of liquidity and capital resources are cash provided from operating activities, cash and cash equivalents on hand, and borrowings available under our securitized financing facility. Our primary requirements for liquidity and capital are working capital, general corporate needs, capital expenditures, income tax payments, debt service requirements, and dividend payments. Historically, we have operated with minimal positive working capital or with negative working capital. We generally utilize available cash flows from operations to invest in our business, service our debt obligations, and pay dividends.

Our primary sources of short-term and long-term liquidity are expected to be cash flows from operations and available borrowings under our 2022 Variable Funding Notes (as defined below). As of September 24, 2022, the Company had $200.9 million of cash and restricted cash on its balance sheet.

Based upon current levels of operations and anticipated growth, we expect that cash flows from operations, combined with our securitized financing facility including our 2022 Variable Funding Notes, will be sufficient to meet our capital expenditure, working capital and debt service requirements for at least the next twelve months and the foreseeable future.

The following table shows summary cash flows information for the thirty-nine weeks ended September 24, 2022 and September 25, 2021 (in thousands):


	Thirty-Nine Weeks Ended
	September 24, 2022		September 25, 2021
Net cash provided by (used in):
Operating activities	$	53,158	$	54,045
Investing activities	(16,636)		(18,375)
Financing activities	109,432		(18,334)
Net change in cash and cash equivalents	$	145,954	$	17,336

Operating activities. Our cash flow from operating activities are principally driven by sales at both franchise restaurants and company-owned restaurants, as well as franchise and development fees. We collect franchise royalties from our franchise owners on a weekly basis. Restaurant-level operating costs at our company-owned restaurants, unearned franchise and development fees, and corporate overhead costs also impact our cash flow from operating activities.

Net cash provided by operating activities was $53.2 million in the thirty-nine weeks ended September 24, 2022, a decrease of $0.9 million from cash provided by operating activities of $54.0 million in the thirty-nine weeks ended September 25, 2021. The decrease is primarily due to the change in timing of working capital.

Investing activities. Our net cash used in investing activities was $16.6 million in the thirty-nine weeks ended September 24, 2022, a decrease of $1.7 million from cash used in investing activities of $18.4 million in the thirty-nine weeks ended September 25, 2021. The decrease in cash used in investing activities was primarily due to a payment of $4.2 million related to a foreign investment in our United Kingdom franchisee made during the thirty-nine weeks ended September 25, 2021. This was partially offset by an increase in capital expenditures related to our investments in technology as compared to the prior year period.

Financing activities. Our net cash provided by financing activities was $109.4 million in the thirty-nine weeks ended September 24, 2022, a change of $127.8 million from cash used in financing activities of $18.3 million in the thirty-nine weeks ended September 25, 2021. The change was due to additional borrowings under our 2022 Class A-2 Notes (as defined below) of $250 million, partially offset by the payment of a special dividend in connection with the securitized financing transaction totaling $119.5 million, as well as deferred financing and other debt related costs incurred of $5.4 million during the thirty-nine weeks ended September 24, 2022

Securitized financing facility. On March 9, 2022, the Company completed a securitized financing transaction, pursuant to which Wingstop Funding LLC (the "Issuer”), a limited purpose, bankruptcy-remote, indirect wholly owned subsidiary of the Company, issued $250 million of its Series 2022-1 3.734% Fixed Rate Senior Secured Notes, Class A-2 (the "2022 Class A-2 Notes"). The Issuer also entered into a revolving financing facility of Series 2022-1 Variable Funding Senior Notes, Class A-1 (the "2022 Variable Funding Notes,” and together with the 2022 Class A-2 Notes, the "2022 Notes”), which permits borrowings of up to a maximum principal amount of $200 million, subject to certain borrowing conditions, a portion of which may be used to issue letters of credit. The Company’s existing revolving financing facility of Series 2020-1 Class A-1 Notes was terminated in connection with the transaction. The proceeds from the securitized financing transaction were used to pay related transaction fees and expenses, strengthen the Company's liquidity position and for general corporate purposes, which included a return of capital to the Company’s stockholders.

In addition to the 2022 Notes, the Company’s outstanding debt consists of its existing Series 2020-1 2.84% Fixed Rate Senior Secured Notes, Class A-2 (the "2020 Notes”). No borrowings were outstanding under the 2022 Variable Funding Notes as of September 24, 2022.

Dividends. We paid a quarterly cash dividend of $0.17 per share of common stock in each of the first two quarters of 2022, and a quarterly cash dividend of $0.19 per share of common stock in the third quarter of 2022, resulting in aggregate dividend payments of $15.8 million during the thirty-nine weeks ended September 24, 2022. On October 25, 2022, the Company’s Board of Directors approved a dividend of $0.19 per share, to be paid on December 2, 2022 to stockholders of record as of November 11, 2022, totaling approximately $5.7 million.

We do not currently expect the restrictions in our debt instruments to impact our ability to make regular quarterly dividends pursuant to our quarterly dividend program. However, any future declarations of dividends, as well as the amount and timing of such dividends, are subject to capital availability and the discretion of our Board of Directors, which must evaluate, among other things, whether cash dividends are in the best interest of the Company and our stockholders.

Critical Accounting Policies and Estimates

Our consolidated financial statements and accompanying notes are prepared in accordance with GAAP. Preparing consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses. These estimates and assumptions are affected by the application of our accounting policies. For a description of the Company’s critical accounting policies and estimates, refer to "Part II—Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report. The Company considers its significant accounting policy over revenue recognition to be particularly important to the portrayal and understanding of our financial position and results of operations. There have been no material changes to the Company’s critical accounting policies and estimates since December 25, 2021.

Recent Accounting Pronouncements

The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected to cause a material impact on its financial condition or the results of its operations.

Special Note Regarding Forward-Looking Statements

This report includes statements of our expectations, intentions, plans and beliefs that constitute "forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act”) and are intended to come within the safe harbor protection provided by those sections. These statements, which involve risks and uncertainties, relate to the discussion of our business strategies and our expectations concerning future operations, margins, profitability, trends, liquidity and capital resources and to analyses and other information that are based on forecasts of future results and estimates of amounts not yet determinable. These forward-looking statements can generally by identified by the use of forward-looking terminology, including the terms "may,” "will,” "should,” "expect,” "intend,” "plan,” "outlook,” "anticipate,” "believe,” "think,” "estimate,” "seek,” "predict,” "could,” "project,” "potential” or, in each case, their negative or other variations or comparable terminology, although not all forward-looking statements are accompanied by such terms. These forward-looking statements are made based on expectations and beliefs concerning future events affecting us and are subject to uncertainties, risks, and factors relating to our operations and business environments, all of which are difficult to predict and many of which are beyond our control, that could cause our actual results to differ materially from those matters expressed or implied by these forward-looking statements.

Such risks and other factors include those listed below and elsewhere in this report and our Annual Report, that could cause actual results or outcomes to differ from the results expressed or implied by forward-looking statements:

•our ability to effectively implement our growth strategy;

•risks associated with changes in food and supply costs;

•our relationships with, and the performance of, our franchisees, as well as actions by franchisees that could harm our business;

•our ability to identify, recruit and contract with a sufficient number of qualified franchisees;

•risks associated with food safety, food-borne illness and other health concerns;

•our ability to successfully expand into new markets;

•the impact on our business from a pandemic, epidemic or outbreak, such as COVID-19;

•our ability to effectively compete within our industry;

•risks associated with interruptions in our supply chain, including availability of food products;

•risks associated with the availability and cost of labor;

•risks associated with our future performance and operating results falling below the expectations of securities analysts and investors;

•risks associated with data privacy, cyber security and the use and implementation of information technology;

•risks associated with our increasing dependence on digital commerce platforms and third-party delivery service providers;

•uncertainty in the law with respect to the assignment or allocation of liabilities in the franchise business model;

•risks associated with litigation against us or our franchisees;

•our ability to successfully advertise and market our business;

•risks associated with changes in customer preferences, perceptions and eating habits;

•risks associated with the geographic concentration of our business;

•our ability to comply with laws and government regulations relating to food products and franchising, including increased costs associated with new or changing regulations;

•our ability to maintain adequate insurance coverage for our business;

•risks associated with damage to our reputation or lack of acceptance of our brand in existing or new markets;

•risks associated with our expansion into international markets and foreign government restrictions on operations;

•our ability to comply with the terms of our securitized debt financing and generate sufficient cash flows to satisfy our significant debt service obligations thereunder;

•our ability to attract and retain our executive officers and other key employees; and

•our ability to protect our intellectual property, including trademarks and trade secrets.

The above list of factors is not exhaustive. Some of these and other factors are discussed in more detail under "Risk Factors” in our Annual Report. When considering forward-looking statements in this report or that we make in other reports or statements, you should keep in mind the cautionary statements in this report and future reports we file with the SEC. New risks and uncertainties arise from time to time, and we cannot predict when they may arise or how they may affect us. Except as required by law, we assume no obligation to update or revise any forward-looking statements for any reason, or to update the reasons actual results could differ materially from those anticipated in any forward-looking statements, even if new information becomes available in the future.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Commodity Price Risk. We are exposed to market risks from changes in commodity prices. Many of the food products purchased by us are affected by weather, production, availability and other factors outside our control. Although we attempt to minimize the effect of price volatility by negotiating fixed price contracts for the supply of key ingredients, there are no established fixed price markets for fresh bone-in chicken wings, so we are subject to prevailing market conditions. Bone-in chicken wings accounted for approximately 25.3% and 35.1% of our company-owned restaurant cost of sales during the thirty-nine weeks ended September 24, 2022 and September 25, 2021, respectively. A hypothetical 10% increase in the bone-in chicken wing costs would have increased costs of sales by approximately $1.2 million during the thirty-nine weeks ended September 24, 2022. We do not engage in speculative financial transactions nor do we hold or issue financial instruments for trading purposes.

Interest Rate Risk. Our long-term debt, including current portion, consisted entirely of the $726.4 million incurred under the 2022 Notes and 2020 Notes as of September 24, 2022 (excluding unamortized debt issuance costs). The Company’s predominantly fixed-rate debt structure has reduced its exposure to interest rate increases that could adversely affect its earnings and cash flows, but the Company remains exposed to changes in market interest rates reflected in the fair value of the debt and to the risk that the Company may need to refinance maturing debt with new debt at a higher rate. The Company is exposed to interest rate increases under the 2022 Variable Funding Notes; however, the Company had no outstanding borrowings under its 2022 Variable Funding Notes as of September 24, 2022.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of September 24, 2022, pursuant to Rule 13a-15 under the Exchange Act. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.

Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that as of September 24, 2022, our disclosure controls and procedures are effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the rules and forms of the SEC, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

There have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) of the Exchange Act) that occurred during our most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

From time to time we may be involved in claims and legal actions that arise in the ordinary course of business. To our knowledge, there are no material pending legal proceedings to which we are a party or of which any of our property is the subject.

Item 1A. Risk Factors

A description of the risk factors associated with our business is contained in the "Risk Factors” section of our Annual Report.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

Item 6. Exhibits

Index to Exhibits


Exhibit No.			Description
3.1			Amended and Restated Certificate of Incorporation of Wingstop Inc., as amended through June 15, 2020, filed as Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q for the quarterly period ended June 27, 2020 (File No. 001-37425) and incorporated by reference herein.
3.2			Amended and Restated Bylaws of Wingstop Inc., filed as Exhibit 3.2 to the Company’s Annual Report on Form 10-K (File No. 001-37425) for the fiscal year ended December 30, 2017 and incorporated herein by reference.




31.1*			Certification of Principal Executive Officer under Section 302 of the Sarbanes–Oxley Act of 2002.
31.2*			Certification of Principal Financial Officer under Section 302 of the Sarbanes–Oxley Act of 2002.
32.1**			Certification of Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes–Oxley Act of 2002.
32.2**			Certification of Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes–Oxley Act of 2002.
101 INS*			Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101 SCH*			Inline XBRL Taxonomy Extension Schema Document
101 CAL*			Inline XBRL Taxonomy Extension Calculation Linkbase Document
101 DEF*			Inline XBRL Taxonomy Extension Definition Linkbase Document
101 LAB*			Inline XBRL Taxonomy Extension Label Linkbase Document
101 PRE*			Inline XBRL Taxonomy Extension Presentation Linkbase Document
104*			Cover Page Interactive Data File (formatted as Inline XBRL and Contained in Exhibit 101)

* Filed herewith.

** Furnished, not filed.

Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Wingstop Inc.

(Registrant)

Date:

October 26, 2022

By:

/s/ Michael J. Skipworth

President and Chief Executive Officer

(Principal Executive Officer)

Date:

October 26, 2022

By:

/s/ Alex R. Kaleida

Chief Financial Officer

(Principal Financial and Accounting Officer)

Exhibit 31.1

CERTIFICATION PURSUANT TO EXCHANGE ACT RULE 13a-14(a)/15d-14(a) AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Michael J. Skipworth, certify that:

1.I have reviewed this Quarterly Report on Form 10-Q of Wingstop Inc.;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b.Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c.Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d.Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.


Date:			October 26, 2022

By:			/s/ Michael J. Skipworth
			President and Chief Executive Officer
			(Principal Executive Officer)

Exhibit 31.2

CERTIFICATION PURSUANT TO EXCHANGE ACT RULE 13a-14(a)/15d-14(a) AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Alex R. Kaleida, certify that:

1.I have reviewed this Quarterly Report on Form 10-Q of Wingstop Inc.;

b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.


Date:			October 26, 2022

By:			/s/ Alex R. Kaleida
			Chief Financial Officer
			(Principal Financial and Accounting Officer)

Exhibit 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350 AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q for the period ended September 24, 2022 of Wingstop Inc. (the "Company”), as filed with the Securities and Exchange Commission on the date hereof (the "Report”), I, Michael J. Skipworth, President and Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

(1)The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.


Date:			October 26, 2022

By:			/s/ Michael J. Skipworth
			President and Chief Executive Officer
			(Principal Executive Officer)

Exhibit 32.2

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350 AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q for the period ended September 24, 2022 of Wingstop Inc. (the "Company”), as filed with the Securities and Exchange Commission on the date hereof (the "Report”), I, Alex R. Kaleida, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

(1)The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.


Date:			October 26, 2022

By:			/s/ Alex R. Kaleida
			Chief Financial Officer
			(Principal Financial and Accounting Officer)