Biggest change(d) Includes non-cash, stock-based compensation, net of forfeitures. 34 Results of Operations Year ended December 28, 2024 compared to year ended December 30, 2023 The following table sets forth certain income and expense items included in the Consolidated Statements of Comprehensive Income for fiscal year 2024 and fiscal year 2023 (in thousands, except for percentages): Year ended Increase / (Decrease) December 28, 2024 December 30, 2023 $ % Revenue: Royalty revenue, franchise fees and other $ 288,354 $ 207,077 $ 81,277 39.2 % Advertising fees 217,630 157,138 60,492 38.5 % Company-owned restaurant sales 119,823 95,840 23,983 25.0 % Total revenue 625,807 460,055 165,752 36.0 % Costs and expenses: Cost of sales (1) 91,632 70,646 20,986 29.7 % Advertising expenses 233,306 166,583 66,723 40.1 % Selling, general and administrative 116,801 96,898 19,903 20.5 % Depreciation and amortization 19,490 13,239 6,251 47.2 % (Gain) loss on disposal of assets (1,038) 95 (1,133) NM* Total costs and expenses 460,191 347,461 112,730 32.4 % Operating income 165,616 112,594 53,022 47.1 % Interest expense, net 21,292 18,227 3,065 16.8 % Other (income) expense (2,866) 57 (2,923) NM* Income before income tax expense 147,190 94,310 52,880 56.1 % Income tax expense 38,473 24,135 14,338 59.4 % Net income $ 108,717 $ 70,175 $ 38,542 54.9 % * Not meaningful.
Biggest change(f) Represents the tax effect of the aforementioned adjustments to reflect corporate income taxes at an assumed effective tax rate of 24% for the year ended December 27, 2025, which includes provisions for U.S. federal income taxes, and assumes the respective statutory rates for applicable state and local jurisdictions. 34 Results of Operations Year ended December 27, 2025 compared to year ended December 28, 2024 The following table sets forth certain income and expense items included in the Consolidated Statements of Comprehensive Income for fiscal year 2025 and fiscal year 2024 (in thousands, except for percentages): Year ended Increase / (Decrease) December 27, 2025 December 28, 2024 $ % Revenue: Royalty revenue, franchise fees and other $ 321,782 $ 288,354 $ 33,428 11.6 % Advertising fees 247,619 217,630 29,989 13.8 % Company-owned restaurant sales 127,452 119,823 7,629 6.4 % Total revenue 696,853 625,807 71,046 11.4 % Costs and expenses: Cost of sales (1) 96,058 91,632 4,426 4.8 % Advertising expenses 261,545 233,306 28,239 12.1 % Selling, general and administrative 128,356 116,801 11,555 9.9 % Depreciation and amortization 25,068 19,490 5,578 28.6 % (Gain) loss on disposal of assets 6,535 (1,038) 7,573 NM* Total costs and expenses 517,562 460,191 57,371 12.5 % Operating income 179,291 165,616 13,675 8.3 % Interest expense, net 35,784 21,292 14,492 68.1 % Investment (income) expense (93,682) (2,866) (90,816) NM* Income before income tax expense 237,189 147,190 89,999 61.1 % Income tax expense 62,922 38,473 24,449 63.5 % Net income $ 174,267 $ 108,717 $ 65,550 60.3 % * Not meaningful.
These estimates may require application of management’s most 38 difficult, subjective or complex judgments, often as a result of matters that are inherently uncertain and may change in subsequent periods. While we apply our judgment based on assumptions believed to be reasonable under the circumstances, actual results could vary from these assumptions.
These estimates may require application of management’s most difficult, subjective or complex judgments, often as a result of matters that are inherently uncertain and may change in subsequent periods. While we apply our judgment based on assumptions believed to be reasonable under the circumstances, actual results could vary from these assumptions.
The 2024 Class A-2 Notes and the Variable Funding Notes are referred to collectively as the “2024 Notes.” 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, including the repurchase of shares of the Company’s common stock.
The 2024 Class A-2 Notes and the Variable Funding Notes are referred to collectively as the “2024 Notes.” The proceeds from the securitized financing transaction were used to pay related transaction fees and expenses, strengthen our liquidity position and for general corporate purposes, including the repurchase of shares of the Company’s common stock.
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, 36 and dividend payments.
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.
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; 33 • 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.
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; 32 • 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.
The Company's performance obligations under its franchise agreements consist of (a) a franchise license, (b) pre-opening services, such as training, and (c) ongoing services, such as management of Ad Fund contributions, development of training materials and menu items, and restaurant monitoring.
The Company's performance obligations under its 38 franchise agreements consist of (a) a franchise license, (b) pre-opening services, such as training, and (c) ongoing services, such as management of Ad Fund contributions, development of training materials and menu items, and restaurant monitoring.
The Issuer also increased the capacity of its revolving financing facility of Series 2022-1 Variable Funding Senior Notes, Class A-1 (the “Variable Funding Notes”) from $200 million to $300 million.
The Issuer also increased the capacity of its revolving financing facility of Series 2022-1 Variable Funding Senior Notes, Class A-1 (the “Variable Funding Notes”) from $200.0 million to $300.0 million.
On December 3, 2024, 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 $500 million of its Series 2024-1 5.858% Fixed Rate Senior Secured Notes, Class A-2 (the “2024 Class A-2 Notes”).
On December 3, 2024, we 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 $500.0 million of its Series 2024-1 5.858% Fixed Rate Senior Secured Notes, Class A-2 (the “2024 Class A-2 Notes”).
Based upon current levels of operations and anticipated growth, we expect that cash flows from operations, combined with our securitized financing facility including our 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.
Based upon current levels of operations and anticipated growth, we expect that cash flows from operations, combined with our securitized financing facility including our Variable Funding Notes (as defined below), 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.
Following the increase, borrowing capacity under the Variable Funding Notes permits borrowings of up to a maximum principal amount of $300 million, a portion of which may be used to issue letters of credit.
Following the increase, borrowing capacity under the 37 Variable Funding Notes permits borrowings of up to a maximum principal amount of $300.0 million, of which a portion may be used to issue letters of credit.
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 years 2024 and 2023 each contain 52 weeks, while fiscal year 2022 contains 53 weeks.
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 years 2025, 2024 and 2023 each contain 52 weeks.
(c) System implementation costs represent non-recurring expenses incurred related to the development and implementation of new enterprise resource planning and human capital management technology, which are included in Selling, general and administrative on the Consolidated Statements of Comprehensive Income.
(d) System implementation costs represent non-recurring expenses incurred related to the development and implementation of new enterprise resource planning, human capital management, and global development technology, which are included in Selling, general and administrative on the Consolidated Statements of Comprehensive Income.
As noted in the table below, Adjusted EBITDA includes adjustments for losses on debt extinguishment and financing transactions, transaction costs, costs and fees associated with investments in our strategic initiatives, system implementation costs, and stock-based compensation expense.
As noted in the table below, Adjusted EBITDA includes adjustments for losses on debt extinguishment and financing transactions, transaction costs, costs and fees associated with investments in our strategic initiatives, certain system implementation costs, gains and losses on non-recurring transactions, and stock-based compensation expense.
A comparison of our results of operations and cash flows for fiscal year 2023 compared to fiscal year 2022 can be found under “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 30, 2023, filed with the SEC on February 21, 2024.
A comparison of our results of operations and cash flows for fiscal year 2024 compared to fiscal year 2023 can be found under “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 28, 2024, filed with the SEC on February 19, 2025.
In addition to the 2024 Notes, the Company’s outstanding debt consists of its existing Series 2022-1 3.734% Fixed Rate Senior Secured Notes, Class A-2 (the “2022 Notes”) and Series 2020-1 2.84% Fixed Rate Senior Secured Notes, Class A-2 (the “2020 Notes”). No borrowings were outstanding under the Variable Funding Notes as of December 28, 2024. 37 Dividends .
As of December 27, 2025, no borrowings were outstanding under the Variable Funding Notes. In addition to the 2024 Notes, our outstanding debt consists of its existing Series 2022-1 3.734% Fixed Rate Senior Secured Notes, Class A-2 (the “2022 Notes”) and Series 2020-1 2.84% Fixed Rate Senior Secured Notes, Class A-2 (the “2020 Notes”). Dividends .
(1) Cost of sales includes all operating expenses of company-owned restaurants, including advertising expenses, but excludes depreciation and amortization, which are presented separately. Revenue During fiscal year 2024, total revenue was $625.8 million, an increase of $165.8 million, or 36.0%, compared to $460.1 million in the prior fiscal year.
(1) Cost of sales includes all operating expenses of company-owned restaurants, including advertising expenses, but excludes depreciation and amortization, which are presented separately. Revenue During fiscal year 2025, total revenue was $696.9 million, an increase of $71.0 million, or 11.4%, compared to $625.8 million in the prior fiscal year.
We paid quarterly cash dividends of $0.22 per share of common stock in each of the first two quarters of 2024, and quarterly cash dividends of $0.27 per share of common stock in both the third and fourth quarters of 2024, resulting in aggregate quarterly dividend payments of $28.7 million in fiscal year 2024.
We paid quarterly cash dividends of $0.27 per share of common stock in each of the first two quarters of 2025, and quarterly cash dividends of $0.30 per share of common stock in both the third and fourth quarters of 2025, resulting in aggregate quarterly dividend payments of $31.8 million in fiscal year 2025.
Advertising expenses Advertising expenses were $233.3 million, an increase of $66.7 million, compared to $166.6 million in fiscal year 2023. 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.
Advertising expenses Advertising expenses were $261.5 million, an increase of $28.2 million, compared to $233.3 million in fiscal year 2024. 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.
The increase is primarily due to an increase in operating income, as well as changes in Ad Fund cash and cash equivalents, directly related to the timing of payments for expenses incurred for national advertising. Investing activities .
The decrease is primarily due to changes in Ad Fund cash and cash equivalents, directly related to the timing of payments for expenses incurred for national advertising, partially offset by higher operating income. Investing activities .
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. 32 The following table sets forth our key performance indicators for the fiscal years ended December 28, 2024 and December 30, 2023 (in thousands, except unit data): Year ended December 28, 2024 December 30, 2023 Number of system-wide restaurants at period end 2,563 2,214 System-wide sales (1) $ 4,765,233 $ 3,482,370 Domestic AUV $ 2,138 $ 1,827 Domestic same store sales growth 19.9 % 18.3 % Company-owned domestic same store sales growth 7.7 % 8.2 % Total revenue $ 625,807 $ 460,055 Net income $ 108,717 $ 70,175 Adjusted EBITDA (2) $ 212,061 $ 146,484 (1) The percentage of system-wide sales attributable to company-owned restaurants was 2.5% and 2.8% for the fiscal years ended December 28, 2024 and December 30, 2023, respectively.
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. 31 The following table sets forth our key performance indicators for the fiscal years ended December 27, 2025 and December 28, 2024 (in thousands, except unit data): Year ended December 27, 2025 December 28, 2024 Number of system-wide restaurants at period end 3,056 2,563 System-wide sales (1) $ 5,343,089 $ 4,765,233 Domestic AUV $ 2,000 $ 2,138 Domestic same store sales growth (3.3) % 19.9 % Company-owned domestic same store sales growth 2.6 % 7.7 % Total revenue $ 696,853 $ 625,807 Net income $ 174,267 $ 108,717 Adjusted EBITDA (2) $ 244,238 $ 212,061 (1) The percentage of system-wide sales attributable to company-owned restaurants was 2.4% and 2.5% for the fiscal years ended December 27, 2025 and December 28, 2024, respectively.
Overview Wingstop is the largest fast casual chicken wings-focused restaurant chain in the world and has demonstrated strong, consistent growth. As of December 28, 2024, we had a total of 2,563 restaurants in our system. Our restaurant base is 98% franchised, with 2,513 franchised locations (including 359 international locations) and 50 company-owned restaurants as of December 28, 2024.
Overview Wingstop is the largest fast casual chicken wings-focused restaurant chain in the world and has demonstrated strong, consistent growth. As of December 27, 2025, we had a total of 3,056 restaurants in our system. Our restaurant base is approximately 98% franchised, with 2,999 franchised locations (including 470 international locations) and 57 company-owned restaurants as of December 27, 2025.
Company-owned restaurant sales increased $24.0 million, of which $16.0 million was related to company-owned same store sales growth of 7.7%, driven primarily by an increase in transactions, and $8.0 million was primarily related to company-owned restaurants opened and acquired during fiscal year 2024. 35 Cost of sales Year ended As a % of company-owned restaurant sales Year ended As a % of company-owned restaurant sales December 28, 2024 December 30, 2023 Food, beverage and packaging costs $ 43,371 36.2 % $ 31,697 33.1 % Labor costs 28,317 23.6 % 22,963 24.0 % Other restaurant operating expenses 23,025 19.2 % 18,314 19.1 % Vendor rebates (3,081) (2.6) % (2,328) (2.4) % Total cost of sales $ 91,632 76.5 % $ 70,646 73.7 % Food, beverage and packaging costs as a percentage of company-owned restaurant sales were 36.2% in fiscal year 2024 compared to 33.1% in the prior fiscal year.
Company-owned restaurant sales increased $7.6 million, of which $6.4 million was primarily related to company-owned restaurants opened and acquired during fiscal year 2025, and $1.2 million was related to company-owned same store sales growth of 2.6%, driven primarily by an increase in transactions. 35 Cost of sales Year ended As a % of company-owned restaurant sales Year ended As a % of company-owned restaurant sales December 27, 2025 December 28, 2024 Food, beverage and packaging costs $ 46,893 36.8 % $ 43,371 36.2 % Labor costs 29,576 23.2 % 28,317 23.6 % Other restaurant operating expenses 22,751 17.9 % 23,025 19.2 % Vendor rebates (3,162) (2.5) % (3,081) (2.6) % Total cost of sales $ 96,058 75.4 % $ 91,632 76.5 % Food, beverage and packaging costs as a percentage of company-owned restaurant sales were 36.8% in fiscal year 2025 compared to 36.2% in the prior fiscal year.
The following table shows summary cash flows information for fiscal years 2024 and 2023 (in thousands): Year ended December 28, 2024 December 30, 2023 Net cash provided by (used in): Operating activities $ 157,610 $ 121,601 Investing activities (62,477) (52,153) Financing activities 144,765 (155,487) Net change in cash, cash equivalents and restricted cash $ 239,898 $ (86,039) Operating activities .
The following table shows summary cash flows information for fiscal years 2025 and 2024 (in thousands): Year ended December 27, 2025 December 28, 2024 Net cash provided by (used in): Operating activities $ 153,065 $ 157,610 Investing activities (17,456) (62,477) Financing activities (266,730) 144,765 Net change in cash, cash equivalents and restricted cash $ (131,121) $ 239,898 Operating activities .
Selling, general and administrative (“SG&A”) SG&A was $116.8 million in fiscal year 2024, an increase of $19.9 million, or 20.5%, compared to $96.9 million in the prior fiscal year.
Selling, general and administrative (“SG&A”) SG&A was $128.4 million in fiscal year 2025, an increase of $11.6 million, or 9.9%, compared to $116.8 million in the prior fiscal year.
On February 18, 2025, the Company’s board of directors approved a dividend of $0.27 per share, to be paid on March 28, 2025 to stockholders of record as of March 7, 2025, totaling approximately $7.7 million.
On February 17, 2026, the Company’s board of directors approved a dividend of $0.30 per share, to be paid on March 27, 2026 to stockholders of record as of March 6, 2026, totaling approximately $8.3 million.
Highlights for Fiscal Year 2024 Compared to Fiscal Year 2023 • System-wide sales increased 36.8% over the prior fiscal year to $4.8 billion; • System-wide restaurant count increased 15.8% over the prior fiscal year to a total of 2,563 worldwide locations, driven by 349 net unit openings; • Domestic same store sales increased 19.9% over the prior fiscal year; • Company-owned domestic same store sales increased 7.7% over the prior fiscal year; • Digital sales increased to 70.3% of system-wide sales; • Domestic AUV increased to $2.1 million; • Total revenue increased 36.0% over the prior fiscal year to $625.8 million; • Net income increased 54.9% over the prior fiscal year to $108.7 million, or $3.70 per diluted share, compared to $70.2 million, or $2.35 per diluted share in the prior fiscal year; and • Adjusted EBITDA, a non-GAAP measure, increased 44.8% to $212.1 million, compared to adjusted EBITDA of $146.5 million in the prior fiscal year. 31 Key Performance Indicators Key measures that we use in evaluating our restaurants and assessing our business include the following: Number of restaurants.
Highlights for Fiscal Year 2025 • System-wide sales increased 12.1% over the prior fiscal year to approximately $5.3 billion; • System-wide restaurant count increased 19.2% over the prior fiscal year to a total of 3,056 worldwide locations, driven by 493 net unit openings; • Domestic same store sales decreased 3.3% over the prior fiscal year; • Company-owned domestic same store sales increased 2.6% over the prior fiscal year; • Digital sales increased to 73.2% of system-wide sales; • Domestic AUV of $2.0 million; • Total revenue increased 11.4% over the prior fiscal year to $696.9 million; • Net income increased 60.3% over the prior fiscal year to $174.3 million, or $6.21 per diluted share, compared to $108.7 million, or $3.70 per diluted share in the prior fiscal year; • Adjusted net income and adjusted earnings per diluted share, both non-GAAP measures, were $114.5 million, or $4.08 per diluted share, compared to $110.3 million, or $3.75 per diluted share, in the prior fiscal year; and • Adjusted EBITDA, a non-GAAP measure, increased 15.2% to $244.2 million, compared to $212.1 million in the prior fiscal year. 30 Key Performance Indicators Key measures that we use in evaluating our restaurants and assessing our business include the following: Number of restaurants.
Domestic Company-owned Domestic Franchised International Franchised (1) System-wide Restaurant count at December 31, 2022 43 1,678 238 1,959 Openings 4 202 59 265 Closures — (1) (9) (10) Net purchase from (sold by) franchisees 2 (2) — — Restaurant count at December 30, 2023 49 1,877 288 2,214 Openings 4 274 77 355 Closures — — (6) (6) Net purchased from (sold by) franchisees (3) 3 — — Restaurant count at December 28, 2024 50 2,154 359 2,563 (1) Includes U.S. territories.
Domestic Company-owned Domestic Franchised International Franchised (1) System-wide Restaurant count at December 30, 2023 49 1,877 288 2,214 Openings 4 274 77 355 Closures — — (6) (6) Net purchase from (sold by) franchisees (3) 3 — — Restaurant count at December 28, 2024 50 2,154 359 2,563 Openings 3 384 122 509 Closures (1) (4) (11) (16) Net purchased from (sold by) franchisees 5 (5) — — Restaurant count at December 27, 2025 57 2,529 470 3,056 (1) Includes U.S. territories.
Advertising fees increased $60.5 million, of which $51.0 million was due to a 36.8% increase in system-wide sales during fiscal year 2024, and $9.5 million was due to an increase in the national advertising fund contribution rate to 5.3% from 5.0% effective the first day of the fiscal second quarter 2024.
Advertising fees increased $30.0 million, of which $19.5 million was due to a 12.1% increase in system-wide sales during fiscal year 2025, and $10.5 million was due to an increase in the national advertising fund contribution rate to 5.5% effective the first day of fiscal year 2025.
The increase in SG&A expense was driven by an increase in headcount-related expenses of $10.2 million to support the growth in our business, an increase in performance-based stock compensation and incentive compensation expense of $7.6 million related primarily to the Company’s performance, and an increase in professional and consulting fees of $1.2 million associated with the Company’s strategic initiatives, including system implementation costs.
The increase in SG&A expense was driven by an increase in headcount-related expenses of $8.8 million to support the growth in our business and an increase of $2.2 million associated with the Company’s strategic initiatives, including system implementation costs and amortization of cloud computing arrangements.
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. As of December 28, 2024, the Company had $359.6 million of cash and cash equivalents on its balance sheet, including advertising fund cash and cash equivalents.
We generally utilize available cash flows from operations to invest in our business, service our debt obligations, pay dividends, and execute our share repurchase program. As of December 27, 2025, the Company had $228.5 million of cash, cash equivalents, and restricted cash on its balance sheet, including Ad Fund cash and cash equivalents.
Income tax expense The effective tax rate in fiscal year 2024 was 26.1%, compared to an effective tax rate of 25.6% in the prior fiscal year. The increase in the effective tax rate was primarily due to an increase in non-deductible expenses. Liquidity and Capital Resources General.
See Note 10 of the Consolidated Financial Statements for further discussion. Income tax expense The effective tax rate in fiscal year 2025 was 26.5%, compared to an effective tax rate of 26.1% in the prior fiscal year. The increase in the effective tax rate was primarily due to an increase in state income taxes. Liquidity and Capital Resources General.
Net cash provided by operating activities was $157.6 million in fiscal year 2024, an increase of $36.0 million from cash provided by operating activities of $121.6 million in the prior fiscal year.
Net cash provided by operating activities was $153.1 million in fiscal year 2025, a decrease of $4.5 million from cash provided by operating activities of $157.6 million in the prior fiscal year.
Our net cash used in investing activities was $62.5 million in fiscal year 2024, an increase of $10.3 million, from $52.2 million in fiscal year 2023.
Our net cash used in investing activities was $17.5 million in fiscal year 2025, a decrease of $45.0 million, from $62.5 million in fiscal year 2024.
Royalty revenue, franchise fees and other increased $81.3 million, of which $36.1 million was due to domestic same store sales growth of 19.9%, and $29.9 million was due to net new franchise development since December 30, 2023. Other revenue increased by $7.2 million primarily due to an increase in vendor rebates.
Royalty revenue, franchise fees and other increased $33.4 million, of which $22.6 million was due to net new franchise development and $19.1 million related to an increase in royalty fees since December 28, 2024, partially offset by a decrease of $8.3 million contributed by the 3.3% decline in domestic same store sales growth.
Domestic same store sales have increased for 21 consecutive years beginning in 2004, which includes 3-year cumulative domestic same stores sales growth of 41.6% since the beginning of fiscal year 2022. We believe our asset-light, highly-franchised business model generates strong operating margins and requires low capital expenditures, creating shareholder value through strong and consistent operating cash flow and capital-efficient growth.
We have added over 1,000 net new units, representing a 56.0% increase in our system-wide footprint, and achieved system-wide sales growth of 95.1% since the beginning of fiscal year 2023. We believe our asset-light, highly-franchised business model generates strong operating margins and requires low capital expenditures, creating shareholder value through strong and consistent operating cash flow and capital-efficient growth.
The decrease is primarily due to sales leverage related to the company-owned domestic same store sales increase of 7.7%, offset by an increase in company-owned restaurant wages. Other restaurant operating expenses as a percentage of company-owned restaurant sales were 19.2% in fiscal year 2024 compared to 19.1% in the prior fiscal year.
Other restaurant operating expenses as a percentage of company-owned restaurant sales were 17.9% in fiscal year 2025 compared to 19.2% in the prior fiscal year. The decrease as a percentage of company-owned restaurant sales was primarily due to sales leverage from the sale of corporate restaurants in the New York market to an existing franchisee during the fourth quarter 2024.
The change is primarily related to the net cash provided by additional borrowings under our 2024 Class A-2 Notes (as defined below) of $500 million in fiscal year 2024, partially offset by an increase of $189.3 million in common stock repurchased under our share repurchase program as compared to the prior fiscal year. Securitized financing facility .
Cash provided by financing activities of $144.8 million in fiscal year 2024 was primarily attributable to the additional borrowings under our 2024 Class A-2 Notes (as defined below) of $500.0 million, partially offset by share repurchases of $314.7 million, dividend payments of $28.9 million, and tax payments of $4.4 million. Securitized financing facility .
As of December 28, 2024, $311.1 million remained available under the Share Repurchase Program. Since the inception of the Company’s share repurchase program in August 2023, the Company has repurchased and retired 1,366,756 shares of its common stock at an average price of $272.89 per share.
Since inception of our share repurchase program in August 2023, we have repurchased and retired an aggregate of 2,585,149 shares of common stock at an average price of $258.64 per share. As of December 27, 2025, approximately $91.3 million remained available for repurchase under our share repurchase program.
Depreciation and amortization Depreciation and amortization was $19.5 million in fiscal year 2024, an increase of $6.3 million, or 47.2%, compared to $13.2 million in the prior fiscal year. The increase in depreciation and amortization was primarily due to software assets placed into service during fiscal year 2024 that relate to the launch of our proprietary technology platform: MyWingstop.
Depreciation and amortization Depreciation and amortization was $25.1 million in fiscal year 2025, an increase of $5.6 million, or 28.6%, compared to $19.5 million in the prior fiscal year. The increase in depreciation and amortization was primarily due to capital expenditures related to our technology investments.
The following table reconciles net income to EBITDA and adjusted EBITDA for the fiscal years ended December 28, 2024 and December 30, 2023 (in thousands): Year ended December 28, 2024 December 30, 2023 Net income $ 108,717 $ 70,175 Interest expense, net 21,292 18,227 Income tax expense 38,473 24,135 Depreciation and amortization 19,490 13,239 EBITDA $ 187,972 $ 125,776 Additional adjustments: Transaction costs (a) 316 — Consulting fees (b) — 5,150 System implementation costs (c) 1,713 — Stock-based compensation expense (d) 22,060 15,558 Adjusted EBITDA $ 212,061 $ 146,484 (a) Represents costs and expenses related to our 2024 securitized financing facility; all transaction costs are included in Selling, general and administrative on the Consolidated Statements of Comprehensive Income.
The following table reconciles net income to EBITDA and adjusted EBITDA for the fiscal years ended December 27, 2025 and December 28, 2024 (in thousands): Year ended December 27, 2025 December 28, 2024 Net income $ 174,267 $ 108,717 Interest expense, net 35,784 21,292 Income tax expense 62,922 38,473 Depreciation and amortization 25,068 19,490 EBITDA $ 298,041 $ 187,972 Additional adjustments: Transaction costs (a) 497 316 Loss on disposal of building (b) 6,534 — Gain on sale of investment (c) (92,485) — System implementation costs (d) 5,839 1,713 Amortization of system implementation costs (e) 934 — Stock-based compensation expense (f) 24,878 22,060 Adjusted EBITDA $ 244,238 $ 212,061 (a) Represents non-recurring transaction costs that are not part of our ongoing operations and were incurred to facilitate the sale and subsequent reinvestment of the Company’s unconsolidated equity method investment in LPH, the Company’s United Kingdom master franchisee, during the fiscal first quarter 2025; all transaction costs are included in Selling, general and administrative on the Consolidated Statements of Comprehensive Income.
During fiscal year 2024, we were able to move the majority of our purchases of bone-in chicken wings away from the spot market to provide more predictable food cost. Labor costs as a percentage of company-owned restaurant sales were 23.6% in fiscal year 2024 compared to 24.0% in the prior fiscal year.
The increase as a percentage of company-owned restaurant sales was primarily due to an increase in other food costs during the year, partially offset by a decrease in the cost of bone-in chicken wings as compared to the prior fiscal period.
(b) Represents non-recurring consulting fees that are not part of our ongoing operations and are incurred to execute discrete, project-based strategic initiatives, which are included in Selling, general and administrative on the Consolidated Statements of Comprehensive Income.
(e) Represents amortization associated with capitalized cloud computing costs related to our system implementation, which are included in Selling, general and administrative on the Consolidated Statements of Comprehensive Income.
Interest expense, net Interest expense, net was $21.3 million in fiscal year 2024, an increase of $3.1 million, or 16.8%, compared to $18.2 million in the prior fiscal year. The increase was primarily driven by less interest income earned during fiscal year 2024 due to higher cash balances during fiscal year 2023.
(Gain) loss on disposal of assets (Gain) loss on disposal of assets was $6.5 million related to a loss on sale of an office building during the fiscal first quarter 2025. Interest expense, net Interest expense, net was $35.8 million in fiscal year 2025, an increase of $14.5 million, or 68.1%, compared to $21.3 million in the prior fiscal year.