Biggest changeForm 10-K | 55 RESULTS OF OPERATIONS The following table summarizes our results of operations for fiscal 2024 and fiscal 2023: (dollar amounts in thousands) 2024 2023 Shack sales $ 1,207,561 96.4 % $ 1,046,819 96.3 % Licensing revenue 45,047 3.6 % 40,714 3.7 % TOTAL REVENUE 1,252,608 100.0 % 1,087,533 100.0 % Shack-level operating expenses (1) : Food and paper costs 339,940 28.2 % 305,041 29.1 % Labor and related expenses 338,750 28.1 % 304,254 29.1 % Other operating expenses 178,381 14.8 % 149,449 14.3 % Occupancy and related expenses 93,069 7.7 % 79,846 7.6 % General and administrative expenses 149,047 11.9 % 129,542 11.9 % Depreciation and amortization expense 102,468 8.2 % 91,242 8.4 % Pre-opening costs 15,547 1.2 % 19,231 1.8 % Impairments, loss on disposal of assets, and Shack closures 32,368 2.6 % 3,007 0.3 % TOTAL EXPENSES 1,249,570 99.8 % 1,081,612 99.5 % INCOME FROM OPERATIONS 3,038 0.2 % 5,921 0.5 % Other income, net 13,251 1.1 % 12,776 1.2 % Interest expense (2,045) (0.2) % (1,717) (0.2) % INCOME BEFORE INCOME TAXES 14,244 1.1 % 16,980 1.6 % Income tax expense (benefit) 3,424 0.3 % (4,010) (0.4) % NET INCOME 10,820 0.9 % 20,990 1.9 % Less: Net income attributable to non-controlling interests 613 — % 726 0.1 % NET INCOME ATTRIBUTABLE TO SHAKE SHACK INC. $ 10,207 0.8 % $ 20,264 1.9 % (1) As a percentage of Shack sales.
Biggest changeForm 10-K | 48 RESULTS OF OPERATIONS The following table summarizes our results of operations for fiscal 2025 and fiscal 2024: (dollar amounts in thousands) 2025 (1) 2024 Shack sales $ 1,391,166 96.3 % $ 1,207,561 96.4 % Licensing revenue 54,140 3.7 % 45,047 3.6 % TOTAL REVENUE 1,445,306 100.0 % 1,252,608 100.0 % Shack-level operating expenses (2) : Food and paper costs 396,714 28.5 % 339,940 28.2 % Labor and related expenses 360,693 25.9 % 338,750 28.1 % Other operating expenses 212,677 15.3 % 178,381 14.8 % Occupancy and related expenses 106,632 7.7 % 93,069 7.7 % General and administrative expenses 176,233 12.2 % 149,047 11.9 % Depreciation and amortization expense 106,600 7.4 % 102,468 8.2 % Pre-opening costs 18,001 1.2 % 15,547 1.2 % Impairments, loss on disposal of assets, and Shack closures 5,248 0.4 % 32,368 2.6 % TOTAL EXPENSES 1,382,798 95.7 % 1,249,570 99.8 % INCOME FROM OPERATIONS 62,508 4.3 % 3,038 0.2 % Other income, net 12,260 0.8 % 13,251 1.1 % Interest expense (2,159) (0.1) % (2,045) (0.2) % INCOME BEFORE INCOME TAXES 72,609 5.0 % 14,244 1.1 % Income tax expense 22,903 1.6 % 3,424 0.3 % NET INCOME 49,706 3.4 % 10,820 0.9 % Less: Net income attributable to non-controlling interests 3,981 0.3 % 613 — % NET INCOME ATTRIBUTABLE TO SHAKE SHACK INC. $ 45,725 3.2 % $ 10,207 0.8 % (1) We operate on a 52/53 week fiscal year ending on the last Wednesday of December.
The components of Food and paper costs are variable by nature, change with sales volume, impacted by menu mix, channel mix and fluctuations in commodity costs, as well as geographic scale and proximity.
The components of Food and paper costs are variable by nature, change with sales volume, and are impacted by menu mix, channel mix and fluctuations in commodity costs, as well as geographic scale and proximity.
Presentation of adjusted pro forma net income (loss) and adjusted pro forma earnings (loss) per fully exchanged and diluted share should not be considered alternatives to Net income (loss) and earnings (loss) per share, as determined under GAAP.
Presentation of adjusted pro forma net income and adjusted pro forma earnings per fully exchanged and diluted share should not be considered alternatives to Net income and earnings (loss) per share, as determined under GAAP.
By assuming the full exchange of all outstanding LLC Interests, we believe these measures facilitate comparisons with other companies that have different organizational and tax structures, as well as comparisons period over period because it eliminates the effect of any changes in Net income (loss) attributable to Shake Shack Inc. driven by increases in our ownership of SSE Holdings, which are unrelated to our operating performance, and excludes items that are non-recurring or may not be indicative of our ongoing operating performance.
By assuming the full exchange of all outstanding LLC Interests, we believe these measures facilitate comparisons with other companies that have different organizational and tax structures, as well as comparisons period over period because it eliminates the effect of any changes in Net income attributable to Shake Shack Inc. driven by increases in our ownership of SSE Holdings, which are unrelated to our operating performance, and excludes items that are non-recurring or may not be indicative of our ongoing operating performance.
Adjusted Pro Forma Net Income (Loss) and Adjusted Pro Forma Earnings (Loss) Per Fully Exchanged and Diluted Share Adjusted pro forma net income (loss) represents Net income (loss) attributable to Shake Shack Inc. assuming the full exchange of all outstanding SSE Holdings, LLC membership interests ("LLC Interests") for shares of Class A common stock, adjusted for certain non-recurring items that we do not believe are directly related to our core operations and may not be indicative of our recurring business operations.
Adjusted Pro Forma Net Income and Adjusted Pro Forma Earnings Per Fully Exchanged and Diluted Share Adjusted pro forma net income represents Net income attributable to Shake Shack Inc. assuming the full exchange of all outstanding SSE Holdings, LLC membership interests ("LLC Interests") for shares of Class A common stock, adjusted for certain non-recurring items that we do not believe are directly related to our core operations and may not be indicative of our recurring business operations.
Impairments, loss on disposal of assets, and Shack closures Impairments, loss on disposal of assets, and Shack closures primarily consists of the net book value of assets that have been retired which primarily consists of furniture, equipment and fixtures that were replaced in the normal course of business; impairment charges related to our long-lived assets, which includes property and equipment, as well as operating and finance lease assets; and miscellaneous Shack closure expenses, including employee-related costs, cleaning, and sign removal costs.
Impairments, loss on disposal of assets, and Shack closures Impairments, loss on disposal of assets, and Shack closures primarily consists of the net book value of assets that have been retired which mainly includes furniture, equipment and fixtures that were replaced in the normal course of business; impairment charges related to our long-lived assets, which includes property and equipment, as well as operating and finance lease assets; and miscellaneous Shack closure expenses, including employee-related costs, cleaning, and sign removal costs.
NON-GAAP FINANCIAL MEASURES To supplement the Consolidated Financial Statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"), we use the following non-GAAP financial measures: Restaurant-level profit, Restaurant-level profit margin, EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted pro forma net income (loss), and adjusted pro forma earnings (loss) per fully exchanged and diluted share (collectively the "non-GAAP financial measures").
NON-GAAP FINANCIAL MEASURES To supplement the Consolidated Financial Statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"), we use the following non-GAAP financial measures: Restaurant-level profit, Restaurant-level profit margin, EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted pro forma net income, and adjusted pro forma earnings per fully exchanged and diluted share (collectively the "non-GAAP financial measures").
Adjusted EBITDA is defined as EBITDA (as defined above) excluding equity-based compensation expense, Impairments, loss on disposal of assets, and Shack closures, amortization of cloud-based software implementation costs, as well as certain non-recurring items that we do not believe directly reflect our core operations and may not be indicative of our recurring business operations.
Adjusted EBITDA is defined as EBITDA excluding equity-based compensation expense, Impairments, loss on disposal of assets, and Shack closures, amortization of cloud-based software implementation costs, as well as certain non-recurring items that we do not believe directly reflect our core operations and may not be indicative of our recurring business operations.
Adjusted pro forma earnings (loss) per fully exchanged and diluted share is calculated by dividing adjusted pro forma net income (loss) by the weighted average shares of Class A common stock outstanding, assuming the full exchange of all outstanding LLC Interests, after giving effect to the dilutive effect of outstanding equity-based awards. Shake Shack Inc.
Adjusted pro forma earnings per fully exchanged and diluted share is calculated by dividing adjusted pro forma net income by the weighted average shares of Class A common stock outstanding, assuming the full exchange of all outstanding LLC Interests, after giving effect to the dilutive effect of outstanding equity-based awards. Shake Shack Inc.
Any interest and penalties associated with uncertain tax positions are included in Income tax expense (benefit) in the accompanying Consolidated Statements of Income (Loss). A valuation allowance is established for deferred tax assets if it is more likely than not that they will not be realized.
Any interest and penalties associated with uncertain tax positions are included in Income tax expense (benefit) in the accompanying Consolidated Statements of Income. A valuation allowance is established for deferred tax assets if it is more likely than not that they will not be realized.
While these measures are useful in evaluating our performance, they do not account for the earnings attributable to the non-controlling interest holders and therefore do not provide a complete understanding of the Net income (loss) attributable to Shake Shack Inc.
While these measures are useful in evaluating our performance, they do not account for the earnings attributable to the non-controlling interest holders and therefore do not provide a complete understanding of the Net income attributable to Shake Shack Inc.
Limitations of the Usefulness of These Measures Adjusted pro forma net income (loss) and adjusted pro forma earnings (loss) per fully exchanged and diluted share may differ from similarly titled measures used by other companies due to different methods of calculation.
Limitations of the Usefulness of These Measures Adjusted pro forma net income and adjusted pro forma earnings per fully exchanged and diluted share may differ from similarly titled measures used by other companies due to different methods of calculation.
A reconciliation of adjusted pro forma net income (loss) to Net income (loss) attributable to Shake Shack Inc., the most directly comparable GAAP measure, and the computation of adjusted pro forma earnings (loss) per fully exchanged and diluted share are set forth below.
A reconciliation of adjusted pro forma net income to Net income attributable to Shake Shack Inc., the most directly comparable GAAP measure, and the computation of adjusted pro forma earnings per fully exchanged and diluted share are set forth below.
Of these amounts, revenue is limited to licensing revenue based on a percentage of sales from licensed Shacks, as well as certain up-front fees, such as territory fees and opening fees.
Of these amounts, revenue is limited to licensing revenue based on a percentage of sales from licensed Shacks, as well as certain up-front fees, such as territory fees, opening fees, and termination fees.
Form 10-K | 68 Valuation of Long-Lived Assets We assess potential impairments to our long-lived assets, which includes property and equipment and operating and finance lease assets, at least annually or whenever events or circumstances indicate that the carrying amount of an asset may not be recoverable. The recoverability evaluation is first performed at the market service area level ("MSA").
Form 10-K | 61 Valuation of Long-Lived Assets We assess potential impairments to our long-lived assets, which includes property and equipment and operating and finance lease assets, at least annually or whenever events or circumstances indicate that the carrying amount of an asset may not be recoverable. The recoverability evaluation is first performed at the market service area level ("MSA").
Adjusted pro forma net income (loss) and adjusted pro forma earnings (loss) per fully exchanged and diluted share should be evaluated in conjunction with our GAAP financial results.
Adjusted pro forma net income and adjusted pro forma earnings per fully exchanged and diluted share should be evaluated in conjunction with our GAAP financial results.
Form 10-K | 69 Liabilities Under Tax Receivable Agreement As detailed in Note 14 of the Consolidated Financial Statements included in Item 8, we are party to a Tax Receivable Agreement ("TRA") under which we are obliged to pay non-controlling interest holders 85% of any tax benefits we realize, or are deemed to realize, as a result of specific transactions.
Form 10-K | 62 Liabilities Under Tax Receivable Agreement As detailed in Note 14 of the Consolidated Financial Statements included in Item 8, we are party to a Tax Receivable Agreement ("TRA") under which we are obliged to pay non-controlling interest holders 85% of any tax benefits we realize, or are deemed to realize, as a result of specific transactions.
Forward-looking statement reflect our current views with respect to future events and are based on certain assumptions and are subject to risks and uncertainties that could cause our actual results to differ materially from trends, plans, or expectations set forth in the forward-looking statement, as set forth in this Form 10-.
Forward-looking statements reflect our current views with respect to future events and are based on certain assumptions and are subject to risks and uncertainties that could cause our actual results to differ materially from trends, plans, or expectations set forth in the forward-looking statement, as set forth in this Form 10-K.
Form 10-K | 52 OVERVIEW Shake Shack serves modern, fun and elevated versions of American classics using only premium ingredients. We are known for our made-to-order 100% Angus beef burgers, crispy chicken, hand-spun milkshakes, house-made lemonades, beer, wine, and more.
Form 10-K | 45 OVERVIEW Shake Shack serves modern, fun and elevated versions of American classics using only premium ingredients. We are known for our made-to-order 100% Angus beef burgers, crispy chicken, hand-spun milkshakes, house-made lemonades, beer, wine, and more.
Although the amount of any payments that must be made under the Tax Receivable Agreement may be significant, the timing of these payments will vary and will generally be limited to one payment per member per year. The amount of such payments are also limited to the extent we utilize the related deferred tax assets.
Although the amount of any payments that must be made under the Tax Receivable Agreement may be significant, the timing of these payments will vary and will generally be limited to one payment per member per year. The amount of such payments is also limited to the extent we utilize the related deferred tax assets.
There were no transactions subject to the TRA for which we did not recognize the related liability, as we concluded that we would have sufficient future taxable income to utilize all of the related tax benefits generated by all transactions that occurred in fiscal 2024.
There were no transactions subject to the TRA for which we did not recognize the related liability, as we concluded that we would have sufficient future taxable income to utilize all of the related tax benefits generated by all transactions that occurred in fiscal 2025.
EBITDA and Adjusted EBITDA EBITDA is defined as Net income (loss) before Interest expense (net of interest income), Income tax expense (benefit) and Depreciation and amortization expense.
EBITDA and Adjusted EBITDA EBITDA is defined as Net income before Interest expense (net of interest income), Income tax expense (benefit) and Depreciation and amortization expense.
Our ongoing capital expenditures are principally related to opening new Shacks, existing Shack capital investments (both for remodels and maintenance), as well as investments in our corporate technology infrastructure to support our home office, Shake Shack locations, and digital strategy. In addition, we are obligated to make payments to certain members of SSE Holdings under the Tax Receivable Agreement.
Our ongoing capital expenditures are principally related to opening new Shacks, existing Shack capital investments (both for remodels and maintenance), as well as investments in our corporate technology infrastructure to support our Shack Support Centers, Shake Shack locations, and digital strategy. In addition, we are obligated to make payments to certain members of SSE Holdings under the Tax Receivable Agreement.
Form 10-K | 64 How These Measures Are Useful When used in conjunction with GAAP financial measures, adjusted pro forma net income (loss) and adjusted pro forma earnings (loss) per fully exchanged and diluted share are supplemental measures of operating performance that we believe are useful measures to evaluate our performance period over period and relative to our competitors.
Form 10-K | 57 How These Measures Are Useful When used in conjunction with GAAP financial measures, adjusted pro forma net income and adjusted pro forma earnings per fully exchanged and diluted share are supplemental measures of operating performance that we believe are useful measures to evaluate our performance period over period and relative to our competitors.
All statements other than statements of historical fact are forward-looking statements, including, but not limited to, statements about the Company's growth, including our long-term growth goals, strategic initiatives, and liquidity. Forward-looking statements discuss our current expectations, targets and projections relating to our financial position, results of operations, plans, objectives, future performance and business.
All statements other than statements of historical fact are forward-looking statements, including, but not limited to, statements about our growth, including our long-term growth goals, strategic priorities and initiatives, and liquidity. Forward-looking statements discuss our current expectations, targets and projections relating to our financial position, results of operations, plans, objectives, future performance and business.
Form 10-K | 63 Limitations of the Usefulness of These Measures EBITDA and adjusted EBITDA may differ from similarly titled measures used by other companies due to different methods of calculation.
Form 10-K | 56 Limitations of the Usefulness of These Measures EBITDA and adjusted EBITDA may differ from similarly titled measures used by other companies due to different methods of calculation.
The payments that we are required to make will generally reduce the amount of overall cash flow that might have otherwise been available to us or to SSE Holdings, but we expect the cash tax savings we will realize from the utilization of the related deferred tax assets to fund the required payments. Shake Shack Inc.
The payments that we are required to make will generally reduce the amount of overall cash flow that might have otherwise been available to us or to SSE Holdings, but we expect the cash tax savings we will realize from the utilization of the related deferred tax assets to fund the required payments.
OFF-BALANCE SHEET ARRANGEMENTS Except for operating leases entered into in the normal course of business where we have not yet taken physical possession of the leased property, certain letters of credit entered into and the unrecorded contractual obligations set forth above, we did not have any other off-balance sheet arrangements as of December 25, 2024.
OFF-BALANCE SHEET ARRANGEMENTS Except for operating leases entered into in the normal course of business where we have not yet taken physical possession of the leased property, certain letters of credit entered into and the unrecorded contractual obligations set forth above, we did not have any other off-balance sheet arrangements as of December 31, 2025.
The Third Amended and Restated Limited Liability Company Agreement of SSE Holdings provides that holders of LLC Interests may, from time to time, require SSE Holdings to redeem all or a portion of their LLC Interests for newly-issued shares of Class A common stock on a one-for-one basis.
Form 10-K | 54 The Third Amended and Restated Limited Liability Company Agreement of SSE Holdings provides that holders of LLC Interests may, from time to time, require SSE Holdings to redeem all or a portion of their LLC Interests for newly-issued shares of Class A common stock on a one-for-one basis.
As of December 25, 2024, we were in compliance with all covenants. Contractual Obligations Material contractual obligations arising in the normal course of business primarily consist of operating and finance lease obligations, long-term debt, liabilities under the Tax Receivable Agreement and purchase obligations.
As of December 31, 2025, we were in compliance with all covenants. Contractual Obligations Material contractual obligations arising in the normal course of business primarily consist of operating and finance lease obligations, long-term debt, liabilities under the Tax Receivable Agreement and purchase obligations.
Form 10-K | 60 Interest Expense Interest expense generally consists of interest on the current portion of our liabilities under the Tax Receivable Agreement, imputed interest related to our financing equipment leases, amortization of deferred financing costs, interest and fees on our Revolving Credit Facility and amortization of debt issuance costs.
Interest Expense Interest expense generally consists of interest on the current portion of our liabilities under the Tax Receivable Agreement, imputed interest related to our financing equipment leases, amortization of deferred financing costs, interest and fees on our Revolving Credit Facility and amortization of debt issuance costs.
As of December 25, 2024 and December 27, 2023, no amounts were outstanding under the Revolving Credit Facility. The obligations under the Revolving Credit Facility are secured by a first-priority security interest in substantially all of the assets of SSE Holdings and the guarantors.
As of December 31, 2025 and December 25, 2024, no amounts were outstanding under the Revolving Credit Facility. The obligations under the Revolving Credit Facility are secured by a first-priority security interest in substantially all of the assets of SSE Holdings and the guarantors.
(8) Represents the per share impact of non-GAAP adjustments for each period. Refer to the reconciliation of Adjusted Pro Forma Net Income (Loss) above, for additional information. LIQUIDITY AND CAPITAL RESOURCES Sources and Uses of Cash Our primary sources of liquidity are cash from operations, cash and cash equivalents on hand, short-term investments and availability under our Revolving Credit Facility.
(9) Represents the per share impact of non-GAAP adjustments for each period. Refer to the reconciliation of Adjusted pro forma net income above, for additional information. LIQUIDITY AND CAPITAL RESOURCES Sources and Uses of Cash Our primary sources of liquidity are cash from operations, cash and cash equivalents on hand, and availability under our Revolving Credit Facility.
Restaurant-Level Profit Restaurant-level profit, formerly referred to as Shack-level operating profit, is defined as Shack sales less Shack-level operating expenses which include Food and paper costs, Labor and related expenses, Other operating expenses and Occupancy and related expenses.
Restaurant-Level Profit Restaurant-level profit is defined as Shack sales less Shack-level operating expenses which include Food and paper costs, Labor and related expenses, Other operating expenses and Occupancy and related expenses.
Accordingly, we consolidate the financial results of SSE Holdings and report a non-controlling interest on our Consolidated Statements of Income (Loss), representing the portion of net income attributable to the other members of SSE Holdings.
Accordingly, we consolidate the financial results of SSE Holdings and report a non-controlling interest on our Consolidated Statements of Income, representing the portion of net income attributable to the other members of SSE Holdings. Shake Shack Inc.
Therefore, these measures may not provide a complete understanding of our performance and should be reviewed in conjunction with our GAAP financial measures. A reconciliation of EBITDA and adjusted EBITDA to Net income (loss), the most directly comparable GAAP measure, is as follows.
Therefore, these measures may not provide a complete understanding of our performance and should be reviewed in conjunction with our GAAP financial measures. Reconciliations of EBITDA and adjusted EBITDA to Net income, the most directly comparable GAAP measure, were as follows.
The decrease was primarily due to a decline in net results compared to the same period last year, partially offset by a decrease in the non-controlling interest holders' weighted average ownership, which was 6.2% and 6.7%, respectively for fiscal 2024 and fiscal 2023.
The increase was primarily due to increased net results compared to the same period last year, partially offset by a decrease in the non-controlling interest holders' weighted average ownership, which was 5.7% and 6.2%, respectively for fiscal 2025 and fiscal 2024.
As of December 25, 2024, we recognized $247.7 million of liabilities relating to our obligations under the TRA, after concluding that it was probable that we would have sufficient future taxable income to utilize the related tax benefits.
As of December 31, 2025 and December 25, 2024, respectively, we recognized $246.8 million and $247.7 million of liabilities relating to our obligations under the TRA, after concluding that it was probable that we would have sufficient future taxable income to utilize the related tax benefits.
As a percentage of Shack sales, the decrease in Labor and related expenses for fiscal 2024 was primarily due to labor efficiencies and sales leverage, partially offset by increased wages and incremental expenses from the opening of 43 new Company-operated Shacks during fiscal 2024.
As a percentage of Shack sales, the decrease in Labor and related expenses for fiscal 2025 was primarily due to labor efficiencies and sales leverage, partially offset by incremental expenses from the opening of 45 new Company-operated Shacks during fiscal 2025.
Form 10-K | 59 Pre-Opening Costs Pre-opening costs consist primarily of occupancy, manager and team member wages, cookware, travel and lodging costs for our opening training team and other supporting team members, marketing expenses, legal fees and inventory costs incurred prior to the opening of a Shack.
Pre-Opening Costs Pre-opening costs consist primarily of occupancy, manager and team member wages, cookware, travel and lodging costs for our opening training team and other supporting team members, marketing expenses, legal fees and inventory costs incurred prior to the opening of a Company-operated Shack.
As of December 25, 2024, we maintained a Cash and cash equivalents balance of $320.7 million. In March 2021, we issued 0% Convertible Senior Notes (“Convertible Notes”), and received $243.8 million of proceeds, net of discounts. Refer to Note 8, Debt, in the accompanying Consolidated Financial Statements, for additional information.
As of December 31, 2025, we maintained a Cash and cash equivalents balance of $360.1 million. In March 2021, we issued 0% Convertible Senior Notes (“Convertible Notes”), and received $243.8 million of proceeds, net of discounts. Refer to Note 8, Debt, in the accompanying Consolidated Financial Statements, for additional information.
Occupancy and Related Expenses Occupancy and related expenses consist of Shack-level occupancy expenses (including rent, common area expenses and certain local taxes), and exclude occupancy expenses associated with unopened Shacks, which are recorded separately in Pre-opening costs. Shake Shack Inc.
Form 10-K | 51 Occupancy and Related Expenses Occupancy and related expenses consist of Shack-level occupancy expenses (including rent, common area expenses and certain local taxes), and exclude occupancy expenses associated with unopened Shacks, which are recorded separately in Pre-opening costs.
As of December 25, 2024, such obligations totaled $247.7 million. Amounts payable under the Tax Receivable Agreement are contingent upon, among other things, (i) generation of future taxable income over the term of the Tax Receivable Agreement and (ii) future changes in tax laws.
As of December 31, 2025, such obligations totaled $246.8 million. Amounts payable under the Tax Receivable Agreement are contingent upon, among other things, (i) generation of future taxable income over the term of the Tax Receivable Agreement and (ii) future changes in tax laws.
Summary of Cash Flows The following table presents a summary of our cash flows from operating, investing and financing activities.
Form 10-K | 59 Summary of Cash Flows The following table presents a summary of our cash flows from operating, investing and financing activities.
For the fifty-two weeks ended December 25, 2024 and December 27, 2023, this exchange is included in weighted-average shares of Class A common stock outstanding-diluted and therefore no additional share and per share adjustments are required. (2) Expenses incurred related to the restatement of prior periods in the 2023 Form 10-K.
For fiscal 2024 and 2023 , this exchange is included in weighted-average shares of Class A common stock outstanding-diluted and therefore no additional share and per share adjustments are required. (3) Expenses incurred related to the restatement of prior periods in the 2023 Form 10-K.
Form 10-K | 65 (1) Assumes the exchange of all outstanding LLC Interests for shares of Class A common stock, resulting in the elimination of the non-controlling interest and recognition of the net income (loss) attributable to non-controlling interests.
(2) Assumes the exchange of all outstanding LLC Interests for shares of Class A common stock, resulting in the elimination of the non-controlling interest and recognition of the net income attributable to non-controlling interests.
Form 10-K | 66 We believe our existing cash and cash equivalents balances and cash from operations will be sufficient to fund our operating and finance lease obligations, capital expenditures, Tax Receivable Agreement obligations and working capital needs for at least the next 12 months and the foreseeable future.
We believe our existing cash and cash equivalents balances and cash from operations will be sufficient to fund our operating and finance lease obligations, capital expenditures, Tax Receivable Agreement obligations and working capital needs for at least the next 12 months. Shake Shack Inc.
This increase was primarily due to a $50.5 million improvement in net results after excluding non-cash charges, partially offset by changes in working capital of $11.4 million.
This increase was primarily due to a $49.2 million improvement in net results after excluding non-cash charges, partially offset by changes in working capital of $2.0 million.
As a percentage of Shack sales, the increase in Other operating expenses for fiscal 2024 was primarily due to increased delivery commissions associated with higher delivery sales and increased marketing spend, partially offset by sales leverage.
As a percentage of Shack sales, the increase in Other operating expenses for fiscal 2025 was primarily due to increased delivery commissions associated with the growth in our digital business and increased marketing spend, partially offset by sales leverage. Shake Shack Inc.
(7) For the fifty-two weeks ended December 25, 2024, December 27, 2023 and December 28, 2022, amounts represent the tax effect of the aforementioned adjustments and pro forma adjustments to reflect corporate income taxes at assumed effective tax rates of 20.1%, 24.5% and 31.0%, respectively, which include provisions for U.S. federal income taxes, certain LLC entity-level taxes and foreign withholding taxes, assuming the highest statutory rates apportioned to each applicable state, local and foreign jurisdiction.
(8) For fiscal 2025, 2024 and 2023, amounts represent the tax effect of the aforementioned adjustments and pro forma adjustments to reflect corporate income taxes at assumed effective tax rates of 24.6%, 20.1% and 24.5%, respectively, which include provisions for U.S. federal income taxes, certain LLC entity-level taxes and foreign withholding taxes, assuming the highest statutory rates apportioned to each applicable state, local and foreign jurisdiction.
(5) Expenses incurred to establish accruals related to the settlements of legal matters. Refer to Note 17, Commitments and Contingencies, in the accompanying Consolidated Financial Statements, for additional information. (6) Expenses incurred for professional fees related to non-recurring matters.
Refer to Note 17, Commitments and Contingencies, in the accompanying Consolidated Financial Statements, for additional information. (7) Expenses incurred for professional fees related to non-recurring matters.
License fees are calculated as a percentage of sales and territory fees are payments for the exclusive right to develop Shacks in a specific geographic area.
Licensing Revenue Licensing revenue is comprised of license fees and opening fees, territory fees, and termination fees for certain licensed Shacks. License fees are calculated as a percentage of sales and territory fees are payments for the exclusive right to develop Shacks in a specific geographic area.
There were six permanent licensed Shack closures and nine permanent Company-operated Shack closures in fiscal 2024. Below are Shacks opened during the fourth quarter of 2024.
There were four permanent licensed Shack closures and one permanent Company-operated Shack closure in fiscal 2025. Below are Shacks opened during the fourth quarter of 2025.
Revolving Credit Facility In August 2019, we entered into a Revolving Credit Facility, which matures in March 2026 and permits borrowings up to $50.0 million, with the ability to increase available borrowings up to an additional $100.0 million, subject to satisfaction of certain conditions.
Revolving Credit Facility In August 2019, we entered into a Revolving Credit Facility, which permits borrowings up to $50.0 million, with the ability to increase available borrowings up to an additional $100.0 million, subject to satisfaction of certain conditions. The Revolving Credit Facility also permits the issuance of letters of credit upon our request of up to $15.0 million.
(dollar amounts in thousands) 2024 2023 Shack sales $ 1,207,561 $ 1,046,819 Percentage of Total revenue 96.4 % 96.3 % Dollar change compared to prior year $ 160,742 Percentage change compared to prior year 15.4 % Shack sales for the fiscal year ended December 25, 2024 increased 15.4% to $1.2 billion versus the prior year.
(dollar amounts in thousands) 2025 2024 Shack sales $ 1,391,166 $ 1,207,561 Percentage of Total revenue 96.3 % 96.4 % Dollar change compared to prior year $ 183,605 Percentage change compared to prior year 15.2 % Shack sales for the fiscal year ended December 31, 2025 increased 15.2% to $1.4 billion versus the prior year.
Same-Shack sales for the thirteen weeks ended December 25, 2024 increased 4.3% compared to the same period last year, driven by a 4.8% increase in price mix, partially offset by a 0.5% decline in guest traffic.
Same-Shack sales 1 for the fiscal year ended December 31, 2025 increased 2.3% compared to the same period last year, driven by a 3.1% increase in price mix, partially offset by a 0.8% decline in guest traffic.
As a percentage of Total revenue, General and administrative expenses were flat for fiscal 2024 primarily due to sales leverage offset by the aforementioned items. Depreciation and Amortization Expense Depreciation and amortization expense primarily consists of the depreciation of fixed assets, including leasehold improvements and equipment.
As a percentage of Total revenue, the increase in General and administrative expenses for fiscal 2025 was primarily due to the aforementioned items. Depreciation and Amortization Expense Depreciation and amortization expense primarily consists of the depreciation of fixed assets, including leasehold improvements and equipment.
(dollar amounts in thousands) 2024 2023 Interest expense $ (2,045) $ (1,717) Percentage of Total revenue (0.2) % (0.2) % Dollar change compared to prior year $ (328) Percentage change compared to prior year 19.1 % Interest expense for the fiscal year ended December 25, 2024 increased 19.1% to $2.0 million versus the prior year.
(dollar amounts in thousands) 2025 2024 Interest expense $ (2,159) $ (2,045) Percentage of Total revenue (0.1) % (0.2) % Dollar change compared to prior year $ (114) Percentage change compared to prior year 5.6 % Interest expense for the fiscal year ended December 31, 2025 increased 5.6% to $2.2 million versus the prior year.
For discussion of our results of operations and changes in financial condition for fiscal 2023 compared to fiscal 2022 refer to Part II, Item 7, Management's Discussion and Analysis of Financial Condition and Results of Operations in our Form 10-K for the fiscal year ended December 27, 2023, filed on February 29, 2024.
The additional operating week of fiscal 2025 is referred to as the "53rd week." For discussion of our results of operations and changes in financial condition for fiscal 2024 compared to fiscal 2023 refer to Part II, Item 7, Management's Discussion and Analysis of Financial Condition and Results of Operations in our Form 10-K for the fiscal year ended December 25, 2024, filed on February 21, 2025.
The increase was primarily due to increased investments in marketing and increased wages and other team costs to support our Shack growth and strategic initiatives, as well as costs associated with the prior restatement of prior periods included in the fiscal 2023 Form 10-K.
The increase was primarily due to increased investments in marketing as well as increased wages and other team costs to support our Shack growth, partially offset by a decrease in professional fees related to non-recurring matters and costs associated with the restatement of prior periods included in the fiscal 2023 Form 10-K.
(dollar amounts in thousands) 2024 2023 Impairments, loss on disposal of assets, and Shack closures $ 32,368 $ 3,007 Percentage of Total revenue 2.6 % 0.3 % Dollar change compared to prior year $ 29,361 Impairments, loss on disposal of assets, and Shack closures for the fiscal year ended December 25, 2024 increased to $32.4 million versus the prior year.
(dollar amounts in thousands) 2025 2024 Impairments, loss on disposal of assets, and Shack closures $ 5,248 $ 32,368 Percentage of Total revenue 0.4 % 2.6 % Dollar change compared to prior year $ (27,120) Impairments, loss on disposal of assets, and Shack closures for the fiscal year ended December 31, 2025 decreased to $5.2 million versus the prior year.
The increase was primarily due to the openings from the fiscal 2023 class of Shacks, which contributed approximately $20.7 million of incremental expense as well as the opening of 43 new Company-operated Shacks during fiscal 2024, which contributed approximately $18.2 million. Shake Shack Inc.
The increase was primarily due to the openings from the fiscal 2024 class of Shacks, which contributed approximately $24.8 million of incremental expense as well as the opening of 45 new Company-operated Shacks during fiscal 2025, which contributed Shake Shack Inc. Form 10-K | 50 approximately $20.8 million.
(in thousands, except per share amounts) 2024 2023 2022 Numerator: Net income (loss) attributable to Shake Shack Inc. $ 10,207 $ 20,264 $ (21,229) Adjustments: Reallocation of Net income (loss) attributable to non-controlling interests from the assumed exchange of LLC Interests (1) 613 726 (1,876) Restatement costs (2) 2,378 — — CEO transition costs 679 206 — Employee benefit charges (3) 453 — — Impairment charge and Shack closures (4) 29,348 — 99 Legal settlements (5) — 619 6,710 Severance — 211 — Gift card breakage cumulative catch-up adjustment — — (1,281) Other (6) 3,652 3,386 — Tax impact of above adjustments (7) (6,785) (9,254) 4,636 Adjusted pro forma net income (loss) $ 40,545 $ 16,158 $ (12,941) Denominator: Weighted average shares of Class A common stock outstanding—diluted 44,203 43,899 39,237 Adjustments: Assumed exchange of LLC Interests for shares of Class A common stock (1) — — 2,892 Adjusted pro forma fully exchanged weighted average shares of Class A common stock outstanding—diluted 44,203 43,899 42,129 Adjusted pro forma earnings (loss) per fully exchanged share—diluted $ 0.92 $ 0.37 $ (0.31) 2024 2023 2022 Earnings (loss) per share of Class A common stock—diluted $ 0.24 $ 0.48 $ (0.54) Assumed exchange of LLC Interests for shares of Class A common stock (1) — — (0.01) Non-GAAP adjustments (8) 0.68 (0.11) 0.24 Adjusted pro forma earnings (loss) per fully exchanged share—diluted $ 0.92 $ 0.37 $ (0.31) Shake Shack Inc.
(in thousands, except per share amounts) 2025 (1) 2024 2023 Numerator: Net income attributable to Shake Shack Inc. $ 45,725 $ 10,207 $ 20,264 Adjustments: Reallocation of Net income attributable to non-controlling interests from the assumed exchange of LLC Interests (2) 3,981 613 726 Restatement costs (3) 354 2,378 — CEO transition costs 35 679 206 Employee benefit charges (4) — 453 — Impairment charges and Shack closures (5) 2,949 29,348 — Legal settlements (6) 983 — 619 Severance 379 — 211 Other (7) 3 3,652 3,386 Tax impact of above adjustments (8) 3,906 (6,785) (9,254) Adjusted pro forma net income $ 58,315 $ 40,545 $ 16,158 Denominator: Weighted average shares of Class A common stock outstanding—diluted 41,847 44,203 43,899 Adjustments: Assumed exchange of LLC Interests for shares of Class A common stock (2) 2,441 — — Adjusted pro forma fully exchanged weighted average shares of Class A common stock outstanding—diluted 44,288 44,203 43,899 Adjusted pro forma earnings per fully exchanged share—diluted $ 1.32 $ 0.92 $ 0.37 2025 2024 2023 Earnings per share of Class A common stock—diluted $ 1.09 $ 0.24 $ 0.48 Assumed exchange of LLC Interests for shares of Class A common stock (2) 0.03 — — Non-GAAP adjustments (9) 0.20 0.68 (0.11) Adjusted pro forma earnings per fully exchanged share—diluted $ 1.32 $ 0.92 $ 0.37 Shake Shack Inc.
Restaurant-level profit excludes certain costs, such as General and administrative expenses and Pre-opening costs, which are considered normal, recurring cash operating expenses and are essential to support the operation and development of our Shacks.
Restaurant-level profit excludes certain costs, such as General and administrative expenses and Pre-opening costs, which are considered normal, recurring cash operating expenses and are essential to support the operation and development of our Shacks. Therefore, this measure may not provide a complete understanding of the operating results of our Company as a Shake Shack Inc.
The increase was primarily due to increased finance lease charges from the opening of 43 new Company-operated Shacks during fiscal 2024. Income Tax Expense (Benefit) We are the sole managing member of SSE Holdings, and as a result, consolidate the financial results of SSE Holdings.
The increase was primarily due to increased finance lease charges from the opening of 45 new Company-operated Shacks during fiscal 2025, partially offset by a decrease in various sales tax audit assessment charges compared to prior year. Income Tax Expense We are the sole managing member of SSE Holdings, and as a result, consolidate the financial results of SSE Holdings.
(in thousands) 2024 2023 Net cash provided by operating activities $ 171,155 $ 132,139 Net cash used in investing activities (66,079) (132,320) Net cash used in financing activities (9,017) (5,684) Effect of exchange rate changes on cash and cash equivalents 2 (3) Net Increase (decrease) in cash and cash equivalents 96,061 (5,868) Cash and cash equivalents at beginning of period 224,653 230,521 Cash and cash equivalents at end of period $ 320,714 $ 224,653 Operating Activities For fiscal 2024, net cash provided by operating activities was $171.2 million compared to $132.1 million for fiscal 2023, an increase of $39.1 million.
(in thousands) 2025 2024 Net cash provided by operating activities $ 222,355 $ 171,155 Net cash used in investing activities (165,849) (66,079) Net cash used in financing activities (17,097) (9,017) Effect of exchange rate changes on cash and cash equivalents — 2 Net Increase in cash and cash equivalents 39,409 96,061 Cash and cash equivalents at beginning of period 320,714 224,653 Cash and cash equivalents at end of period $ 360,123 $ 320,714 Operating Activities For fiscal 2025, net cash provided by operating activities was $222.4 million compared to $171.2 million for fiscal 2024, an increase of $51.2 million.
(dollar amounts in thousands) 2024 2023 Other operating expenses $ 178,381 $ 149,449 Percentage of Shack sales 14.8 % 14.3 % Dollar change compared to prior year $ 28,932 Percentage change compared to prior year 19.4 % Other operating expenses for the fiscal year ended December 25, 2024 increased 19.4% to $178.4 million versus the prior year.
(dollar amounts in thousands) 2025 2024 Other operating expenses $ 212,677 $ 178,381 Percentage of Shack sales 15.3 % 14.8 % Dollar change compared to prior year $ 34,296 Percentage change compared to prior year 19.2 % Other operating expenses for the fiscal year ended December 31, 2025 increased 19.2% to $212.7 million versus the prior year.
(dollar amounts in thousands) 2024 2023 Pre-opening costs $ 15,547 $ 19,231 Percentage of Total revenue 1.2 % 1.8 % Dollar change compared to prior year $ (3,684) Percentage change compared to prior year (19.2) % Pre-opening costs for the fiscal year ended December 25, 2024 decreased 19.2% to $15.5 million versus the prior year.
(dollar amounts in thousands) 2025 2024 Pre-opening costs $ 18,001 $ 15,547 Percentage of Total revenue 1.2 % 1.2 % Dollar change compared to prior year $ 2,454 Percentage change compared to prior year 15.8 % Pre-opening costs for the fiscal year ended December 31, 2025 increased 15.8% to $18.0 million versus the prior year.
Form 10-K | 67 In June 2023, the Company entered into the fourth amendment to the Revolving Credit Facility ("Fourth Amendment"), which, among other things, modified the benchmark interest rate to either: (i) the base rate plus applicable margin ranging from 0.0% to 1.5% or (ii) the Secured Overnight Financing Rate (“SOFR”) plus applicable margin ranging from 1.0% to 2.5%, in each case depending on the net lease adjusted leverage ratio.
Form 10-K | 60 Outstanding borrowings under the Revolving Credit Facility bear interest at either: (i) the base rate plus applicable margin ranging from 0.0% to 1.5% or (ii) the Secured Overnight Financing Rate (“SOFR”) plus applicable margin ranging from 1.0% to 2.5%, in each case depending on the net lease adjusted leverage ratio.
Form 10-K | 58 (dollar amounts in thousands) 2024 2023 Occupancy and related expenses $ 93,069 $ 79,846 Percentage of Shack sales 7.7 % 7.6 % Dollar change compared to prior year $ 13,223 Percentage change compared to prior year 16.6 % Occupancy and related expenses for the fiscal year ended December 25, 2024 increased 16.6% to $93.1 million versus the prior year.
(dollar amounts in thousands) 2025 2024 Occupancy and related expenses $ 106,632 $ 93,069 Percentage of Shack sales 7.7 % 7.7 % Dollar change compared to prior year $ 13,563 Percentage change compared to prior year 14.6 % Occupancy and related expenses for the fiscal year ended December 31, 2025 increased 14.6% to $106.6 million versus the prior year.
(dollar amounts in thousands) 2024 2023 Other income, net $ 13,251 $ 12,776 Percentage of Total revenue 1.1 % 1.2 % Dollar change compared to prior year $ 475 Percentage change compared to prior year 3.7 % Other income, net for the fiscal year ended December 25, 2024 increased from $12.8 million to $13.3 million.
Form 10-K | 53 (dollar amounts in thousands) 2025 2024 Other income, net $ 12,260 $ 13,251 Percentage of Total revenue 0.8 % 1.1 % Dollar change compared to prior year $ (991) Percentage change compared to prior year (7.5) % Other income, net for the fiscal year ended December 31, 2025 decreased from $13.3 million to $12.3 million.
(dollar amounts in thousands) 2024 2023 Income tax expense (benefit) $ 3,424 $ (4,010) Percentage of Total revenue 0.3 % (0.4) % Dollar change compared to prior year $ 7,434 Percentage change compared to prior year (185.4) % Our effective income tax rate for the fiscal year ended December 25, 2024 increased to 24.0% from (23.6)% in the prior year.
(dollar amounts in thousands) 2025 2024 Income tax expense $ 22,903 $ 3,424 Percentage of Total revenue 1.6 % 0.3 % Dollar change compared to prior year $ 19,479 Percentage change compared to prior year 568.9 % Our effective income tax rate for the fiscal year ended December 31, 2025 increased to 31.5% from 24.0% in the prior year.
(dollar amounts in thousands) 2024 2023 General and administrative expenses $ 149,047 $ 129,542 Percentage of Total revenue 11.9 % 11.9 % Dollar change compared to prior year $ 19,505 Percentage change compared to prior year 15.1 % General and administrative expenses for the fiscal year ended December 25, 2024 increased 15.1% to $149.0 million versus the prior year.
(dollar amounts in thousands) 2025 2024 General and administrative expenses $ 176,233 $ 149,047 Percentage of Total revenue 12.2 % 11.9 % Dollar change compared to prior year $ 27,186 Percentage change compared to prior year 18.2 % General and administrative expenses for the fiscal year ended December 31, 2025 increased 18.2% to $176.2 million versus the prior year.
(dollar amounts in thousands) 2024 2023 Licensing revenue $ 45,047 $ 40,714 Percentage of Total revenue 3.6 % 3.7 % Dollar change compared to prior year $ 4,333 Percentage change compared to prior year 10.6 % Licensing revenue for the fiscal year ended December 25, 2024 increased 10.6% to $45.0 million versus the prior year.
(dollar amounts in thousands) 2025 2024 Licensing revenue $ 54,140 $ 45,047 Percentage of Total revenue 3.7 % 3.6 % Dollar change compared to prior year $ 9,093 Percentage change compared to prior year 20.2 % Licensing revenue for the fiscal year ended December 31, 2025 increased 20.2% to $54.1 million versus the prior year.
(dollar amounts in thousands) 2024 2023 Labor and related expenses $ 338,750 $ 304,254 Percentage of Shack sales 28.1 % 29.1 % Dollar change compared to prior year $ 34,496 Percentage change compared to prior year 11.3 % Labor and related expenses for the fiscal year ended December 25, 2024 increased 11.3% to $338.8 million versus the prior year.
(dollar amounts in thousands) 2025 2024 Labor and related expenses $ 360,693 $ 338,750 Percentage of Shack sales 25.9 % 28.1 % Dollar change compared to prior year $ 21,943 Percentage change compared to prior year 6.5 % Labor and related expenses for the fiscal year ended December 31, 2025 increased 6.5% to $360.7 million versus the prior year.
(dollar amounts in thousands) 2024 2023 Food and paper costs $ 339,940 $ 305,041 Percentage of Shack sales 28.2 % 29.1 % Dollar change compared to prior year $ 34,899 Percentage change compared to prior year 11.4 % Food and paper costs for the fiscal year ended December 25, 2024 increased 11.4% to $339.9 million versus the prior year.
(dollar amounts in thousands) 2025 2024 Food and paper costs $ 396,714 $ 339,940 Percentage of Shack sales 28.5 % 28.2 % Dollar change compared to prior year $ 56,774 Percentage change compared to prior year 16.7 % Food and paper costs for the fiscal year ended December 31, 2025 increased 16.7% to $396.7 million versus the prior year.
The increase was primarily due to expenses related to the closure of nine Company-operated Shacks in August 2024. Other Income, Net Other income, net consists primarily of interest income, adjustments to liabilities under the Tax Receivable Agreement, dividend income and net unrealized and realized gains and losses from marketable securities.
Other Income, Net Other income, net consists primarily of interest income, adjustments to liabilities under the Tax Receivable Agreement, dividend income, and net unrealized and realized gains and losses from marketable securities. Shake Shack Inc.
(dollar amounts in thousands) 2024 2023 2022 Net income (loss) $ 10,820 $ 20,990 $ (23,105) Depreciation and amortization expense 102,468 91,242 72,796 Interest (income) expense, net 1,284 (726) 1,518 Income tax expense (benefit) 3,424 (4,010) (1,180) EBITDA 117,996 107,496 50,029 Equity-based compensation 15,915 15,093 13,326 Amortization of cloud-based software implementation costs 2,138 1,798 1,500 Impairments, loss on disposal of assets, and Shack closures 32,368 3,007 2,425 Restatement costs (1) 2,378 — — CEO transition costs 679 206 — Employee benefit charges (2) 453 — — Legal settlements (3) — 619 6,710 Severance — 211 — Gift card breakage cumulative catch-up adjustment — — (1,281) Other (4) 3,652 3,386 — Adjusted EBITDA $ 175,579 $ 131,816 $ 72,709 Adjusted EBITDA margin (5) 14.0% 12.1% 8.1% (1) Expenses incurred related to the restatement of prior periods in the 2023 Form 10-K.
(dollar amounts in thousands) 2025 (1) 2024 2023 Net income $ 49,706 $ 10,820 $ 20,990 Depreciation and amortization expense 106,600 102,468 91,242 Interest (income) expense, net 1,994 1,284 (726) Income tax expense (benefit) 22,903 3,424 (4,010) EBITDA 181,203 117,996 107,496 Equity-based compensation 19,503 15,915 15,093 Amortization of cloud-based software implementation costs 2,188 2,138 1,798 Impairments, loss on disposal of assets, and Shack closures 5,248 32,368 3,007 Restatement costs (2) 354 2,378 — CEO transition costs 35 679 206 Employee benefit charges (3) — 453 — Legal settlements (4) 983 — 619 Severance 379 — 211 Other (5) 3 3,652 3,386 Adjusted EBITDA $ 209,896 $ 175,579 $ 131,816 Adjusted EBITDA margin (6) 14.5% 14.0% 12.1% (1) The Company operates on a 52/53 week fiscal year.
(dollar amounts in thousands) 2024 2023 Net income attributable to non-controlling interests $ 613 $ 726 Percentage of Total revenue — % 0.1 % Shake Shack Inc. Form 10-K | 61 Net income attributable to non-controlling interests for the fiscal year ended December 25, 2024 decreased from $0.7 million to $0.6 million.
(dollar amounts in thousands) 2025 2024 Net income attributable to non-controlling interests $ 3,981 $ 613 Percentage of Total revenue 0.3 % — % Net income attributable to non-controlling interests for the fiscal year ended December 31, 2025 increased from $0.6 million to $4.0 million.
The increase was primarily due to the openings from the fiscal 2023 class of Shacks weighted to the second half of fiscal 2023, which contributed approximately $4.6 million, as well as the opening of 43 new Company-operated Shacks during fiscal 2024.
The increase was primarily due to the openings from the fiscal 2024 class of Shacks, which contributed approximately $7.7 million of incremental expense as well as the opening of 45 new Company-operated Shacks during fiscal 2025, which contributed $4.3 million, partially offset by the closure of nine Company-operated Shacks in fiscal 2024.